Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / LEVL - Level One Bancorp Inc. reports fourth quarter 2019 net income of $4.7 million representing $0.60 diluted earnings per common share


LEVL - Level One Bancorp Inc. reports fourth quarter 2019 net income of $4.7 million representing $0.60 diluted earnings per common share

FARMINGTON HILLS, Mich., Jan. 30, 2020 (GLOBE NEWSWIRE) -- Level One Bancorp, Inc. (“Level One”) (Nasdaq: LEVL) today reported financial results for the fourth quarter of 2019, which included net income of $4.7 million, or $0.60 diluted earnings per share. Excluding $220 thousand of expenses related to the recently completed merger with Ann Arbor State Bank, net income would have been $4.9 million, or $0.63 diluted earnings per share. This compares to net income of $4.4 million, or $0.56 diluted earnings per share, in the preceding quarter and $4.0 million, or $0.50 diluted earnings per share, in the fourth quarter of 2018.

Patrick J. Fehring, President and Chief Executive Officer of Level One, commented, "We are pleased to announce a strong fourth quarter with net income of $4.7 million, which was $271 thousand, or 6%, higher than net income in the third quarter of 2019. During the fourth quarter, we also saw solid loan growth with total loans up $58.7 million or 5%, as compared to prior quarter."

He continued, "For the full year 2019, net income of $16.1 million was up 12% from $14.4 million in 2018. Our expansion of the mortgage team in late 2018 contributed to the robust mortgage activity during the full year 2019, resulting in an increase of $5.6 million in mortgage banking income year over year. In addition, credit quality has improved as nonperforming assets as a percentage of total assets declined to 0.73% at December 31, 2019 compared with 1.30% at December 31, 2018. Net chargeoffs for the full year 2019 also declined to $275 thousand or 0.02% as a percentage of average loans. As always, increasing shareholder value remains a priority with Level One, which was evidenced by the declaration of $0.16 per share to shareholders through common stock dividends, as compared to the declaration of dividends of $0.12 per share during 2018."

He concluded, "On January 2, 2020, we completed the merger transaction with Ann Arbor Bancorp, Inc., and are pleased to welcome the customers and team members of Ann Arbor State Bank as we build our presence in the very attractive Ann Arbor market. Overall, 2019 was a great year for the bank, and we look forward to 2020 and are excited about the prospects for continued growth."

Fourth Quarter 2019 Financial Highlights

  • Net income was $4.7 million, or $0.60 diluted earnings per share
  • Net interest margin, on a fully taxable equivalent ("FTE") basis, was 3.56%, compared to 3.59% in the preceding quarter and 3.73% in the fourth quarter of 2018
  • Noninterest income increased 119% to $4.6 million in the fourth quarter of 2019, compared to $2.3 million in the fourth quarter of 2018, primarily due to higher income from mortgage banking activities and gains on sales of securities
  • Total assets increased 12% to $1.58 billion at December 31, 2019, compared to $1.42 billion at December 31, 2018
  • Total loans increased 9% to $1.23 billion at December 31, 2019, compared to $1.13 billion at December 31, 2018
  • Total deposits increased to $1.14 billion at December 31, 2019, compared to $1.13 billion at December 31, 2018
  • Book value per share increased 13% to $22.13 per share at December 31, 2019, compared to $19.58 per share at December 31, 2018
  • Tangible book value per share increased 14% to $20.86 per share at December 31, 2019, compared to $18.31 per share at December 31, 2018

2019 Financial Highlights

  • Net income was $16.1 million, or $2.05 diluted earnings per share
  • Net interest margin, on a FTE basis, was 3.60% compared to 3.92% in the preceding year
  • Noninterest income increased 101% to $14.2 million in 2019, compared to $7.1 million in 2018, primarily due to higher income from mortgage banking activities, commercial lending swap income and gains on sales of securities

Balance Sheet Review

Level One's total assets were $1.58 billion at December 31, 2019, an increase of $75.4 million, or 5.00%, from $1.51 billion at September 30, 2019, and up $168.7 million, or 11.91%, from $1.42 billion at December 31, 2018. The increase in total assets from September 30, 2019 was primarily due to an increase in originated loans and cash and cash equivalents, partially offset by a decrease in investment securities. The increase in total assets year over year was attributable to the same factors mentioned in the quarter to quarter analysis above, as well as an increase in mortgage loans held for sale, fair value of interest rate swaps and receivables from a loan sub-servicer (both included under "other assets").

The investment securities portfolio was $180.9 million at December 31, 2019, a decrease of $24.3 million, or 11.86%, from $205.2 million at September 30, 2019, and down $23.4 million, or 11.43%, from $204.3 million at December 31, 2018. The decrease in the investment securities portfolio compared to December 31, 2018 and September 30, 2019 reflected our efforts to better position our combined investment portfolio in connection with the merger with Ann Arbor State Bank.

Total loans were $1.23 billion at December 31, 2019, an increase of $58.7 million, or 5.02%, from $1.17 billion at September 30, 2019, and up $101.0 million, or 8.97%, from $1.13 billion at December 31, 2018. The growth in total loans compared to December 31, 2018 and September 30, 2019 was primarily due to growth in both our commercial real estate and residential real estate loan portfolios.

Total deposits were $1.14 billion at December 31, 2019, a decrease of $59.1 million, or 4.95%, from $1.19 billion at September 30, 2019, and increased $793 thousand, or 0.07%, from $1.13 billion at December 31, 2018. The decrease in deposits compared to September 30, 2019 was primarily due to decreases in money market and savings deposits and time deposits. Total deposit composition at December 31, 2019 consisted of 34.21% of demand deposit accounts, 27.64% of savings and money market accounts and 38.15% of time deposits.

Total debt outstanding was $256.7 million at December 31, 2019, an increase of $129.8 million, or 102.30%, from $126.9 million at September 30, 2019, and an increase of $142.2 million, or 124.23%, from $114.5 million at December 31, 2018. The increase in total borrowings compared to September 30, 2019 and December 31, 2018 was primarily due to increases in long-term FHLB advances and subordinated notes, partially offset by decreases in short-term FHLB advances. The increase in total borrowings as well as the issuance of the $30.0 million of subordinated notes reflected management's efforts to fund the liquidity needs of Level One.

Operating Results

Level One's net interest income decreased $80 thousand, or 0.62%, to $12.9 million in the fourth quarter of 2019, compared to $13.0 million in the preceding quarter and increased $95 thousand, or 0.74%, compared to $12.8 million in the fourth quarter of 2018.

Level One’s net interest margin, on a FTE basis, was 3.56% in the fourth quarter of 2019, compared to 3.59% in the preceding quarter and 3.73% in the fourth quarter of 2018. This decrease in the net interest margin compared to the preceding quarter and fourth quarter 2018 was primarily a result of lower average loan yield. Average loan yield was 5.20% for the fourth quarter of 2019, 5.41% for the preceding quarter, and 5.41% for the fourth quarter 2018 as the federal funds rate dropped 25 basis points in October 2019. The cost of funds declined to 1.77% in the fourth quarter compared to 1.98% in the third quarter.

Level One's noninterest income increased $732 thousand, or 18.97%, to $4.6 million in the fourth quarter of 2019, compared to $3.9 million in the preceding quarter, and increased $2.3 million, or 118.66%, compared to $2.3 million in the fourth quarter of 2018. The increase in noninterest income compared to the preceding quarter was primarily due to a $872 thousand increase in net gains on the sale of investment securities. The $2.3 million increase in noninterest income year over year was attributable to an increase of $1.2 million in mortgage banking activities and an increase of $1.1 million in net gains on the sale of investment securities. The increase in the mortgage banking activities income year over year was predominantly as a result of the doubling of our mortgage team in the third quarter of 2018 as well as higher originations as a result of lower interest rates throughout 2019. The increase in net gains on sale of investment securities was due to sales of corporate bonds, mortgage backed securities, and collateralized mortgage obligations mainly as a result of our efforts to better position our combined investment portfolio in anticipation of the merger with Ann Arbor State Bank that closed on January 2, 2020.

Level One's noninterest expense decreased $244 thousand, or 2.11%, to $11.3 million in the fourth quarter of 2019, compared to $11.5 million in the preceding quarter, and increased $911 thousand, or 8.77%, compared to $10.4 million in the fourth quarter of 2018. The $911 thousand increase in noninterest expense year over year was primarily a result of increases in mortgage commissions (included under "salary and employee benefits"), occupancy and equipment expense, professional service fees, as well as $220 thousand of expense related to the merger with Ann Arbor State Bank. The efficiency ratio, which is a measure of operating expenses as a percentage of net interest income and noninterest income, for the fourth quarter of 2019 was 64.55%, compared to 68.50% for the preceding quarter and 68.68% in the fourth quarter of 2018.

Level One's income tax provision was $975 thousand, or 17.24% of pretax income, in the fourth quarter of 2019, as compared to $914 thousand, or 17.17% of pretax income, in the preceding quarter and $836 thousand, or 17.46% of pretax income, in the fourth quarter of 2018.

Asset Quality

Nonaccrual loans were $10.7 million, or 0.87% of total loans, at December 31, 2019, a decrease of $787 thousand from nonaccrual loans of $11.5 million, or 0.98% of total loans, at September 30, 2019, and a decrease of $7.8 million from nonaccrual loans of $18.4 million, or 1.64% of total loans, at December 31, 2018. The decrease in nonaccrual loans compared to December 31, 2018 was primarily due to the payoff of three large commercial loan relationships on nonaccrual status during the first and third quarter 2019 totaling $12.4 million. This was partially offset by two commercial loan relationships totaling $4.9 million moving to nonaccrual status.

Level One had $921 thousand of other real estate owned assets at December 31, 2019, compared to $373 thousand at September 30, 2019 and no other real estate owned assets at December 31, 2018. The increase in other real estate owned assets year over year was due to the addition of two residential properties and one commercial property during the year. Nonperforming assets, consisting of nonaccrual loans and other real estate owned, as a percentage of total assets were 0.73% at December 31, 2019, compared to 0.78% at September 30, 2019, and 1.30% at December 31, 2018.

In addition, Level One had $157 thousand of loans 90 days or more past due and still accruing interest at December 31, 2019 and September 30, 2019 and $243 thousand at December 31, 2018, all of which consisted of purchase credit impaired loans from previously acquired financial institutions.

Performing troubled debt restructured loans that were not included in nonaccrual loans at December 31, 2019 were $906 thousand, compared to $914 thousand at September 30, 2019 and $931 thousand at December 31, 2018. Loans to borrowers who are in financial difficulty and who have been granted concessions that may include interest rate reductions, forbearance agreements, and principal deferral or reduction, are categorized as troubled debt restructured loans.

Net chargeoffs in the fourth quarter of 2019 were $181 thousand, or 0.06% of average loans on an annualized basis, compared to $30 thousand of net chargeoffs, or 0.01% of average loans on an annualized basis, for the preceding quarter and $274 thousand of net chargeoffs, or 0.10% of average loans on an annualized basis, in the fourth quarter of 2018.

Level One's provision for loan losses in the fourth quarter of 2019 was a provision expense of $548 thousand, compared to a provision benefit of $16 thousand in the preceding quarter and a provision benefit of $51 thousand in the fourth quarter of 2018. The increase in the provision expense quarter over quarter was primarily due to higher charge-offs in the fourth quarter as well as a prior quarter release of $362 thousand of specific reserves on a commercial loan relationship that paid off in the third quarter. The increase in the provision year over year was primarily due to the release of $729 thousand of specific reserves on a commercial loan relationship that paid off in the fourth quarter of 2018 partially offset by fewer net charge-offs. The allowance for loan losses was $12.7 million, or 1.03% of total loans, at December 31, 2019, compared to $12.3 million, or 1.05% of total loans, at September 30, 2019, and $11.6 million, or 1.03% of total loans, at December 31, 2018. As of December 31, 2019, the allowance for loan losses as a percentage of nonaccrual loans was 118.83%, compared to 107.46% at September 30, 2019, and 62.70% at December 31, 2018.

Capital

Total shareholders’ equity was $170.7 million at December 31, 2019, an increase of $2.7 million, or 1.63%, compared with $168.0 million at September 30, 2019, primarily as a result of increased retained earnings. Total shareholders' equity increased $18.9 million, or 12.48%, from $151.8 million at December 31, 2018 as a result of increased retained earnings and accumulated other comprehensive income.

Recent Developments

Merger with Ann Arbor Bancorp, Inc.: On January 2, 2020, Level One completed its previously announced acquisition of Ann Arbor Bancorp, Inc. (“AAB”) and its wholly owned subsidiary, Ann Arbor State Bank. The transaction was completed pursuant to a merger of the Company’s wholly owned merger subsidiary (“Merger Sub”) with and into AAB, pursuant to the Agreement and Plan of Merger, dated as of August 12, 2019, among Level One, Merger Sub and AAB. Level One paid aggregate consideration of approximately $67.9 million in cash. Level One expects to have approximately $1.4 million in expenses related to the acquisition in the first quarter of 2020.

As of December 31, 2019, Ann Arbor State Bank had total assets of $319.4 million, total loans of $222.1 million and total deposits of $267.7 million.

Fourth Quarter Dividend: On December 19, 2019, Level One’s Board of Directors declared a quarterly cash dividend of $0.04 per share. This dividend was paid out on January 15, 2020, to stockholders of record at the close of business on December 31, 2019.

About Level One Bancorp, Inc.

Level One Bancorp, Inc. is the holding company for Level One Bank, a full-service commercial and consumer bank headquartered in Michigan with assets of approximately $1.58 billion as of December 31, 2019. It operates fifteen banking centers throughout southeast Michigan and west Michigan. Level One Bank's success has been recognized both locally and nationally as the U.S. Small Business Administration's (SBA) "Community Lender of the Year" and "Export Finance Lender of the Year" and one of S&P Global's Top 10 "Best-Performing Community Banks" in the nation. Level One's commercial division provides a menu of products including lines of credit, term loans, leases, commercial mortgages, SBA loans, export-import financing, and a full suite of treasury management and private banking services. The consumer division offers personal savings and checking accounts and a complete array of consumer loan products including residential mortgages, home equity loans, auto loans, and credit card services. Level One Bank offers a variety of online banking services and a robust mobile banking application for individuals and businesses. Level One Bank offers the sophistication of a big bank, the heart of a community bank, and the spirit of an entrepreneur. For more information, visit www.levelonebank.com.

Forward-Looking Statements

This release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that reflect management’s current views of future events and operations. These forward-looking statements are based on the information currently available to the Company as of the date of this release. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "will," "propose," "may," "plan," "seek," "expect," "intend," "estimate," "anticipate," "believe," "continue" or similar technology. It is important to note that these forward-looking statements are not guarantees of future performance and involve risk and uncertainties, including, but not limited to, the ability of the Company to implement its strategy and expand its lending operations, changes in interest rates and other general economic, business and political conditions, including changes in the financial markets, as well as other risks described in the Company's filings with the Securities and Exchange Commission. The Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.


Summary Consolidated Financial Information
(Unaudited)
As of or for the three months ended
(Dollars in thousands, except per share data)
December 31,
2019
 
September 30,
2019
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
Earnings Summary
 
 
 
 
 
 
 
 
 
Interest income
$
17,366
 
 
$
17,983
 
 
$
17,657
 
 
$
17,442
 
 
$
17,041
 
Interest expense
4,458
 
 
4,995
 
 
5,216
 
 
4,724
 
 
4,228
 
Net interest income
12,908
 
 
12,988
 
 
12,441
 
 
12,718
 
 
12,813
 
Provision (benefit) for loan losses
548
 
 
(16
)
 
429
 
 
422
 
 
(51
)
Noninterest income
4,590
 
 
3,858
 
 
3,477
 
 
2,286
 
 
2,307
 
Noninterest expense
11,295
 
 
11,539
 
 
11,167
 
 
10,368
 
 
10,384
 
Income before income taxes
5,655
 
 
5,323
 
 
4,322
 
 
4,214
 
 
4,787
 
Income tax provision
975
 
 
914
 
 
767
 
 
747
 
 
836
 
Net income
$
4,680
 
 
$
4,409
 
 
$
3,555
 
 
$
3,467
 
 
$
3,951
 
Net income allocated to participating securities (1)
50
 
 
45
 
 
37
 
 
 
 
 
Net income attributable to common shareholders (1)
$
4,630
 
 
$
4,364
 
 
$
3,518
 
 
$
3,467
 
 
$
3,951
 
Per Share Data
 
 
 
 
 
 
 
 
 
Basic earnings per common share
$
0.60
 
 
$
0.57
 
 
$
0.46
 
 
$
0.45
 
 
$
0.51
 
Diluted earnings per common share
0.60
 
 
0.56
 
 
0.45
 
 
0.44
 
 
0.50
 
Book value per common share
22.13
 
 
21.77
 
 
21.07
 
 
20.15
 
 
19.58
 
Tangible book value per share (2)
20.86
 
 
20.51
 
 
19.81
 
 
18.88
 
 
18.31
 
Shares outstanding (in thousands)
7,715
 
 
7,714
 
 
7,728
 
 
7,749
 
 
7,750
 
Average basic common shares (in thousands)
7,632
 
 
7,721
 
 
7,741
 
 
7,752
 
 
7,750
 
Average diluted common shares (in thousands)
7,747
 
 
7,752
 
 
7,856
 
 
7,869
 
 
7,893
 
Selected Period End Balances
 
 
 
 
 
 
 
 
 
Total assets
$
1,584,899
 
 
$
1,509,463
 
 
$
1,505,376
 
 
$
1,456,552
 
 
$
1,416,215
 
Securities available-for-sale
180,905
 
 
205,242
 
 
218,145
 
 
226,874
 
 
204,258
 
Total loans
1,227,609
 
 
1,168,923
 
 
1,166,501
 
 
1,131,097
 
 
1,126,565
 
Total deposits
1,135,428
 
 
1,194,542
 
 
1,229,445
 
 
1,151,463
 
 
1,134,635
 
Total liabilities
1,414,196
 
 
1,341,495
 
 
1,342,509
 
 
1,300,433
 
 
1,264,455
 
Total shareholders' equity
170,703
 
 
167,968
 
 
162,867
 
 
156,119
 
 
151,760
 
Tangible shareholders' equity (2)
160,940
 
 
158,250
 
 
153,121
 
 
146,337
 
 
141,926
 
Performance and Capital Ratios
 
 
 
 
 
 
 
 
 
Return on average assets (annualized)
1.23
%
 
1.16
%
 
0.95
%
 
0.96
%
 
1.11
%
Return on average equity (annualized)
10.98
 
 
10.58
 
 
8.92
 
 
8.99
 
 
10.69
 
Net interest margin (fully taxable equivalent)(3)
3.56
 
 
3.59
 
 
3.50
 
 
3.76
 
 
3.73
 
Efficiency ratio (noninterest expense/net interest income plus noninterest income)
64.55
 
 
68.5
 
 
70.15
 
 
69.1
 
 
68.68
 
Dividend payout ratio
6.60
 
 
7.03
 
 
8.69
 
 
6.72
 
 
5.87
 
Total shareholders' equity to total assets
10.77
 
 
11.13
 
 
10.82
 
 
10.72
 
 
10.72
 
Tangible equity to tangible assets (2)
10.22
 
 
10.55
 
 
10.24
 
 
10.11
 
 
10.09
 
Common equity tier 1 to risk-weighted assets
11.77
 
 
11.73
 
 
11.49
 
 
11.78
 
 
11.82
 
Tier 1 capital to risk-weighted assets
11.77
 
 
11.73
 
 
11.49
 
 
11.78
 
 
11.82
 
Total capital to risk-weighted assets
16.05
 
 
13.84
 
 
13.62
 
 
13.95
 
 
14.00
 
Tier 1 capital to average assets (leverage ratio)
10.41
 
 
10.12
 
 
10.01
 
 
10.19
 
 
10.21
 
Asset Quality Ratios:
 
 
 
 
 
 
 
 
 
Net charge-offs to average loans
0.06
%
 
0.01
%
 
0.01
%
 
0.01
%
 
0.10
%
Nonperforming assets as a percentage of total assets
0.73
 
 
0.78
 
 
0.99
 
 
1.17
 
 
1.30
 
Nonaccrual loans as a percent of total loans
0.87
 
 
0.98
 
 
1.25
 
 
1.47
 
 
1.64
 
Allowance for loan losses as a percentage of period-end loans
1.03
 
 
1.05
 
 
1.06
 
 
1.06
 
 
1.03
 
Allowance for loan losses as a percentage of nonaccrual loans
118.83
 
 
107.46
 
 
84.94
 
 
71.85
 
 
62.70
 
Allowance for loan losses as a percentage of nonaccrual loans, excluding allowance allocated to loans accounted for under ASC 310-30
111.68
 
 
100.52
 
 
79.41
 
 
66.33
 
 
57.71
 
(1) Amounts presented are used in the two-class earnings per common share calculation. This method was adopted by the Company in the second quarter of 2019.
(2) See section entitled "GAAP Reconciliation of Non-GAAP Financial Measures" below.
(3) Presented on a tax equivalent basis using a 21% tax rate.

 


GAAP Reconciliation of Non-GAAP Financial Measures

Some of the financial measures included in this report are not measures of financial condition or performance recognized by GAAP. These non-GAAP financial measures include tangible shareholders' equity, tangible book value per share and the ratio of tangible equity to tangible assets, as well as net income and diluted earnings per common share excluding acquisition and due diligence fees. Our management uses these non-GAAP financial measures in its analysis of our performance, and we believe that providing this information to financial analysts and investors allows them to evaluate capital adequacy, as well as better understand and evaluate the Company’s core financial results for the periods in question.

We calculate: (i) tangible shareholders' equity as total shareholders' equity less core deposit intangibles, mortgage servicing rights and goodwill; (ii) tangible book value per share as tangible shareholders' equity divided by shares of common stock outstanding; (iii) tangible assets as total assets, less core deposit intangibles, mortgage servicing rights and goodwill; (iv) net income, excluding acquisition and due diligence fees, as net income, as reported, less acquisition and due diligences fees, net of income tax benefit; and (v) diluted earnings per common share, excluding acquisition and due diligence fees, as diluted earnings per common share, as reported, less effect of acquisition and due diligence fees on diluted earnings per share, net of income tax benefit.

The following presents these non-GAAP financial measures along with their most directly comparable financial measure calculated in accordance with GAAP:

 
As of
 
December 31,
 
 
September 30,
 
 
June 30,
 
 
March 31,
 
 
December 31,
 
(Dollars in thousands, except per share data) 
2019
 
 
2019 
 
 
2019 
 
 
2019 
 
 
2018 
 
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
 
Total shareholders' equity
$
170,703
 
 
$
167,968
 
 
$
162,867
 
 
$
156,119
 
 
$
151,760
 
Less:
 
 
 
 
 
 
 
 
 
Goodwill
9,387
 
 
9,387
 
 
9,387
 
 
9,387
 
 
9,387
 
Other intangible assets, net
376
 
 
331
 
 
359
 
 
395
 
 
447
 
Tangible shareholders' equity
$
160,940
 
 
$
158,250
 
 
$
153,121
 
 
$
146,337
 
 
$
141,926
 
 
 
 
 
 
 
 
 
 
 
Shares outstanding (in thousands)
7,715
 
 
7,714
 
 
7,728
 
 
7,749
 
 
7,750
 
Tangible book value per share
$
20.86
 
 
$
20.51
 
 
$
19.81
 
 
$
18.88
 
 
$
18.31
 
 
 
 
 
 
 
 
 
 
 
Total assets
$
1,584,899
 
 
$
1,509,463
 
 
$
1,505,376
 
 
$
1,456,552
 
 
$
1,416,215
 
Less:
 
 
 
 
 
 
 
 
 
Goodwill
9,387
 
 
9,387
 
 
9,387
 
 
9,387
 
 
9,387
 
Other intangible assets, net
376
 
 
331
 
 
359
 
 
395
 
 
447
 
Tangible assets
$
1,575,136
 
 
$
1,499,745
 
 
$
1,495,630
 
 
$
1,446,770
 
 
$
1,406,381
 
 
 
 
 
 
 
 
 
 
 
Tangible equity to tangible assets
10.22
%
 
10.55
%
 
10.24
%
 
10.11
%
 
10.09
%
 
 
 
 
 
 
 
 
 
 
Net income, as reported
$
4,680
 
 
$
4,409
 
 
$
3,555
 
 
$
3,467
 
 
$
3,951
 
Acquisition and due diligence fees
220
 
 
319
 
 
 
 
 
 
 
Income tax benefit (1)
(26
)
 
(25
)
 
 
 
 
 
 
Net income, excluding acquisition and due diligence fees
$
4,874
 
 
$
4,703
 
 
$
3,555
 
 
$
3,467
 
 
$
3,951
 
 
 
 
 
 
 
 
 
 
 
Diluted earnings per share, as reported
$
0.60
 
 
$
0.56
 
 
$
0.45
 
 
$
0.44
 
 
$
0.50
 
Effect of acquisition and due diligence fees, net of income tax benefit
0.03
 
 
0.04
 
 
 
 
 
 
 
Diluted earnings per common share, excluding acquisition and due diligence fees
$
0.63
 
 
$
0.60
 
 
$
0.45
 
 
$
0.44
 
 
$
0.50
 
 
 
 
 
 
 
 
 
 
 
(1) Assumes income tax rate of 21% on deductible acquisition expenses.
 
 

 



Consolidated Balance Sheets
 
 
 
 
 
 
As of
 
December 31,
 
September 30,
 
December 31,
(Dollars in thousands)
2019
 
2019
 
2018
Assets
(Unaudited)
 
(Unaudited)
 
 
Cash and cash equivalents
$
103,930
 
$
49,361
 
$
33,296
Securities available-for-sale
180,905
 
205,242
 
204,258
Federal Home Loan Bank stock
11,475
 
8,325
 
8,325
Mortgage loans held for sale, at fair value
13,889
 
26,864
 
5,595
Loans:
 
 
 
 
 
Originated loans
1,158,138
 
1,093,694
 
1,041,898
Acquired loans
69,471
 
75,229
 
84,667
Total loans
1,227,609
 
1,168,923
 
1,126,565
Less: Allowance for loan losses
(12,674)
 
(12,307)
 
(11,566)
Net loans
1,214,935
 
1,156,616
 
1,114,999
Premises and equipment, net
13,838
 
13,427
 
13,242
Goodwill
9,387
 
9,387
 
9,387
Other intangible assets, net
376
 
331
 
447
Bank-owned life insurance
12,167
 
12,080
 
11,866
Income tax benefit
1,217
 
469
 
2,467
Other assets
22,780
 
27,361
 
12,333
Total assets
$
1,584,899
 
$
1,509,463
 
$
1,416,215
Liabilities
 
 
 
 
 
Deposits:
 
 
 
 
 
Noninterest-bearing demand deposits
$
325,885
 
$
322,069
 
$
309,384
Interest-bearing demand deposits
62,586
 
66,716
 
52,804
Money market and savings deposits
313,885
 
332,432
 
287,575
Time deposits
433,072
 
473,325
 
484,872
Total deposits
1,135,428
 
1,194,542
 
1,134,635
Borrowings
212,225
 
111,937
 
99,574
Subordinated notes
44,440
 
14,934
 
14,891
Other liabilities
22,103
 
20,082
 
15,355
Total liabilities
1,414,196
 
1,341,495
 
1,264,455
Shareholders' equity
 
 
 
 
 
Common stock, no par value per share:
 
 
 
 
 
Authorized - 20,000,000 shares
 
 
 
 
 
Issued and outstanding - 7,715,491 shares at December 31, 2019, 7,714,000 shares at September 30, 2019 and 7,750,216 shares at December 31, 2018
89,345
 
89,206
 
90,621
Retained earnings
77,766
 
73,394
 
62,891
Accumulated other comprehensive income (loss), net of tax
3,592
 
5,368
 
(1,752)
Total shareholders' equity
170,703
 
167,968
 
151,760
Total liabilities and shareholders' equity
$
1,584,899
 
$
1,509,463
 
$
1,416,215

 


Consolidated Statements of Income
 
 
 
 
 
 
 
 
 
 
Three months ended
 
Year ended
 
December 31,
 
September 30,
 
December 31,
 
December 31,
 
December 31,
(In thousands, except per share data)
2019
 
2019
 
2018
 
2019
 
2018
Interest income
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
 
Originated loans, including fees
$
14,304
 
 
$
14,633
 
 
$
13,412
 
 
$
56,956
 
 
$
49,076
 
Acquired loans, including fees
1,480
 
 
1,501
 
 
2,013
 
 
6,375
 
 
9,186
 
Securities:
 
 
 
 
 
 
 
 
 
Taxable
736
 
 
857
 
 
882
 
 
3,509
 
 
2,939
 
Tax-exempt
577
 
 
588
 
 
476
 
 
2,305
 
 
1,657
 
Federal funds sold and other
269
 
 
404
 
 
258
 
 
1,303
 
 
966
 
Total interest income
17,366
 
 
17,983
 
 
17,041
 
 
70,448
 
 
63,824
 
Interest Expense
 
 
 
 
 
 
 
 
 
Deposits
3,725
 
 
4,478
 
 
3,588
 
 
16,941
 
 
11,055
 
Borrowed funds
418
 
 
261
 
 
384
 
 
1,378
 
 
1,330
 
Subordinated notes
315
 
 
256
 
 
256
 
 
1,074
 
 
1,015
 
Total interest expense
4,458
 
 
4,995
 
 
4,228
 
 
19,393
 
 
13,400
 
Net interest income
12,908
 
 
12,988
 
 
12,813
 
 
51,055
 
 
50,424
 
Provision expense (benefit) for loan losses
548
 
 
(16
)
 
(51
)
 
1,383
 
 
412
 
Net interest income after provision for loan losses
12,360
 
 
13,004
 
 
12,864
 
 
49,672
 
 
50,012
 
Noninterest income
 
 
 
 
 
 
 
 
 
Service charges on deposits
633
 
 
627
 
 
641
 
 
2,547
 
 
2,556
 
Net gain (loss) on sales of securities
1,023
 
 
151
 
 
(71
)
 
1,174
 
 
(71
)
Mortgage banking activities
2,092
 
 
2,352
 
 
936
 
 
7,880
 
 
2,330
 
Net gain (loss) on sale of commercial loans
(8
)
 
(37
)
 
 
 
(45
)
 
11
 
Other charges and fees
850
 
 
765
 
 
801
 
 
2,655
 
 
2,229
 
Total noninterest income
4,590
 
 
3,858
 
 
2,307
 
 
14,211
 
 
7,055
 
Noninterest expense
 
 
 
 
 
 
 
 
 
Salary and employee benefits
7,133
 
 
7,536
 
 
6,768
 
 
28,775
 
 
25,781
 
Occupancy and equipment expense
1,364
 
 
1,203
 
 
1,132
 
 
4,939
 
 
4,425
 
Professional service fees
596
 
 
465
 
 
441
 
 
1,808
 
 
1,672
 
Acquisition and due diligence fees
220
 
 
319
 
 
 
 
539
 
 
 
Marketing expense
264
 
 
379
 
 
336
 
 
1,107
 
 
1,033
 
Printing and supplies expense
90
 
 
78
 
 
98
 
 
340
 
 
441
 
Data processing expense
512
 
 
661
 
 
634
 
 
2,374
 
 
2,146
 
Other expense
1,116
 
 
898
 
 
975
 
 
4,487
 
 
4,180
 
Total noninterest expense
11,295
 
 
11,539
 
 
10,384
 
 
44,369
 
 
39,678
 
Income before income taxes
5,655
 
 
5,323
 
 
4,787
 
 
19,514
 
 
17,389
 
Income tax provision
975
 
 
914
 
 
836
 
 
3,403
 
 
3,003
 
Net income
$
4,680
 
 
$
4,409
 
 
$
3,951
 
 
$
16,111
 
 
$
14,386
 
Earnings per common share:
 
 
 
 
 
 
 
 
 
Basic earnings per common share
$
0.60
 
 
$
0.57
 
 
$
0.51
 
 
$
2.08
 
 
$
1.95
 
Diluted earnings per common share
$
0.60
 
 
$
0.56
 
 
$
0.50
 
 
$
2.05
 
 
$
1.91
 
Cash dividends declared per common share
$
0.04
 
 
$
0.04
 
 
$
0.03
 
 
$
0.16
 
 
$
0.12
 
Weighted average common shares outstanding—basic
7,632
 
 
7,721
 
 
7,750
 
 
7,655
 
 
7,377
 
Weighted average common shares outstanding—diluted
7,747
 
 
7,752
 
 
7,893
 
 
7,770
 
 
7,524
 

 


Net Interest Income and Net Interest Margin
 
 
 
 
 
 
 
 
 
(Unaudited)
For the three months ended
 
December 31, 2019
 
September 30, 2019
 
December 31, 2018
(Dollars in thousands)
Average Balance
Interest (1)
Average Rate (2)
 
Average Balance
Interest (1)
Average Rate (2)
 
Average Balance
Interest (1)
Average Rate (2)
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Gross loans (3)
$
1,204,052
 
$
15,784
 
5.20
%
 
$
1,182,764
 
$
16,134
 
5.41
%
 
$
1,131,705
 
$
15,425
 
5.41
%
Investment securities: (4)
 
 
 
 
 
 
 
 
 
 
 
Taxable
110,919
 
736
 
2.63
 
 
121,473
 
857
 
2.80
 
 
133,817
 
882
 
2.61
 
Tax-exempt
84,141
 
577
 
3.27
 
 
85,332
 
588
 
3.28
 
 
71,025
 
476
 
3.13
 
Interest earning cash balances
40,965
 
185
 
1.79
 
 
51,142
 
289
 
2.24
 
 
27,107
 
164
 
2.39
 
Federal Home Loan Bank Stock
9,110
 
84
 
3.66
 
 
8,325
 
115
 
5.48
 
 
8,325
 
94
 
4.48
 
Total interest-earning assets
$
1,449,187
 
$
17,366
 
4.79
%
 
$
1,449,036
 
$
17,983
 
4.96
%
 
$
1,371,979
 
$
17,041
 
4.95
%
Non-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
23,421
 
 
 
 
23,103
 
 
 
 
23,459
 
 
 
Premises and equipment
13,758
 
 
 
 
13,228
 
 
 
 
13,376
 
 
 
Goodwill
9,387
 
 
 
 
9,387
 
 
 
 
9,387
 
 
 
Other intangible assets, net
354
 
 
 
 
347
 
 
 
 
476
 
 
 
Bank-owned life insurance
12,110
 
 
 
 
12,023
 
 
 
 
11,813
 
 
 
Allowance for loan losses
(12,290
)
 
 
 
(12,241
)
 
 
 
(11,880
)
 
 
Other non-earning assets
28,015
 
 
 
 
27,145
 
 
 
 
8,665
 
 
 
Total assets
$
1,523,942
 
 
 
 
$
1,522,028
 
 
 
 
$
1,427,275
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
$
68,120
 
$
100
 
0.58
%
 
$
51,963
 
$
63
 
0.48
%
 
$
53,009
 
$
47
 
0.35
%
Money market and savings deposits
337,046
 
1,129
 
1.33
 
 
320,363
 
1,170
 
1.45
 
 
259,160
 
759
 
1.16
 
Time deposits
440,610
 
2,496
 
2.25
 
 
543,765
 
3,245
 
2.37
 
 
542,047
 
2,782
 
2.04
 
Borrowings
132,859
 
418
 
1.25
 
 
70,766
 
261
 
1.46
 
 
66,491
 
384
 
2.29
 
Subordinated notes
19,478
 
315
 
6.42
 
 
14,925
 
256
 
6.81
 
 
14,888
 
256
 
6.82
 
Total interest-bearing liabilities
$
998,113
 
$
4,458
 
1.77
%
 
$
1,001,782
 
$
4,995
 
1.98
%
 
$
935,595
 
$
4,228
 
1.79
%
Noninterest-bearing liabilities and shareholders' equity:
 
 
 
 
 
 
 
 
 
 
 
Noninterest bearing demand deposits
335,532
 
 
 
 
333,690
 
 
 
 
331,867
 
 
 
Other liabilities
19,825
 
 
 
 
19,804
 
 
 
 
11,905
 
 
 
Shareholders' equity
170,472
 
 
 
 
166,752
 
 
 
 
147,908
 
 
 
Total liabilities and shareholders' equity
$
1,523,942
 
 
 
 
$
1,522,028
 
 
 
 
$
1,427,275
 
 
 
Net interest income
 
$
12,908
 
 
 
 
$
12,988
 
 
 
 
$
12,813
 
 
Interest spread
 
 
3.02
%
 
 
 
2.98
%
 
 
 
3.16
%
Net interest margin (5)
 
 
3.53
 
 
 
 
3.56
 
 
 
 
3.71
 
Tax equivalent effect
 
 
0.03
 
 
 
 
0.03
 
 
 
 
0.02
 
Net interest margin on a fully tax equivalent basis
 
 
3.56
%
 
 
 
3.59
%
 
 
 
3.73
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Interest income is shown on actual basis and does not include taxable equivalent adjustments.
(2) Average rates and yields are presented on an annual basis and includes a taxable equivalent adjustment to interest income of $117 thousand, $118 thousand, and $83 thousand on tax-exempt securities for the three months ended December 31, 2019, September 30, 2019, and December 31, 2018, respectively, using a federal income tax rate of 21%.
(3) Includes nonaccrual loans.
(4) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.
(5) Net interest margin represents net interest income divided by average total interest-earning assets.

 


 
For the year ended December 31,
 
2019
 
2018
(Dollars in thousands)
Average Balance
Interest (1)
Average
 
 
Average Balance
Interest (1)
Average
 
 
Rate (2)
 
 
Rate (2)
 
Interest-earning assets:
 
 
 
 
 
 
 
Gross loans (3)
$
1,169,486
 
$
63,331
 
5.42
%
 
$
1,072,794
 
$
58,262
 
5.43
%
Investment securities: (4)
 
 
 
 
 
 
 
Taxable
129,274
 
3,509
 
2.71
 
 
121,505
 
2,939
 
2.42
 
Tax-exempt
84,392
 
2,305
 
3.27
 
 
63,205
 
1,657
 
3.13
 
Interest earning cash balances
38,268
 
855
 
2.23
 
 
27,182
 
546
 
2.01
 
Federal Home Loan Bank Stock
8,523
 
448
 
5.26
 
 
8,308
 
420
 
5.06
 
Total interest-earning assets
$
1,429,943
 
$
70,448
 
4.96
%
 
$
1,292,994
 
$
63,824
 
4.96
%
Non-earning assets:
 
 
 
 
 
 
 
Cash and due from banks
23,910
 
 
 
 
20,556
 
 
 
Premises and equipment
13,379
 
 
 
 
13,207
 
 
 
Goodwill
9,387
 
 
 
 
9,387
 
 
 
Other intangible assets, net
375
 
 
 
 
560
 
 
 
Bank-owned life insurance
11,994
 
 
 
 
11,692
 
 
 
Allowance for loan losses
(12,035
)
 
 
 
(11,691
)
 
 
Other non-earning assets
21,005
 
 
 
 
9,014
 
 
 
Total assets
$
1,497,958
 
 
 
 
$
1,345,719
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
Interest-bearing demand deposits
$
57,480
 
$
281
 
0.49
%
 
$
60,203
 
$
198
 
0.33
%
Money market and savings deposits
314,918
 
4,518
 
1.43
 
 
264,656
 
2,609
 
0.99
 
Time deposits
527,605
 
12,142
 
2.30
 
 
477,164
 
8,248
 
1.73
 
Borrowings
79,864
 
1,378
 
1.73
 
 
66,926
 
1,330
 
1.99
 
Subordinated notes
16,061
 
1,074
 
6.69
 
 
14,866
 
1,015
 
6.83
 
Total interest-bearing liabilities
$
995,928
 
$
19,393
 
1.95
%
 
$
883,815
 
$
13,400
 
1.52
%
Noninterest-bearing liabilities and shareholders' equity:
 
 
 
 
 
 
 
Noninterest bearing demand deposits
321,487
 
 
 
 
316,764
 
 
 
Other liabilities
17,750
 
 
 
 
10,436
 
 
 
Shareholders' equity
162,793
 
 
 
 
134,704
 
 
 
Total liabilities and shareholders' equity
$
1,497,958
 
 
 
 
$
1,345,719
 
 
 
Net interest income
 
$
51,055
 
 
 
 
$
50,424
 
 
Interest spread
 
 
3.01
%
 
 
 
3.44
%
Net interest margin (5)
 
 
3.57
 
 
 
 
3.90
 
Tax equivalent effect
 
 
0.03
 
 
 
 
0.02
 
Net interest margin on a fully tax equivalent basis
 
 
3.60
%
 
 
 
3.92
%
 
 
 
 
 
 
 
 
 
 
(1) Interest income is shown on actual basis and does not include taxable equivalent adjustments.
(2) Average rates and yields are presented on an annual basis and includes a taxable equivalent adjustment to interest income of $453 thousand and $319 thousand on tax-exempt securities for the years ended December 31, 2019 and December 31, 2018, respectively, using the statutory tax rate of 21%.
(3) Includes nonaccrual loans.
(4) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for
amortization of premiums and accretion of discounts.
(5) Net interest margin represents net interest income divided by average total interest-earning assets.


Loan Composition
 
 
 
 
 
 
 
 
 
 
As of
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(Dollars in thousands)
2019
 
2019
 
2019
 
2019
 
2018
Commercial real estate:
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
 
Non-owner occupied
$
388,515
 
$
369,284
 
$
364,504
 
$
361,066
 
$
367,671
Owner-occupied
216,131
 
196,497
 
193,500
 
187,001
 
194,422
Total commercial real estate
604,646
 
565,781
 
558,004
 
548,067
 
562,093
Commercial and industrial
410,228
 
404,130
 
420,812
 
401,588
 
383,455
Residential real estate
211,839
 
198,277
 
186,737
 
180,386
 
180,018
Consumer
896
 
735
 
948
 
1,056
 
999
Total loans
$
1,227,609
 
$
1,168,923
 
$
1,166,501
 
$
1,131,097
 
$
1,126,565
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired Assets
 
 
 
 
 
 
 
 
 
 
As of
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
December 31,
(Dollars in thousands)
2019
 
2019
 
2019
 
2019
 
2018
Nonaccrual loans
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
 
Commercial real estate
$
4,832
 
$
5,043
 
$
2,979
 
$
2,694
 
$
5,927
Commercial and industrial
3,249
 
4,071
 
9,559
 
10,495
 
9,605
Residential real estate
2,569
 
2,339
 
2,006
 
3,456
 
2,915
Consumer
16
 
 
 
 
Total nonaccrual loans
10,666
 
11,453
 
14,544
 
16,645
 
18,447
Other real estate owned
921
 
373
 
373
 
373
 
Total nonperforming assets
11,587
 
11,826
 
14,917
 
17,018
 
18,447
Performing troubled debt restructurings
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
Commercial and industrial
547
 
553
 
558
 
562
 
568
Residential real estate
359
 
361
 
363
 
363
 
363
Total performing troubled debt restructurings
906
 
914
 
921
 
925
 
931
Total impaired assets
$
12,493
 
$
12,740
 
$
15,838
 
$
17,943
 
$
19,378
 
 
 
 
 
 
 
 
 
 
Loans 90 days or more past due and still accruing
$
157
 
$
157
 
$
331
 
$
453
 
$
243

 

Media Contact:Nicole Ransom(248) 538-2183Investor Relations Contact:Peter Root(248) 538-2186

Stock Information

Company Name: Level One Bancorp Inc.
Stock Symbol: LEVL
Market: NASDAQ
Website: levelonebank.com

Menu

LEVL LEVL Quote LEVL Short LEVL News LEVL Articles LEVL Message Board
Get LEVL Alerts

News, Short Squeeze, Breakout and More Instantly...