1st Capital Bank Announces Second Quarter 2020 Financial Results

SALINAS, CA / ACCESSWIRE / July 30, 2020 / 1st Capital Bank (OTC PINK:FISB) reported unaudited net income of $1.35 million for the three months ended June 30, 2020, an increase of 122.1% compared to net income of $608 thousand in the first quarter of 2020 and a decrease of 17.6% compared to net income of $1.64 million in the second quarter of 2019. Earnings per share were $0.24 (diluted) for the second quarter of 2020, compared to $0.11 (diluted) for the prior quarter, and $0.29 (diluted) for the second quarter of 2019.

Unaudited net income for the six-month period ended June 30, 2020 was $1.96 million, a decrease of 42.7% compared to net income of $3.41 million for the six-month period ended June 30, 2019. Year-to-date earnings per share were $0.35 (diluted) and $0.61 (diluted) for the six-month periods ended June 30, 2020 and 2019, respectively.

"The Bank's operating results for the second quarter were driven by the effects of the global pandemic," said Samuel D. Jimenez, chief executive officer. "Our lenders worked tirelessly during the second quarter to fund more than 400 loans totaling more than $100 million to businesses in our community under the U.S. Small Business Administration's Paycheck Protection Program. As we entered the third quarter, we made key hires to address the asset quality issues the current economic situation presents while continuing to actively expand our business and fill out our geographic footprint. We believe the steps we are taking now will position the Bank to proactively address the challenges ahead."

Operating results reflect a provision for loan losses of $650 thousand in the second quarter of 2020, compared to $825 thousand in the first quarter of 2020, to recognize incurred losses in the Bank's loan portfolio, which are attributable primarily to the COVID-19 outbreak and consequent action taken by governmental officials to curtail the operations of businesses deemed nonessential. The Bank did not record a provision for loan losses in the second quarter of 2019.

As of June 30, 2020, the Bank's allowance for loan and lease losses was $8.1 million, or 1.30% percent of loans held for investment, compared to $7.4 million, or 1.40% of loans held for investment, as of March 31, 2020 and $6.6 million, or 1.29% of loans held for investment, as of December 31, 2019. The Bank's allowance for loan losses as of June 30, 2020 was 1.55% of loans held for investment excluding its net investment of $100.7 million in loans insured under the U.S. Small Business Administration's ("SBA") Paycheck Protection Program ("PPP"). The Bank recognized net recoveries of $12 thousand, $12 thousand, and $13 thousand in the second quarter of 2020, the first quarter of 2020, and the second quarter of 2019, respectively, and recognized no loan or lease charge-offs in such periods.

"We believe it was prudent to continue to provide for credit losses in the second quarter, as the potential for a V-shaped recovery faded" said Dale R. Diederick, chief credit officer. "While recent unemployment levels and jobless claims are lower than initially projected, the level and trend of coronavirus cases has increased, raising the potential for a prolonged recession, with adverse consequences for the value and market absorption of commercial real estate. The Bank also has seen a downward migration in loan risk ratings, an increase in the level of 30- to 89-day delinquencies, and an increase in forbearance requests, primarily on single-family residential loans. All of these factors point to the need for an increased allowance for loan and lease losses."

Total assets increased $90.9 million in the second quarter, from $645.8 million at March 31, 2020 to $736.7 million at June 30, 2020, an increase of 14.1%. Net loans held for investment increased $92.5 million, or 17.7%, during the second quarter, from $523.1 million at March 31, 2020 to $615.6 million at June 30, 2020.

PPP loans totaled $100.7 million at June 30, 2020. Single-family loans purchased by the Bank in prior quarters declined $13.6 million, or 11.5%, while the portfolio of loans originated by the Bank increased $6.7 million, or 1.6%, in the second quarter of 2020. Growth in the core loan portfolio was concentrated in multi-family loans, which increased $13.9 million, or 24.0%, while commercial real estate loans decreased $2.1 million, or 0.8%, and commercial and industrial loans decreased $2.8 million, or 5.5%. Undrawn, available credit decreased $951 thousand, from $68.0 million at March 31, 2020 to $67.0 million at June 30, 2020.

"Despite the devastating effects the pandemic has had on certain sectors of the economy, the Bank was able to continue to actively develop new business opportunities in the second quarter of 2020," said Jon D. Ditlevsen, president. "While a number of our competitors have scaled back their lending operations to focus solely on loss mitigation, 1st Capital has continued to source new loans to businesses that are less exposed to the effects of the pandemic and related government actions. This new business meets the credit risk acceptance criteria that we historically have had in place for our core loan portfolio, and we have remained mindful of the effects the pandemic has had on industries that are prominent in our market area, such as hospitality, tourism, and retail trade. We funded $33.2 million in commercial and industrial and commercial real estate loans in the second quarter, compared to $37.2 million in the first quarter of 2020."

Second Quarter Highlights:

Return on average equity was 7.74%, compared to 3.53% for the first quarter of 2020 and 10.47% for the second quarter of 2019.
Return on average assets was 0.75%, compared to 0.38% for the first quarter of 2020 and 1.08% for the second quarter of 2019.
Gross loans held for investment increased $93.2 million, or 17.7%, during the second quarter of 2020, from $530.5 million at March 31, 2020 to $623.7 million at June 30, 2020.
Non-accrual loans were $490 thousand, or 0.08% of loans outstanding, at June 30, 2020, compared to $492 thousand at March 31, 2020 and December 31, 2019. Loans 30 to 89 days delinquent increased from $856 thousand at March 31, 2020 to $2.3 million at June 30, 2020.
The Bank's net loans to deposits ratio increased from 91.4% at March 31, 2020 to 94.6% at June 30, 2020.
Sources of liquidity comprising secured borrowing capacity with the Federal Home Loan Bank of San Francisco and deposits eligible to be moved onto the Bank's balance sheet in the form of reciprocal deposits totaled $226.5 million at June 30, 2020. $25.0 million of additional liquidity under Federal funds facilities also was available.
Deposits totaled $650.8 million at June 30, 2020, compared to $572.0 million at March 31, 2020, an increase of $78.8 million, or 13.8%.
Demand deposits increased $90.3 million, or 35.7%, from $252.8 million at March 31, 2020 to $343.0 million at June 30, 2020 and made up 52.7% of total deposits at June 30, 2020.
The Bank's cost of funds decreased from 0.23% in the first quarter of 2020 to 0.15% in the second quarter of 2020.
Non-interest income declined from $288 thousand in the first quarter of 2020 to $181 thousand in the second quarter of 2020.
Non-interest expenses decreased from $4.49 million in the first quarter of 2020 to $3.95 million in the second quarter of 2020.
The Bank's common equity Tier 1 ("CET1") risked-based capital ratio was 14.12%, and its Tier 1 leverage ratio was 10.83% at June 30, 2020, compared to 13.66 % and 10.77%, respectively, at March 31, 2020.
Net interest margin decreased from 3.87% in the first quarter of 2020 to 3.65% in the second quarter of 2020. The ratio of net interest income before provision for loan losses less interest on PPP loans to average earning assets less the average net investment in PPP loans was 3.74% in the second quarter of 2020.

Throughout the second quarter of 2020, all branch offices of the Bank, other than the limited service branch at the Bank's headquarters office, which historically has had very limited transaction activity, remained open. Approximately 65% of Bank employees were working remotely, and no employees have tested positive for the coronavirus.

NET INTEREST INCOME BEFORE PROVISION FOR CREDIT LOSSES

Net interest income before provision for credit losses was $6.32 million in the second quarter of 2020, an increase of $457 thousand, or 7.8%, compared to $5.86 million in the first quarter of 2020 and an increase of $351 thousand, or 5.9%, compared to $5.97 million in the second quarter of 2019.

Average earning assets were $697.2 million during the second quarter of 2020, an increase of 14.4% compared to $609.6 million in the first quarter of 2020. The yield on earning assets was 3.78% in the second quarter of 2020, compared to 4.12% in the first quarter of 2020, primarily due to reduced yields on commercial and industrial loans and the investment portfolio as a result of the 1.50% decrease in the Federal funds target rate in March 2020, as well as the effect of the funding of $100.7 of PPP loans at yields substantially below the Bank's first quarter 2020 yield on earning assets.

The average balance of the investment portfolio decreased $2.1 million, from $65.2 million in the first quarter of 2020 to $63.0 million in the second quarter of 2020, and the yield on the investment portfolio decreased from 2.33% in the first quarter of 2020 to 1.88% in the second quarter of 2020, as yields on floating rate securities decreased. The yield on the investment portfolio in June 2020 was 1.78%.

The yields on non-PPP commercial and industrial and commercial real estate loans in the second quarter of 2020 were 4.46% and 4.74% on average balances of $50.5 million and $242.2 million, respectively, compared to 4.66% and 4.83% on average balances of $43.8 million and $237.6 million in the first quarter of 2020. The average balance of multi-family residential loans increased to $64.9 million in the second quarter of 2020 from $58.9 million in the first quarter of 2020, while the respective yields were 4.42% and 4.65%. The portfolio of single-family residential first liens yielded 3.48% and 3.38% on average balances of $128.3 million and $136.2 million in the second quarter of 2020 and the first quarter of 2020, respectively. The yields on the Bank's non-PPP commercial and industrial, commercial real estate, multi-family residential, and single-family residential first lien portfolios in June 2020 were 4.57%, 4.74%, 4.28%, and 3.52%, respectively.

The Bank recognizes income on its net investment in PPP loans (outstanding principal plus direct loan origination costs less deferred loan fees paid by the SBA) based on the amortization schedule of the underlying loan. Unamortized loan fees are taken into income at the time a loan is paid off. Interest income on PPP loans in the second quarter totaled $608 thousand, including $100 thousand of deferred fees recognized as income in connection with loan payoffs. During the second quarter, the average balance of PPP loans outstanding was $77.6 million, with a yield of 3.18%. The yield on the PPP portfolio in June 2020, which included no income related to loan payoffs, was 2.64%.

The cost of interest-bearing liabilities was 0.30% in the second quarter of 2020, compared to 0.44% in the first quarter of 2020, while the average balance of interest-bearing liabilities increased 6.8% from $297.0 million in the first quarter of 2020 to $317.1 million in the second quarter of 2020. The average balance of reciprocal deposits, all of which are money market deposits, increased 40.7% from $21.1 million in the first quarter of 2020 to $29.7 million in the second quarter of 2020 at a cost of 0.80% and 0.09%, respectively. Reciprocal deposits totaled $15.3 million as of June 30, 2020, compared to $42.7 million as of March 31, 2020.

The average balance of noninterest-bearing demand deposit accounts increased 24.3% from $262.4 million, or 46.9% of total deposits, in the first quarter of 2020 to $326.2 million, or 50.7% of total deposits, in the second quarter of 2020. The Bank funded 413 PPP loans with loan principal totaling $103.5 million in the second quarter of 2020 and placed $84.5 million of the loan proceeds in deposit accounts with the Bank.

The Bank's portfolio of certificates of deposit had average balances of $19.4 million in the first quarter of 2020 and $19.2 million in the second quarter of 2020, and an average cost of funds of 1.15% and 1.12%, respectively. As of June 30, 2020, $17.5 million of certificates of deposit had maturities of one year or less.

On May 28, 2020, the Bank drew down $10.0 million under the Federal Home Loan Bank of San Francisco's zero interest rate Recovery Advance program. $5.0 million of this amount is payable November 27, 2020, and the remaining $5.0 million is payable May 27, 2021.

The Bank's overall cost of funds decreased from 0.23% in the first quarter of 2020 to 0.15% in the second quarter of 2020.

CREDIT QUALITY AND PROVISION FOR CREDIT LOSSES

The Bank's core market comprises Monterey, San Luis Obispo, and Santa Cruz Counties, all of which are located along California's Central Coast. As of June 30, 2020, approximately $58.1 million, or $82.5%, of owner-occupied commercial real estate loans, $229.2 million, or $94.6%, of investor real estate loans, $28.2 million, or 21.1%, of single-family residential loans, and substantially all multi-family, construction, and farmland loans, as well as all home equity lines of credit, were collateralized by properties located within the Bank's market area. An additional $15.8 million of commercial real estate loans was collateralized by properties located in neighboring San Benito and Santa Clara Counties. All single-family residential loans were collateralized by properties located in California, and substantially all commercial and industrial loans were to businesses operating within the Bank's market area or San Benito County.

According to statistics appearing in the Los Angeles Times' website, through July 28, 2020, 7,028 coronavirus cases had been identified in the Bank's market area, including 4,288 cases in Monterey County, 1,710 cases in San Luis Obispo County, and 1,030 cases in Santa Cruz County. Within Monterey County, 2,491 cases had been identified in Salinas and 1,067 cases in South Monterey County, where King City is located; agriculture is the primary basic industry in these areas. 373 cases had been identified in the Big Sur and Monterey Peninsula region, where tourism is more prominent. Coronavirus cases were more evenly distributed across San Luis Obispo and Santa Cruz Counties.

As of July 28, 2020, businesses not deemed essential by the State of California (including shopping malls, retailers not offering merchandise deemed essential, bars, restaurants not offering take-out and/or outdoor dining, and most personal services) in Monterey and San Luis Obispo Counties were under closure orders, which are subject to change on a daily basis. Similar restrictions were in place in Santa Cruz County, except retailers generally were able to operate, but could become subject to closure orders immediately should conditions deteriorate.

A summary of loans outstanding by industry sector as of June 30, 2020 is provided within the disclosure of Condensed Financial Data.

Single-family mortgages totaling $105.0 million as of June 30, 2020 are serviced by the Bank's outside single-family loan servicer in conformity with guidance issued by the Government-Sponsored Entities, including forbearance under the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act"). The Bank services all other loans (including all home equity lines of credit) in its portfolio.

The Bank has entered into loan forbearance agreements as defined by the CARES Act on fourteen non-conforming single-family mortgages serviced by the Bank's outside servicer totaling $12.6 million. Such forbearance agreements call for the deferral of payments for 90 days, with a 30-day catch-up period. In addition, the Bank has entered into deferment agreements with 41 borrowers with loans aggregating $42.3 million, comprising seven nonowner-occupied commercial real estate loans totaling $16.6 million, sixteen owner-occupied commercial real estate loans totaling $14.1 million, thirteen commercial and industrial loans totaling $6.3 million, two multi-family loans totaling $3.4 million, and three non-conforming single-family residential loans serviced by the Bank totaling $1.8 million. Deferral agreements on loans serviced by the Bank call for the deferral of principal payments, but require ongoing payments of monthly accrued interest.

Loans 30 to 89 days delinquent, all which were single-family mortgages, totaled $2.3 million as of June 30, 2020, compared to $858 thousand as of March 31, 2020.

At June 30, 2020, non-accrual loans totaled $490 thousand, or 0.08% of the Bank's loan portfolio, compared with $492 thousand, or 0.09% at March 31, 2020, and $492 thousand, or 0.10% at December 31, 2019. All such loans are commercial loans to the retail sector.

The provision for credit losses is a charge against current earnings in an amount determined by management to be necessary to maintain the allowance for loan losses at a level sufficient to absorb estimated probable losses inherent in the loan portfolio in light of losses historically incurred by the Bank and adjusted for qualitative factors associated with the loan portfolio.

The Bank recorded a provision for loan losses of $650 thousand in the second quarter of 2020, compared to $825 thousand in the first quarter of 2020 and no provision in the second quarter of 2019. Although the mix of loan types within the portfolio (excluding PPP loans) and their respective historical loss rates were largely unchanged, management recognized that loan risk ratings had migrated downward and economic conditions had continued to deteriorate in the second quarter. Therefore, the qualitative factors used to compute the allowance for loan and lease losses were adjusted upward. In particular, management made upward adjustments to the qualitative factors for portfolio concentrations in commercial real estate and related collateral values, as well as general economic conditions. The provision also reflects an increase in the loans identified as impaired. Impaired loans totaled $891 thousand at June 30, 2020, compared to $630 thousand at March 31, 2020 and $652 thousand at December 31, 2019 and were extended to borrowers engaged in manufacturing, retail trade, and business services. The amount of impairment was $501 thousand at June 30, 2020, compared to $326 thousand at March 31, 2020 and December 31, 2019.

At June 30, 2020, the allowance for loan losses was 1.30% of outstanding loans, compared to 1.40% at March 31, 2020 and 1.36% at June 30, 2019, respectively. The ratio of the allowance for loan and lease losses to loans not guaranteed by the SBA under the PPP was 1.55% as of June 30, 2020. The Bank recorded net recoveries of $12 thousand in each of the second quarter of 2020, the first quarter of 2020, and the second quarter of 2019. The Bank did not record any charge-offs during such periods.

NON-INTEREST INCOME

Non-interest income recognized in the second quarter of 2020 was $181 thousand, compared to $288 thousand in the first quarter of 2020. A $35 thousand decline in mortgage referral fees and a $26 thousand decline in Insured Cash Sweep fee income were the primary causes of the decrease.

NON-INTEREST EXPENSES

Non-interest expenses decreased $541 thousand, or 12.0%, to $3.95 million in the second quarter of 2020, compared to $4.49 million for the first quarter of 2020, and decreased $309 thousand, or 7.2%, compared to $4.26 million recognized in the second quarter of 2019.

Salaries and benefits decreased $431 thousand, or 15.3%, to $2.39 million in the second quarter of 2020 from $2.82 million in the first quarter of 2020, and decreased $307 thousand, or 11.4%, compared to $2.70 million in the second quarter of 2019. Employee salaries increased $126 thousand, or 6.3%, sequentially and $50 thousand, or 2.4%, year over year. Health insurance premiums decreased $2 thousand, or 0.8%, sequentially, but increased $49 thousand, or 25.6%, year over year. The decrease in salaries and benefits also reflected payments in the first quarter of 2020 aggregating $234 thousand to the Bank's former chief executive officer in connection with his retirement and seasonal decreases in payroll taxes. In addition, the absorption of direct loan origination costs increased $305 thousand sequentially, reflecting the origination of 413 PPP loans at a standard cost of $750 per loan in the second quarter of 2020.

The efficiency ratio (non-interest expenses divided by the sum of net interest income before provision for loan losses and non-interest income) was 60.8% for the second quarter of 2020, compared to 73.1% for the first quarter of 2020 and 65.6% for the second quarter of 2019. Annualized non-interest expenses as a percent of average total assets were 2.20%, 2.85%, and 2.80% for the second quarter of 2020, the first quarter of 2020, and the second quarter of 2019, respectively, reflecting the sequential decrease in non-interest expenses and the increase in earning assets attributable to the PPP.

About 1st Capital Bank

The Bank's primary target markets are commercial enterprises, professionals, real estate investors, family business entities, and residents along the Central Coast region of California. The Bank provides a wide range of credit products, including loans under various government programs such as those provided through the U.S. Small Business Administration and the U.S. Department of Agriculture. A full suite of deposit accounts also is furnished, complemented by robust cash management services. The Bank operates full service branch offices in Monterey, Salinas, King City, San Luis Obispo, and Santa Cruz County. The Bank's corporate offices are located at 150 Main Street, Suite 150, Salinas, California 93901. The Bank's website is www.1stCapital.bank. The main telephone number is 831.264.4000. The primary facsimile number is 831.264.4001. Member FDIC / Equal Opportunity Lender / SBA Preferred Lender

Forward-Looking Statements

Certain of the statements contained herein that are not historical facts are "forward-looking statements" within the meaning of and subject to the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements may contain words or phrases including, but not limited, to: "believe," "expect," "anticipate," "intend," "estimate," "target," "plans," "may increase," "may fluctuate," "may result in," "are projected," and variations of those words and similar expressions. All such forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected. Factors that might cause such a difference include, among other matters, changes in interest rates; economic conditions including inflation and real estate values in California and the Bank's market areas; governmental regulation and legislation; credit quality; competition affecting the Bank's businesses generally; the risk of natural disasters and future catastrophic events including pandemics, terrorist related incidents and other factors beyond the Bank's control; and other factors. The Bank does not undertake, and specifically disclaims any obligation, to update or revise any forward-looking statements, whether to reflect new information, future events, or otherwise, except as required by law.

This news release is available at the www.1stCapital.bank internet site for no charge.

For further information, please contact:

Samuel D. Jimenez
Chief Executive Officer
831.264.4057 office
Sam.Jimenez@1stCapitalBank.com
or
Michael J. Winiarski
Chief Financial Officer
831.264.4014 office
Michael.Winiarski@1stCapitalBank.com

— financial data follow —

1ST CAPITAL BANK
CONDENSED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except per share data)

June 30,

March 31,

December 31,

June 30,

Financial Condition Data1

2020

2020

2019

2019

Assets

Cash and due from banks

$
6,719

$
6,582

$
6,198

$
5,994

Funds held at the Federal Reserve Bank2

29,056

30,071

46,155

56,057

Available-for-sale securities, at fair value

62,473

63,728

66,095

70,396

Loans held for sale

488

–

–

–

Loans receivable held for investment:

Construction / land (including farmland)

16,372

21,193

19,457

18,014

Residential 1 to 4 units

127,192

136,014

140,623

144,336

Home equity lines of credit

6,630

7,656

6,964

7,920

Multifamily

71,795

57,900

59,830

53,561

Owner occupied commercial real estate

70,478

73,488

70,622

61,242

Investor commercial real estate

172,219

171,266

159,350

142,533

Commercial and industrial

47,717

50,460

41,100

39,603

Paycheck Protection Program

100,652

–

–

–

Other loans

10,638

12,510

12,943

14,468

Total loans

623,693

530,487

510,889

481,677

Allowance for loan losses

(8,093
)

(7,431
)

(6,594
)

(6,572
)

Net loans

615,600

523,056

504,295

475,105

Premises and equipment, net

2,541

2,189

2,102

2,192

Bank owned life insurance

8,167

8,119

8,071

7,968

Investment in FHLB3 stock, at cost

3,534

3,501

3,501

3,501

Accrued interest receivable and other assets

8,113

8,514

8,930

9,577

Total assets

$
736,691

$
645,760

$
645,347

$
630,790

Liabilities and shareholders' equity

Deposits:

Noninterest-bearing demand deposits

$
343,042

$
252,760

$
280,634

$
270,939

Interest-bearing checking accounts

46,774

41,857

35,804

36,721

Money market deposits

138,796

158,178

128,559

134,108

Savings deposits

103,152

99,789

107,677

100,049

Time deposits

19,031

19,400

19,395

19,694

Total deposits

650,795

571,984

572,069

561,511

Borrowings

10,000

–

–

–

Accrued interest payable and other liabilities

4,856

4,961

5,263

5,305

Shareholders' equity

71,040

68,815

68,015

63,974

Total liabilities and shareholders' equity

$
736,691

$
645,760

$
645,347

$
630,790

Shares outstanding

5,535,804

5,528,218

5,520,179

5,483,634

Nominal and tangible book value per share

$
12.83

$
12.45

$
12.32

$
11.67

Ratio of net loans to total deposits

94.57
%

91.45
%

88.15
%

84.61
%

1 = Loans receivable held for investment are presented according to definitions applicable to the regulatory Call Report.
2 = Includes cash letters in the process of collection settled through the Federal Reserve Bank.
3 = Federal Home Loan Bank
4 = Some items in prior periods have been reclassified to conform to the current presentation.

1ST CAPITAL BANK
CONDENSED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except per share data)

Three Months Ended

June 30,

March 31,

December 31,

June 30,

Operating Results Data

2020

2020

2019

2019

Interest and dividend income

Loans

$
6,234

$
5,683

$
5,556

$
5,570

Investment securities

296

375

410

457

Other

32

130

153

225

Total interest and dividend income

6,562

6,188

6,119

6,252

Interest expense

Interest-bearing checking

3

3

3

3

Money market deposits

116

175

159

140

Savings deposits

68

89

93

85

Time deposits

53

56

55

54

Total interest expense

240

323

310

282

Net interest income

6,322

5,865

5,809

5,970

Provision for loan losses

650

825

–

–

Net interest income after provision

for loan losses

5,672

5,040

5,809

5,970

Noninterest income

Service charges on deposits

64

94

76

82

BOLI dividend income

48

48

50

52

Other

69

146

179

394

Total noninterest income

181

288

305

528

1ST CAPITAL BANK
CONDENSED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except per share data)

Three Months Ended

June 30,

March 31,

December 31,

June 30,

2020

2020

2019

2019

Noninterest expenses

Salaries and benefits

2,393

2,824

2,137

2,700

Occupancy

353

363

331

326

Data and item processing

206

221

231

284

Furniture and equipment

189

191

169

142

Professional services

167

161

235

108

Provision for unfunded loan

commitments

–

(17
)

12

(8
)

Other

645

752

630

711

Total noninterest expenses

3,953

4,495

3,745

4,263

Income before provision for income taxes

1,900

833

2,369

2,235

Provision for income taxes

550

225

634

597

Net income

$
1,350

$
608

$
1,735

$
1,638

Common Share Data1

Earnings per common share

Basic

$
0.24

$
0.11

$
0.32

$
0.30

Diluted

$
0.24

$
0.11

$
0.31

$
0.29

Weighted average common shares outstanding

Basic

5,531,341

5,521,518

5,506,349

5,478,457

Diluted

5,563,391

5,582,687

5,584,827

5,571,736

1 = Earnings per common share and weighted average common shares outstanding have been restated to reflect the effect of the 7% stock dividend to shareholders of record November 22, 2019 and paid December 20, 2019.

1ST CAPITAL BANK
CONDENSED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except per share data)

Six Months Ended

June 30,

June 30,

Operating Results Data

2020

2019

Interest and dividend income

Loans

$
11,917

$
11,251

Investment securities

671

913

Other

162

540

Total interest and dividend income

12,750

12,704

Interest expense

Interest-bearing checking

6

6

Money market deposits

291

269

Savings deposits

157

176

Time deposits

109

103

Total interest expense on deposits

563

554

Interest expense on borrowings

–

–

Total interest expense

563

554

Net interest income

12,187

12,150

Provision for loan losses

1,475

–

Net interest income after provision for loan losses

10,712

12,150

Noninterest income

Service charges on deposits

158

158

BOLI dividend income

96

103

Gain on sale of loans

–

8

Other

215

773

Total noninterest income

469

1,002

1ST CAPITAL BANK
CONDENSED FINANCIAL DATA
(Unaudited)
(Dollars in thousands, except per share data)

Six Months Ended

June 30,

June 30,

2020

2019

Noninterest expenses

Salaries and benefits

5,217

5,374

Occupancy

716

632

Data and item processing

427

499

Furniture and equipment

380

299

Professional services

328

238

Provision for unfunded loan commitments

(17
)

(23
)

Other

1,397

1,484

Total noninterest expenses

8,448

8,503

Income before provision for income taxes

2,733

4,649

Provision for income taxes

775

1,235

Net income

$
1,958

$
3,414

Common Share Data1

Earnings per common share

Basic

$
0.35

$
0.62

Diluted

$
0.35

$
0.61

Weighted Average Common Shares Outstanding

Basic

5,526,430

5,473,312

Diluted

5,573,039

5,560,864

1ST CAPITAL BANK
CONDENSED FINANCIAL DATA
(Unaudited)
(Dollars in thousands)

June 30,

March 31,

December 31,

June 30,

Asset Quality

2020

2020

2019

2019

Loans past due 90 days or more and accruing

interest

$
–

$
–

$
–

$
–

Nonaccrual restructured loans

–

–

–

–

Other nonaccrual loans

490

492

492

–

Other real estate owned

–

–

–

–

$
5,043

$
492

$
–

$
–

Allowance for loan losses to total loans

1.30
%

1.40
%

1.29
%

1.36
%

Allowance for loan losses to nonperforming loans

1651.63
%

1510.37
%

1340.24
%

n/a

Nonaccrual loans to total loans

0.08
%

0.09
%

0.10
%

0.00
%

Nonperforming assets to total assets

0.07
%

0.08
%

0.08
%

0.00
%

Regulatory Capital and Ratios

Common equity tier 1 capital

$
69,675

$
68,150

$
67,471

$
63,446

Tier 1 regulatory capital

$
69,675

$
68,150

$
67,471

$
63,446

Total regulatory capital

$
75,868

$
74,404

$
73,487

$
69,077

Tier 1 leverage ratio

10.83
%

10.77
%

10.90
%

10.40
%

Common equity tier 1 risk-based capital ratio

14.12
%

13.66
%

14.04
%

14.12
%

Tier 1 risk-based capital ratio

14.12
%

13.66
%

14.04
%

14.12
%

Total risk-based capital ratio

15.37
%

14.91
%

15.29
%

15.37
%

Three Months Ended

June 30,

March 31,

December 31,

June 30,

Selected Financial Ratios1

2020

2020

2019

2019

Return on average total assets

0.75
%

0.38
%

1.11
%

1.08
%

Return on average shareholders' equity

7.74
%

3.53
%

10.21
%

10.47
%

Net interest margin2

3.65
%

3.87
%

3.89
%

4.06
%

Net interest income to average total assets

3.51
%

3.71
%

3.72
%

3.92
%

Efficiency ratio

60.79
%

73.06
%

61.25
%

65.58
%

1 = All Selected Financial Ratios are annualized other than the Efficiency Ratio.
2 = Net interest margin calculated on a tax equivalent yield basis. Prior periods have been updated to conform to current presentation.

Three Months Ended

June 30,

March 31,

December 31,

June 30,

Selected Average Balances

2020

2020

2019

2019

Gross loans

$
608,076

$
519,468

$
501,995

$
484,676

Investment securities

63,034

65,163

67,695

70,033

Other interest earning assets

26,044

24,964

25,572

37,648

Total interest earning assets

$
697,154

$
609,595

$
595,262

$
592,357

Total assets

$
721,907

$
633,623

$
620,218

$
610,453

Interest-bearing checking accounts

$
43,774

$
42,092

$
38,440

$
36,569

Money market deposits

152,748

132,363

113,313

125,529

Savings deposits

101,291

103,156

106,293

99,517

Time deposits

19,247

19,367

19,484

18,759

Total interest-bearing deposits

317,060

296,978

277,530

280,374

Noninterest-bearing demand deposits

326,152

262,416

269,597

262,225

Total deposits

$
643,212

$
559,394

$
547,127

$
542,599

Borrowings

$
3,736

$
–

$
–

$
–

Shareholders' equity

$
69,982

$
69,006

$
67,381

$
62,740

1ST CAPITAL BANK
CONDENSED FINANCIAL DATA
(Unaudited)
(Dollars in thousands)

Six Months Ended

June 30,

June 30,

Selected Financial Ratios

2020

2019

Return on average total assets

0.58
%

1.11
%

Return on average shareholders' equity

5.65
%

11.19
%

Net interest margin2

3.75
%

4.09
%

Net interest income to average total assets

3.61
%

3.96
%

Efficiency ratio

66.75
%

64.65
%

Six Months Ended

June 30,

June 30,

Selected Average Balances

2020

2019

Gross loans

$
563,772

$
486,248

Investment securities

64,099

69,794

Other interest earning assets

25,504

45,750

Total interest earning assets

$
653,375

$
601,792

Total assets

$
677,765

$
619,337

Interest-bearing checking accounts

$
42,933

$
35,425

Money market deposits

142,555

126,638

Savings deposits

102,224

103,316

Time deposits

19,307

18,431

Total interest-bearing deposits

307,019

283,811

Noninterest-bearing demand deposits

294,284

269,053

Total deposits

$
601,303

$
552,864

Borrowings

$
1,869

$
–

Shareholders' equity

$
69,494

$
61,520

1ST CAPITAL BANK
CONDENSED FINANCIAL DATA
(Unaudited)
(Dollars in thousands)

June 30, 2020:

Original Loan-to-Value Ratio

Average

Median

Maximum

Construction/land

25.88
%

48.16
%

56.23
%

Residential 1 to 4 units

53.20
%

46.46
%

78.75
%

Home equity lines of credit

23.78
%

46.29
%

75.00
%

Multifamily

43.14
%

46.29
%

70.72
%

Owner-occupied CRE

48.42
%

47.71
%

81.60
%

Investor CRE

42.24
%

47.94
%

78.32
%

June 30, 2020:

Original Loan-to-Value Ratio

Under 50%

50%-60%

60%-70%

70%-75%

75%-80%

Over 80%

Total

Construction/land

$
12,436

$
3,936

$
–

$
–

$
–

$
–

$
16,372

Residential 1 to 4 units

46,458

36,143

26,871

11,190

6,530

–

127,192

Home equity lines of credit

5,099

936

211

384

–

–

6,630

Multifamily

28,595

21,036

20,871

1,293

–

–

71,795

Owner-occupied CRE

28,773

19,798

15,276

5,985

181

465

70,478

Investor CRE

104,294

43,886

17,021

3,845

3,173

–

172,219

$
225,655

$
125,735

$
80,250

$
22,697

$
9,884

$
465

$
464,686

June 30, 2020:

Commercial Real Estate Loans

Investor

Owner-Occupied

Office

$
28,717

$
21,298

Industrial and warehouse

28,203

21,619

Hotels and motels

27,609

–

Retail

21,901

6,865

Mini storage

13,486

–

Health care

12,731

6,198

Mixed use

32,557

5,005

Other

7,015

9,493

172,219

70,478

Multifamily residential

71,795

–

Single-family residential

32,772

101,050

$
276,786

$
171,528

June 30, 2020:

Commercial and

Industrial Loans

Health care

$
24,484

Agricultural

22,269

Manufacturing

21,679

Wholesale trade

15,564

Construction

15,538

Real estate rental/leasing

10,548

Professional services

10,009

Retail trade

5,758

Other

33,646

$
159,495

SOURCE: 1st Capital Bank

ReleaseID: 599677

Go Top