Colony Bank Post Positive Q4 Results

Staff Report From Georgia CEO

Friday, January 20th, 2017

Colony Bankcorp, Inc., reported net income available to shareholders of $1,883,000, or $0.22 per diluted share for the fourth quarter of 2016 compared to $1,584,000, or $0.19 per diluted share for the comparable 2015 period, while net income available to shareholders for the twelve month period ended December 31, 2016 was $7,180,000, or $0.84 per diluted share compared to $5,998,000, or $0.71 per share for the comparable 2015 period.  This increase of 19.71 percent in net income for the comparable twelve month periods was primarily driven by an increase in net interest income and a reduction in preferred stock dividends.  “In addition to earnings improvement, we also redeemed $5,000,000 of preferred stock during the quarter that on an annual basis reduces our annual dividend payment by $450,000.  This reduces our current outstanding preferred stock to $9,360,000.  Also of significance during 2016 was the reduction in non-performing assets of $4.47 million.  Our current non-performing assets total $18.79 million at December 31, 2016, down 19.20 percent from a year ago,” said Ed Loomis, President and Chief Executive Officer.  “We are pleased to report our 2016 results that reflect continued earnings and asset quality improvement.  As we look to 2017, we believe we are positioned for continued  improvement, which in turn will enhance shareholder value.”

Capital

Colony continues to maintain a strong regulatory capital position to be categorized as “well-capitalized” by regulatory benchmarks.  At December 31, 2016, the Company’s tier one leverage ratio, tier one ratio, total risk-based capital ratio and common equity tier one capital ratio were 10.29 percent, 15.50 percent, 16.64 percent and 11.32 percent, respectively, compared to 10.69 percent, 15.51 percent, 16.6 percent  and 10.29 percent, respectively, at December 31, 2015.  The Company’s capital ratios were all in excess of regulatory minimums required to be classified as “well-capitalized.”

Net Interest Margin

During the fourth quarter of 2016, the Company reported net interest income of $9.57 million and a net interest margin of 3.48 percent compared to $9.76 million and 3.63 percent, respectively, for fourth quarter 2015, while net interest income for twelve months ended December 31, 2016 was $38.11 million and a net interest margin of 3.51 percent compared to $37.71 million and 3.52 percent, respectively, for the comparable 2015 period.  While we have been in a historical low interest rate environment for some time, recent Federal Reserve discussion suggests a  move toward a “tightening” interest rate policy that would enhance our net interest margin for 2017.

Asset Quality

The Company continues to monitor our substandard and non-performing assets and focus on problem asset resolution.  Substandard assets that include non-performing assets totaled $33.23 million at December 31, 2016 compared to $41.49 million and $41.24 million, respectively, at September 30, 2016 and December 31, 2015.  Substandard assets adjusted for SBA guarantees to tier one capital plus loan loss reserve ratio was 25.67 percent, 31.34 percent and 31.36 percent, respectively, at December 31, 2016, September 30, 2016 and December 31, 2015.  Non-performing assets decreased from the previous quarter end to $18.79 million or 2.47 percent of total loans and other real estate owned as of December 31, 2016.  This compares to $23.80 million or 3.03 percent and $23.26 million or 3.03 percent, respectively, as of September 30, 2016 and December 31, 2015.

Other real estate totaled $6.44 million at December 31, 2016 compared to $9.81 million and $8.84 million, respectively, at September 30, 2016 and December 31, 2015.  Though these levels remain at an elevated level, we continue to work diligently to dispose these properties at fair value.  We had significant reduction during fourth quarter to get to our lowest level of OREO in the past several years.

In the fourth quarter of 2016 net charge-offs were $280 thousand, or 0.04 percent of average loans as compared to net charge-offs of (77) thousand, or (0.01) percent of average loans in fourth quarter 2015, while 2016 net charge-offs  were $743 thousand, or 0.10 percent of average loans compared to $1.06 million, or 0.14 percent of average loans for the comparable 2015 period.  The loan loss reserve was $8.92 million or 1.18 percent of total loans on December 31, 2016 compared to $9.20 million or 1.19 percent and $8.60 million or 1.13 percent, respectively, at September 30, 2016 and December 31, 2015.  Loan loss reserve methodology resulted in three months ended December 31, 2016 provision for loan losses of $0 compared to $125 thousand for the comparable 2015 period, while the twelve months ended December 31, 2016 provision for loan losses was $1.06 million compared to $866 thousand for the comparable 2015 period.

Noninterest Income

Total noninterest income increased in the comparable periods as noninterest income for twelve months ended December 31, 2016 was $9.55 million compared to $9.05 million in the comparable 2015 period, or an increase of 5.62 percent.  Gain on sale of securities totaled $385 thousand compared to ($11) thousand in the comparable 2015 period to primarily account for the increase.  Our initiative to increase secondary market mortgage fee income has resulted in an increase of $155 thousand, or 29.41 percent over the comparable 2015 period.

Noninterest Expense

Total noninterest expense increased in the comparable periods as noninterest expense for twelve months ended December 31, 2016 was $34.07 million compared to $33.73 million for the comparable 2015 period, or an increase of 1.03 percent.  Salaries and employee benefit expenses increased 5.08 percent, occupancy expense decreased 0.48 percent and other noninterest expense decreased 4.33 percent for the comparable periods.  The efficiency ratio improved to 71.81 percent for twelve months ended December 31, 2016 compared to 71.92 percent for the comparable 2015 period, or a decrease of 0.15 percent.   The company continues to explore opportunities to further improve its’ operating efficiency.

Colony Bankcorp, Inc. is a bank holding company headquartered in Fitzgerald, Georgia that consists of one operating subsidiary, Colony Bank.  Colony Bank conducts a general full service commercial, consumer and mortgage banking business through twenty-seven offices located in the central, southern and coastal Georgia cities of Albany, Ashburn, Broxton, Centerville, Columbus, Cordele, Douglas, Eastman, Fitzgerald, Leesburg, Moultrie, Quitman, Rochelle, Savannah, Soperton, Statesboro, Sylvester, Thomaston, Tifton, Valdosta and Warner Robins, Georgia.

Colony Bankcorp, Inc. Common Stock is quoted on the Nasdaq Global Market under the symbol “CBAN”.

Certain statements contained in the preceding release that are not statements of historical fact constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, notwithstanding that such statements are not specifically identified.  In addition, certain statements may be contained in the Company’s future filings with the SEC, in press releases, and in oral and written statements made by or with the approval of the Company that are not statements of historical fact and constitute forward-looking statements within the meaning of the Act.  Examples of forward-looking statements include, but are not limited to: (i) projections of revenues, income or loss, earnings or loss per share, the payment or nonpayment of dividends, capital structure and other financial items; (ii) statement of plans and objectives of Colony Bankcorp, Inc. or its management or Board of Directors, including those relating to products or services; (iii) statements of future economic performance; and (iv) statements of assumptions underlying such statements.  Words such as “believes,” “anticipates,” “expects,” “intends,” “targeted” and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements.

 

 

 

 

 

 

Consolidated Balance Sheets Colony Bankcorp, Inc.

(in thousands)

 

 

 

 

 

 

 

December 31, 2016

 

December 31, 2015

 

December 31, 2014

 

(unaudited)

 

(audited)

 

(audited)

ASSETS

 

 

 

 

 

Cash and Cash Equivalents

 

 

 

 

 

Cash and Due from Banks

$

28,822

 

 

$

22,257

 

 

$

24,473

 

Federal Funds Sold

 

-

 

 

 

-

 

 

 

20,132

 

 

 

28,822

 

 

 

22,257

 

 

 

44,605

 

Interest-Bearing Deposits

 

46,345

 

 

 

38,615

 

 

 

21,206

 

Investment Securities

 

 

 

 

 

Available for Sale, at Fair Value

 

323,658

 

 

 

296,149

 

 

 

274,594

 

Held for Maturity, at Cost (Fair Value

 

 

 

 

 

of $28 as of December 31, 2014)

 

-

 

 

 

-

 

 

 

30

 

 

 

323,658

 

 

 

296,149

 

 

 

274,624

 

Federal Home Loan Bank Stock, at Cost

 

3,010

 

 

 

2,731

 

 

 

2,831

 

Loans

 

754,283

 

 

 

758,636

 

 

 

746,094

 

Allowance for Loan Losses

 

(8,923

)

 

 

(8,604

)

 

 

(8,802

)

Unearned Interest and Fees

 

(361

)

 

 

(357

)

 

 

(362

)

 

 

744,999

 

 

 

749,675

 

 

 

736,930

 

Premises and Equipment

 

27,969

 

 

 

26,454

 

 

 

24,960

 

Other Real Estate

 

6,439

 

 

 

8,839

 

 

 

10,402

 

Other Intangible Assets

 

81

 

 

 

116

 

 

 

152

 

Other Assets

 

29,119

 

 

 

29,313

 

 

 

31,188

 

Total Assets

$

1,210,442

 

 

$

1,174,149

 

 

$

1,146,898

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

Noninterest-Bearing

$

159,059

 

 

$

133,886

 

 

$

128,340

 

Interest-Bearing

 

885,298

 

 

 

877,668

 

 

 

850,963

 

 

 

1,044,357

 

 

 

1,011,554

 

 

 

979,303

 

Borrowed Money

 

 

 

 

 

Subordinated Debentures

 

24,229

 

 

 

24,229

 

 

 

24,229

 

Other Borrowed Money

 

46,000

 

 

 

40,000

 

 

 

40,000

 

 

 

70,229

 

 

 

64,229

 

 

 

64,229

 

 

 

 

 

 

 

Other Liabilities

 

2,468

 

 

 

2,909

 

 

 

4,339

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

Preferred Stock, Stated Value $1,000 a Share;

 

 

 

 

 

Authorized 10,000,000 Shares, Issued 9,360 Shares

 

 

 

 

 

as of Dec. 31, 2016, 18,021 as of Dec. 31, 2015 and

 

 

 

 

 

28,000 as of Dec. 31, 2014, Respectively

 

9,360

 

 

 

18,021

 

 

 

28,000

 

Common Stock, Par Value $1 a share; Authorized

 

 

 

 

 

20,000,000 Shares, Issued 8,439,258 Shares as of

 

 

 

 

 

Dec. 31, 2016, Dec. 31, 2015 and Dec. 31, 2014,

 

 

 

 

 

Respectively

 

8,439

 

 

 

8,439

 

 

 

8,439

 

Paid in Capital

 

29,145

 

 

 

29,145

 

 

 

29,145

 

Retained Earnings

 

51,466

 

 

 

44,286

 

 

 

38,288

 

Accumulated Other Comprehensive Loss, Net of Tax

 

(5,022

)

 

 

(4,434

)

 

 

(4,845

)

 

 

93,388

 

 

 

95,457

 

 

 

99,027

 

Total Liabilities and Stockholders' Equity

$

1,210,442

 

 

$

1,174,149

 

 

$

1,146,898

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Income Colony Bankcorp, Inc.

(in thousands except per share data)

 

 

Quarter

 

Year-to-Date

 

Three Months Ended

 

Twelve Months Ended

 

12/31/2016

 

12/31/2015

 

12/31/2016

 

12/31/2015

 

(unaudited)

 

(audited)

 

(unaudited)

 

(audited)

Interest Income

 

 

 

 

 

 

 

Loans, Including Fees

$

9,808

 

$

10,153

 

 

$

38,943

 

$

39,716

 

Federal Funds Sold

 

-

 

 

-

 

 

 

-

 

 

15

 

Deposits with Other Banks

 

45

 

 

22

 

 

 

124

 

 

80

 

Investment Securities

 

 

 

 

 

 

 

U. S. Government Agencies

 

1,286

 

 

1,127

 

 

 

5,264

 

 

4,235

 

State, County and Municipal

 

30

 

 

30

 

 

 

127

 

 

108

 

Dividends on Other Investments

 

34

 

 

31

 

 

 

131

 

 

122

 

 

 

11,203

 

 

11,363

 

 

 

44,589

 

 

44,276

 

Interest Expense

 

 

 

 

 

 

 

Deposits

 

1,201

 

 

1,209

 

 

 

4,781

 

 

4,857

 

Federal Funds Purchased

 

1

 

 

-

 

 

 

1

 

 

-

 

Borrowed Money

 

432

 

 

393

 

 

 

1,701

 

 

1,712

 

 

 

1,634

 

 

1,602

 

 

 

6,483

 

 

6,569

 

Net Interest Income

 

9,569

 

 

9,761

 

 

 

38,106

 

 

37,707

 

Provision for Loan Losses

 

-

 

 

125

 

 

 

1,062

 

 

866

 

Net Interest Income After Provision for Loan Losses

 

9,569

 

 

9,636

 

 

 

37,044

 

 

36,841

 

 

 

 

 

 

 

 

 

Noninterest Income

 

 

 

 

 

 

 

Service Charges on Deposits

 

1,122

 

 

1,084

 

 

 

4,307

 

 

4,268

 

Other Service Charges, Commissions and Fees

 

698

 

 

664

 

 

 

2,802

 

 

2,627

 

Mortgage Fee Income

 

175

 

 

142

 

 

 

682

 

 

527

 

Securities Gains (Losses)

 

-

 

 

(23

)

 

 

385

 

 

(11

)

Other

 

397

 

 

375

 

 

 

1,377

 

 

1,634

 

 

 

2,392

 

 

2,242

 

 

 

9,553

 

 

9,045

 

Noninterest Expense

 

 

 

 

 

 

 

Salaries and Employee Benefits

 

4,658

 

 

4,320

 

 

 

18,483

 

 

17,590

 

Occupancy and Equipment

 

1,003

 

 

953

 

 

 

3,970

 

 

3,989

 

Other

 

3,169

 

 

3,511

 

 

 

11,620

 

 

12,146

 

 

 

8,830

 

 

8,784

 

 

 

34,073

 

 

33,725

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

3,131

 

 

3,094

 

 

 

12,524

 

 

12,161

 

Income Taxes

 

944

 

 

989

 

 

 

3,851

 

 

3,788

 

Net Income

 

2,187

 

 

2,105

 

 

 

8,673

 

 

8,373

 

 

 

 

 

 

 

 

 

Preferred Stock Dividends

 

304

 

 

521

 

 

 

1,493

 

 

2,375

 

 

 

 

 

 

 

 

 

Net Income Available to Common Shareholders

$

1,883

 

$

1,584

 

 

$

7,180

 

$

5,998

 

Net Income Per Share of Common Stock

 

 

 

 

 

 

 

Basic

$

0.22

 

$

0.19

 

 

$

0.85

 

$

0.71

 

Diluted

$

0.22

 

$

0.19

 

 

$

0.84

 

$

0.71

 

Weighted Average Basic Shares Outstanding

 

8,439,258

 

 

8,439,258

 

 

 

8,439,258

 

 

8,439,258

 

Weighted Average Diluted Shares Outstanding

 

8,553,937

 

 

8,486,672

 

 

 

8,513,295

 

 

8,458,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COLONY BANKCORP, INC

FINANCIAL HIGHLIGHTS (UNAUDITED)

DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA

 

 

 

 

 

 

 

 

 

QUARTER ENDED

 

YEAR-TO-DATE

EARNINGS SUMMARY

12/31/2016

 

 

12/31/2015

 

 

12/31/2016

 

 

12/31/2015

 

Net Interest Income

$

9,569

 

 

$

9,761

 

 

$

38,106

 

 

$

37,707

 

Provision for Loan Losses

 

-

 

 

 

125

 

 

 

1,062

 

 

 

866

 

Non-interest Income

 

2,392

 

 

 

2,242

 

 

 

9,553

 

 

 

9,045

 

Non-interest Expense

 

8,830

 

 

 

8,784

 

 

 

34,073

 

 

 

33,725

 

Income Taxes

 

944

 

 

 

989

 

 

 

3,851

 

 

 

3,788

 

Net Income

 

2,187

 

 

 

2,105

 

 

 

8,673

 

 

 

8,373

 

Preferred Stock Dividend

 

304

 

 

 

521

 

 

 

1,493

 

 

 

2,375

 

Net Income Available to

 

 

 

 

 

 

 

Common Shareholders

 

1,883

 

 

 

1,584

 

 

 

7,180

 

 

 

5,998

 

 

 

QUARTER ENDED

 

YEAR-TO-DATE

PER COMMON SHARE SUMMARY

12/31/2016

 

 

12/31/2015

 

 

12/31/2016

 

 

12/31/2015

 

Common Shares Outstanding

 

8,439,258

 

 

 

8,439,258

 

 

 

8,439,258

 

 

 

8,439,258

 

Weighted Average Basic Shares

 

8,439,258

 

 

 

8,439,258

 

 

 

8,439,258

 

 

 

8,439,258

 

Weighted Average Diluted Shares

 

8,553,937

 

 

 

8,486,672

 

 

 

8,513,295

 

 

 

8,458,461

 

Earnings Per Basic Share (b)

$

0.22

 

 

$

0.19

 

 

$

0.85

 

 

$

0.71

 

Earnings Per Diluted Share (b)

$

0.22

 

 

$

0.19

 

 

$

0.84

 

 

$

0.71

 

Common Book Value Per Share

$

9.96

 

 

$

9.18

 

 

$

9.96

 

 

$

9.18

 

Tangible Common Book Value Per Share

$

9.95

 

 

$

9.16

 

 

$

9.95

 

 

$

9.16

 

 

 

QUARTER ENDED

 

YEAR-TO-DATE

OPERATING RATIOS (1)

12/31/2016

 

 

12/31/2015

 

 

12/31/2016

 

 

12/31/2015

 

Net Interest Margin (a)

 

3.48

%

 

 

3.63

%

 

 

3.51

%

 

 

3.52

%

Return on Average Assets (b)

 

0.64

%

 

 

0.55

%

 

 

0.62

%

 

 

0.52

%

Return on Average Total Equity (b)

 

7.60

%

 

 

6.26

%

 

 

7.17

%

 

 

5.90

%

Efficiency (c)

 

73.57

%

 

 

72.81

%

 

 

71.81

%

 

 

71.92

%

 

(1) Annualized

(a) Computed using fully taxable-equivalent net income

(b) Computed using net income available to shareholders

(c) Computed by dividing non-interest expense by the sum of fully taxable-equivalent net interest income and non-interest income and excluding security gains/losses.

 

 

QUARTER ENDED

 

ENDING BALANCES

12/31/2016

 

 

12/31/2015

 

 

Total Assets

$

1,210,442

 

 

$

1,174,149

 

 

Loans, Net of Reserves

 

744,999

 

 

 

749,675

 

 

Allowance for Loan Losses

 

8,923

 

 

 

8,604

 

 

Intangible Assets

 

81

 

 

 

116

 

 

Deposits

 

1,044,357

 

 

 

1,011,554

 

 

Common Shareholders' Equity

 

84,028

 

 

 

77,436

 

 

Common Equity to Total Assets

 

6.94

%

 

 

6.60

%

 

Total Equity

 

93,388

 

 

 

95,457

 

 

Total Equity to Total Assets

 

7.71

%

 

 

8.13

%

 

 

 

QUARTER ENDED

 

YEAR-TO-DATE

AVERAGE BALANCES

12/31/2016

 

 

12/31/2015

 

 

12/31/2016

 

 

12/31/2015

 

Total Assets

$

1,182,003

 

 

$

1,150,797

 

 

$

1,163,863

 

 

$

1,146,984

 

Loans, Net of Reserves

 

760,170

 

 

 

756,549

 

 

 

751,778

 

 

 

748,367

 

Deposits

 

1,009,258

 

 

 

981,299

 

 

 

993,705

 

 

 

976,352

 

Common Shareholders' Equity

 

85,787

 

 

 

78,080

 

 

 

83,579

 

 

 

75,380

 

Total Equity

 

99,169

 

 

 

101,135

 

 

 

100,114

 

 

 

101,710

 

 

 

 

 

 

 

 

 

 

QUARTER ENDED

 

YEAR-TO-DATE

ASSET QUALITY

12/31/2016

 

 

12/31/2015

 

 

12/31/2016

 

 

12/31/2015

 

Nonperforming Loans

$

12,350

 

 

$

14,416

 

 

$

12,350

 

 

$

14,416

 

Nonperforming Assets

 

18,789

 

 

 

23,255

 

 

 

18,789

 

 

 

23,255

 

Substandard Assets

 

33,227

 

 

 

41,236

 

 

 

33,227

 

 

 

41,236

 

Net Loan Chg-offs (Recoveries)

 

280

 

 

 

(77

)

 

 

743

 

 

 

1,064

 

Reserve for Loan Loss to Total Loans

 

1.18

%

 

 

1.13

%

 

 

1.18

%

 

 

1.13

%

Reserve for Loan Loss to Non- performing Loans

 

72.25

%

 

 

59.69

%

 

 

72.25

%

 

 

59.69

%

Reserve for Loan Loss to Non-performing Assets

 

47.49

%

 

 

37.00

%

 

 

47.49

%

 

 

37.00

%

Net Loan Chg-offs (Recoveries)

 

to Avg. Total Loans

 

0.04

%

 

 

(0.01

)%

 

 

0.10

%

 

 

0.14

%

Nonperforming Loans to Total Loans

 

1.64

%

 

 

1.90

%

 

 

1.64

%

 

 

1.90

%

Nonperforming Assets to Total Assets

 

1.55

%

 

 

1.98

%

 

 

1.55

%

 

 

1.98

%

Nonperforming Assets to Total Loans

 

 

 

 

 

 

 

And Other Real Estate

 

2.47

%

 

 

3.03

%

 

 

2.47

%

 

 

3.03

%

Substandard Assets to Tier One Capital

 

 

 

 

 

 

 

and Allowance for Loan Losses

 

25.67

%

 

 

31.36

%

 

 

25.67

%

 

 

31.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarterly Comparative Data (in thousands, except per share data)

 

4Q2016

 

3Q2016

 

2Q2016

 

1Q2016

 

4Q2015

 

Assets

$

1,210,442

 

$

1,152,817

 

$

1,147,027

 

$

1,168,389

 

$

1,174,149

 

Loans

 

744,999

 

 

766,532

 

 

754,437

 

 

744,356

 

 

749,675

 

Deposits

 

1,044,357

 

 

978,590

 

 

976,567

 

 

1,000,043

 

 

1,011,554

 

Common Shareholders’ Equity

 

84,028

 

 

86,375

 

 

85,444

 

 

82,522

 

 

77,436

 

Total Equity

 

93,388

 

 

100,735

 

 

103,465

 

 

100,543

 

 

95,457

 

Net Income

 

2,187

 

 

2,258

 

 

2,167

 

 

2,061

 

 

2,105

 

Net Income Available to

 

 

 

 

 

Common Shareholders

 

1,883

 

 

1,880

 

 

1,761

 

 

1,656

 

 

1,584

 

Net Income Per Share

 

0.22

 

 

0.22

 

 

0.21

 

 

0.20

 

 

0.19

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios

4Q2016

 

3Q2016

 

2Q2016

 

1Q2016

 

4Q2015

 

Return on Average Assets (1)

 

0.64

%

 

0.65

%

 

0.61

%

 

0.57

%

 

0.55

%

Return on Average Total Equity (1)

 

7.60

%

 

7.35

%

 

6.99

%

 

6.75

%

 

6.26

%

Common Equity to Total Assets

 

6.94

%

 

7.49

%

 

7.45

%

 

7.06

%

 

6.60

%

Total Equity to Total Assets

 

7.71

%

 

8.74

%

 

9.02

%

 

8.61

%

 

8.13

%

Net Interest Margin

 

3.48

%

 

3.56

%

 

3.53

%

 

3.47

%

 

3.63

%

 

 

 

 

 

 

(1) Computed using net income available to shareholders