South Carolina

First Community Corporation Announces Fourth Quarter and Record Annual Earnings and Increased Cash Dividend

LEXINGTON, S.C., Jan. 19, 2022 /PRNewswire/ --

Highlights

  • Net income of 15.465 million for the year of 2021, an increase of 53.1% over 2020.
  • Net income of $3.919 million for the fourth quarter, up 14.1% year-over-year and down 17.5% from the linked quarter.
  • Pre-tax pre-provision earnings of $19.982 million for the year of 2021, an increase of 22.9% over 2020.
  • Pre-tax pre-provision earnings of $4.912 million for the fourth quarter, up 5.9% year-over year and down 19.7% from the linked quarter.
  • Income related to Paycheck Protection Program (PPP) loans, including interest and deferred fees, was $254 thousand in the fourth quarter of 2021 compared to $1.646 million in the third quarter of the year.  Total income related to interest and deferred fees on PPP loans for 2021 was $3.340 million, which includes $2.955 million in accretion of net deferred fees. 
  • Diluted EPS of $0.52 per common share for the fourth quarter and $2.05 per common share for the year of 2021.
  • Pure (non-CD) deposit growth, including customer cash management accounts, of $191.2 million during the year, a 17.4% growth rate.
  • Total loan growth of $19.5 million or 2.3% during the year.  Loan growth, excluding PPP loans and a related credit facility was $65.5 million during the year, an 8.2% growth rate.
  • Total loans declined by $17.8 million during the fourth quarter.  Loans, excluding PPP loans, declined $10.2 million during the fourth quarter.
  • Key credit quality metrics continue to be strong with 2021 net loan recoveries of $478 thousand, non-performing assets of 0.09%, and past due loans of 0.03% at year end.
  • Investment advisory revenue of $1.121 million for the fourth quarter and $3.995 million for the year of 2021.  Assets under management were $650.9 million at December 31, 2021.
  • Increased cash dividend of $0.13 per common share, the 80th consecutive quarter of cash dividends paid to common shareholders.

Today, First Community Corporation (Nasdaq:  FCCO), the holding company for First Community Bank, reported net income for the fourth quarter and year end of 2021.  Net income for the fourth quarter of 2021 was $3.919 million and diluted earnings per share were $0.52 compared to $3.436 million and $0.46 in the fourth quarter of 2020 and $4.748 million and $0.63 in the third quarter of 2021, an increase in net income of 14.1% year-over-year and a decrease of 17.5% on a linked quarter basis.  Pre-tax pre-provision earnings (PTPPE) in the fourth quarter of 2021 were $4.912 million compared to fourth quarter of 2020 PTPPE of $4.640 million and third quarter 2021 PTPPE of $6.115 million, an increase of 5.9% year-over-year and a decrease of 19.7% on a linked quarter.  Income related to PPP loan deferred fees decreased over the linked quarter by $1.392 million from $1.646 million in the third quarter of 2021 to $254 thousand in the fourth quarter of the year.

For the year ended December 31, 2021 net income was $15.465 million compared to $10.099 million in 2020, an increase of 53.1%.  Diluted earnings per share were $2.05 for 2021 compared to $1.35 in 2020.  For the year ended December 31, 2021 PTPPE were $19.982 million compared to $16.258 million during the year of 2020, an increase of 22.9%. 

Cash Dividend and Capital

The Board of Directors has approved an increased cash dividend for the fourth quarter of 2021 of $0.13 per common share.  This dividend is payable on February 15, 2022 to shareholders of record of the company's common stock as of February 1, 2022.  First Community President and CEO, Mike Crapps commented, "The entire board is pleased that our performance enables the company to increase our cash dividend which has continued uninterrupted for 80 consecutive quarters." 

On April 12, 2021, the Company announced that its Board of Directors approved the repurchase of up to 375,000 shares of its common stock, which represents approximately 5% of the Company's 7,548,638 shares outstanding as of December 31, 2021.   Under the repurchase plan, the Company may repurchase shares from time to time.  No share repurchases have been made under the plan as of December 31, 2021.  Mr. Crapps noted, "This approved share repurchase plan provides us with some flexibility in managing capital going forward."    

Each of the regulatory capital ratios for the bank exceed the well capitalized minimum levels currently required by regulatory statute.  At December 31, 2021, the bank's regulatory capital ratios (Leverage, Tier I Risk Based and Total Risk Based) were 8.45%, 14.00%, and 15.18%, respectively.  This compares to the same ratios as of December 31, 2020 of 8.84%, 12.83%, and 13.94%, respectively. As of December 31, 2021, the bank's Common Equity Tier One ratio was 14.00% compared to 12.83% at December 31, 2020.  Further, the company's Tangible Common Equity to Tangible Assets ratio was 8.00% as of December 31, 2021 compared to 8.74% as of December 31, 2020.

Asset Quality

The company's asset quality remains extremely strong.  The non-performing assets ratio was 0.09% of total assets at December 31, 2021 compared to 0.50% at December 31, 2020.  Non-performing assets were $1.4 million at year-end 2021, relatively flat on a linked quarter and a decrease of 79.9% from $7.0 million at the end of 2020.  The past due ratio for all loans was 0.03% at year-end 2021, unchanged on a linked quarter and a decrease from 0.23% at year-end 2020.  During the fourth quarter the bank experienced net loan recoveries of $219 thousand, with overall net loan recoveries for the year of 2021 of $478 thousand.   The ratio of classified loans plus OREO now stands at 6.27% of total bank regulatory risk-based capital as of December 31, 2021 compared to 6.51% on a linked quarter and 6.89% at the end of 2020. 

Balance Sheet

For the year of 2021, total loans increased $19.5 million, a 2.3% growth rate.  Total loans, excluding PPP loans and a related credit facility, increased $65.5 million during the year, an 8.2% growth rate.  During the fourth quarter of 2021, total loans declined by $17.8 million due to elevated payoffs and paydowns. PPP loans outstanding decreased $7.642 million during the quarter resulting in only $1.467 million in PPP loans remaining at year end.  Additionally, a $1.8 million PPP related credit facility paid off during the quarter.  The remaining decrease is due to elevated early payoffs exceeding otherwise good production.  Mr. Crapps noted, "As a community bank committed to the success of local businesses, we were pleased to be able to support our customers with access to the PPP funding.  With the majority of these loans now forgiven, the impact to the bank going forward will be negligible."

For the year of 2021, total deposits increased $171.9 million, an annual growth rate of 14.5%.  Pure deposits, which are defined as total deposits less certificates of deposits, increased $177.9 million, during 2021 to $1.237 billion at December 31, 2021 from $1.059 billion at December 30, 2020, a 16.8 % annual growth rate.  Securities sold under agreements to repurchase, which are related to customer cash management accounts or business sweep accounts, increased 32.5% during 2021, to $54.2 million at December 31, 2021 from $40.9 million at December 31, 2020.  During the fourth quarter of 2021, total deposits increased to $1.361 billion at December 31, 2021 compared to $1.334 billion at September 30, 2021, an annualized growth rate of 8.2%.  Pure deposits increased $29.2 million, during the fourth quarter to $1.237 billion at December 31, 2021 from $1.208 billion at September 30, 2021, a 9.6 % annualized growth rate.  Securities sold under agreements to repurchase were $54.2 million at December 31, 2021 compared to $59.8 million at September 30, 2021.  Costs of deposits decreased on a linked quarter basis to 0.11% in the fourth quarter from 0.12% in the third quarter of 2021.  Cost of funds also decreased on a linked quarter basis to 0.14% in the fourth quarter from 0.15% in the third quarter of the year.  Mr. Crapps commented, "A strength of our bank has been and continues to be our low cost deposit base.  During 2021, we have continued to grow pure deposits while at the same time working to keep our cost of deposits low."          

Revenue

Net Interest Income/Net Interest Margin

Net interest income for the year of 2021 increased 13.1% to $45.3 million compared to $40.0 million for the year of 2020.  On a linked quarter basis net interest income decreased to $11.2 million in the fourth quarter from $12.5 million in the third quarter.  The net interest margin, on a taxable equivalent basis, was 3.01% for the fourth quarter of 2021 compared to 3.47% in the third quarter of the year. It should be noted that during the third quarter of 2021, the bank benefitted from $1.561 million in accretion of net deferred PPP loan fees related to a large reduction in PPP loans during the quarter compared to $241 thousand during the fourth quarter of 2021 that positively impacted both net interest income and net interest margin.  Additionally, the third quarter included $140 thousand in recovered interest income related to the resolution of a non-accrual loan. 

Non-Interest Income

Total non-interest income was $3.626 million in the fourth quarter of 2021 compared to $3.564 million in the third quarter of the year and $3.604 million in the fourth quarter of 2020.  Total non-interest income, for the year was $13.904 million, an increase over 2020 non-interest income of $13.769 million.  Total non-interest income, adjusted for non-recurring items was $3.499 million in the fourth quarter of 2021, $3.504 in the third quarter of 2021 and $13.540 million for the year of 2021.   

Revenues in the mortgage line of business were $1.039 million in the fourth quarter of 2021 compared to $1.147 on a linked quarter and $1.600 million year-over-year.  Total revenues for the mortgage line of business in 2021 were $4.319 million compared to $5.557 million for the year of 2020.  Total mortgage loan production decreased 28.7% in 2021 compared to 2020.  Crapps noted, "The year of 2020 was extremely strong for the mortgage industry and our mortgage line of business.  Production in 2021 has been impacted by low housing inventory and a 36% reduction in refinance activity compared to 2020."  Year-over-year, the impact of lower mortgage loan production was partially offset by a 25 basis points increase in the gain-on-sale margin.

Revenue in the investment advisory line of business was $1.121 million in the fourth quarter of 2021 an increase of 7.8% on a linked quarter basis from $1.040 million in the third quarter of 2021 and an increase of 50.9% year-over-year from $743 thousand in the fourth quarter of 2020.  Total revenue in 2021 was $3.995 million compared to $2.720 million in 2020, an increase of 46.9% year-over-year.  Notably, assets under management (AUM), ended 2021 at $650.9 million compared to $501.6 million at year-end 2020 and $369.7 million at year-end 2019.  Mr. Crapps commented, "Our strategy of multiple revenue streams continues to serve us well as we focus our efforts to accelerate growth in these lines of business." 

Non-Interest Expense

Total non-interest expense was relatively flat on a linked quarter basis.  Several expense categories decreased during the fourth quarter, including salaries and benefits expense which was down $206 thousand, primarily due to the incentive accrual catch up that occurred in the third quarter; other real estate expense that was down by $95 thousand due to lower than expected property taxes and there was a decrease in the FDIC assessment expense of $75 thousand.  There was an increase in marketing and public relations expenses of $184 thousand in the fourth quarter related to the production of new ad campaigns and related creative materials and there was also an increase in other expense of $169 thousand to a more normalized level.  During the third quarter, the bank received a reimbursement of $153 thousand in legal fees paid in prior periods related to the resolution of a particular loan relationship.   

About First Community Corporation

First Community Corporation stock trades on the NASDAQ Capital Market under the symbol "FCCO" and is the holding company for First Community Bank, a local community bank based in the Midlands of South Carolina.  First Community Bank is a full-service commercial bank offering deposit and loan products and series, residential mortgage lending and financial planning/investment advisory services for businesses and consumers.  First Community serves customers in the Midlands, Aiken, and Greenville, South Carolina markets as well as Augusta, Georgia.  For more information, visit www.firstcommunitysc.com.

FORWARD-LOOKING STATEMENTS

This news release and certain statements by our management may contain "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, such as statements relating to future plans, goals, projections and expectations, and are thus prospective. Forward looking statements can be identified by words such as "anticipate", "expects", "intends", "believes", "may", "likely", "will" or other statements that indicate future periods.  Such forward-looking statements are subject to risks, uncertainties, and other factors which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.  Such risks, uncertainties and other factors, include, among others, the following: (1) competitive pressures among depository and other financial institutions may increase significantly and have an effect on pricing, spending, third-party relationships and revenues; (2) the strength of the United States economy in general and the strength of the local economies in which we conduct operations may be different than expected including, but not limited to, due to the negative impacts and disruptions resulting from the outbreak of the novel coronavirus, or COVID-19, on the economies and communities we serve, which has had and may continue to have an adverse impact on our business, operations, and performance, and could continue to have a negative impact on our credit portfolio, share price, borrowers, and on the economy as a whole both domestically and globally; (3) the rate of delinquencies and amounts of charge-offs, the level of allowance for loan loss, the rates of loan growth, or adverse changes in asset quality in our loan portfolio, which may result in increased credit risk-related losses and expenses; (4) changes in legislation, regulation, policies or administrative practices, whether by judicial, governmental, or legislative action, (5) adverse conditions in the stock market, the public debt markets and other capital markets (including changes in interest rate conditions) could have a negative impact on the company; (6) technology and cybersecurity risks, including potential business disruptions, reputational risks, and financial losses, associated with potential attacks on or failures by our computer systems and computer systems of our vendors and other third parties; and (7) risks, uncertainties and other factors disclosed in our most recent Annual Report on Form 10-K filed with the SEC, or in any of our Quarterly Reports on Form 10-Q or Current Reports on Form 8-K filed with the SEC since the end of the fiscal year covered by our most recently filed Annual Report on Form 10-K, which are available at the SEC's Internet site (http://www.sec.gov).

Although we believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate. We can give no assurance that the results contemplated in the forward-looking statements will be realized. The inclusion of this forward-looking information should not be construed as a representation by our company or any person that the future events, plans, or expectations contemplated by our company will be achieved. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law.

FIRST COMMUNITY CORPORATION





BALANCE SHEET DATA







(Dollars in thousands, except per share data)








As of



December 31,

September 30,

June 30,

March 31,

December 31,



2021

2021

2021

2021

2020








  Total Assets


$    1,584,508

$    1,560,326

$    1,514,973

$    1,492,494

$    1,395,382

  Other Short-term Investments and CD's1

47,049

55,259

52,316

88,389

46,062

  Investment Securities


566,624

515,260

470,669

407,547

361,919

  Loans Held for Sale


7,120

6,213

11,416

23,481

45,020

  Loans







     Paycheck Protection Program (PPP) Loans

1,467

9,109

47,229

61,836

42,242

     Non-PPP Loans


862,235

872,411

831,089

807,230

801,915

  Total Loans


863,702

881,520

878,318

869,066

844,157

  Allowance for Loan Losses


11,179

11,025

10,638

10,563

10,389

  Goodwill


14,637

14,637

14,637

14,637

14,637

  Other Intangibles


919

959

1,011

1,063

1,120

  Total Deposits


1,361,291

1,333,568

1,289,883

1,271,440

1,189,413

  Securities Sold Under Agreements to Repurchase

54,216

59,821

60,487

60,319

40,914

  Federal Home Loan Bank Advances


-

-

-

-

-

  Junior Subordinated Debt


14,964

14,964

14,964

14,964

14,964

  Shareholders' Equity


140,998

139,113

137,927

132,687

136,337








  Book Value Per Common Share


$          18.68

$          18.44

$          18.29

$          17.63

$          18.18

  Tangible Book Value Per Common Share 

$          16.62

$          16.37

$          16.22

$          15.55

$          16.08

  Equity to Assets


8.90%

8.92%

9.10%

8.89%

9.77%

  Tangible Common Equity to Tangible Assets

8.00%

8.00%

8.16%

7.92%

8.74%

  Loan to Deposit Ratio (Includes Loans Held for Sale)

63.97%

66.57%

68.98%

70.20%

74.76%

  Loan to Deposit Ratio (Excludes Loans Held for Sale)

63.45%

66.10%

68.09%

68.35%

70.97%

  Allowance for Loan Losses/Loans


1.29%

1.25%

1.21%

1.22%

1.23%








Regulatory Capital Ratios (Bank):







  Leverage Ratio


8.45%

8.56%

8.48%

8.73%

8.84%

  Tier 1 Capital Ratio


14.00%

13.58%

13.52%

13.20%

12.83%

  Total Capital Ratio


15.18%

14.74%

14.66%

14.34%

13.94%

  Common Equity Tier 1 Capital Ratio


14.00%

13.58%

13.52%

13.20%

12.83%

  Tier 1 Regulatory Capital


$       132,918

$       129,741

$       125,732

$       122,854

$       120,385

  Total Regulatory Capital


$       144,097

$       140,766

$       136,370

$       133,417

$       130,774

  Common Equity Tier 1 Capital


$       132,918

$       129,741

$       125,732

$       122,854

$       120,385








1 Includes federal funds sold, securities sold under agreement to resell and interest-bearing deposits










Average Balances:


Three months ended


Twelve months ended



December 31,


December 31,



2021

2020


2021

2020








  Average Total Assets


$    1,593,657

$    1,392,030


$    1,520,358

$    1,296,081

  Average Loans (Includes Loans Held for Sale)

880,026

892,771


888,973

835,091

  Average Earning Assets


1,490,507

1,296,891


1,419,165

1,198,887

  Average Deposits


1,363,235

1,181,772


1,292,727

1,087,448

  Average Other Borrowings


77,098

63,620


77,158

66,528

  Average Shareholders' Equity


140,180

133,257


137,866

128,863








Asset Quality:


 As of 



December 31,

September 30,

June 30,

March 30,

December 31,



2021

2021

2021

2021

2020

Loan Risk Rating by Category (End of Period)






  Special Mention


$          1,626

$          2,851

$          3,085

$          3,507

$          7,757

  Substandard


7,872

7,992

11,707

12,136

7,810

  Doubtful


-

-

-

-

-

  Pass


854,204

870,677

863,526

853,423

828,590



$       863,702

$       881,520

$       878,318

$       869,066

$       844,157

Nonperforming Assets







  Non-accrual Loans


$             250

$             359

$          3,986

$          4,521

$          4,562

  Other Real Estate Owned and Repossessed Assets

1,165

1,165

1,182

1,076

1,201

  Accruing Loans Past Due 90 Days or More

-

-

4,165

-

1,260

Total Nonperforming Assets


$          1,415

$          1,524

$          9,333

$          5,597

$          7,023

Accruing Trouble Debt Restructurings

$          1,444

$          1,474

$          1,510

$          1,515

$          1,552










 Three months ended 


 Twelve months ended 



December 31,


December 31,



2021

2020


2021

2020

  Loans Charged-off


$                5

$                1


$             132

$               25

  Overdrafts Charged-off


10

37


49

85

  Loan Recoveries


(224)

(22)


(610)

(167)

  Overdraft Recoveries


(4)

(16)


(27)

(42)

     Net Charge-offs (Recoveries)


$            (213)

$               -


$            (456)

$              (99)

Net Charge-offs / (Recoveries) to Average Loans2

-0.10%

0.00%


-0.05%

-0.01%

2 Annualized







 

 

 

FIRST COMMUNITY CORPORATION
















INCOME STATEMENT DATA

















(Dollars in thousands, except per share data)


















Three months ended


Three months ended


Three months ended


Three months ended


Twelve months ended




December 31,


September 30,


June 30,


March 31,


December 31,




2021

2020


2021

2020


2021

2020


2021

2020


2021

2020



















  Interest income


$   11,656

$   11,426


$   12,982

$   10,976


$   11,664

$    10,666


$    11,218

$    10,710


$   47,520

$   43,778


  Interest expense


492

739


526

800


572

923


651

1,293


2,241

3,755


  Net interest income


11,164

10,687


12,456

10,176


11,092

9,743


10,567

9,417


45,279

40,023


  Provision for loan losses


(59)

276


49

1,062


168

1,250


177

1,075


335

3,663


  Net interest income after provision


11,223

10,411


12,407

9,114


10,924

8,493


10,390

8,342


44,944

36,360


  Non-interest income

















    Deposit service charges


262

270


257

242


212

210


246

399


977

1,121


    Mortgage banking income


1,039

1,600


1,147

1,403


1,143

1,572


990

982


4,319

5,557


    Investment advisory fees and non-deposit commissions

1,121

743


1,040

672


957

671


877

634


3,995

2,720


    Gain (loss) on sale of securities


-

-


-

99


-

-


-

-


-

99


    Gain (loss) on sale of other assets


103

-


13

141


-

-


77

6


193

147


    Non-recurring BOLI income


-

-


-

311


-

-


-

-


-

311


    Other non-recurring income


24

-


47

-


-

-


100



171

-


    Other


1,077

991


1,060

982


1,106

934


1,006

907


4,249

3,814


  Total non-interest income


3,626

3,604


3,564

3,850


3,418

3,387


3,296

2,928


13,904

13,769


  Non-interest expense

















    Salaries and employee benefits


6,188

6,446


6,394

6,087


5,948

5,840


5,964

5,653


24,494

24,026


    Occupancy


740

651


743

736


734

679


730

643


2,947

2,709


    Equipment


347

303


336

318


338

298


275

318


1,296

1,237


    Marketing and public relations


324

100


140

342


313

247


396

354


1,173

1,043


    FDIC assessment 


114

137


189

137


146

88


169

42


618

404


    Other real estate expenses


(37)

47


58

79


55

40


29

35


105

201


    Amortization of intangibles


40

68


52

95


52

95


57

105


201

363


    Other


2,162

1,899


1,993

1,920


2,292

1,844


1,920

1,888


8,367

7,551


  Total non-interest expense


9,878

9,651


9,905

9,714


9,878

9,131


9,540

9,038


39,201

37,534


  Income before taxes


4,971

4,364


6,066

3,250


4,464

2,749


4,146

2,232


19,647

12,595


  Income tax expense


1,052

928


1,318

598


921

532


891

438


4,182

2,496


  Net income


$     3,919

$     3,436


$     4,748

$     2,652


$     3,543

$      2,217


$      3,255

$      1,794


$   15,465

$   10,099



















  Per share data

















     Net income, basic 


$       0.52

$       0.46


$       0.63

$       0.36


$       0.47

$        0.30


$       0.44

$       0.24


$       2.06

$       1.36


     Net income, diluted 


$       0.52

$       0.46


$       0.63

$       0.35


$       0.47

$        0.30


$       0.43

$       0.24


$       2.05

$       1.35



















  Average number of shares outstanding - basic

7,503,835

7,463,583


7,498,832

7,457,750


7,485,625

7,435,933


7,475,522

7,427,257


7,491,053

7,445,906


  Average number of shares outstanding - diluted

7,564,909

7,503,184


7,555,998

7,481,568


7,537,179

7,465,212


7,522,568

7,472,956


7,548,840

7,482,062


  Shares outstanding period end


7,548,638

7,500,338


7,544,374

7,492,908


7,539,587

7,486,151


7,524,944

7,462,247


7,548,638

7,500,338



















  Return on average assets


0.98%

0.98%


1.22%

0.78%


0.94%

0.70%


0.92%

0.61%


1.02%

0.78%


  Return on average common equity


11.09%

10.26%


13.42%

8.01%


10.51%

7.03%


9.74%

5.84%


11.22%

7.84%


  Return on average common tangible equity

12.48%

11.64%


15.10%

9.11%


11.89%

8.04%


11.01%

6.72%


12.65%

8.94%


  Net interest margin (non taxable equivalent) 

2.97%

3.28%


3.43%

3.24%


3.17%

3.35%


3.20%

3.52%


3.19%

3.34%


  Net interest margin (taxable equivalent)


3.01%

3.31%


3.47%

3.28%


3.20%

3.38%


3.23%

3.55%


3.23%

3.37%


  Efficiency ratio1


66.74%

67.05%


61.56%

71.53%


67.50%

69.00%


69.16%

72.79%


66.09%

69.99%


1 Calculated by dividing non-interest expense by net interest income on tax equivalent basis and non interest income, excluding gain on sale of other assets and other non-recurring noninterest income.

 

 

 

FIRST COMMUNITY CORPORATION

Yields on Average Earning Assets and  

Rates on Average Interest-Bearing Liabilities











Three months ended December 31, 2021


Three months ended December 31, 2020



Average

Interest 

Yield/


Average

Interest 

Yield/



Balance

Earned/Paid

Rate


Balance

Earned/Paid

Rate


Assets









Earning assets









  Loans









     PPP loans

$            4,882

$          254

20.64%


$          47,872

$          496

4.12%


     Non-PPP loans

875,144

9,269

4.20%


844,899

9,287

4.37%


  Total loans

880,026

9,523

4.29%


892,771

9,783

4.36%


  Securities

532,392

2,096

1.56%


322,245

1,603

1.98%


  Other short-term investments and CD's

78,089

37

0.19%


81,875

40

0.19%


Total earning assets

1,490,507

11,656

3.10%


1,296,891

11,426

3.50%


Cash and due from banks

26,113




16,775




Premises and equipment

32,932




34,519




Goodwill and other intangibles

15,575




15,789




Other assets

39,639




38,246




Allowance for loan losses

(11,109)




(10,190)




Total assets

$     1,593,657




$     1,392,030













Liabilities









Interest-bearing liabilities









  Interest-bearing transaction accounts

$        325,007

$            44

0.05%


$        279,264

$            65

0.09%


  Money market accounts

290,401

112

0.15%


237,289

146

0.24%


  Savings deposits

141,745

20

0.06%


122,665

19

0.06%


  Time deposits

155,333

194

0.50%


165,722

376

0.90%


  Other borrowings

77,098

122

0.63%


63,620

133

0.83%


Total interest-bearing liabilities

989,584

492

0.20%


868,560

739

0.34%


Demand deposits

450,749




376,832




Other liabilities

13,144




13,381




Shareholders' equity

140,180




133,257




Total liabilities and shareholders' equity

$     1,593,657




$     1,392,030













Cost of deposits, including demand deposits



0.11%




0.20%


Cost of funds, including demand deposits



0.14%




0.24%


Net interest spread 



2.90%




3.17%


Net interest income/margin - excluding PPP loans


$     10,910

2.91%



$     10,191

3.25%


Net interest income/margin - including PPP loans


$     11,164

2.97%



$     10,687

3.28%


Net interest income/margin (tax equivalent) - excl. PPP loans

$     11,047

2.95%



$     10,294

3.28%


Net interest income/margin (tax equivalent) - incl. PPP loans

$     11,301

3.01%



$     10,790

3.31%


 

 

 

FIRST COMMUNITY CORPORATION

Yields on Average Earning Assets and  

Rates on Average Interest-Bearing Liabilities












Twelve months ended December 31, 2021


Twelve months ended December 31, 2020




Average

Interest 

Yield/


Average

Interest 

Yield/




Balance

Earned/Paid

Rate


Balance

Earned/Paid

Rate



Assets










Earning assets










  Loans










     PPP loans

$          36,837

$       3,340

9.07%


$          32,312

$       1,073

3.32%



     Non-PPP loans

852,136

36,331

4.26%


802,779

35,964

4.48%



  Total loans

888,973

39,671

4.46%


835,091

37,037

4.44%



  Securities

456,805

7,719

1.69%


300,893

6,465

2.15%



  Other short-term investments and CD's

73,387

130

0.18%


62,903

276

0.44%



Total earning assets

1,419,165

47,520

3.35%


1,198,887

43,778

3.65%



Cash and due from banks

23,668




15,552





Premises and equipment

33,780




34,769





Goodwill and other intangibles

15,649




15,922





Other assets

38,846




39,541





Allowance for loan losses

(10,750)




(8,590)





Total assets

$     1,520,358




$     1,296,081















Liabilities










Interest-bearing liabilities










  Interest-bearing transaction accounts

$        303,633

196

0.06%


$        246,385

284

0.12%



  Money market accounts

273,005

471

0.17%


217,018

820

0.38%



  Savings deposits

134,980

78

0.06%


113,255

84

0.07%



  Time deposits

158,053

995

0.63%


166,791

1,833

1.10%



  Other borrowings

77,158

501

0.65%


66,528

734

1.10%



Total interest-bearing liabilities

946,829

2,241

0.24%


809,977

3,755

0.46%



Demand deposits

423,056




343,999





Other liabilities

12,607




13,242





Shareholders' equity

137,866




128,863





Total liabilities and shareholders' equity

$     1,520,358




$     1,296,081















Cost of deposits, including demand deposits



0.13%




0.28%



Cost of funds, including demand deposits



0.16%




0.33%



Net interest spread 



3.11%




3.19%



Net interest income/margin - excluding PPP loans

$     41,939

3.03%



$     38,950

3.34%



Net interest income/margin - including PPP loans

45,279

3.19%



40,023

3.34%



Net interest income/margin (tax equivalent) - excl. PPP loans

$     42,436

3.07%



$     39,340

3.37%



Net interest income/margin (tax equivalent) - incl. PPP loans

$     45,776

3.23%



$     40,413

3.37%



 

 

The tables below provide a reconciliation of non–GAAP measures to GAAP for the periods indicated:




 

December 31,



 

September 30,



June

 30,



March

 31,



December 31,


Tangible book value per common share



2021



2021



2021



2021



2020


Tangible common equity per common share (non–GAAP)


$

16.62


$

16.37


$

16.22


$

15.55


$

16.08


Effect to adjust for intangible assets



2.06



2.07



2.07



2.08



2.10


Book value per common share (GAAP)


$

18.68


$

18.44


$

18.29


$

17.63


$

18.18


Tangible common shareholders' equity to tangible assets

















Tangible common equity to tangible assets (non–GAAP)



8.00

%


8.00

%


8.16

%


7.92

%


8.74

%

Effect to adjust for intangible assets



0.90

%


0.92

%


0.94

%


0.97

%


1.03

%

Common equity to assets (GAAP)



8.90

%


8.92

%


9.10

%


8.89

%


9.77

%

 

 

Return on average tangible
common equity

Three months ended December 31,

Three months ended September 30,

Three months ended June 30,


Three months ended March 31,


Twelve months ended December 31,


2021

2020

2021


2020


2021

2020


2021


2020


2021


2020


Return on average common
tangible equity (non-GAAP)

12.48

%

11.64

%

 

15.10

 

%

9.11

%

11.89

%

8.04

%

11.01

%

6.72

%

12.65

%

8.94

%

Effect to adjust for intangible
assets

(1.39)

%

(1.38)

%

 

(1.68)

%

 

(1.10)

%

(1.38)

%

(1.01)

%

(1.27)

%

(0.88)

%

(1.43)

%

(1.10)

%

Return on average common
equity (GAAP)

11.09

%

10.26

%

13.42

 

%

 

8.01

%

10.51

%

7.03

%

9.74

%

5.84

%

11.22

%

7.84

%

 


Three months ended

 Twelve months ended


December

31,


September

30,

December

31,

 

December 31,

Pre-tax, pre-provision earnings


2021



2021



2020


2021


2020

Pre-tax, pre-provision earnings (non–GAAP)

$

4,912


$

6,115


$

4,640

$

19,982

$

16,258

Effect to adjust for pre-tax, pre-provision earnings


(993)



(1,367)



(1,204)


(4,517)


(6,159)

Net Income (GAAP)

$

3,919


$

4,748


$

3,436

$

15,465

$

10,099

 



 

 

 Three months ended

Twelve months ended



December 31,

December 31,

Net interest margin excluding PPP Loans



2021


2020



2021


2020

Net interest margin excluding PPP loans (non-GAAP)



2.91%


3.25%



3.03%


3.34%

Effect to adjust for PPP loans



0.06


0.03



0.16


0.00

Net interest margin (GAAP)



2.97%


3.28%



3.19%


3.34%














 




 

 Three months ended

Twelve months ended




December 31,

December 31,

Net interest margin on a tax-equivalent basis
excluding PPP Loans



2021


2020


2021


2020

Net interest margin on a tax-equivalent basis excluding
PPP loans (non-GAAP)



2.95%


3.28%


 

3.07%


3.37%

Effect to adjust for PPP loans



0.06


0.03


0.16


0.00

Net interest margin on a tax equivalent basis (GAAP)



3.01%


3.31%


3.23%


3.37%


















 

December 31,



September 30,



Growth

Annualized Growth

Loans and loan growth



2021



2021



Dollars

Rate

Non-PPP Loans and Related Credit Facilities (non-GAAP)


$

862,235



870,608



(8,373)


(3.8)

%

PPP Related Credit Facilities



0



1,803



(1,803)


(100.0)

%

Non-PPP Loans (non–GAAP)


$

862,235


$

872,411


$

(10,176)


(4.6)

%

PPP Loans



1,467



9,109



(7,642)


(332.8)

%

Total Loans (GAAP)


$

863,702


$

881,520


$

(17,818)


(8.0)

%

































 

December 31,



December 31,



Growth

Annualized Growth

Loans and loan growth



2021



2020



Dollars

Rate

Non-PPP Loans and Related Credit Facilities (non-GAAP)


$

862,235



796,727



65,508


8.2

%

PPP Related Credit Facilities



0



5,188



(5,188)


(100.0)

%

Non-PPP Loans (non–GAAP)


$

862,235


$

801,915


$

60,320


7.5

%

PPP Loans



1,467



42,242



(40,775)


(96.5)

%

Total Loans (GAAP)


$

863,702


$

844,157


$

19,545


2.3

%
















Certain financial information presented above is determined by methods other than in accordance with generally accepted accounting principles ("GAAP"). These non-GAAP financial measures include "Tangible book value per common share," "Tangible common shareholders' equity to tangible assets," "Return on average tangible common equity," "Pre-tax, pre-provision earnings," "Net interest margin excluding PPP Loans," "Net interest margin on a tax-equivalent basis excluding PPP Loans," "Non-PPP Loans and Related Credit Facilities," and "Non-PPP Loans."

  • "Tangible book value per common share" is defined as total equity reduced by recorded intangible assets divided by total common shares outstanding.
  • "Tangible book value per common share" is defined as total equity reduced by recorded intangible assets divided by total common shares outstanding.
  • "Tangible common shareholders' equity to tangible assets" is defined as total common equity reduced by recorded intangible assets divided by total assets reduced by recorded intangible assets.
  • "Return on average tangible common equity" is defined as net income on an annualized basis divided by average total equity reduced by average recorded intangible assets.  
  • "Pre-tax, pre-provision earnings" is defined as net interest income plus non-interest income, reduced by non-interest expense.
  • "Net interest margin excluding PPP Loans" is defined as annualized net interest income less annualized interest income on PPP Loans divided by average earning assets less the average balance of PPP Loans. 
  • "Net interest margin on a tax-equivalent basis excluding PPP Loans" is defined as annualized net interest income on a tax-equivalent basis less annualized interest income on PPP Loans divided by average earning assets less the average balance of PPP Loans. 
  • "Non-PPP Loans and Related Credit Facilities" is defined as Total Loans less PPP Related Credit Facilities and PPP Loans.
  • "Non-PPP Loans" is defined as Total Loans less PPP Loans.
  • "Non-PPP Loans and Related Credit Facilities Growth - Dollars" is calculated by taking the difference between two time periods compared for Total Loans less PPP Loans and PPP Related Credit Facilities.  "Non-PPP Loans and Related Credit Facilities – Annualized Growth Rate" is calculated by (i) dividing "Non-PPP Loans and Related Credit Facilities Loan Growth - Dollars" by the number of days between the two time periods compared (ii) times the number of days in the year (iii) divided by the prior time period Non-PPP Loans and Related Credit Facilities balance.  
  • "Non-PPP Loans Growth - Dollars" is calculated by taking the difference between two time periods compared for Total Loans less PPP Loans.  "Non-PPP Loans – Annualized Growth Rate" is calculated by (i) dividing "Non-PPP Loans Loan Growth - Dollars" by the number of days between the two time periods compared (ii) times the number of days in the year (iii) divided by the prior time period Non-PPP Loans balance. 

Our management believes that these non-GAAP measures are useful because they enhance the ability of investors and management to evaluate and compare our operating results from period-to-period in a meaningful manner. Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the company's results as reported under GAAP.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/first-community-corporation-announces-fourth-quarter-and-record-annual-earnings-and-increased-cash-dividend-301463568.html

SOURCE First Community Corporation