250 Glen Street Glens Falls, NY | |
NASDAQ® Symbol: "AROW" Website: arrowfinancial.com Contact: Timothy C. Badger Tel: (518) 415-4307 Fax: (518) 745-1976 |
• | Net income for 2015 reached a record high of $24.7 million. |
• | Diluted EPS was a record $1.91 for the full year and increased to $0.51 in the fourth quarter. |
• | Fourth-quarter net interest income rose 8.2% year over year on a tax-equivalent basis. |
• | Period-end loan portfolio balances hit a record high; increased 11.4% since prior year-end. |
• | Total deposit balances increased 6.7% to $2.03 billion at year-end. |
ARROW FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF INCOME (In Thousands, Except Per Share Amounts - Unaudited) | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
INTEREST AND DIVIDEND INCOME | |||||||||||||||
Interest and Fees on Loans | $ | 14,903 | $ | 13,758 | $ | 56,856 | $ | 53,194 | |||||||
Interest on Deposits at Banks | 34 | 39 | 94 | 80 | |||||||||||
Interest and Dividends on Investment Securities: | |||||||||||||||
Fully Taxable | 2,107 | 1,986 | 8,043 | 7,954 | |||||||||||
Exempt from Federal Taxes | 1,466 | 1,357 | 5,745 | 5,633 | |||||||||||
Total Interest and Dividend Income | 18,510 | 17,140 | 70,738 | 66,861 | |||||||||||
INTEREST EXPENSE | |||||||||||||||
NOW Accounts | 316 | 377 | 1,276 | 1,722 | |||||||||||
Savings Deposits | 203 | 176 | 741 | 839 | |||||||||||
Time Deposits of $100,000 or More | 89 | 144 | 356 | 770 | |||||||||||
Other Time Deposits | 176 | 269 | 742 | 1,354 | |||||||||||
Federal Funds Purchased and Securities Sold Under Agreements to Repurchase | 5 | 7 | 20 | 22 | |||||||||||
Federal Home Loan Bank Advances | 293 | 103 | 1,097 | 490 | |||||||||||
Junior Subordinated Obligations Issued to Unconsolidated Subsidiary Trusts | 149 | 143 | 581 | 570 | |||||||||||
Total Interest Expense | 1,231 | 1,219 | 4,813 | 5,767 | |||||||||||
NET INTEREST INCOME | 17,279 | 15,921 | 65,925 | 61,094 | |||||||||||
Provision for Loan Losses | 465 | 441 | 1,347 | 1,848 | |||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 16,814 | 15,480 | 64,578 | 59,246 | |||||||||||
NONINTEREST INCOME | |||||||||||||||
Income From Fiduciary Activities | 1,855 | 1,828 | 7,762 | 7,468 | |||||||||||
Fees for Other Services to Customers | 2,316 | 2,337 | 9,220 | 9,261 | |||||||||||
Insurance Commissions | 2,118 | 2,267 | 8,967 | 9,455 | |||||||||||
Net Gain on Securities Transactions | 23 | — | 129 | 110 | |||||||||||
Net Gain on Sales of Loans | 204 | 282 | 692 | 784 | |||||||||||
Other Operating Income | 171 | 346 | 1,354 | 1,238 | |||||||||||
Total Noninterest Income | 6,687 | 7,060 | 28,124 | 28,316 | |||||||||||
NONINTEREST EXPENSE | |||||||||||||||
Salaries and Employee Benefits | 8,487 | 7,638 | 33,064 | 30,941 | |||||||||||
Occupancy Expenses, Net | 2,161 | 2,067 | 9,267 | 8,990 | |||||||||||
FDIC Assessments | 313 | 289 | 1,186 | 1,117 | |||||||||||
Other Operating Expense | 3,281 | 3,305 | 13,913 | 12,980 | |||||||||||
Total Noninterest Expense | 14,242 | 13,299 | 57,430 | 54,028 | |||||||||||
INCOME BEFORE PROVISION FOR INCOME TAXES | 9,259 | 9,241 | 35,272 | 33,534 | |||||||||||
Provision for Income Taxes | 2,690 | 2,872 | 10,610 | 10,174 | |||||||||||
NET INCOME | $ | 6,569 | $ | 6,369 | $ | 24,662 | $ | 23,360 | |||||||
Average Shares Outstanding1: | |||||||||||||||
Basic | 12,918 | 12,867 | 12,894 | 12,856 | |||||||||||
Diluted | 12,979 | 12,908 | 12,942 | 12,886 | |||||||||||
Per Common Share: | |||||||||||||||
Basic Earnings | $ | 0.51 | $ | 0.49 | $ | 1.91 | $ | 1.82 | |||||||
Diluted Earnings | 0.51 | 0.49 | 1.91 | 1.81 | |||||||||||
1 Share and per share data have been restated for the September 28, 2015, 2% stock dividend. |
ARROW FINANCIAL CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (In Thousands, Except Share and Per Share Amounts - Unaudited) | |||||||
December 31, 2015 | December 31, 2014 | ||||||
ASSETS | |||||||
Cash and Due From Banks | $ | 34,816 | $ | 35,081 | |||
Interest-Bearing Deposits at Banks | 16,252 | 11,214 | |||||
Investment Securities: | |||||||
Available-for-Sale | 402,309 | 366,139 | |||||
Held-to-Maturity (Approximate Fair Value of $325,930 at December 31, 2015, and $308,566 at December 31, 2014) | 320,611 | 302,024 | |||||
Other Investments | 8,839 | 4,851 | |||||
Loans | 1,573,952 | 1,413,268 | |||||
Allowance for Loan Losses | (16,038 | ) | (15,570 | ) | |||
Net Loans | 1,557,914 | 1,397,698 | |||||
Premises and Equipment, Net | 27,440 | 28,488 | |||||
Goodwill | 21,873 | 22,003 | |||||
Other Intangible Assets, Net | 3,107 | 3,625 | |||||
Other Assets | 53,027 | 46,297 | |||||
Total Assets | $ | 2,446,188 | $ | 2,217,420 | |||
LIABILITIES | |||||||
Noninterest-Bearing Deposits | $ | 358,751 | $ | 300,786 | |||
NOW Accounts | 887,317 | 871,671 | |||||
Savings Deposits | 594,538 | 524,648 | |||||
Time Deposits of $100,000 or More | 59,792 | 61,797 | |||||
Other Time Deposits | 130,025 | 144,046 | |||||
Total Deposits | 2,030,423 | 1,902,948 | |||||
Federal Funds Purchased and Securities Sold Under Agreements to Repurchase | 23,173 | 19,421 | |||||
Federal Home Loan Bank Overnight Advances | 82,000 | 41,000 | |||||
Federal Home Loan Bank Term Advances | 55,000 | 10,000 | |||||
Junior Subordinated Obligations Issued to Unconsolidated Subsidiary Trusts | 20,000 | 20,000 | |||||
Other Liabilities | 21,621 | 23,125 | |||||
Total Liabilities | 2,232,217 | 2,016,494 | |||||
STOCKHOLDERS’ EQUITY | |||||||
Preferred Stock, $5 Par Value; 1,000,000 Shares Authorized | — | ||||||
Common Stock, $1 Par Value; 20,000,000 Shares Authorized (17,420,776 Shares Issued at December 31, 2015, and 17,079,376 Shares Issued at December 31, 2014) | 17,421 | 17,079 | |||||
Additional Paid-in Capital | 250,680 | 239,721 | |||||
Retained Earnings | 32,139 | 29,458 | |||||
Unallocated ESOP Shares (55,275 Shares at December 31, 2015, and 71,748 Shares at December 31, 2014) | (1,100 | ) | (1,450 | ) | |||
Accumulated Other Comprehensive Loss | (7,972 | ) | (7,166 | ) | |||
Treasury Stock, at Cost (4,426,072 Shares at December 31, 2015, and 4,386,001 Shares at December 31, 2014) | (77,197 | ) | (76,716 | ) | |||
Total Stockholders’ Equity | 213,971 | 200,926 | |||||
Total Liabilities and Stockholders’ Equity | $ | 2,446,188 | $ | 2,217,420 |
Arrow Financial Corporation Selected Quarterly Information (Dollars In Thousands, Except Per Share Amounts - Unaudited) | |||||||||||||||||||
Quarter Ended | 12/31/2015 | 9/30/2015 | 6/30/2015 | 3/31/2015 | 12/31/2014 | ||||||||||||||
Net Income | $ | 6,569 | $ | 5,933 | $ | 6,305 | $ | 5,855 | $ | 6,369 | |||||||||
Transactions Recorded in Net Income (Net of Tax): | |||||||||||||||||||
Net Gain on Securities Transactions | 14 | — | 10 | 54 | — | ||||||||||||||
Share and Per Share Data:1 | |||||||||||||||||||
Period End Shares Outstanding | 12,939 | 12,905 | 12,875 | 12,880 | 12,874 | ||||||||||||||
Basic Average Shares Outstanding | 12,918 | 12,888 | 12,886 | 12,886 | 12,867 | ||||||||||||||
Diluted Average Shares Outstanding | 12,979 | 12,929 | 12,922 | 12,924 | 12,908 | ||||||||||||||
Basic Earnings Per Share | $ | 0.51 | $ | 0.46 | $ | 0.49 | $ | 0.45 | $ | 0.49 | |||||||||
Diluted Earnings Per Share | 0.51 | 0.46 | 0.49 | 0.45 | 0.49 | ||||||||||||||
Cash Dividend Per Share | 0.250 | 0.245 | 0.245 | 0.245 | 0.245 | ||||||||||||||
Selected Quarterly Average Balances: | |||||||||||||||||||
Interest-Bearing Deposits at Banks | $ | 44,603 | $ | 17,788 | $ | 37,303 | $ | 30,562 | $ | 58,048 | |||||||||
Investment Securities | 716,947 | 711,830 | 701,329 | 673,753 | 664,334 | ||||||||||||||
Loans | 1,556,234 | 1,502,620 | 1,456,534 | 1,422,005 | 1,401,601 | ||||||||||||||
Deposits | 2,075,825 | 1,970,738 | 1,983,647 | 1,949,776 | 1,962,698 | ||||||||||||||
Other Borrowed Funds | 127,471 | 148,887 | 99,994 | 69,034 | 56,185 | ||||||||||||||
Shareholders’ Equity | 213,219 | 209,334 | 206,831 | 202,552 | 202,603 | ||||||||||||||
Total Assets | 2,442,964 | 2,356,121 | 2,316,427 | 2,248,054 | 2,247,576 | ||||||||||||||
Return on Average Assets | 1.07 | % | 1.00 | % | 1.09 | % | 1.06 | % | 1.12 | % | |||||||||
Return on Average Equity | 12.22 | % | 11.24 | % | 12.23 | % | 11.72 | % | 12.47 | % | |||||||||
Return on Tangible Equity2 | 13.86 | % | 12.79 | % | 13.94 | % | 13.42 | % | 14.28 | % | |||||||||
Average Earning Assets | $ | 2,317,784 | $ | 2,232,238 | $ | 2,195,166 | $ | 2,126,320 | $ | 2,123,983 | |||||||||
Average Paying Liabilities | 1,854,548 | 1,772,156 | 1,770,023 | 1,713,253 | 1,716,699 | ||||||||||||||
Interest Income, Tax-Equivalent | 19,619 | 18,924 | 18,501 | 18,073 | 18,213 | ||||||||||||||
Interest Expense | 1,231 | 1,253 | 1,243 | 1,086 | 1,219 | ||||||||||||||
Net Interest Income, Tax-Equivalent | 18,388 | 17,671 | 17,258 | 16,987 | 16,994 | ||||||||||||||
Tax-Equivalent Adjustment | 1,109 | 1,093 | 1,094 | 1,083 | 1,073 | ||||||||||||||
Net Interest Margin 3 | 3.15 | % | 3.14 | % | 3.15 | % | 3.24 | % | 3.17 | % | |||||||||
Efficiency Ratio Calculation: | |||||||||||||||||||
Noninterest Expense | $ | 14,242 | $ | 14,850 | $ | 14,383 | $ | 13,955 | $ | 13,299 | |||||||||
Less: Intangible Asset Amortization | (78 | ) | (79 | ) | (80 | ) | (91 | ) | (94 | ) | |||||||||
Net Noninterest Expense | $ | 14,164 | $ | 14,771 | $ | 14,303 | $ | 13,864 | $ | 13,205 | |||||||||
Net Interest Income, Tax-Equivalent | $ | 18,388 | $ | 17,671 | $ | 17,258 | $ | 16,987 | $ | 16,994 | |||||||||
Noninterest Income | 6,687 | 7,137 | 7,444 | 6,856 | 7,060 | ||||||||||||||
Less: Net Securities Gains | (23 | ) | — | (16 | ) | (90 | ) | — | |||||||||||
Net Gross Income | $ | 25,052 | $ | 24,808 | $ | 24,686 | $ | 23,753 | $ | 24,054 | |||||||||
Efficiency Ratio | 56.54 | % | 59.54 | % | 57.94 | % | 58.37 | % | 54.90 | % | |||||||||
Period-End Capital Information: | |||||||||||||||||||
Total Stockholders’ Equity (i.e. Book Value) | $ | 213,971 | $ | 211,142 | $ | 206,947 | $ | 204,965 | $ | 200,926 | |||||||||
Book Value per Share | 16.54 | 16.36 | 16.07 | 15.91 | 15.61 | ||||||||||||||
Intangible Assets | 24,980 | 25,266 | 25,372 | 25,492 | 25,628 | ||||||||||||||
Tangible Book Value per Share 2 | 14.61 | 14.40 | 14.10 | 13.93 | 13.62 | ||||||||||||||
Capital Ratios: | |||||||||||||||||||
Tier 1 Leverage Ratio | 9.59 | % | 9.40 | % | 9.41 | % | 9.57 | % | 9.44 | % | |||||||||
Common Equity Tier 1 Capital Ratio | 12.82 | % | 12.66 | % | 12.92 | % | 13.27 | % | N/A | ||||||||||
Tier 1 Risk-Based Capital Ratio | 14.08 | % | 13.93 | % | 14.24 | % | 14.65 | % | 14.47 | % | |||||||||
Total Risk-Based Capital Ratio | 15.09 | % | 14.94 | % | 15.28 | % | 15.73 | % | 15.54 | % | |||||||||
Assets Under Trust Administration and Investment Management | $ | 1,232,890 | $ | 1,195,629 | $ | 1,246,849 | $ | 1,254,823 | $ | 1,227,179 |
Footnotes: | ||||||||||||||||||||
1. | Share and Per Share Data have been restated for the September 28, 2015, 2% stock dividend. | |||||||||||||||||||
2. | Tangible Book Value and Tangible Equity exclude goodwill and other intangible assets, net from total equity. These are non-GAAP financial measures which we believe provide investors with information that is useful in understanding our financial performance. | |||||||||||||||||||
12/31/2015 | 9/30/2015 | 6/30/2015 | 3/31/2015 | 12/31/2014 | ||||||||||||||||
Total Stockholders' Equity (GAAP) | $ | 213,971 | $ | 211,142 | $ | 206,947 | $ | 204,965 | $ | 200,926 | ||||||||||
Less: Goodwill and Other Intangible assets, net | 24,980 | 25,266 | 25,372 | 25,492 | 25,628 | |||||||||||||||
Tangible Equity (Non-GAAP) | $ | 188,991 | $ | 185,876 | $ | 181,575 | $ | 179,473 | $ | 175,298 | ||||||||||
Period End Shares Outstanding | 12,939 | 12,905 | 12,875 | 12,880 | 12,874 | |||||||||||||||
Tangible Book Value per Share (Non-GAAP) | $ | 14.61 | $ | 14.40 | $ | 14.10 | $ | 13.93 | $ | 13.62 | ||||||||||
3. | Net Interest Margin is the ratio of our annualized tax-equivalent net interest income to average earning assets. This is also a non-GAAP financial measure which we believe provides investors with information that is useful in understanding our financial performance. | |||||||||||||||||||
12/31/2015 | 9/30/2015 | 6/30/2015 | 3/31/2015 | 12/31/2014 | ||||||||||||||||
Net Interest Income (GAAP) | $ | 17,279 | $ | 16,578 | $ | 16,164 | $ | 15,904 | $ | 15,921 | ||||||||||
Add: Tax-Equivalent adjustment (Non-GAAP) | 1,109 | 1,093 | 1,094 | 1,083 | 1,073 | |||||||||||||||
Net Interest Income - Tax Equivalent (Non-GAAP) | $ | 18,388 | $ | 17,671 | $ | 17,258 | $ | 16,987 | $ | 16,994 | ||||||||||
Average Earning Assets | 2,317,784 | 2,232,238 | 2,195,166 | 2,126,320 | 2,123,983 | |||||||||||||||
Net Interest Margin (Non-GAAP)* | 3.15 | % | 3.14 | % | 3.15 | % | 3.24 | % | 3.17 | % | ||||||||||
4. | Financial Institutions often use the "efficiency ratio", a non-GAAP ratio, as a measure of expense control. We believe the efficiency ratio provides investors with information that is useful in understanding our financial performance. We define our efficiency ratio as the ratio of our noninterest expense to our net gross income (which equals our tax-equivalent net interest income plus noninterest income, as adjusted). | |||||||||||||||||||
5. | Common Equity Tier 1 Capital Ratio (CET1) is a new regulatory capital measure applicable to financial institutions, effective January 1, 2015. For the current quarter, all of the regulatory capital ratios in the table above, as well as the Total Risk-Weighted Assets and Common Equity Tier 1 Capital amounts listed in the table below, are estimates based on, and calculated in accordance with, these new bank regulatory capital rules. All prior quarters reflect actual results. The December 31, 2015 CET1 ratio listed in the tables (i.e., 12.82%) exceeds the sum of the required minimum CET1 ratio plus the fully phased-in Capital Conservation Buffer (i.e., 7.00%). | |||||||||||||||||||
12/31/2015 | 9/30/2015 | 6/30/2015 | 3/31/2015 | 12/31/2014 | ||||||||||||||||
Total Risk Weighted Assets | 1,590,129 | 1,574,704 | $ | 1,515,416 | $ | 1,452,975 | N/A | |||||||||||||
Common Equity Tier 1 Capital | 213,970 | 199,377 | $ | 195,800 | $ | 192,865 | N/A | |||||||||||||
Common Equity Tier 1 Ratio | 12.82 | % | 12.66 | % | 12.92 | % | 13.27 | % | N/A |
Arrow Financial Corporation Consolidated Financial Information (Dollars in Thousands - Unaudited) | |||||||
Quarter Ended: | 12/31/2015 | 12/31/2014 | |||||
Loan Portfolio | |||||||
Commercial Loans | $ | 102,587 | $ | 99,511 | |||
Commercial Real Estate Loans | 384,939 | 340,112 | |||||
Subtotal Commercial Loan Portfolio | 487,526 | 439,623 | |||||
Consumer Loans | 464,523 | 437,041 | |||||
Residential Real Estate Loans | 621,903 | 536,604 | |||||
Total Loans | $ | 1,573,952 | $ | 1,413,268 | |||
Allowance for Loan Losses | |||||||
Allowance for Loan Losses, Beginning of Quarter | $ | 15,774 | $ | 15,293 | |||
Loans Charged-off | (271 | ) | (251 | ) | |||
Recoveries of Loans Previously Charged-off | 70 | 87 | |||||
Net Loans Charged-off | (201 | ) | (164 | ) | |||
Provision for Loan Losses | 465 | 441 | |||||
Allowance for Loan Losses, End of Quarter | $ | 16,038 | $ | 15,570 | |||
Nonperforming Assets | |||||||
Nonaccrual Loans | $ | 6,433 | $ | 6,899 | |||
Loans Past Due 90 or More Days and Accruing | 187 | 537 | |||||
Loans Restructured and in Compliance with Modified Terms | 286 | 333 | |||||
Total Nonperforming Loans | 6,906 | 7,769 | |||||
Repossessed Assets | 140 | 81 | |||||
Other Real Estate Owned | 1,878 | 312 | |||||
Total Nonperforming Assets | $ | 8,924 | $ | 8,162 | |||
Key Asset Quality Ratios | |||||||
Net Loans Charged-off to Average Loans, Quarter-to-date Annualized | 0.05 | % | 0.05 | % | |||
Provision for Loan Losses to Average Loans, Quarter-to-date Annualized | 0.12 | % | 0.12 | % | |||
Allowance for Loan Losses to Period-End Loans | 1.02 | % | 1.10 | % | |||
Allowance for Loan Losses to Period-End Nonperforming Loans | 232.24 | % | 200.41 | % | |||
Nonperforming Loans to Period-End Loans | 0.44 | % | 0.55 | % | |||
Nonperforming Assets to Period-End Assets | 0.36 | % | 0.37 | % | |||
Twelve-Month Period Ended: | |||||||
Allowance for Loan Losses | |||||||
Allowance for Loan Losses, Beginning of Year | $ | 15,570 | $ | 14,434 | |||
Loans Charged-off | (1,106 | ) | (1,021 | ) | |||
Recoveries of Loans Previously Charged-off | 227 | 309 | |||||
Net Loans Charged-off | (879 | ) | (712 | ) | |||
Provision for Loan Losses | 1,347 | 1,848 | |||||
Allowance for Loan Losses, End of Year | $ | 16,038 | $ | 15,570 | |||
Key Asset Quality Ratios | |||||||
Net Loans Charged-off to Average Loans | 0.06 | % | 0.05 | % | |||
Provision for Loan Losses to Average Loans | 0.09 | % | 0.14 | % |