Le Lézard
Classified in: Business
Subject: ERN

AmeriServ Financial Reports Increased Earnings For The Third Quarter And First Nine Months Of 2018


JOHNSTOWN, Pa., Oct. 16, 2018 /PRNewswire/ -- AmeriServ Financial, Inc. (NASDAQ: ASRV) reported third quarter 2018 net income of $2,329,000, or $0.13 per diluted common share.  This earnings performance represented an increase of $778,000, or 50.2%, from the third quarter of 2017 where net income totaled $1,551,000, or $0.08 per diluted common share.  For the nine-month period ended September 30, 2018, the Company reported net income of $5,840,000, or $0.32 per diluted common share.  This represents 39.1% growth in earnings per share from the nine-month period of 2017 where net income totaled $4,288,000, or $0.23 per diluted common share.  The following table highlights the Company's financial performance for both the three and nine month periods ended September 30, 2018 and 2017:


Third
Quarter
2018

Third
Quarter
2017


Nine Months
Ended September
30, 2018

Nine Months
Ended September
30, 2017







Net income

$2,329,000

$1,551,000


$5,840,000

$4,288,000

Diluted earnings
per share

 

$ 0.13

 

$ 0.08


 

$ 0.32

 

$ 0.23

Jeffrey A. Stopko, President and Chief Executive Officer, commented on the 2018 financial results: "In the third quarter of 2018, the continued execution of our strategic plan generated increased earnings per share and strong capital returns to our shareholders.  The strong growth in earnings resulted from a favorable combination of lower income tax expense, outstanding asset quality, and positive operating leverage as our revenues increased while our non-interest expense was well controlled.  AmeriServ Financial Inc. was able to return almost 70% of our increased third quarter earnings to our shareholders through accretive common stock buybacks and cash dividends."

The Company's net interest income in the third quarter of 2018 increased by $172,000, or 1.9%, from the prior year's third quarter and for the first nine months of 2018 increased by $158,000, or 0.6%, when compared to the first nine months of 2017.  The Company's net interest margin was 3.31% for the third quarter and 3.29% for the first nine months of 2018 representing an improvement of 3 basis points from the prior year's third quarter and a 2 basis point improvement from the first nine months of 2017.  The increase in net interest income in both time periods is a result of an improved earning asset yield as the Company's balance sheet has been well positioned for increasing interest rates.  Also, total average earning assets increased by $5.6 million, or 0.5%, in the third quarter but remained relatively consistent on a year to date basis, decreasing slightly.  These factors more than offset the upward repricing of interest bearing liabilities as well as a higher level of average interest bearing liabilities in both time periods.   

Total investment securities increased in both time periods.  Total investment securities averaged $185 million in the third quarter of 2018 which is $10.3 million, or 5.9%, higher than the $175 million average for the third quarter of 2017.  Investment securities also averaged $182 million for the nine-month time period which is $9.6 million, or 5.6%, higher than the nine month 2017 average.   The growth in the investment securities portfolio is the result of management taking advantage of the higher interest rate environment in 2018 to purchase additional securities.  Purchases so far in 2018 have primarily been focused on federal agency mortgage backed securities due to the ongoing cash flow that these securities provide.  Also, management continues its portfolio diversification strategy through purchases of high quality corporate and taxable municipal securities.  As a result, interest income on investments increased between the third quarter of 2018 and the third quarter of 2017 by $210,000, or 15.8%, and increased in the first nine months of 2018 from the first nine months of 2017 by $622,000, or 16.4%. 

In regards to the loan portfolio, total loans averaged $890 million in the third quarter of 2018 which is $2.5 million, or 0.3%, lower than the $892 million average for the third quarter of 2017.  Total loans averaged $885 million in the first nine months of 2018 which is $9.5 million, or 1.1%, lower than the 2017 first nine-month average.  The combination of a higher level of early loan payoffs and a slowdown in loan production, particularly earlier this year, resulted in a decrease in the average balance of the loan portfolio.  Loan production increased during the latter part of the second quarter and this increase continued into the third quarter resulting in total loan originations exceeding the prior year's level.  However, loan payoffs have also continued to increase as the year progresses resulting in a net decrease to the overall portfolio.  The Company does expect modest loan portfolio growth in the fourth quarter of 2018 as payoffs are anticipated to slow while we anticipate production to remain strong.  Loan production occurred primarily in commercial real estate loans and commercial/industrial loans.  Even though total average loans have decreased since last year, loan interest income increased by $752,000, or 7.6%, between the third quarter of 2018 and the third quarter of 2017 and also increased by $1.4 million, or 4.7%, in the first nine months of 2018 when compared to the same period from last year.  The higher loan interest income reflects new loans originating at higher yields as well as the upward repricing of certain loans tied to LIBOR or the prime rate as both of these indices have moved up with the Federal Reserve's decision to increase the target federal funds interest rate. Overall, total interest income increased by $2.0 million, or 6.0%, in the first nine months of 2018.

Total interest expense for the third quarter of 2018 increased by $790,000, or 35.1%, and increased by $1.8 million, or 28.4%, in the first nine months of 2018 when compared to 2017, due to higher levels of both deposit and borrowing interest expense.  The higher 2018 deposit interest expense of $546,000 for the third quarter and $1.4 million for the first nine months reflects certain indexed money market accounts repricing upward after the Federal Reserve interest rate increases.  Additionally, there has been customer movement of some funds out of lower yielding money market accounts into higher yielding certificates of deposit due to the higher national interest rate environment in 2018.  The runoff of money market deposits has more than offset the growth of term deposit products and resulted in a decrease in the balance of total deposits in 2018.  Specifically, total deposits averaged $957 million for the first nine months of 2018 which was $19.8 million, or 2.0%, lower than the $977 million average for the first nine months of 2017.  Overall, the Company's loan to deposit ratio averaged 93.0% in the third quarter of 2018 which we believe indicates that the Company has ample capacity to grow its loan portfolio given the loyalty of its core deposit base.  The Company experienced a $465,000, or 24.9%, increase in the interest cost for borrowings in the first nine months of 2018 due to a higher average balance of total borrowed funds and the immediate impact that the increases in the Federal Funds Rate had on the cost of overnight borrowed funds.  In the first nine months of 2018, total average FHLB borrowed funds of $79 million increased by $18.0 million, or 29.4%, due to the decrease in total average deposits.

The Company did not record a provision for loan losses in the third quarter of 2018 compared to a $200,000 provision for loan losses in the third quarter of 2017.  For the nine-month period in 2018, the Company recorded a $100,000 provision for loan losses compared to a $750,000 provision for loan losses in 2017 or a decrease of $650,000 between years.  The lower 2018 provision reflects our overall strong asset quality, the successful workout of several criticized loans, and reduced loan portfolio balances.  For the nine months, the Company experienced net loan charge-offs of $875,000, or 0.13% of total loans, in 2018 compared to net loan charge-offs of $336,000, or 0.05% of total loans, in 2017.  The higher 2018 net loan charge offs reflect the final workout of several non-performing loans on which reserves had previously been established.  Overall, the Company continued to maintain outstanding asset quality as its nonperforming assets totaled $1.1 million, or only 0.12% of total loans, at September 30, 2018.  In summary, the allowance for loan losses provided 885% coverage of non-performing assets, and 1.07% of total loans, at September 30, 2018, compared to 337% coverage of non-performing assets, and 1.14% of total loans, at December 31, 2017.

Total non-interest income in the third quarter of 2018 decreased by $43,000, or 1.2%, from the prior year's third quarter, and for the nine-month period decreased by a similar amount of $44,000, or     0.4%, when compared to 2017.  The third quarter 2018 decrease was due to lower revenue from deposit service charges of $83,000 and investment security sale gains of $56,000 as no security sale transactions occurred in the third quarter of this year.  Also, mortgage related fees and income from residential mortgage loan sales into the secondary market decreased by a combined $56,000 as a result of reduced residential mortgage refinance activity during 2018.  The reduced revenue more than offset a greater level of wealth management fee income of $151,000 as the Company benefitted from increased market values for assets under management during 2018.  Wealth management continues to be an important strategic focus of the Company as it contributes to non-interest revenue, which comprises over 29% of the Company's total revenue.  For the nine-month period, similar comparisons for the same line items resulted in the unfavorable variance when comparing 2018 to 2017.  Positive comparisons included a $474,000, or 7.0%, increase in wealth management fees and a greater level of other income of $227,000.  The higher level of other income includes a $156,000 gain realized on the sale of certain equity securities that the Company owned from a previous acquisition and higher interchange income as well as revenue from business services.  These favorable items were more than offset by a net unfavorable change in investment security sales activity by $263,000 and lower revenue from bank owned life insurance (BOLI) by $194,000 after the Company received a death claim in 2017 and there was no such claim this year.  Also, net gains from residential mortgage loans held for sale and mortgage related fees declined by a combined $186,000 and deposit services charges were $102,000 lower due to reduced overdraft fees. 

The Company demonstrated good expense control as total non-interest expense was consistent for both time periods in relation to last year, as the third quarter of 2018 level of expenses matched the third quarter of 2017.  For the nine-month period, non-interest expenses increased slightly by only $28,000, or 0.1%, when compared to 2017.  For the third quarter of 2018, lower levels of salaries & benefits expense of $128,000, occupancy & equipment costs by a combined $57,000, and FDIC deposit insurance of $16,000 were offset by higher professional fees of $108,000 and other expenses of $93,000.  Contributing to the decrease in salaries & benefits expense, for the quarterly comparison, was a lower level of full-time equivalent employees.  The increase to professional fees was due to additional costs related to the realignment of our checking account products and higher recruitment fees related to the hiring of a new area business executive in our State College market.  The higher level of other expense was due to additional costs related to the redesign of our improved Company website of $41,000 as well as modest increases to several other line items.  The slight increase in non-interest expense for the nine-month period in 2018 occurred as increased total salaries & benefits expense of $318,000, or 1.8%, more than offset reductions to occupancy & equipment costs of $173,000 and total professional fees of $71,000.  The increase to salaries and employee benefits resulted from annual salary merit increases and additional incentives paid primarily within our Wealth Management operation due to the increased level of fee income mentioned previously.  The reduction to occupancy and equipment expenses in both time periods was primarily attributable to the Company's ongoing efforts to carefully manage and contain non-interest expense.  Specifically, a branch office closure in Cambria County along with a branch consolidation in the State College market resulted in reduced rent expense and other occupancy related costs.  Overall, as a result of the combination of revenue growth and effective non-interest expense control, the Company's efficiency ratio dropped below 80.0% to average 79.6% in the third quarter of 2018.    

The Company recognized income tax expense in the third quarter of 2018 of $252,000, or a 9.8% effective tax rate, compared to income tax expense of $701,000, or a 31.1% effective tax rate, in the third quarter of 2017.  The lower effective tax rate and income tax expense in the third quarter of 2018 reflects the benefits of corporate tax reform as a result of the enactment of the "Tax Cuts and Jobs Act" late in the fourth quarter of 2017, which lowered the corporate income tax rate from 34% to 21%.  Also, the enactment of this new tax law provided corporations that have a defined benefit pension plan with an opportunity to contribute additional funds to their pension plan in 2018 that could be allocated back to the 2017 tax year in order to achieve a greater income tax benefit.  The Company took advantage of this opportunity and made an additional $2.5 million contribution to our defined benefit pension plan in the third quarter of 2018.  The tax benefit of this additional pension contribution combined with a negative tax adjustment related to the final reconciliation of our 2017 estimated deferred tax asset favorably reduced income tax expense by $264,000 in the third quarter of 2018.  The Company expects that its effective tax rate will return to 20% in the fourth quarter of 2018.  Overall for the nine-month period, the Company recorded an income tax expense of $1,133,000, or an effective tax rate of 16.2%, in 2018 compared to an income tax expense of $1,949,000, or an effective tax rate of 31.2%, in 2017. 

The Company had total assets of $1.17 billion, shareholders' equity of $97.2 million, a book value of $5.47 per common share and a tangible book value of $4.80 per common share at September 30, 2018.  In accordance with the common stock buyback program announced on July 17, 2018, the Company returned $1,263,000 of capital to its shareholders through the repurchase of 279,679 shares of its common stock in the third quarter of 2018.  The Company continued to maintain strong capital ratios that exceed the regulatory defined well capitalized status.

This news release may contain forward-looking statements that involve risks and uncertainties, as defined in the Private Securities Litigation Reform Act of 1995, including the risks detailed in the Company's Annual Report and Form 10-K to the Securities and Exchange Commission. Actual results may differ materially.

                                      

AMERISERV FINANCIAL, INC.

NASDAQ: ASRV

SUPPLEMENTAL FINANCIAL PERFORMANCE DATA

September 30, 2018

(Dollars in thousands, except per share and ratio data)

(Unaudited)


2018


1QTR

2QTR

3QTR

YEAR TO





DATE

PERFORMANCE DATA FOR THE PERIOD:





Net income

$1,767

$1,744

$2,329

$5,840






PERFORMANCE PERCENTAGES (annualized):





Return on average assets

0.62%

0.60%

0.79%

0.67%

Return on average equity

7.55

7.30

9.54

8.14

Net interest margin

3.29

3.28

3.31

3.29

Net charge-offs as a percentage of average loans

0.15

0.21

0.04

0.13

Loan loss provision as a percentage of

    average loans

 

0.02

 

0.02

 

0.00

 

0.02

Efficiency ratio

81.69

82.19

79.64

81.16






PER COMMON SHARE:





Net income:





Basic

$0.10

$0.10

$0.13

$0.32

Average number of common shares outstanding

18,079

18,038

17,924

18,013

Diluted

0.10

0.10

0.13

0.32

Average number of common shares outstanding

18,181

18,140

18,036

18,117

Cash dividends declared

$0.015

$0.020

$0.020

$0.055



2017


1QTR

2QTR

3QTR

YEAR





TO DATE

PERFORMANCE DATA FOR THE PERIOD:





Net income

$1,348

$1,389

$1,551

$4,288






PERFORMANCE PERCENTAGES (annualized):





Return on average assets

0.47%

0.48%

0.53%

0.49%

Return on average equity

5.74

5.81

6.37

5.98

Net interest margin

3.27

3.27

3.28

3.27

Net charge-offs as a percentage of average loans

0.04

0.01

0.11

0.05

Loan loss provision as a percentage of

    average loans

 

0.10

 

0.14

 

0.09

 

0.11

Efficiency ratio

82.04

81.47

80.42

81.30






PER COMMON SHARE:





Net income:





Basic

$0.07

$0.07

$0.08

$0.23

Average number of common shares outstanding

18,814

18,580

18,380

18,590

Diluted

0.07

0.07

0.08

0.23

Average number of common shares outstanding

18,922

18,699

18,481

18,689

Cash dividends declared

$0.015

$0.015

$0.015

$0.045


 

                                   

AMERISERV FINANCIAL, INC.

NASDAQ: ASRV

(Dollars in thousands, except per share, statistical, and ratio data)

(Unaudited)


2018


1QTR

2QTR

3QTR


FINANCIAL CONDITION  DATA AT PERIOD END





Assets

$1,151,160

$1,180,510

$1,168,806


Short-term investments/overnight funds

7,796

8,050

7,428


Investment securities

171,053

174,771

177,426


Loans and loans held for sale

875,716

895,162

884,374


Allowance for loan losses

9,932

9,521

9,439


Goodwill

11,944

11,944

11,944


Deposits

944,206

928,176

944,213


FHLB borrowings

82,864

126,901

103,799


Subordinated debt, net

7,470

7,476

7,482


Shareholders' equity

95,810

96,883

97,179


Non-performing assets

2,157

1,160

1,067


Tangible common equity ratio

7.36%

7.27%

7.37%


Total capital (to risk weighted assets) ratio

13.45

13.01

13.13


PER COMMON SHARE:





Book value

$5.31

$5.37

$5.47


Tangible book value

4.65

4.71

4.80


Market value

4.00

4.10

4.30


Trust assets ? fair market value (A)

$2,175,538

$2,201,565

$2,258,108







STATISTICAL DATA AT PERIOD END:





Full-time equivalent employees

304

295

296


Branch locations

15

15

15


Common shares outstanding

18,033,401

18,044,692

17,767,313




2017


1QTR

2QTR

3QTR

4QTR

FINANCIAL CONDITION  DATA AT PERIOD END





Assets

$1,172,127

$1,171,962

$1,170,916

$1,167,655

Short-term investments/overnight funds

8,320

8,389

8,408

7,954

Investment securities

165,781

168,367

168,443

167,890

Loans and loans held for sale

899,456

897,876

897,990

892,758

Allowance for loan losses

10,080

10,391

10,346

10,214

Goodwill

11,944

11,944

11,944

11,944

Deposits

964,776

956,375

966,921

947,945

FHLB borrowings

79,718

87,143

77,635

95,313

Subordinated debt, net

7,447

7,453

7,459

7,465

Shareholders' equity

95,604

96,277

97,110

95,102

Non-performing assets

1,488

2,362

5,372

3,034

Tangible common equity ratio

7.21%

7.27%

7.35%

7.20%

Total capital (to risk weighted assets) ratio

13.03

13.13

13.08

13.21

PER COMMON SHARE:





Book value

$5.12

$5.21

$5.31

$5.25

Tangible book value

4.48

4.57

4.66

4.59

Market value

3.75

4.15

4.00

4.15

Trust assets ? fair market value (A)

$2,025,304

$2,070,212

$2,119,371

$2,186,393






STATISTICAL DATA AT PERIOD END:





Full-time equivalent employees

307

308

307

302

Branch locations

16

16

16

15

Common shares outstanding

18,666,520

18,461,628

18,281,224

18,128,247


NOTES:

        (A) Not recognized on the consolidated balance sheets.

 

                                                                                                      

AMERISERV FINANCIAL, INC.

NASDAQ: ASRV

CONSOLIDATED STATEMENT OF INCOME

(Dollars in thousands)

(Unaudited)


2018


1QTR

2QTR

3QTR

YEAR TO




DATE

INTEREST INCOME





Interest and fees on loans

$9,818

$10,125

$10,607

$30,550

Interest on investments

1,399

1,478

1,542

4,419

Total Interest Income

11,217

11,603

12,149

34,969






INTEREST EXPENSE





Deposits

1,781

1,973

2,164

5,918

All borrowings

688

772

876

2,336

Total Interest Expense

2,469

2,745

3,040

8,254






NET INTEREST INCOME

8,748

8,858

9,109

26,715

Provision for loan losses

50

50

0

100

NET INTEREST INCOME AFTER

   PROVISION FOR LOAN LOSSES

 

8,698

 

8,808

 

9,109

 

26,615






NON-INTEREST INCOME





Wealth management fees

2,426

2,447

2,359

7,232

Service charges on deposit accounts

383

357

326

1,066

Net realized gains on loans held for sale

98

119

176

393

Mortgage related fees

39

72

54

165

Net realized gains (losses) on investment securities

(148)

0

0

(148)

Bank owned life insurance

132

133

135

400

Other income

705

553

536

1,794

Total Non-Interest Income

3,635

3,681

3,586

10,902






NON-INTEREST EXPENSE





Salaries and employee benefits

6,093

6,218

5,815

18,126

Net occupancy expense

670

611

585

1,866

Equipment expense

391

378

335

1,104

Professional fees

1,184

1,252

1,321

3,757

FDIC deposit insurance expense

162

155

140

457

Other expenses

1,620

1,696

1,918

5,234

Total Non-Interest Expense

10,120

10,310

10,114

30,544






PRETAX INCOME

2,213

2,179

2,581

6,973

Income tax expense

446

435

252

1,133

NET INCOME

$1,767

$1,744

$2,329

$5,840



2017


1QTR

2QTR

3QTR

YEAR

INTEREST INCOME




TO DATE

Interest and fees on loans

$9,556

$9,778

$9,855

$29,189

Interest on investments

1,192

1,273

1,332

3,797

Total Interest Income

10,748

11,051

11,187

32,986






INTEREST EXPENSE





Deposits

1,436

1,504

1,618

4,558

All borrowings

591

648

632

1,871

Total Interest Expense

2,027

2,152

2,250

6,429






NET INTEREST INCOME

8,721

8,899

8,937

26,557

Provision for loan losses

225

325

200

750

NET INTEREST INCOME AFTER

   PROVISION  FOR LOAN LOSSES

 

8,496

 

8,574

 

8,737

 

25,807






NON-INTEREST INCOME





Wealth management fees

2,310

2,240

2,208

6,758

Service charges on deposit accounts

374

385

409

1,168

Net realized gains on loans held for sale

114

186

217

517

Mortgage related fees

75

83

69

227

Net realized gains on investment securities

27

32

56

115

Bank owned life insurance

141

310

143

594

Other income

521

519

527

1,567

Total Non-Interest Income

3,562

3,755

3,629

10,946






NON-INTEREST EXPENSE





Salaries and employee benefits

5,948

5,917

5,943

17,808

Net occupancy expense

674

639

634

1,947

Equipment expense

419

434

343

1,196

Professional fees

1,200

1,415

1,213

3,828

FDIC deposit insurance expense

160

152

156

468

Other expenses

1,684

1,760

1,825

5,269

Total Non-Interest Expense

10,085

10,317

10,114

30,516






PRETAX INCOME

1,973

2,012

2,252

6,237

Income tax expense

625

623

701

1,949

NET INCOME

$1,348

$1,389

$1,551

$4,288

 

                                                                 

AMERISERV FINANCIAL, INC.

NASDAQ: ASRV

Average Balance Sheet Data

(Dollars in thousands)

(Unaudited)





2018

2017







3QTR

NINE
MONTHS

3QTR

NINE
MONTHS

Interest earning assets:





Loans and loans held for sale, net of unearned income

$889,702

$884,620

$892,198

$894,088

Short-term investment in money market funds

6,634

6,804

8,921

8,049

Deposits with banks

1,023

1,024

1,026

1,029

Total investment securities

185,131

181,628

174,784

171,985

Total interest earning assets

1,082,490

1,074,076

1,076,929

1,075,151






Non-interest earning assets:





Cash and due from banks

24,078

22,598

22,082

22,214

Premises and equipment

12,283

12,417

12,467

12,095

Other assets

61,860

62,215

67,240

67,552

Allowance for loan losses

(9,636)

(9,974)

(10,537)

(10,290)






Total assets

$1,171,075

$1,161,332

$1,168,181

$1,166,722






Interest bearing liabilities:





Interest bearing deposits:





Interest bearing demand

$130,782

$131,062

$ 131,493

$ 129,923

Savings

98,763

98,445

98,184

97,852

Money market

251,000

251,215

277,948

276,958

Other time

301,126

296,717

292,054

290,598

Total interest bearing deposits

781,671

777,439

799,679

795,331

Borrowings:





Federal funds purchased and other short-term borrowings

46,898

34,297

13,179

15,390

Advances from Federal Home Loan Bank

43,816

44,884

45,997

45,785

Guaranteed junior subordinated deferrable interest debentures

13,085

13,085

13,085

13,085

Subordinated debt

7,650

7,650

7,650

7,650

Total interest bearing liabilities

893,120

877,355

879,590

877,241






Non-interest bearing liabilities:





  Demand deposits

174,632

180,056

181,356

181,924

  Other liabilities

6,455

8,033

10,628

11,630

Shareholders' equity

96,868

95,888

96,607

95,927

Total liabilities and shareholders' equity

$1,171,075

$1,161,332

$1,168,181

$1,166,722

 

AmeriServ Financial, Inc. logo

 

SOURCE AmeriServ Financial, Inc.


These press releases may also interest you

at 13:05
Regulatory News: MaaT Pharma (EURONEXT: MAAT ? the "Company"), a clinical-stage biotechnology company and a leader in the development of Microbiome Ecosystem TherapiesTM (MET) dedicated to enhancing survival of patients with cancer, today reported...

at 13:00
Glancy Prongay & Murray LLP ("GPM") announces that investors with substantial losses have opportunity to lead the securities fraud class action lawsuit against Nextdoor Holdings, Inc. f/k/a Khosla Ventures Acquisition Co. II ("Nextdoor" or the...

at 13:00
The Law Offices of Frank R. Cruz announces that investors with substantial losses have opportunity to lead the securities fraud class action lawsuit against Snowflake Inc. ("Snowflake" or the "Company") ....

at 13:00
Desjardins Investments Inc. ("DI"), as manager of the Desjardins Funds, announces changes to its mutual funds. These changes, described in detail below, consist of name changes to its range of SocieTerra Funds and Portfolios and two Wise ETF...

at 13:00
The following is written by Dr. Steven Gonzales, Chancellor, Maricopa Community Colleges, a member of the American Association of Community Colleges: Arizona, like many states across America, is facing a nurse shortage.  The pandemic has taken a toll...

at 13:00
Silent Quadrant, a premier cybersecurity consultancy, through its strategic partnership with JBB Advanced Technologies (JBBAT), significantly enhanced Tronic's cybersecurity posture, contributing to its remarkable $12.25 billion sale to Tronic...



News published on and distributed by: