BELOIT, WI / ACCESSWIRE / January 24, 2022 / Blackhawk Bancorp, Inc. (OTCQX:BHWB) reported record earnings for the year ended December 31, 2021 with net income of $13.62 million exceeding the previous year's net income of $10.85 million by 26%. Diluted Earnings per Share (EPS) for 2021 increased 38% to $4.47 compared to the previous record of $3.25 reported for 2020. The Company's results for the year ended 2021 produced a Return on Average Equity (ROAE) of 12.99% and a Return on Average Assets of 1.06%.
The increase in earnings for 2021 as compared to 2020 includes an increase in net interest income of $1.43 million and a decrease in the provision for loan losses of $7.10 million. These earnings improvements were partially offset by a $0.68 million decrease in noninterest income and a $3.94 million increase in operating expenses.
The Company reported net income of $2.91 million for the quarter ended December 31, 2021, a $0.31 million, or 10%, decrease compared to the $3.22 million earned the previous quarter, and a $0.44 million, or 13%, decrease compared to the $3.35 million earned the fourth quarter of 2020. EPS for the fourth quarter was $1.02, a decrease of $0.11 as compared to $1.13 for the quarter ended September 30, 2021, and an increase of $0.02 as compared to $1.00 reported for the quarter ended December 31, 2020. The 2021 fourth quarter results produced a ROAE of 11.41% and a ROAA of 0.89%.
The $0.44 million decrease in net income for the fourth quarter of 2021 compared to the fourth quarter of the prior year reflects a $1.34 million decrease in revenue from the sale and servicing of mortgage loans, a $0.43 million decrease in net gain on sale of securities, and a $1.18 million increase in operating expenses. These earnings declines were partially offset by a $1.72 million decrease in the provision for loan losses. Despite the 13% decrease in net income compared to the fourth quarter of 2020, EPS increased by 2%, reflecting the repurchase of 525,546 shares, or 15.6%, of the Company's outstanding common stock in the second quarter of 2021.
"We're extremely pleased to be reporting another year of record earnings," said Todd James, the Company's Chairman and CEO. "While the 2021 performance was boosted by several factors that aren't expected to be as strong going forward such as Paycheck Protection Program (PPP) fees, low provision costs and strong mortgage activity, the Company is well positioned going into 2022. In 2021 we transitioned our Kane County, IL loan production office to a full service branch in downtown St. Charles, IL, added several experienced business bankers to our team, and gained momentum in our campground and RV park lending initiative, all of which contributed to the 6% loan growth we realized in the fourth quarter," added James.
Total assets of the Company increased by $23.5 million, or 2%, to $1.34 billion as of December 31, 2021 compared to $1.32 billion at September 30, 2021. Total gross loans increased by $40.5 million, or 6%, to $710.0 million compared to $669.5 million as of September 30, 2021. Total deposits grew by $28.0 million during the quarter to $1.20 billion compared to $1.17 billion at September 30, 2021.
Total assets of the Company increased by $199.9 million, or 18%, to $1.34 billion as of December 31, 2021, compared to $1.14 billion as of December 31, 2020. Total gross loans increased by $30.9 million, or 5%, and total investment securities increased $154.8 million, or 44%, during the year ended 2021. Total deposits increased by $209.8 million, or 21%, to $1.20 billion compared to $987.3 million at the end of 2020.
Net Interest Income
Net interest income for the year ended December 31, 2021 increased by $1.43 million, or 4%, to $39.28 million compared to $37.85 million for 2020. The increase in net interest income includes a $1.50 million increase in PPP loan fees recognized. As of December 31, 2021, the balance of PPP loans was $22.6 with $0.90 million of deferred fees remaining, which will be recognized in future periods. While net interest income increased, the net interest margin for 2021 decreased by 55 basis points to 3.27% compared to 3.82% for 2020. The decrease in the net interest margin compared to the prior year reflects a $219.1 million, or 24%, increase in average deposits that were deployed in cash equivalent investments and the investment securities portfolio. The deposit growth was driven by the tremendous amount of economic stimulus that was distributed through the various COVID relief programs, which when combined with the labor and supply chain issues being experienced by our commercial customers, dampened loan demand. Average total loans for the year increased by $8.4 million, or 1% to $683.9 million compared to $675.5 million in 2020. Net of PPP loans, average total loans for the full year 2021 decreased by $3.5 million compared to the prior year. The Company achieved a 17 basis point decrease in the cost of deposits to 0.14% compared to 0.31% for the twelve months ended December 31, 2020; however, the decrease was more than offset by a 71 basis point decrease in the tax-equivalent yield on average total earning assets to 3.48% as compared to 4.19% for 2020.
For the fourth quarter of 2021 net interest income totaled $9.63 million, a decrease of $0.15 million, or 1%, compared to the third quarter of 2021, and an increase of $0.18 million, or 2%, compared to the fourth quarter of the prior year. The net interest margin was 3.12% for the fourth quarter of 2021 compared to 3.11% for the quarter ended September 30, 2021, and 3.63% for the fourth quarter of 2020. The tax-equivalent yield on earning assets for the fourth quarter of 2021 dropped 56 basis points to 3.32%, compared to 3.88% for the fourth quarter of 2020, while at the same time, the cost of deposits decreased only eight basis points to 0.11% compared to 0.19% the same quarter the year before. In addition, interest expense on subordinated debentures increased by $0.16 million reflecting the issuance of $15 million of subordinated debt, which was used to fund the share repurchase in the second quarter of 2021. Average total deposits for the fourth quarter of 2021 increased by $203.5 million to $1.16 billion compared to $956.1 million in the fourth quarter of 2020. Average total loans for the fourth quarter of 2021 decreased by $3.5 million, or 1%, compared to the fourth quarter of the prior year. Excluding PPP loans, average total loans increased by $38.4 million to $645.9 million compared to $607.5 million for the fourth quarter of 2020.
Provision for Loan Losses and Asset Quality
The provision for loan losses for 2021 decreased by $7.10 million, or 93%, to $.50 million compared to $7.60 million for 2020. The decrease in provision reflects the improved credit outlook, especially as it related to potential losses related to the pandemic. There was no provision for loan losses recorded for the quarter ended December 31, 2021, or September 30, 2021, compared to $1.72 million for the quarter ended December 31, 2020.
Total nonperforming assets, which include troubled debt restructures performing in accordance with their modified terms, equaled $7.3 million as of December 31, 2021, as compared to $9.8 million as of September 30, 2021, and $9.1 million at December 31, 2020. At December 31, 2021, the ratio of nonperforming loans to total loans equaled 1.02%, as compared to 1.46% at September 30, 2021, and 1.34% at December 31, 2020. The allowance for loan losses to total loans was 1.57% as of December 31, 2021, as compared to 1.68% at September 30, 2021, and 1.59% as of December 31, 2020. The allowance for loan losses to nonperforming loans increased to 153.0% as of December 31, 2021, compared to 114.5% at September 30, 2021, and 118.7% at December 31, 2020. As of December 31, 2021, all but $2.4 million of credits that were granted modifications for COVID relief have been returned to normal payments, or are included in the nonperforming asset numbers above. The majority of this amount relates to one commercial credit that is returning to normal payments in January of 2022.
NonInterest Income and Operating Expenses
Noninterest income for 2021 decreased $0.68 million, or 3%, to $19.0 million as compared to $19.68 million for the prior year, including a $1.38 million decrease in revenue from the sale and servicing of mortgage loans and a $0.54 million decrease in net gains on sale of securities. These declines were partially offset by a $0.82 million increase in debit card revenue.
Noninterest income for the quarter ended December 31, 2021, totaled $4.52 million, a $0.24 million decrease compared to $4.76 million the prior quarter and a $1.45 million decrease from the $5.97 million recorded in the fourth quarter of 2020. The decrease in noninterest income compared to the fourth quarter of 2020 was due to a $1.34 million decrease in revenue from the sale and servicing of mortgage loans and a $0.43 million decrease in the net gain on sale of securities. These declines were partially offset by a $0.19 million increase in debit card revenue and a $0.12 million increase in deposit service fees.
Operating expenses for 2021, totaled $40.0 million, a $3.94 million, or 11%, increase over the twelve months of 2020. The increase compared to the twelve months of 2020 included an increase of $2.1 million in salary and employee benefits.
Operating expenses for the quarter ended December 31, 2021, totaled $10.51 million, an increase of $0.19 million, or 2%, compared to the quarter ended September 30, 2021, and an increase of $1.18 million, or 13%, compared to the fourth quarter of 2020. The increase compared to the fourth quarter of 2020 included a $0.55 million increase in salary and employee benefits.
About Blackhawk Bancorp
Blackhawk Bancorp, Inc. is headquartered in Beloit, Wisconsin and is the parent company of Blackhawk Bank. The combined entity operates twelve full-service banking centers which are located in Rock County, Wisconsin and the Illinois counties of Winnebago, Boone, McHenry, Lake, and Kane. The Company offers a variety of value-added consultative services to its business customers and their employees related to the financial products it provides.
Disclosures Regarding non-GAAP Measures
This report refers to financial measures that are identified as non-GAAP that the Company believes help to evaluate and measure the Company's performance, including the presentation of the net interest margin ratio and efficiency ratio calculations on a taxable-equivalent basis. Non-GAAP measures are also used to assist investor comparison by identifying nonrecurring events such as acquisition-related expenses, nonrecurring securities gains and the impact such items have on the performance measures of return on average assets, return on average equity, diluted earnings per share, and the efficiency ratio. This supplemental information should not be considered in isolation or as a substitute for the related GAAP measures.
Forward-Looking Statements
When used in this communication, the words "believes," "expects," "likely", "would", and similar expressions are intended to identify forward-looking statements. The Company's actual results may differ materially from those described in the forward-looking statements. Factors which could cause such a variance to occur include, but are not limited to: heightened competition; adverse state and federal regulation; failure to obtain new or retain existing customers; ability to attract and retain key executives and personnel; changes in interest rates; unanticipated changes in industry trends; unanticipated changes in credit quality and risk factors, including general economic conditions particularly in the Company's markets; potential deterioration in real estate values, success in gaining regulatory approvals when required; changes in the Federal Reserve Board monetary policies; unexpected outcomes of new and existing litigation in which Blackhawk or its subsidiaries, officers, directors or employees is named defendants; technological changes; changes in accounting principles generally accepted in the United States; changes in assumptions or conditions affecting the application of "critical accounting policies"; inability to recover previously recorded losses as anticipated, and the inability of third party vendors to perform critical services for the Company or its customers. The inclusion of forward-looking information should not be construed as a representation by the Company or any person that future events or plans contemplated by the Company will be achieved. The Company undertakes no obligation to publicly update or revise any forward-looking statements whether as a result of new information or otherwise.
Further information is available on the Company's website at www.blackhawkbank.com.
Blackhawk Bancorp, Inc.
Todd J. James, Chairman & CEO
tjames@blackhawkbank.com
Phone: (608) 364-8911
Matthew McDonnell, SVP & CFO
mmcdonnell@blackhawkbank.com
BLACKHAWK BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2021 AND DECEMBER 31, 2020
(UNAUDITED)
| December 31, | December 31, | |||||||
| Assets | 2021 | 2020 | ||||||
| (Dollars in thousands, except | ||||||||
| share and per share data) | ||||||||
| Cash and due from banks | $ | 10,846 | $ | 12,012 | ||||
| Interest-bearing deposits in banks and other institutions | 55,721 | 42,119 | ||||||
| Total cash and cash equivalents | 66,567 | 54,131 | ||||||
| Certificates of deposit in banks and other institutions | 2,161 | 4,159 | ||||||
| Equity securities at fair value | 2,553 | 2,517 | ||||||
| Securities available-for-sale | 504,341 | 349,565 | ||||||
| Loans held for sale | 2,585 | 6,096 | ||||||
| Federal Home Loan Bank stock, at cost | 2,150 | 2,150 | ||||||
| Loans, less allowance for loan losses of $11,125 and $10,764 | ||||||||
| at December 31, 2021 and December 31, 2020, respectively | 696,292 | 662,225 | ||||||
| Premises and equipment, net | 20,778 | 20,254 | ||||||
| Goodwill and core deposit intangible | 11,628 | 12,018 | ||||||
| Mortgage servicing rights | 3,833 | 3,409 | ||||||
| Cash surrender value of bank-owned life insurance | 11,440 | 11,126 | ||||||
| Other assets | 17,227 | 13,949 | ||||||
| Total assets | $ | 1,341,555 | $ | 1,141,599 | ||||
| Liabilities and Stockholders' Equity | ||||||||
| Liabilities | ||||||||
| Deposits: | ||||||||
| Noninterest-bearing | $ | 380,601 | $ | 268,866 | ||||
| Interest-bearing | 816,440 | 718,388 | ||||||
| Total deposits | 1,197,041 | 987,254 | ||||||
| Subordinated debentures and notes (including $1,031 at fair value at | ||||||||
| December 31, 2021 and December 31, 2020) | 20,155 | 5,155 | ||||||
| Senior secured term note | 11,278 | 12,833 | ||||||
| Other borrowings | 5,000 | 14,000 | ||||||
| Other liabilities | 6,985 | 10,602 | ||||||
| Total liabilities | 1,240,459 | 1,029,844 | ||||||
| Stockholders' equity | ||||||||
| Common stock, $0.01 par value, 10,000,000 shares authorized; | ||||||||
| 3,479,069 and 3,435,348 shares issued as of December 31, 2021 and | ||||||||
| December 31, 2020, respectively | 35 | 35 | ||||||
| Additional paid-in capital | 35,890 | 35,062 | ||||||
| Retained earnings | 81,987 | 69,676 | ||||||
| Treasury stock, 630,991 and 62,999 shares at cost as of December 31, 2021 | ||||||||
| and December 31, 2020, respectively | (18,952 | ) | (941 | ) | ||||
| Accumulated other comprehensive income (loss) | 2,136 | 7,923 | ||||||
| Total stockholders' equity | 101,096 | 111,755 | ||||||
| Total liabilities and stockholders' equity | $ | 1,341,555 | $ | 1,141,599 | ||||
BLACKHAWK BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
| Twelve months ended December 31, | ||||||||
| 2021 | 2020 | |||||||
| (Amounts in thousands, except per share data) | ||||||||
| Interest Income: | ||||||||
| Interest and fees on loans | $ | 32,832 | $ | 33,441 | ||||
| Interest and dividends on available-for-sale securities: | ||||||||
| Taxable | 7,269 | 6,328 | ||||||
| Tax-exempt | 1,550 | 1,451 | ||||||
| Interest on deposits in other financial institutions | 183 | 276 | ||||||
| Total interest income | 41,834 | 41,496 | ||||||
| Interest Expense: | ||||||||
| Interest on deposits | 1,576 | 2,840 | ||||||
| Interest on subordinated debentures | 548 | 182 | ||||||
| Interest on senior secured term note | 412 | 498 | ||||||
| Interest on other borrowings | 21 | 127 | ||||||
| Total interest expense | 2,557 | 3,647 | ||||||
| Net interest income before provision for loan losses | 39,277 | 37,849 | ||||||
| Provision for loan losses | 500 | 7,600 | ||||||
| Net interest income after provision for loan losses | 38,777 | 30,249 | ||||||
| Noninterest Income: | ||||||||
| Service charges on deposits accounts | 3,041 | 3,035 | ||||||
| Net gain on sale of loans | 8,592 | 11,080 | ||||||
| Net loan servicing income | 681 | (431 | ) | |||||
| Debit card interchange fees | 4,559 | 3,738 | ||||||
| Net gains on sales of securities available-for-sale | - | 535 | ||||||
| Net other gains (losses) | 106 | - | ||||||
| Increase in cash surrender value of bank-owned life insurance | 314 | 310 | ||||||
| Change in value of equity securities | (28 | ) | 70 | |||||
| Other | 1,739 | 1,347 | ||||||
| Total noninterest income | 19,004 | 19,684 | ||||||
| Noninterest Expenses: | ||||||||
| Salaries and employee benefits | 24,008 | 21,948 | ||||||
| Occupancy and equipment | 4,656 | 4,278 | ||||||
| Data processing | 2,614 | 2,383 | ||||||
| Debit card processing and issuance | 1,950 | 1,584 | ||||||
| Advertising and marketing | 425 | 297 | ||||||
| Amortization of core deposit intangible | 390 | 437 | ||||||
| Professional fees | 1,660 | 1,531 | ||||||
| Office Supplies | 371 | 363 | ||||||
| Telephone | 568 | 577 | ||||||
| Other | 3,355 | 2,655 | ||||||
| Total noninterest expenses | 39,997 | 36,053 | ||||||
| Income before income taxes | 17,784 | 13,880 | ||||||
| Provision for income taxes | 4,165 | 3,033 | ||||||
| Net income | $ | 13,619 | $ | 10,847 | ||||
| Key Ratios | ||||||||
| Basic Earnings Per Common Share | $ | 4.47 | $ | 3.25 | ||||
| Diluted Earnings Per Common Share | 4.47 | 3.25 | ||||||
| Dividends Per Common Share | 0.44 | 0.44 | ||||||
| Net Interest Margin (1) | 3.27 | % | 3.82 | % | ||||
| Efficiency Ratio (1)(2) | 68.63 | % | 63.14 | % | ||||
| Return on Assets | 1.06 | % | 1.02 | % | ||||
| Return on Common Equity | 12.99 | % | 10.35 | % | ||||
(1) Non-GAAP Presentations: Management discloses certain non-GAAP financial measures to evaluate and measure the Company's performance, including the presentation of the net interest margin and efficiency ratio calculations on a taxable equivalent basis ("TE"). The net interest margin ratio is calculated by dividing net interest income on a tax equivalent basis by average earning assets for the period. Management believes this measure provides investors with information regarding comparative balance sheet profitability.
(2) The efficiency ratio is calculated as noninterest expense divided by the sum of net interest income on a TE basis, noninterest income less any securities gains (losses) or other gains (losses), and also includes a TE adjustment on the increases in cash surrender value of bank-owned life insurance.
BLACKHAWK BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
| For the Quarter Ended | ||||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||||
| (Dollars in thousands, except per share data) | ||||||||||||||||||||||
| Interest Income: | ||||||||||||||||||||||
| Interest and fees on loans | $ | 7,876 | $ | 8,180 | $ | 8,621 | $ | 8,155 | $ | 8,079 | ||||||||||||
| Interest on available-for-sale securities: | ||||||||||||||||||||||
| Taxable | 1,960 | 1,830 | 1,759 | 1,721 | 1,598 | |||||||||||||||||
| Tax-exempt | 369 | 419 | 378 | 384 | 384 | |||||||||||||||||
| Interest on deposits in other financial institutions | 33 | 61 | 48 | 41 | 33 | |||||||||||||||||
| Total interest income | 10,238 | 10,490 | 10,806 | 10,301 | 10,094 | |||||||||||||||||
| Interest Expense: | ||||||||||||||||||||||
| Interest on deposits | 319 | 421 | 421 | 415 | 458 | |||||||||||||||||
| Interest on subordinated debentures | 196 | 195 | 117 | 41 | 41 | |||||||||||||||||
| Interest on senior secured term note | 98 | 103 | 104 | 107 | 113 | |||||||||||||||||
| Interest on other borrowings | - | - | - | 20 | 40 | |||||||||||||||||
| Total interest expense | 613 | 719 | 642 | 583 | 652 | |||||||||||||||||
| Net interest income before provision for loan losses | 9,625 | 9,771 | 10,164 | 9,718 | 9,442 | |||||||||||||||||
| Provision for loan losses | - | - | - | 500 | 1,715 | |||||||||||||||||
| Net interest income after provision for loan losses | 9,625 | 9,771 | 10,164 | 9,218 | 7,727 | |||||||||||||||||
| Noninterest Income: | ||||||||||||||||||||||
| Service charges on deposits accounts | 901 | 787 | 663 | 690 | 781 | |||||||||||||||||
| Net gain on sale of loans | 1,865 | 2,147 | 2,217 | 2,362 | 3,572 | |||||||||||||||||
| Net loan servicing income | 186 | 90 | 36 | 369 | (177 | ) | ||||||||||||||||
| Debit card interchange fees | 1,168 | 1,146 | 1,218 | 1,027 | 979 | |||||||||||||||||
| Net gains on sales of securities available-for-sale | - | - | - | - | 428 | |||||||||||||||||
| Net other gains (losses) | 5 | 52 | 7 | 42 | - | |||||||||||||||||
| Increase in cash surrender value of bank-owned life insurance | 77 | 78 | 72 | 87 | 75 | |||||||||||||||||
| Other | 317 | 457 | 479 | 458 | 310 | |||||||||||||||||
| Total noninterest income | 4,519 | 4,757 | 4,692 | 5,035 | 5,968 | |||||||||||||||||
| Noninterest Expenses: | ||||||||||||||||||||||
| Salaries and employee benefits | 6,403 | 6,118 | 5,753 | 5,734 | 5,851 | |||||||||||||||||
| Occupancy and equipment | 1,109 | 1,273 | 1,092 | 1,182 | 986 | |||||||||||||||||
| Data processing | 694 | 689 | 641 | 591 | 683 | |||||||||||||||||
| Debit card processing and issuance | 533 | 489 | 503 | 425 | 384 | |||||||||||||||||
| Advertising and marketing | 115 | 141 | 70 | 99 | 75 | |||||||||||||||||
| Amortization of intangibles | 95 | 96 | 96 | 104 | 107 | |||||||||||||||||
| Professional fees | 436 | 434 | 399 | 390 | 373 | |||||||||||||||||
| Office Supplies | 127 | 74 | 93 | 77 | 90 | |||||||||||||||||
| Telephone | 143 | 139 | 144 | 141 | 140 | |||||||||||||||||
| Other | 850 | 865 | 673 | 968 | 637 | |||||||||||||||||
| Total noninterest expenses | 10,505 | 10,318 | 9,464 | 9,711 | 9,326 | |||||||||||||||||
| Income before income taxes | 3,639 | 4,210 | 5,392 | 4,542 | 4,369 | |||||||||||||||||
| Provision for income taxes | 728 | 988 | 1,337 | 1,112 | 1,021 | |||||||||||||||||
| Net income | $ | 2,911 | $ | 3,222 | $ | 4,055 | $ | 3,430 | $ | 3,348 | ||||||||||||
| Key Ratios | ||||||||||||||||||||||
| Basic Earnings Per Common Share | $ | 1.02 | $ | 1.13 | $ | 1.30 | $ | 1.02 | $ | 1.00 | ||||||||||||
| Diluted Earnings Per Common Share | 1.02 | 1.13 | 1.30 | 1.02 | 1.00 | |||||||||||||||||
| Dividends Per Common Share | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | |||||||||||||||||
| Book Value Per Common Share | 35.50 | 35.29 | 34.97 | 32.95 | 33.14 | |||||||||||||||||
| Tangible Book Value Per Share | 31.41 | 31.17 | 30.81 | 29.40 | 29.57 | |||||||||||||||||
| Number of Shares Outstanding | 2,848,078 | 2,848,078 | 2,842,828 | 3,359,613 | 3,372,349 | |||||||||||||||||
| Average Number of Shares Outstanding | 2,848,109 | 2,848,109 | 3,118,265 | 3,372,684 | 3,360,579 | |||||||||||||||||
| Net Interest Margin (1) | 3.12 | % | 3.11 | % | 3.37 | % | 3.52 | % | 3.63 | % | ||||||||||||
| Efficiency Ratio (1)(2) | 73.75 | % | 70.70 | % | 63.28 | % | 65.53 | % | 61.80 | % | ||||||||||||
| Return on Assets | 0.89 | % | 0.96 | % | 1.26 | % | 1.16 | % | 1.20 | % | ||||||||||||
| Return on Common Equity | 11.41 | % | 12.57 | % | 15.74 | % | 12.44 | % | 12.08 | % | ||||||||||||
(1) Non-GAAP Presentations: Management discloses certain non-GAAP financial measures to evaluate and measure the Company's performance, including the presentation of net interest income, net interest margin and efficiency ratio calculations on a taxable equivalent basis ("TE"). The net interest margin is calculated by dividing net interest income on a TE basis by average earning assets for the period. Management believes this measure provides investors with information regarding comparative balance sheet profitability.
(2) The efficiency ratio is calculated as noninterest expense divided by the sum of net interest income on an TE basis, noninterest income less any securities gains (losses) or other gains (losses), and also includes a TE adjustment on interest on tax-exempt securities, loans, and the increases in cash surrender value of bank-owned life insurance.
| (UNAUDITED) | As of | |||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
| (Amounts in thousands, except per share data) | ||||||||||||||||||||
| Cash and due from banks | $ | 10,846 | $ | 16,536 | $ | 16,418 | $ | 15,108 | $ | 12,012 | ||||||||||
| Interest-bearing deposits in banks and other | 57,882 | 104,722 | 140,073 | 50,199 | 46,278 | |||||||||||||||
| Securities | 506,894 | 472,472 | 448,072 | 379,187 | 352,082 | |||||||||||||||
| Net loans/leases | 698,877 | 658,323 | 666,738 | 700,399 | 668,321 | |||||||||||||||
| Goodwill and core deposit intangible | 11,628 | 11,723 | 11,819 | 11,914 | 12,018 | |||||||||||||||
| Other assets | 55,428 | 54,218 | 53,629 | 50,826 | 50,888 | |||||||||||||||
| Total assets | $ | 1,341,555 | $ | 1,317,994 | $ | 1,336,749 | $ | 1,207,633 | $ | 1,141,599 | ||||||||||
| Deposits | $ | 1,197,041 | $ | 1,169,085 | $ | 1,188,997 | $ | 1,068,197 | $ | 987,254 | ||||||||||
| Subordinated debentures | 20,155 | 20,155 | 20,155 | 5,155 | 5,155 | |||||||||||||||
| Senior secured term note | 11,278 | 11,667 | 12,056 | 12,445 | 12,833 | |||||||||||||||
| Borrowings | 5,000 | 5,000 | 5,000 | 4,000 | 14,000 | |||||||||||||||
| Other liabilities | 6,985 | 11,585 | 11,131 | 7,138 | 10,602 | |||||||||||||||
| Stockholders' equity | 101,096 | 100,502 | 99,410 | 110,698 | 111,755 | |||||||||||||||
| Total liabilities and stockholders' equity | $ | 1,341,555 | $ | 1,317,994 | $ | 1,336,749 | $ | 1,207,633 | $ | 1,141,599 | ||||||||||
| ASSET QUALITY DATA | ||||||||||||||||||||
| (Amounts in thousands) | December 31, | September 30, | June 30, | March 31, | December 31, | |||||||||||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||||||||||||||
| Non-accrual loans | $ | 5,430 | $ | 7,827 | $ | 8,228 | $ | 6,361 | $ | 7,013 | ||||||||||
| Accruing loans past due 90 days or more | - | - | - | - | - | |||||||||||||||
| Troubled debt restructures - accruing | 1,843 | 1,975 | 1,958 | 1,996 | 2,057 | |||||||||||||||
| Total nonperforming loans | $ | 7,273 | $ | 9,802 | $ | 10,186 | $ | 8,357 | $ | 9,070 | ||||||||||
| Other real estate owned | 24 | - | - | - | 1 | |||||||||||||||
| Total nonperforming assets | $ | 7,297 | $ | 9,802 | $ | 10,186 | $ | 8,357 | $ | 9,071 | ||||||||||
| Total loans | $ | 710,002 | $ | 669,547 | $ | 677,967 | $ | 711,515 | $ | 679,085 | ||||||||||
| Allowance for loan losses | 11,125 | 11,224 | 11,229 | 11,116 | 10,764 | |||||||||||||||
| Loans, less allowance for loan losses | $ | 698,877 | $ | 658,323 | $ | 666,738 | $ | 700,399 | $ | 668,321 | ||||||||||
| Nonperforming Assets to total Assets | 0.54 | % | 0.74 | % | 0.76 | % | 0.69 | % | 0.79 | % | ||||||||||
| Nonperforming loans to total loans | 1.02 | % | 1.46 | % | 1.50 | % | 1.17 | % | 1.34 | % | ||||||||||
| Allowance for loan losses to total loans | 1.57 | % | 1.68 | % | 1.66 | % | 1.56 | % | 1.59 | % | ||||||||||
| Allowance for loan losses to nonperforming loans | 153.0 | % | 114.5 | % | 110.2 | % | 133.0 | % | 118.7 | % | ||||||||||
| For the Quarter Ended | ||||||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | December 31, | ||||||||||||||||
| ROLLFORWARD OF ALLOWANCE | 2021 | 2021 | 2021 | 2021 | 2020 | |||||||||||||||
| Beginning Balance | $ | 11,224 | $ | 11,229 | $ | 11,116 | $ | 10,764 | $ | 9,943 | ||||||||||
| Provision | - | - | - | 500 | 1,715 | |||||||||||||||
| Loans charged off | 181 | 103 | 61 | 582 | 1,334 | |||||||||||||||
| Loan recoveries | 82 | 98 | 174 | 434 | 440 | |||||||||||||||
| Net charge-offs | 99 | 5 | (113 | ) | 148 | 894 | ||||||||||||||
| Ending Balance | $ | 11,125 | $ | 11,224 | $ | 11,229 | $ | 11,116 | $ | 10,764 | ||||||||||
BLACKHAWK BANCORP, INC. AND SUBSIDIARIES
AVERAGE BALANCE SHEET WITH RESULTANT INTEREST AND RATES
Average Balance Sheet with Resultant Interest and Rates
(Amounts in thousands)
| (yields on a tax-equivalent basis)(1) | For the Twelve Months Ended | |||||||||||||||||||||||
| December 31, 2021 | December 31, 2020 | |||||||||||||||||||||||
| Average | Average | Average | Average | |||||||||||||||||||||
| Balance | Interest | Rate | Balance | Interest | Rate | |||||||||||||||||||
| Interest Earning Assets: | ||||||||||||||||||||||||
| Interest-bearing deposits and other | $ | 90,300 | $ | 183 | 0.20 | % | $ | 31,899 | $ | 276 | 0.86 | % | ||||||||||||
| Investment securities: | ||||||||||||||||||||||||
| Taxable investment securities | 387,361 | 7,269 | 1.88 | % | 247,389 | 6,328 | 2.56 | % | ||||||||||||||||
| Tax-exempt investment securities | 52,435 | 1,550 | 3.76 | % | 46,594 | 1,451 | 4.01 | % | ||||||||||||||||
| Total Investment securities | 439,796 | 8,819 | 2.10 | % | 293,983 | 7,779 | 2.79 | % | ||||||||||||||||
| Loans | 683,859 | 32,832 | 4.80 | % | 675,466 | 33,441 | 4.95 | % | ||||||||||||||||
| Total Earning Assets | $ | 1,213,955 | $ | 41,834 | 3.48 | % | $ | 1,001,348 | $ | 41,496 | 4.19 | % | ||||||||||||
| Allowance for loan losses | (11,180 | ) | (9,535 | ) | ||||||||||||||||||||
| Cash and due from banks | 16,640 | 16,453 | ||||||||||||||||||||||
| Other assets | 60,379 | 58,475 | ||||||||||||||||||||||
| Total Assets | $ | 1,279,794 | $ | 1,066,741 | ||||||||||||||||||||
| Interest Bearing Liabilities: | ||||||||||||||||||||||||
| Interest bearing checking accounts | $ | 299,213 | $ | 636 | 0.21 | % | $ | 281,053 | $ | 807 | 0.29 | % | ||||||||||||
| Savings and money market deposits | 400,323 | 366 | 0.09 | % | 318,169 | 676 | 0.21 | % | ||||||||||||||||
| Time deposits | 78,553 | 574 | 0.73 | % | 97,747 | 1,357 | 1.39 | % | ||||||||||||||||
| Total interest bearing deposits | 778,089 | 1,576 | 0.20 | % | 696,969 | 2,840 | 0.41 | % | ||||||||||||||||
| Subordinated debentures | 14,689 | 548 | 3.73 | % | 5,155 | 182 | 3.53 | % | ||||||||||||||||
| Borrowings | 18,928 | 433 | 2.29 | % | 34,227 | 625 | 1.83 | % | ||||||||||||||||
| Total Interest-Bearing Liabilities | $ | 811,706 | $ | 2,557 | 0.32 | % | $ | 736,351 | $ | 3,647 | 0.50 | % | ||||||||||||
| Interest Rate Spread | 3.16 | % | 3.69 | % | ||||||||||||||||||||
| Noninterest checking accounts | 356,227 | 218,254 | ||||||||||||||||||||||
| Other liabilities | 6,995 | 7,357 | ||||||||||||||||||||||
| Total liabilities | 1,174,928 | 961,962 | ||||||||||||||||||||||
| Total Stockholders' equity | 104,866 | 104,779 | ||||||||||||||||||||||
| Total Liabilities and | ||||||||||||||||||||||||
| Stockholders' Equity | $ | 1,279,794 | $ | 1,066,741 | ||||||||||||||||||||
| Net Interest Income/Margin | $ | 39,277 | 3.27 | % | $ | 37,849 | 3.82 | % | ||||||||||||||||
(1) Management discloses certain non-GAAP financial measures to evaluate and measure the Company's performance including a presentation of net interest income with a net interest margin ratio on a tax-equivalent (TE) basis. The net interest margin is calculated by dividing net interest income on a TE basis by average earning assets for the period. Management believes this measure provides investors with information regarding comparative balance sheet profitability. Nonaccrual loans are included in the above-stated average balances.
BLACKHAWK BANCORP, INC. AND SUBSIDIARIES
ANALYSIS of AVERAGE BALANCES & TAX EQUIVALENT INTEREST RATES
Average Balance Sheet with Resultant Interest and Rates
(Dollars in thousands - unaudited)
(Yields on a tax-equivalent basis) (1)
| For the Quarter Ended | ||||||||||||||||||||||||||||||||||||
| December 31, 2021 | September 30, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||
| Average | Average | Average | Average | Average | Average | |||||||||||||||||||||||||||||||
| Balance | Interest | Rate | Balance | Interest | Rate | Balance | Interest | Rate | ||||||||||||||||||||||||||||
| Interest Earning Assets: | ||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits and other | $ | 61,530 | $ | 33 | 0.21 | % | $ | 119,991 | $ | 61 | 0.20 | % | $ | 30,058 | $ | 32 | 0.43 | % | ||||||||||||||||||
| Investment securities: | ||||||||||||||||||||||||||||||||||||
| Taxable investment securities | 447,836 | 1,960 | 1.74 | % | 413,853 | 1,830 | 1.75 | % | 285,167 | 1,598 | 2.23 | % | ||||||||||||||||||||||||
| Tax-exempt investment securities | 52,749 | 369 | 3.57 | % | 52,663 | 420 | 4.05 | % | 51,902 | 384 | 3.78 | % | ||||||||||||||||||||||||
| Total Investment securities | 500,585 | 2,329 | 1.93 | % | 466,516 | 2,250 | 2.01 | % | 337,069 | 1,982 | 2.47 | % | ||||||||||||||||||||||||
| Loans | 674,818 | 7,876 | 4.63 | % | 675,070 | 8,180 | 4.81 | % | 678,335 | 8,079 | 4.74 | % | ||||||||||||||||||||||||
| Total Earning Assets | $ | 1,236,933 | $ | 10,238 | 3.32 | % | $ | 1,261,577 | $ | 10,491 | 3.34 | % | $ | 1,045,462 | $ | 10,093 | 3.88 | % | ||||||||||||||||||
| Allowance for loan losses | (11,192 | ) | (11,229 | ) | (10,313 | ) | ||||||||||||||||||||||||||||||
| Cash and due from banks | 16,557 | 16,821 | 16,032 | |||||||||||||||||||||||||||||||||
| Other assets | 62,310 | 61,274 | 58,663 | |||||||||||||||||||||||||||||||||
| Total Assets | $ | 1,304,608 | $ | 1,328,443 | $ | 1,109,844 | ||||||||||||||||||||||||||||||
| Interest Bearing Liabilities: | ||||||||||||||||||||||||||||||||||||
| Interest bearing checking accounts | $ | 308,166 | $ | 116 | 0.15 | % | $ | 300,935 | $ | 180 | 0.24 | % | $ | 261,739 | $ | 150 | 0.23 | % | ||||||||||||||||||
| Savings and money market deposits | 423,311 | 77 | 0.07 | % | 423,894 | 109 | 0.10 | % | 349,028 | 98 | 0.11 | % | ||||||||||||||||||||||||
| Time deposits | 78,625 | 126 | 0.64 | % | 76,682 | 133 | 0.69 | % | 84,166 | 210 | 0.99 | % | ||||||||||||||||||||||||
| Total interest bearing deposits | 810,102 | 319 | 0.16 | % | 801,511 | 422 | 0.21 | % | 694,933 | 458 | 0.26 | % | ||||||||||||||||||||||||
| Subordinated debentures and notes | 20,155 | 196 | 3.85 | % | 20,155 | 195 | 3.83 | % | 5,155 | 41 | 3.19 | % | ||||||||||||||||||||||||
| Borrowings | 16,306 | 98 | 2.40 | % | 16,670 | 103 | 2.45 | % | 30,186 | 152 | 2.01 | % | ||||||||||||||||||||||||
| Total Interest-Bearing Liabilities | $ | 846,563 | $ | 613 | 0.29 | % | $ | 838,336 | $ | 720 | 0.34 | % | $ | 730,274 | $ | 651 | 0.36 | % | ||||||||||||||||||
| Interest Rate Spread | 3.03 | % | 3.00 | % | 3.52 | % | ||||||||||||||||||||||||||||||
| Noninterest checking accounts | 349,482 | 381,046 | 261,182 | |||||||||||||||||||||||||||||||||
| Other liabilities | 7,342 | 7,381 | 8,202 | |||||||||||||||||||||||||||||||||
| Total liabilities | 1,203,387 | 1,226,763 | 999,658 | |||||||||||||||||||||||||||||||||
| Total Stockholders' equity | 101,221 | 101,680 | 110,186 | |||||||||||||||||||||||||||||||||
| Total Liabilities and | ||||||||||||||||||||||||||||||||||||
| Stockholders' Equity | $ | 1,304,608 | $ | 1,328,443 | $ | 1,109,844 | ||||||||||||||||||||||||||||||
| Net Interest Income/Margin | $ | 9,625 | 3.12 | % | $ | 9,771 | 3.11 | % | $ | 9,442 | 3.63 | % | ||||||||||||||||||||||||
(1) Management discloses certain non-GAAP financial measures to evaluate and measure the Company's performance including a presentation of net interest income with a net interest margin ratio on a tax-equivalent (TE) basis. The net interest margin is calculated by dividing net interest income on a TE basis by average earning assets for the period. Management believes this measure provides investors with information regarding comparative balance sheet profitability. Nonaccrual loans are included in the above-stated average balances.
SOURCE: Blackhawk Bancorp, Inc.
View source version on accesswire.com:
https://www.accesswire.com/685190/Blackhawk-Bancorp-Announces-Record-Earnings-for-2021
