FRANKLIN, Tenn., April 24, 2019 /PRNewswire/ -- Franklin Financial Network, Inc. (the "Company") (NYSE: FSB), parent company of Franklin Synergy Bank, reported net income of $2.9 million, or $0.19 per diluted common share, for the first quarter of 2019, compared to $10.1 million, or $0.73 per diluted common share, for the first quarter of 2018. When adjusted for one-time, non-core items, core net income for the first quarter of 2019 was $6.1 million, or $0.41 per core diluted common share.
Interim Chief Executive Officer, J. Myers Jones, III, stated, "During the first quarter, our team was able to accelerate our balance sheet rotation and optimization strategies, driven by favorable bond market conditions and robust customer loan demand. We are very pleased to have achieved 21.6% annualized loan growth in the quarter, demonstrating our ability to be nimble and capitalize on core customer-driven loan projects."
Jones continued, "Further, our commitment to remixing and optimizing our balance sheet is evidenced by a 34.4% reduction in the size of our investment portfolio from the first quarter of last year, as well as the 40.2% annualized reduction in our brokered deposit portfolio. Our team will continue the execution of our strategic plan with our focus on balancing profitability and growth."
Key Highlights and Recent Developments
- Net interest margin (fully tax-equivalent) expanded 11 basis points quarter-over-quarter to 2.80% as a result of core customer loan growth and the early stages of balance sheet actions taking hold
- Strategically planned balance sheet rotation of $300 million of lower-yielding securities into higher-yielding assets more than 70% complete
- Customer-driven loan growth of $142 million, or 21.6% annualized from the fourth quarter of 2018
- Annualized core deposit growth, retail and reciprocal deposits, of 25.6% and an annualized reduction of brokered deposits of 40.2%
- Total reduction in securities portfolio of $482 million from a year ago, or 34.4%, year-over-year, enabled by favorable bond market conditions
- Core net income of $6.1 million after a $5.1 million pre-tax loan loss provision expense, driving core ROAA of 0.59%
- Tangible book value per share of $25.00, which represents a 12.5% year-over-year increase
- Upon Richard Herrington's retirement, J. Myers Jones, III was appointed Interim CEO
Performance Summary |
|||||||||||
Reported GAAP Results |
Non-GAAP "Core" Results(1) |
||||||||||
(dollars in thousands, except share data) |
1Q 2019 |
4Q 2018 |
1Q 2018 |
1Q 2019 |
4Q 2018 |
1Q 2018 |
|||||
Net Interest Income |
$ 27,420 |
$ 26,921 |
$ 25,116 |
$ 27,420 |
$ 26,921 |
$ 25,116 |
|||||
Net Interest Margin (FTE) |
2.80% |
2.69% |
2.71% |
2.80% |
2.69% |
2.71% |
|||||
Provision for Loan Losses |
$ 5,055 |
$ 975 |
$ 573 |
$ 5,055 |
$ 975 |
$ 573 |
|||||
Net Charge-offs / Average Loans |
0.10% |
0.00% |
0.01% |
0.10% |
0.00% |
0.01% |
|||||
Non-interest Income |
$ 3,486 |
$ (384) |
$ 3,456 |
$ 3,486 |
$ 3,776 |
$ 3,456 |
|||||
Noninterest Expense |
$ 22,616 |
$ 21,689 |
$ 15,488 |
$ 18,473 |
$ 18,538 |
$ 15,488 |
|||||
Efficiency Ratio |
73.2% |
81.7% |
54.2% |
59.8% |
60.4% |
54.2% |
|||||
Pre-tax Income |
$ 3,235 |
$ 3,873 |
$ 12,511 |
$ 7,378 |
$ 11,184 |
$ 12,511 |
|||||
Net Income available to common shareholders |
$ 2,901 |
$ 3,743 |
$ 10,052 |
$ 6,103 |
$ 9,178 |
$ 10,052 |
|||||
Diluted EPS |
$ 0.19 |
$ 0.25 |
$ 0.73 |
$ 0.41 |
$ 0.61 |
$ 0.73 |
|||||
Effective Tax Rate |
10.32% |
3.15% |
19.65% |
17.28% |
17.86% |
19.65% |
|||||
Weighted Average Diluted Shares |
14,804,830 |
14,821,540 |
13,672,384 |
14,804,830 |
14,821,540 |
13,672,384 |
|||||
Actual Shares Outstanding |
14,574,339 |
14,538,085 |
13,258,142 |
14,574,339 |
14,538,085 |
13,258,142 |
|||||
Return on Average: |
|||||||||||
Assets |
0.28% |
0.35% |
1.03% |
0.59% |
0.87% |
1.03% |
|||||
Equity |
3.1% |
4.1% |
13.6% |
6.6% |
10.1% |
13.6% |
|||||
Tangible Common Equity |
3.3% |
4.3% |
14.1% |
6.9% |
10.7% |
14.1% |
|||||
(1) Non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. Excludes 4Q'18 compensation related nonrecurring expenses and securities losses and 1Q'19 compensation related nonrecurring expenses. See "GAAP reconciliation and use of non-GAAP financial measures" below for a discussion and reconciliation of non-GAAP financial measures. |
Executive Vice President and Chief Financial Officer, Christopher J. Black, stated, "Our Company and team have experienced a number of significant changes over the last several months and are very optimistic and excited about the strategic direction that is being collaboratively driven by our Board of Directors and Executive Management team. Our strong presence in the vibrant, dynamic markets of Williamson, Rutherford, and Davidson counties, combined with our talented colleagues throughout the Company lay the foundation upon which we will execute our focused efforts to balance growth and profitability, with the ultimate objective of driving strong shareholder value."
Focused on Balancing Growth and Profitability
Loans held for investment (HFI) increased $142.0 million from the fourth quarter of 2018, a 21.6% annualized rate, and by $497.4 million from the first quarter of 2018, a 21.5% year-over-year growth rate. The commercial and industrial loan portfolio, which grew by $44.2 million in the first quarter of 2019, and grew by $171.8 million or 37.0% year-over-year, was a significant contributor to our overall loan growth.
Total deposits decreased by $116.0 million, or 13.7% annualized from the fourth quarter of 2018 and by $39.3 million, or 1.2% year-over-year from the first quarter of 2018, reflecting a deliberate reduction in non-core deposits as a part of the Company's planned balance sheet optimization. As a part of this optimization effort, brokered deposits decreased $79.1 million from the fourth quarter of 2018, a decline of 40.2% annualized, while reciprocal deposits increased by $122.5 million from the fourth quarter of 2018 to $435.2 million, an annualized growth rate of 158.9%. Combined growth of reciprocal and retail and other deposits was 25.6% annualized from the fourth quarter of 2018 and 30.5% on a year-over-year basis from the first quarter of 2018.
Strong customer-driven loan and core deposit growth along with a deliberate reduction in non-core funding and securities resulted in net interest income of $27.4 million or 7.5% annualized growth from the fourth quarter of 2018 and 9.2% growth from the first quarter of 2018.
Black remarked, "Our ability to accelerate our balance sheet rotation strategy can be directly attributed to our success in redirecting some of our local government customers into reciprocal account relationships, which is a significant opportunity for our Company. Not only are we able to remix certain assets that were previously needed to collateralize public funds deposits, but we are also able to enter into another phase of overall balance sheet optimization to reduce our reliance on certain non-core funding sources. We expect both of these actions to have a positive impact on our profitability metrics when fully phased-in by the end of 2019."
Accelerated Balance Sheet Rotation and Optimization Strategy Toward Future Margin Expansion
Net interest margin (tax-equivalent basis) was 2.80% for the first quarter 2019, an 11 basis point increase from the fourth quarter of 2018, primarily driven by the continued acceleration of the previously-announced balance sheet rotation and optimization strategies.
Through the end of the first quarter of 2019, the Company had redeployed more than 70% of the previously-planned $300 million of lower-yielding securities into higher-yielding assets. As a part of this redeployment and optimization to reduce reliance upon non-core funding sources, the Company reduced the securities portfolio by a total of $234.2 million during the first quarter of 2019, bringing securities to 21.7% of total assets at March 31, 2019, down from 34.4% at March 31, 2018. Similarly, at March 31, 2019, loans HFI increased to 84.7% of total deposits from 77.7% at December 31, 2018 and 68.8% at March 31, 2018.
Black stated, "Favorable market conditions toward the end of the quarter enabled swift progress on the rotation strategy. This dynamic drove continued net interest margin expansion during the last half of the quarter, with monthly net interest margins improving 5-8 basis points better than the quarterly average. We continue to expect to capitalize on opportunities to remix and optimize our balance sheet going forward, with particular emphasis on supporting core customer banking activities."
Noninterest Income Remains Stable
Total non-interest income was $3.5 million for the first quarter of 2019, which was flat on a year-over-year basis and was down slightly on a quarter-over-quarter basis when the fourth quarter of 2018 is adjusted for the $4.2 million securities loss.
Core Noninterest Expenses Held In Check
Noninterest expense was $22.6 million and $21.7 million during the first quarter of 2019 and fourth quarter 2018, respectively, which included non-recurring charges of $4.1 million and $3.2 million, respectively, for certain post-employment and retirement benefits. Compensation expense was $14.7 million for the first quarter of 2019, compared to $13.7 million for the fourth quarter of 2018. When adjusted for these non-recurring expense items, core noninterest expense was $18.5 million for the first quarter of 2019, which was flat relative to the fourth quarter of 2018, and represents an annualized increase of approximately 3% since the second quarter of 2018, the first full quarter that included the impact of the Civic acquisition.
Asset Quality
Despite the previously disclosed impairment and specific reserve of approximately $3.5 million related to a shared national credit (SNC), the Company continues to experience favorable asset quality. As of March 31, 2019, the Company's total non-performing assets were 0.28% of total assets, or $11.9 million, an increase of $6.2 million from December 31, 2018.
The allowance for loan and lease losses was $27.9 million at March 31, 2019, representing an increase of $4.4 million from the December 31, 2018 balance of $23.5 million, equating to 0.99% of total loans HFI, a quarter-over-quarter increase of 11bps. The Company reported no bank-owned real estate (OREO) at March 31, 2019 and December 31, 2018.
Strong Capital Navigates Company Toward Future Growth and Expansion
Tangible common equity to tangible assets was 8.6% at the end of the first quarter of 2019 compared with 8.4% and 7.2% at the end of the fourth and first quarters of 2018, respectively. The Company's tangible common equity per share increased 11.3% annualized from the fourth quarter of 2018 and by 12.5% year-over-year.
Black commented, "We are pleased with the overall strengthening of our balance sheet over the last several months, particularly with our growth in tangible book value despite non-recurring charges that have negatively impacted our capital. We believe actions taken thus far have positioned the Company advantageously for the current interest rate environment. Further, our strong capital position and earnings power enables us to return a portion of capital to shareholders through a quarterly dividend of $0.04 per share."
Summary
Jones concluded, "Our team remains optimistic about the future and the tremendous opportunities we have to grow and enhance our relationships with our customers, community, teammates and shareholders. We remain committed to our core values of respect, community, integrity and innovation. Underlying our quarterly financial results is a strong foundation that we firmly believe has our Company well-positioned for the future, which we are confident will be guided by our strong, unified leadership team."
WEBCAST AND CONFERENCE CALL INFORMATION
The live broadcast of the Company's earnings webcast and conference call will begin at 8:00 a.m. CT on Thursday, April 25, 2019, and the presentation and conference call will be broadcast live over the Internet at http://www.snl.com/IRW/CorporateProfile/4185772. This Earnings Release and the Earnings Presentation will be available for twelve months, and are also included on a Form 8-K that the Company furnished to the U.S. Securities and Exchange Commission (SEC) on April 24, 2019. To access the call for audio only, please call 1-844-378-6480 which will be available for 90 days.
ABOUT THE COMPANY
Franklin Financial Network, Inc. (NYSE: FSB) is a financial holding company headquartered in Franklin, Tennessee. The Company's wholly owned bank subsidiary, Franklin Synergy Bank, a Tennessee-chartered commercial bank founded in November 2007 and a member of the Federal Reserve System, provides a full range of banking and related financial services with a focus on service to small businesses, corporate entities, local governments and individuals. With consolidated total assets of $4.2 billion at March 31, 2019, the Bank currently operates through 15 branches and one loan production office in the growing Williamson, Rutherford and Davidson Counties, all within the Nashville metropolitan statistical area. Additional information about the Company, which is included in the NYSE Financial-100 Index, the FTSE Russell 2000 Index and the S&P SmallCap 600 Index, is available at www.FranklinSynergyBank.com.
Investor Relations Contact:
Chris Black
EVP, Chief Financial Officer
(615) 721-6096
[email protected]
SAFE HARBOR FOR FORWARD-LOOKING STATEMENTS
This Earnings Release contains forward-looking statements regarding, among other things, our anticipated financial and operating results. The Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements reflect our management's current assumptions, beliefs, and expectations. Words such as "anticipate," "believe," "estimate," "expect," "intend," "plan," "objective," "should," "hope," "pursue," "seek," and similar expressions are intended to identify forward-looking statements. While we believe that the expectations reflected in our forward-looking statements are reasonable, we can give no assurance that such expectations will prove correct. Forward-looking statements are subject to risks and uncertainties that could cause our actual results to differ materially from the future results, performance, or achievements expressed in or implied by any forward-looking statement we make. Some of the relevant risks and uncertainties that could cause our actual performance to differ materially from the forward-looking statements contained in this Earnings Release are discussed below and under the heading "Risk Factors" and elsewhere in our Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC") on March 19, 2019. We caution readers that these discussions of important risks and uncertainties are not exclusive, and our business may be subject to other risks and uncertainties which are not detailed there. Readers are cautioned not to place undue reliance on our forward-looking statements. We make forward-looking statements as of the date on which this Earnings Release is filed with the SEC, and we assume no obligation to update the forward-looking statements after the date hereof whether as a result of new information or events, changed circumstances, or otherwise, except as required by law.
There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following:
- business and economic conditions nationally, regionally and in our target markets, particularly in Middle Tennessee and the geographic areas in which we operate;
- the concentration of our loan portfolio in real estate loans and changes in the prices, values and sales volumes of commercial and residential real estate;
- the concentration of our business within our geographic areas of operation in Middle Tennessee;
- credit and lending risks associated with our commercial real estate, residential real estate, commercial and industrial, and construction and land development portfolios;
- increased competition in the banking and mortgage banking industry, nationally, regionally and locally;
- our ability to execute our business strategy to achieve profitable growth;
- the dependence of our operating model on our ability to attract and retain experienced and talented bankers in each of our markets;
- risks that our cost of funding could increase, in the event we are unable to continue to attract stable, low-cost deposits and reduce our cost of deposits;
- our ability to increase our operating efficiency;
- failure to keep pace with technological change or difficulties when implementing new technologies;
- risks related to our acquisition, disposition, growth and other strategic opportunities and initiatives;
- negative impact on our mortgage banking services, including declines in our mortgage originations or profitability due to rising interest rates and increased competition and regulation;
- our ability to attract and maintain business banking relationships with well-qualified businesses, real estate developers and investors with proven track records in our market areas;
- our ability to attract sufficient loans that meet prudent credit standards, including in our commercial and industrial and commercial real estate loan categories;
- failure to maintain adequate liquidity and regulatory capital and comply with evolving federal and state banking regulations;
- inability of our risk management framework to effectively mitigate credit risk, interest rate risk, liquidity risk, price risk, compliance risk, operational risk, strategic risk and reputational risk;
- failure to develop new, and grow our existing, streams of non-interest income;
- our ability to maintain expenses in line with our current projections;
- our dependence on our management team and our ability to motivate and retain our management team;
- risks related to management transition;
- risks related to any future acquisitions, including failure to realize anticipated benefits from future acquisitions;
- inability to find acquisition candidates that will be accretive to our financial condition and results of operations;
- system failures, data security breaches (including as a result of cyber-attacks), or failures to prevent breaches of our network security;
- data processing system failures and errors;
- fraudulent and negligent acts by individuals and entities that are beyond our control;
- fluctuations in our market value and its impact in the securities held in our securities portfolio;
- the adequacy of our reserves (including allowance for loan losses) and the appropriateness of our methodology for calculating such reserves;
- the makeup of our asset mix and investments;
- our focus on small and mid-sized businesses;
- an inability to raise necessary capital to fund our growth strategy or operations, or to meet increased minimum regulatory capital levels;
- the sufficiency of our capital, including sources of such capital and the extent to which capital may be used or required;
- interest rate shifts and its impact on our financial condition and results of operation;
- the expenses that we incur to operate as a public company;
- the institution and outcome of litigation and other legal proceeding against us or to which we become subject;
- changes in accounting standards;
- the impact of recent and future legislative and regulatory changes;
- governmental monetary and fiscal policies;
- changes in the scope and cost of Federal Deposit Insurance Corporation, or FDIC, insurance and other coverage; and
- future equity issuances under our Amended and Restated 2017 Omnibus Equity Incentive Plan and future sales of our common stock by us or our executive officers or directors.
The foregoing factors should not be construed as exhaustive and should be read in conjunction with the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K filed March 19, 2019 with the SEC. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from our forward-looking statements. New risks and uncertainties may emerge from time to time, and it is not possible for us to predict their occurrence or how they will affect the Company.
GAAP RECONCILIATION AND USE OF NON-GAAP FINANCIAL MEASURES
Some of the financial data included in this earnings release and our selected historical consolidated financial information are not measures of financial performance recognized by GAAP. Our management uses these non-GAAP financial measures in its analysis of our performance:
- "Common equity" is defined as total shareholders' equity at end of period less the liquidation preference value of the preferred stock;
- "Tangible common equity" is common equity less goodwill and other intangible assets;
- "Total tangible assets" is defined as total assets less goodwill and other intangible assets;
- "Other intangible assets" is defined as the sum of core deposit intangible and SBA servicing rights;
- "Tangible book value per share" is defined as tangible common equity divided by total common shares outstanding. This measure is important to investors interested in changes from period-to-period in book value per share exclusive of changes in intangible assets;
- "Tangible common equity ratio" is defined as the ratio of tangible common equity divided by total tangible assets. We believe that this measure is important to many investors in the marketplace who are interested in relative changes from period-to period in common equity and total assets, each exclusive of changes in intangible assets;
- "Core Return on Average Tangible Common Equity" is defined as annualized core net income available to common shareholders divided by average tangible common equity;
- "Core Efficiency Ratio" is defined as noninterest expense divided by our operating revenue, which is equal to net interest income plus noninterest income with all adjusted to certain one-time expenses;
- "Core Diluted Earnings Per Share" is defined as reported earnings per share adjusted for certain one-time expenses;
- "Core Non-Interest Income" is defined as non-interest income adjusted for certain one-time items;
- "Core Non-Interest Expense" is defined as non-interest expense adjusted for certain one-time items;
- "Core Compensation Expense" is defined as compensation expense adjusted for certain one-time items; and
- "Core Net Income" is defined as "Net Income Available to Common Shareholders" adjusted for certain one-time items.
We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use.
Financial Summary and Key Metrics |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
(In Thousands, Except Share Data and %) |
|||||||||||||||||||
2019 |
2018 |
||||||||||||||||||
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
|||||||||||||||
Statement of Income Data |
|||||||||||||||||||
Total interest income |
$ |
47,523 |
$ |
46,046 |
$ |
43,717 |
$ |
42,136 |
$ |
38,047 |
|||||||||
Total interest expense |
20,103 |
19,125 |
17,155 |
15,231 |
12,931 |
||||||||||||||
Net interest income |
27,420 |
26,921 |
26,562 |
26,905 |
25,116 |
||||||||||||||
Provision for loan losses |
5,055 |
975 |
136 |
570 |
573 |
||||||||||||||
Total noninterest income |
3,486 |
(384) |
3,442 |
4,147 |
3,456 |
||||||||||||||
Total noninterest expense |
22,616 |
21,689 |
18,251 |
18,050 |
15,488 |
||||||||||||||
Net income before income taxes |
3,235 |
3,873 |
11,617 |
12,432 |
12,511 |
||||||||||||||
Income tax expense |
334 |
122 |
1,068 |
2,263 |
2,459 |
||||||||||||||
Net income available to common shareholders (a) |
$ |
2,901 |
$ |
3,743 |
$ |
10,549 |
$ |
10,161 |
$ |
10,052 |
|||||||||
Net interest income (tax-equivalent basis) |
$ |
27,955 |
$ |
27,516 |
$ |
27,263 |
$ |
27,616 |
$ |
25,805 |
|||||||||
Core net income* (a) |
$ |
6,103 |
$ |
9,178 |
$ |
10,549 |
$ |
10,161 |
$ |
10,052 |
|||||||||
Per Common Share |
|||||||||||||||||||
Diluted net income |
$ |
0.19 |
$ |
0.25 |
$ |
0.70 |
$ |
0.68 |
$ |
0.73 |
|||||||||
Core net income - diluted* |
0.41 |
0.61 |
0.70 |
0.68 |
0.73 |
||||||||||||||
Book value |
26.31 |
25.64 |
24.51 |
24.04 |
22.99 |
||||||||||||||
Tangible book value* |
25.00 |
24.32 |
23.18 |
22.69 |
22.23 |
||||||||||||||
Weighted average number of shares-diluted |
14,804,830 |
14,821,540 |
14,903,751 |
14,814,059 |
13,672,384 |
||||||||||||||
Period-end number of shares |
14,574,339 |
14,538,085 |
14,525,351 |
14,480,240 |
13,258,142 |
||||||||||||||
Selected Balance Sheet Data |
|||||||||||||||||||
Cash and due from banks |
$ |
300,113 |
$ |
280,212 |
$ |
144,660 |
$ |
176,870 |
$ |
246,164 |
|||||||||
Securities available-for-sale, at fair value |
799,301 |
1,030,668 |
1,115,187 |
1,148,679 |
1,186,420 |
||||||||||||||
Securities held to maturity |
118,831 |
121,617 |
204,587 |
209,239 |
213,381 |
||||||||||||||
Loans held for sale, at fair value |
21,730 |
11,103 |
14,563 |
16,769 |
12,871 |
||||||||||||||
Loans held for investment |
2,807,377 |
2,665,399 |
2,550,121 |
2,472,093 |
2,310,018 |
||||||||||||||
Allowance for loan losses |
(27,857) |
(23,451) |
(22,479) |
(22,341) |
(21,738) |
||||||||||||||
Other real estate owned, net |
- |
- |
1,853 |
1,853 |
1,503 |
||||||||||||||
Total assets |
4,238,436 |
4,249,439 |
4,167,813 |
4,165,238 |
4,083,663 |
||||||||||||||
Retail and other deposits |
1,532,984 |
1,538,441 |
1,534,014 |
1,565,566 |
1,507,790 |
||||||||||||||
Local Government deposits |
628,985 |
782,889 |
833,052 |
890,499 |
992,107 |
||||||||||||||
Brokered deposits |
718,683 |
797,795 |
887,112 |
817,409 |
855,256 |
||||||||||||||
Reciprocal deposits |
435,191 |
312,682 |
117,372 |
124,551 |
- |
||||||||||||||
Total deposits |
3,315,843 |
3,431,807 |
3,371,550 |
3,398,025 |
3,355,153 |
||||||||||||||
Borrowings |
475,238 |
427,193 |
430,149 |
410,104 |
375,559 |
||||||||||||||
Total shareholders' equity |
383,421 |
372,740 |
356,074 |
348,059 |
304,762 |
||||||||||||||
Total equity |
383,514 |
372,833 |
356,177 |
348,162 |
304,865 |
||||||||||||||
Selected Ratios |
|||||||||||||||||||
Return on average: |
|||||||||||||||||||
Assets |
0.28 |
% |
0.35 |
% |
1.01 |
% |
0.98 |
% |
1.03 |
% |
|||||||||
Shareholders' equity |
3.1 |
% |
4.1 |
% |
11.9 |
% |
12.0 |
% |
13.6 |
% |
|||||||||
Tangible common equity* |
3.3 |
% |
4.3 |
% |
12.6 |
% |
12.7 |
% |
14.1 |
% |
|||||||||
Average shareholders' equity to average assets |
8.9 |
% |
8.6 |
% |
8.5 |
% |
8.2 |
% |
7.5 |
% |
|||||||||
Net interest margin (NIM) (tax-equivalent basis) |
2.80 |
% |
2.69 |
% |
2.70 |
% |
2.74 |
% |
2.71 |
% |
|||||||||
Efficiency ratio (GAAP) |
73.2 |
% |
81.7 |
% |
60.8 |
% |
58.1 |
% |
54.2 |
% |
|||||||||
Core efficiency ratio (tax-equivalent basis)* |
59.8 |
% |
60.4 |
% |
60.8 |
% |
58.1 |
% |
54.2 |
% |
|||||||||
Loans held for investment to deposit ratio |
84.7 |
% |
77.7 |
% |
75.6 |
% |
72.8 |
% |
68.8 |
% |
|||||||||
Total loans to deposit ratio |
85.3 |
% |
78.0 |
% |
76.1 |
% |
73.2 |
% |
69.2 |
% |
|||||||||
Yield on interest-earning assets |
4.82 |
% |
4.56 |
% |
4.40 |
% |
4.25 |
% |
4.06 |
% |
|||||||||
Cost of interest-bearing liabilities |
2.34 |
% |
2.16 |
% |
1.97 |
% |
1.74 |
% |
1.56 |
% |
|||||||||
Cost of total deposits |
2.06 |
% |
1.88 |
% |
1.68 |
% |
1.49 |
% |
1.32 |
% |
|||||||||
Credit Quality Ratios |
|||||||||||||||||||
Allowance for loan losses as a percentage of loans held for investment |
0.99 |
% |
0.88 |
% |
0.88 |
% |
0.90 |
% |
0.94 |
% |
|||||||||
Net charge-off's (recoveries) as a percentage of average loans held for investment |
0.10 |
% |
0.00 |
% |
0.00 |
% |
0.00 |
% |
0.01 |
% |
|||||||||
Nonperforming loans held for investment as a percentage of total loans held for investments |
0.42 |
% |
0.21 |
% |
0.16 |
% |
0.14 |
% |
0.15 |
% |
|||||||||
Nonperforming assets as a percentage of total assets |
0.28 |
% |
0.13 |
% |
0.14 |
% |
. |
0.13 |
% |
0.12 |
% |
||||||||
Preliminary capital ratios (Consolidated) |
|||||||||||||||||||
Shareholders' equity to assets |
9.0 |
% |
8.8 |
% |
8.5 |
% |
8.4 |
% |
7.5 |
% |
|||||||||
Tangible common equity to tangible assets* |
8.6 |
% |
8.4 |
% |
8.1 |
% |
7.9 |
% |
7.2 |
% |
|||||||||
Tier 1 capital (to average assets) |
8.8 |
% |
8.8 |
% |
8.7 |
% |
8.3 |
% |
7.8 |
% |
|||||||||
Tier 1 capital (to risk-weighted assets) |
11.3 |
% |
12.2 |
% |
12.2 |
% |
12.1 |
% |
11.5 |
% |
|||||||||
Total capital (to risk-weighted assets) |
14.0 |
% |
14.9 |
% |
15.0 |
% |
15.0 |
% |
14.4 |
% |
|||||||||
Common Equity Tier 1 (to risk-weighted assets) (CET1) |
11.3 |
% |
12.2 |
% |
12.2 |
% |
12.1 |
% |
11.5 |
% |
*These measures are considered non-GAAP financial measures. See "GAAP Reconciliation and Use of Non-GAAP Financial Measures" and the corresponding financial tables below for reconciliations of these Non-GAAP measures. Investors are encouraged to refer to discussion of non-GAAP measures included in the corresponding earnings release. |
|||||||||||||||||||
(a) - Includes a dividend declared and paid by the Company's REIT subsidiary to minority interest preferred shareholders in the second and fourth quarters of 2018. |
Consolidated Statements of Income |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(In Thousands, Except Share Data and %) |
||||||||||||||||||||
Q1 2019 |
||||||||||||||||||||
vs. |
||||||||||||||||||||
2019 |
2018 |
Q1 2018 |
||||||||||||||||||
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
Q1 2019 |
Percent variance |
||||||||||||||
Interest income: |
||||||||||||||||||||
Loans, including fees |
$ |
38,338 |
$ |
36,314 |
$ |
34,435 |
$ |
32,312 |
$ |
28,793 |
5.6 |
% |
33.2 |
% |
||||||
Securities |
||||||||||||||||||||
Taxable |
6,394 |
7,058 |
6,460 |
6,905 |
6,111 |
-9.4 |
% |
4.6 |
% |
|||||||||||
Tax-exempt |
1,470 |
1,615 |
1,926 |
1,929 |
1,915 |
-9.0 |
% |
-23.2 |
% |
|||||||||||
Dividends on restricted equity securities |
334 |
334 |
313 |
329 |
274 |
0.0 |
% |
21.9 |
% |
|||||||||||
Federal funds sold and other |
987 |
725 |
583 |
661 |
954 |
36.1 |
% |
3.5 |
% |
|||||||||||
Total interest income |
47,523 |
46,046 |
43,717 |
42,136 |
38,047 |
3.2 |
% |
24.9 |
% |
|||||||||||
Interest expense: |
||||||||||||||||||||
Deposits |
16,990 |
15,941 |
14,137 |
12,604 |
10,643 |
6.6 |
% |
59.6 |
% |
|||||||||||
Federal funds purchased and repurchase agreements |
72 |
123 |
69 |
131 |
96 |
-41.5 |
% |
-25.0 |
% |
|||||||||||
Federal home loan bank advances |
1,959 |
1,979 |
1,867 |
1,414 |
1,110 |
-1.0 |
% |
76.5 |
% |
|||||||||||
Subordinated notes and other borrowings |
1,082 |
1,082 |
1,082 |
1,082 |
1,082 |
0.0 |
% |
0.0 |
% |
|||||||||||
Total interest expense |
20,103 |
19,125 |
17,155 |
15,231 |
12,931 |
5.1 |
% |
55.5 |
% |
|||||||||||
Net interest income |
27,420 |
26,921 |
26,562 |
26,905 |
25,116 |
1.9 |
% |
9.2 |
% |
|||||||||||
Provision for loan losses |
5,055 |
975 |
136 |
570 |
573 |
418.5 |
% |
782.2 |
% |
|||||||||||
Net interest income after provision |
22,365 |
25,946 |
26,426 |
26,335 |
24,543 |
-13.8 |
% |
-8.9 |
% |
|||||||||||
Noninterest income: |
||||||||||||||||||||
Service charges on deposit accounts |
74 |
66 |
58 |
51 |
42 |
12.1 |
% |
76.2 |
% |
|||||||||||
Other service charges and fees |
757 |
830 |
747 |
823 |
751 |
-8.8 |
% |
0.8 |
% |
|||||||||||
Mortgage banking revenue |
1,672 |
1,630 |
1,483 |
2,034 |
1,549 |
2.6 |
% |
7.9 |
% |
|||||||||||
Wealth management |
627 |
741 |
705 |
789 |
704 |
-15.4 |
% |
-10.9 |
% |
|||||||||||
Gain (loss) on sales and calls of securities |
149 |
(4,160) |
(1) |
1 |
- |
-103.6 |
% |
NM |
% |
|||||||||||
Net (loss) gain on sale of loans |
(217) |
5 |
7 |
10 |
9 |
NM |
% |
NM |
% |
|||||||||||
Net gain on foreclosed assets |
4 |
107 |
3 |
3 |
3 |
-96.3 |
% |
33.3 |
% |
|||||||||||
Other income |
420 |
397 |
440 |
436 |
398 |
5.8 |
% |
5.5 |
% |
|||||||||||
Total noninterest income |
3,486 |
(384) |
3,442 |
4,147 |
3,456 |
-1007.8 |
% |
0.9 |
% |
|||||||||||
Total revenue |
51,009 |
45,662 |
47,159 |
46,283 |
41,503 |
11.7 |
% |
22.9 |
% |
|||||||||||
Noninterest expenses: |
||||||||||||||||||||
Salaries and employee benefits |
14,743 |
13,657 |
10,723 |
10,268 |
9,188 |
8.0 |
% |
60.5 |
% |
|||||||||||
Occupancy and equipment expense |
3,113 |
3,216 |
2,933 |
2,885 |
2,594 |
-3.2 |
% |
20.0 |
% |
|||||||||||
FDIC assessment expense |
990 |
990 |
1,020 |
778 |
660 |
0.0 |
% |
50.0 |
% |
|||||||||||
Marketing expense |
319 |
236 |
306 |
269 |
280 |
35.2 |
% |
13.9 |
% |
|||||||||||
Professional fees |
923 |
1,107 |
1,023 |
1362 |
869 |
-16.6 |
% |
6.2 |
% |
|||||||||||
Other expense |
2,528 |
2,483 |
2,246 |
2,488 |
1,897 |
1.8 |
% |
33.3 |
% |
|||||||||||
Total noninterest expense |
22,616 |
21,689 |
18,251 |
18,050 |
15,488 |
4.3 |
% |
46.0 |
% |
|||||||||||
Net income before income taxes |
3,235 |
3,873 |
11,617 |
12,432 |
12,511 |
-16.5 |
% |
-74.1 |
% |
|||||||||||
Income tax expense |
334 |
122 |
1,068 |
2,263 |
2,459 |
173.8 |
% |
-86.4 |
% |
|||||||||||
Net income |
$ |
2,901 |
$ |
3,751 |
$ |
10,549 |
$ |
10,169 |
$ |
10,052 |
-22.7 |
% |
-71.1 |
% |
||||||
Earnings attributable to noncontrolling interest |
- |
(8) |
- |
(8) |
- |
-100.0 |
% |
0.0 |
% |
|||||||||||
Net income available to common shareholders(a) |
$ |
2,901 |
$ |
3,743 |
$ |
10,549 |
$ |
10,161 |
$ |
10,052 |
-22.5 |
% |
-71.1 |
% |
||||||
Weighted average common shares outstanding: |
||||||||||||||||||||
Basic |
14,393,083 |
14,354,399 |
14,324,300 |
14,216,112 |
13,155,718 |
|||||||||||||||
Fully diluted |
14,804,830 |
14,821,540 |
14,903,751 |
14,814,059 |
13,672,384 |
|||||||||||||||
Earnings per share |
||||||||||||||||||||
Basic |
$ |
0.20 |
$ |
0.26 |
$ |
0.73 |
$ |
0.71 |
$ |
0.76 |
||||||||||
Fully diluted |
$ |
0.19 |
$ |
0.25 |
$ |
0.70 |
$ |
0.68 |
$ |
0.73 |
||||||||||
Dividend per share |
$ |
0.04 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
(a) Includes a dividend declared and paid by the Company's REIT subsidiary to minority interest preferred shareholders' in the second and fourth quarters of 2018. |
Consolidated Balance Sheets |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(In Thousands, %) |
||||||||||||||||||||
Q1 2019 |
||||||||||||||||||||
vs. |
||||||||||||||||||||
2019 |
2018 |
Q1 2018 |
||||||||||||||||||
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
Annualized variance |
Percent variance |
||||||||||||||
ASSETS |
||||||||||||||||||||
Cash and due from banks |
$ |
300,113 |
$ |
280,212 |
$ |
144,660 |
$ |
176,870 |
$ |
246,164 |
28.8 |
% |
21.9 |
% |
||||||
Certificates of deposit at other financial institutions |
3,595 |
3,594 |
3,104 |
3,354 |
2,855 |
0.1 |
% |
25.9 |
% |
|||||||||||
Fed funds sold |
- |
- |
- |
8,314 |
- |
0.0 |
% |
0.0 |
% |
|||||||||||
Securities available for sale,fair value |
799,301 |
1,030,668 |
1,115,187 |
1,148,679 |
1,186,420 |
-91.0 |
% |
-32.6 |
% |
|||||||||||
Securities held to maturity |
118,831 |
121,617 |
204,587 |
209,239 |
213,381 |
-9.3 |
% |
-44.3 |
% |
|||||||||||
Loans held for sale, at fair value |
21,730 |
11,103 |
14,563 |
16,769 |
12,871 |
388.2 |
% |
68.8 |
% |
|||||||||||
Loans held for investment |
2,807,377 |
2,665,399 |
2,550,121 |
2,472,093 |
2,310,018 |
21.6 |
% |
21.5 |
% |
|||||||||||
Allowance for loan losses |
(27,857) |
(23,451) |
(22,479) |
(22,341) |
(21,738) |
76.2 |
% |
28.1 |
% |
|||||||||||
Net loans |
2,779,520 |
2,641,948 |
2,527,642 |
2,449,752 |
2,288,280 |
21.1 |
% |
21.5 |
% |
|||||||||||
Restricted equity securities, at cost |
22,803 |
21,831 |
21,793 |
20,533 |
19,606 |
18.1 |
% |
16.3 |
% |
|||||||||||
Premises and equipment, net |
12,682 |
12,371 |
11,852 |
11,578 |
10,941 |
10.2 |
% |
15.9 |
% |
|||||||||||
Accrued interest receivable |
14,232 |
13,337 |
14,391 |
13,490 |
12,937 |
27.2 |
% |
10.0 |
% |
|||||||||||
Bank owned life insurance |
55,614 |
55,239 |
54,859 |
54,466 |
49,450 |
2.8 |
% |
12.5 |
% |
|||||||||||
Deferred tax asset, net |
12,208 |
13,189 |
17,366 |
15,090 |
13,807 |
-30.2 |
% |
-11.6 |
% |
|||||||||||
Foreclosed assets |
- |
- |
1,853 |
1,853 |
1,503 |
0.0 |
% |
-100.0 |
% |
|||||||||||
Servicing rights, net |
3,366 |
3,403 |
3,465 |
3,536 |
3,602 |
-4.4 |
% |
-6.6 |
% |
|||||||||||
Goodwill |
18,176 |
18,176 |
18,176 |
18,176 |
9,124 |
0.0 |
% |
99.2 |
% |
|||||||||||
Core deposit intangible asset |
807 |
952 |
1,109 |
1,279 |
903 |
-61.8 |
% |
-10.6 |
% |
|||||||||||
Other assets |
75,458 |
21,799 |
13,206 |
12,260 |
11,819 |
998.3 |
% |
538.4 |
% |
|||||||||||
Total assets |
$ |
4,238,436 |
$ |
4,249,439 |
$ |
4,167,813 |
$ |
4,165,238 |
$ |
4,083,663 |
-1.1 |
% |
3.8 |
% |
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||||||||||||||||
Liabilities: |
||||||||||||||||||||
Demand deposits |
||||||||||||||||||||
Noninterest-bearing |
$ |
304,937 |
$ |
290,580 |
$ |
321,108 |
$ |
308,698 |
$ |
298,503 |
20.0 |
% |
2.2 |
% |
||||||
Interest-bearing |
3,010,906 |
3,141,227 |
3,050,442 |
3,089,327 |
3,056,650 |
-16.8 |
% |
-1.5 |
% |
|||||||||||
Total deposits |
3,315,843 |
3,431,807 |
3,371,550 |
3,398,025 |
3,355,153 |
-13.7 |
% |
-1.2 |
% |
|||||||||||
Federal home loan bank advances |
416,500 |
368,500 |
371,500 |
351,500 |
317,000 |
52.8 |
% |
31.4 |
% |
|||||||||||
Federal Funds purchased and repurchase agreements |
- |
- |
- |
345 |
36,071 |
0.0 |
% |
-100.0 |
% |
|||||||||||
Subordinated notes, net |
58,738 |
58,693 |
58,649 |
58,604 |
58,559 |
0.3 |
% |
0.3 |
% |
|||||||||||
Accrued interest payable |
5,041 |
4,700 |
4,726 |
3,927 |
2,775 |
29.4 |
% |
81.7 |
% |
|||||||||||
Other liabilities |
58,800 |
12,906 |
5,211 |
4,675 |
9,240 |
1442.2 |
% |
536.4 |
% |
|||||||||||
Total liabilities |
3,854,922 |
3,876,606 |
3,811,636 |
3,817,076 |
3,778,798 |
-2.3 |
% |
2.0 |
% |
|||||||||||
Shareholders' equity: |
||||||||||||||||||||
Common stock |
266,758 |
264,905 |
261,623 |
259,517 |
223,594 |
2.8 |
% |
19.3 |
% |
|||||||||||
Retained earnings |
123,250 |
123,176 |
119,433 |
108,884 |
98,723 |
0.2 |
% |
24.8 |
% |
|||||||||||
Accumulated other comprehensive (loss), net |
(6,587) |
(15,341) |
(24,982) |
(20,342) |
(17,555) |
-231.4 |
% |
-62.5 |
% |
|||||||||||
Total shareholders' equity |
383,421 |
372,740 |
356,074 |
348,059 |
304,762 |
11.6 |
% |
25.8 |
% |
|||||||||||
Noncontrolling interest in consolidated subsidiary |
93 |
93 |
103 |
103 |
103 |
0.0 |
% |
-9.7 |
% |
|||||||||||
Total equity |
383,514 |
372,833 |
356,177 |
348,162 |
304,865 |
11.6 |
% |
25.8 |
% |
|||||||||||
Total liabilities and shareholders' equity |
$ |
4,238,436 |
$ |
4,249,439 |
$ |
4,167,813 |
$ |
4,165,238 |
$ |
4,083,663 |
-1.1 |
% |
3.8 |
% |
Average Balance, Average Yield Earned and Average Rate Paid (7) |
||||||||||||||||||
For the Periods Ended |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
(In Thousands, Except %) |
||||||||||||||||||
Three Months Ended |
Three Months Ended |
|||||||||||||||||
March 31, 2019 |
December 31, 2018 |
|||||||||||||||||
Average |
Interest |
Average |
Average |
Interest |
Average |
|||||||||||||
balances |
income/ |
yield/ |
balances |
income/ |
yield/ |
|||||||||||||
expense |
rate |
expense |
rate |
|||||||||||||||
Interest-earning assets: |
||||||||||||||||||
Loans(1)(6) |
$ |
2,764,675 |
$ |
38,238 |
5.61 |
% |
$ |
2,617,649 |
$ |
36,234 |
5.49 |
% |
||||||
Loans held for sale |
9,438 |
115 |
4.94 |
% |
9,129 |
104 |
4.52 |
% |
||||||||||
Securities: |
||||||||||||||||||
Taxable |
919,549 |
6,394 |
2.82 |
% |
1,082,429 |
7,058 |
2.59 |
% |
||||||||||
Tax-Exempt |
181,699 |
1,990 |
4.44 |
% |
193,004 |
2,186 |
4.49 |
% |
||||||||||
Restricted equity securities |
22,375 |
334 |
6.05 |
% |
21,811 |
334 |
6.08 |
% |
||||||||||
Total Securities |
1,123,623 |
8,718 |
3.15 |
% |
1,297,244 |
9,578 |
2.93 |
% |
||||||||||
Certificates of deposit at other financial institutions |
3,592 |
20 |
2.26 |
% |
3,123 |
16 |
2.03 |
% |
||||||||||
Fed funds sold and other (2) |
142,903 |
967 |
2.74 |
% |
127,476 |
709 |
2.21 |
% |
||||||||||
Total interest earning assets |
4,044,231 |
48,058 |
4.82 |
% |
4,054,621 |
46,641 |
4.56 |
% |
||||||||||
Noninterest Earning Assets: |
||||||||||||||||||
Allowance for loan losses |
(24,054) |
(22,667) |
||||||||||||||||
Other assets |
200,078 |
151,749 |
||||||||||||||||
Total noninterest earning assets |
176,024 |
129,082 |
||||||||||||||||
Total assets |
$ |
4,220,255 |
$ |
4,183,703 |
||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||
Interest bearing deposits: |
||||||||||||||||||
Interest Checking |
$ |
857,096 |
$ |
4,420 |
2.09 |
% |
$ |
751,873 |
$ |
3,564 |
1.88 |
% |
||||||
Money market |
992,842 |
5,979 |
2.44 |
% |
822,850 |
4,499 |
2.17 |
% |
||||||||||
Savings deposits |
40,609 |
28 |
0.28 |
% |
44,336 |
32 |
0.29 |
% |
||||||||||
Time deposits |
1,165,666 |
6,563 |
2.28 |
% |
1,442,783 |
7,846 |
2.16 |
% |
||||||||||
Total interest bearing deposits |
3,056,213 |
16,990 |
2.25 |
% |
3,061,842 |
15,941 |
2.07 |
% |
||||||||||
Other interest-bearing liabilities: |
||||||||||||||||||
FHLB advances |
364,711 |
1,918 |
2.13 |
% |
365,696 |
1,979 |
2.15 |
% |
||||||||||
Federal funds purchased and other (3) |
10,594 |
72 |
2.76 |
% |
19,626 |
123 |
2.49 |
% |
||||||||||
Subordinated notes and other borrowings |
58,709 |
1,123 |
7.76 |
% |
58,664 |
1,082 |
7.32 |
% |
||||||||||
Total other interest-bearing liabilities |
434,014 |
3,113 |
2.91 |
% |
443,986 |
3,184 |
2.85 |
% |
||||||||||
Total Interest-bearing liabilities |
$ |
3,490,227 |
$ |
20,103 |
2.34 |
% |
$ |
3,505,828 |
$ |
19,125 |
2.16 |
% |
||||||
Noninterest bearing liabilities: |
||||||||||||||||||
Demand deposits |
291,176 |
303,192 |
||||||||||||||||
Other liabilities |
61,736 |
13,974 |
||||||||||||||||
Total noninterest-bearing liabilities |
352,912 |
317,166 |
||||||||||||||||
Total liabilities |
3,843,139 |
3,822,994 |
||||||||||||||||
Shareholders' equity |
377,116 |
360,709 |
||||||||||||||||
Total liabilities and shareholders' equity |
$ |
4,220,255 |
$ |
4,183,703 |
||||||||||||||
Net interest income |
$ |
27,955 |
$ |
27,516 |
||||||||||||||
Interest rate spread (4) |
2.48 |
% |
2.40 |
% |
||||||||||||||
Net interest margin (5) |
2.80 |
% |
2.69 |
% |
||||||||||||||
Cost of total deposits |
2.06 |
% |
1.88 |
% |
||||||||||||||
Average interest-earning assets to average |
115.87 |
% |
115.65 |
% |
||||||||||||||
interest-bearing liabilities |
||||||||||||||||||
Tax equivalent adjustment |
$ |
535 |
$ |
595 |
||||||||||||||
Loan yield components: |
||||||||||||||||||
Contractual interest rate on loans held for investment (1) |
$ |
36,574 |
5.36 |
% |
$ |
34,428 |
5.20 |
% |
||||||||||
Origination and other loan fee income |
1,606 |
0.24 |
% |
1,647 |
0.25 |
% |
||||||||||||
Accretion on purchased loans |
173 |
0.03 |
% |
219 |
0.03 |
% |
||||||||||||
Nonaccrual interest collections |
- |
- |
% |
44 |
0.01 |
% |
||||||||||||
Total loan yield |
$ |
38,353 |
5.63 |
% |
$ |
36,338 |
5.49 |
% |
(1) Loan balances are net of deferred origination fees and costs. Non-accrual loans are included in total loan balances. |
||||||||||||||||||
(2) Includes federal funds sold and capital stock in the Federal Reserve Bank and Federal Home Loan Bank, and interest-bearing deposits at the Federal Reserve Bank and the Federal Home Loan Bank. |
||||||||||||||||||
(3) Includes repurchase agreements. |
||||||||||||||||||
(4) Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities. |
||||||||||||||||||
(5) Represents net interest income (annualized) divided by total average earning assets. |
||||||||||||||||||
(6) Interest income and rates include the effects of a tax equivalent adjustments to adjust tax-exempt interest income on tax exempt loans and investment securities to a fully taxable basis |
||||||||||||||||||
(7) Averages balances are average daily balances. |
Average Balance, Average Yield Earned and Average Rate Paid (7) |
||||||||||||||||||||||||||
For the Quarters Ended |
||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||
(In Thousands, Except %) |
||||||||||||||||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended |
||||||||||||||||||||||||
September 30, 2018 |
June 30, 2018 |
March 31, 2018 |
||||||||||||||||||||||||
Average |
Interest |
Average |
Average |
Interest |
Average |
Average |
Interest |
Average |
||||||||||||||||||
balances |
income/ |
yield/ |
balances |
income/ |
yield/ |
balances |
income/ |
yield/ |
||||||||||||||||||
expense |
rate |
expense |
rate |
expense |
rate |
|||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||||
Loans held for investment(1)(6) |
$ |
2,517,545 |
$ |
34,337 |
5.41 |
% |
$ |
2,448,646 |
$ |
32,197 |
5.27 |
% |
$ |
2,299,219 |
$ |
28,732 |
5.07 |
% |
||||||||
Loans held for sale |
11,059 |
120 |
4.3 |
% |
13,474 |
142 |
4.23 |
% |
8,680 |
73 |
3.41 |
% |
||||||||||||||
Securities: |
||||||||||||||||||||||||||
Taxable |
1,111,376 |
6,460 |
2.31 |
% |
1,179,000 |
6,905 |
2.35 |
% |
1,059,989 |
6,111 |
2.34 |
% |
||||||||||||||
Tax-Exempt |
229,579 |
2,605 |
4.5 |
% |
231,118 |
2,613 |
4.53 |
% |
229,206 |
2,592 |
4.59 |
% |
||||||||||||||
Restricted equity securities |
21,067 |
313 |
5.89 |
% |
20,619 |
329 |
6.40 |
% |
18,658 |
274 |
5.96 |
% |
||||||||||||||
Total Securities |
1,362,022 |
9,378 |
2.73 |
% |
1,430,737 |
9,847 |
2.76 |
% |
1,307,853 |
8,977 |
2.78 |
% |
||||||||||||||
Certificates of deposit at other financial institutions |
3,113 |
16 |
2.04 |
% |
3,459 |
19 |
2.2 |
% |
2,814 |
12 |
1.73 |
% |
||||||||||||||
Fed funds sold and other (2) |
107,872 |
567 |
2.09 |
% |
150,393 |
642 |
1.71 |
% |
249,391 |
942 |
1.53 |
% |
||||||||||||||
Total interest earning assets |
4,001,611 |
44,418 |
4.40 |
% |
4,046,709 |
42,847 |
4.25 |
% |
3,867,957 |
38,736 |
4.06 |
% |
||||||||||||||
Noninterest Earning Assets: |
||||||||||||||||||||||||||
Provision for loan losses |
(22,588) |
(21,994) |
(21,683) |
|||||||||||||||||||||||
Other assets |
153,478 |
144,738 |
125,590 |
|||||||||||||||||||||||
Total noninterest earning assets |
130,890 |
122,744 |
103,907 |
|||||||||||||||||||||||
Total assets |
$ |
4,132,501 |
$ |
4,169,453 |
$ |
3,971,864 |
||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||||
Interest bearing deposits: |
||||||||||||||||||||||||||
Interest Checking |
$ |
790,733 |
$ |
3,406 |
1.71 |
% |
$ |
861,235 |
$ |
3,329 |
1.55 |
% |
$ |
918,332 |
$ |
3,166 |
1.40 |
% |
||||||||
Money market |
736,157 |
3,489 |
1.88 |
% |
772,032 |
3048 |
1.58 |
% |
744,473 |
2,600 |
1.42 |
% |
||||||||||||||
Savings deposits |
46,589 |
34 |
0.29 |
% |
47,807 |
38 |
0.32 |
% |
50,442 |
38 |
0.31 |
% |
||||||||||||||
Time deposits |
1,466,903 |
7,208 |
1.95 |
% |
1,417,141 |
6,189 |
1.75 |
% |
1,271,558 |
4,839 |
1.54 |
% |
||||||||||||||
Total interest bearing deposits |
3,040,382 |
14,137 |
1.84 |
% |
3,098,215 |
12,604 |
1.63 |
% |
2,984,805 |
10,643 |
1.45 |
|||||||||||||||
Other interest-bearing liabilities: |
||||||||||||||||||||||||||
FHLB advances |
351,228 |
1,867 |
2.11 |
% |
330,758 |
1,414 |
1.71 |
% |
296,667 |
1,110 |
1.52 |
% |
||||||||||||||
Federal funds purchased and other (3) |
12,805 |
69 |
2.14 |
% |
30,750 |
131 |
1.71 |
% |
31,823 |
96 |
1.22 |
% |
||||||||||||||
Subordinated notes and other borrowings |
58,622 |
1,082 |
7.32 |
% |
58,576 |
1,082 |
7.41 |
% |
58,532 |
1,082 |
7.50 |
% |
||||||||||||||
Total other interest-bearing liabilities |
422,655 |
3,018 |
2.83 |
% |
420,084 |
2,627 |
2.51 |
% |
387,022 |
2,288 |
2.40 |
% |
||||||||||||||
Total Interest-bearing liabilities |
$ |
3,463,037 |
$ |
17,155 |
1.97 |
% |
$ |
3,518,299 |
$ |
15,231 |
1.74 |
% |
$ |
3,371,827 |
$ |
12,931 |
1.56 |
% |
||||||||
Noninterest bearing liabilities: |
||||||||||||||||||||||||||
Demand deposits |
305,432 |
298,125 |
286,918 |
|||||||||||||||||||||||
Other liabilities |
12,739 |
12,854 |
13,279 |
|||||||||||||||||||||||
Total noninterest-bearing liabilities |
318,171 |
310,979 |
300,197 |
|||||||||||||||||||||||
Total liabilities |
3,781,208 |
3,829,278 |
3,672,024 |
|||||||||||||||||||||||
Shareholders' equity |
351,293 |
340,175 |
299,840 |
|||||||||||||||||||||||
Total liabilities and shareholders' equity |
$ |
4,132,501 |
$ |
4,169,453 |
$ |
3,971,864 |
||||||||||||||||||||
Net interest income |
$ |
27,263 |
$ |
27,616 |
$ |
25,805 |
||||||||||||||||||||
Interest rate spread (4) |
2.43 |
% |
2.51 |
% |
2.50 |
% |
||||||||||||||||||||
Net interest margin (5) |
2.70 |
% |
2.74 |
% |
2.71 |
% |
||||||||||||||||||||
Cost of total deposits |
1.68 |
% |
1.49 |
% |
1.32 |
% |
||||||||||||||||||||
Average interest-earning assets to average |
115.55 |
% |
115 |
% |
114.71 |
% |
||||||||||||||||||||
interest-bearing liabilities |
||||||||||||||||||||||||||
Tax equivalent adjustment |
$ |
701 |
$ |
711 |
$ |
689 |
||||||||||||||||||||
Loan yield components: |
||||||||||||||||||||||||||
Contractual interest rate on loans held for investment (1) |
$ |
32,292 |
5.06 |
% |
$ |
30,505 |
4.97 |
% |
$ |
27,383 |
4.81 |
% |
||||||||||||||
Origination and other loan fee income |
1,434 |
0.24 |
% |
1,473 |
0.24 |
% |
1,170 |
0.21 |
% |
|||||||||||||||||
Accretion on purchased loans |
510 |
0.08 |
% |
360 |
0.06 |
% |
252 |
0.04 |
% |
|||||||||||||||||
Nonaccrual interest collections |
221 |
0.03 |
% |
1 |
- |
% |
- |
- |
% |
|||||||||||||||||
Total loan yield |
$ |
34,457 |
5.41 |
% |
$ |
32,339 |
5.27 |
% |
$ |
28,805 |
5.06 |
% |
(1) Loan balances are net of deferred origination fees and costs. Non-accrual loans are included in total loan balances. |
|||||||||||||||||||||||||||||||
(2) Includes federal funds sold, capital stock in the Federal Reserve Bank and Federal Home Loan Bank, and interest-bearing deposits at the Federal Reserve Bank and the Federal Reserve Bank and the Federal Home Loan Bank. |
|||||||||||||||||||||||||||||||
(3) Includes repurchase agreements. |
|||||||||||||||||||||||||||||||
(4) Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities. |
|||||||||||||||||||||||||||||||
(5) Represents net interest income (annualized) divided by total average earning assets. |
|||||||||||||||||||||||||||||||
(6) Interest income and rates include the effects of a tax equivalent adjustments to adjust tax-exempt interest income on tax exempt loans and investment securities to a fully taxable basis. |
|||||||||||||||||||||||||||||||
(7) Averages balances are average daily balances. |
Loan Portfolio and Asset Quality |
||||||||||||||||||||||||
For the Quarters Ended |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
(In Thousands, Except %) |
||||||||||||||||||||||||
2019 |
2018 |
|||||||||||||||||||||||
March 31, |
% of |
December 31, |
% of |
September 30, |
% of |
June 30, |
% of |
March 31, |
% of |
|||||||||||||||
2019 |
Total |
2018 |
Total |
2018 |
Total |
2018 |
Total |
2018 |
Total |
|||||||||||||||
Loan portfolio |
||||||||||||||||||||||||
Commercial and industrial |
$ |
635,673 |
22.64% |
$ |
591,479 |
22.19% |
$ |
521,396 |
20.45% |
$ |
492,477 |
19.92% |
$ |
463,873 |
20.08% |
|||||||||
Construction and land development |
579,584 |
20.65% |
583,022 |
21.87% |
586,324 |
22.99% |
561,420 |
22.71% |
522,586 |
22.62% |
||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Nonfarm, nonresidential |
851,102 |
30.32% |
752,806 |
28.24% |
730,586 |
28.65% |
715,988 |
28.96% |
672,546 |
29.11% |
||||||||||||||
Other |
40,597 |
1.45% |
47,965 |
1.80% |
45,954 |
1.80% |
45,610 |
1.84% |
43,064 |
1.86% |
||||||||||||||
Residential real estate: |
||||||||||||||||||||||||
Closed-end 1-to-4 family |
498,511 |
17.76% |
494,366 |
18.55% |
478,418 |
18.76% |
465,873 |
18.85% |
431,697 |
18.69% |
||||||||||||||
Other |
197,446 |
7.03% |
190,173 |
7.13% |
181,890 |
7.13% |
183,913 |
7.44% |
172,347 |
7.46% |
||||||||||||||
Consumer and other |
4,464 |
0.16% |
5,588 |
0.21% |
5,553 |
0.22% |
6,812 |
0.28% |
3,905 |
0.17% |
||||||||||||||
Total loans held for investment |
$ |
2,807,377 |
100.00% |
$ |
2,665,399 |
100.00% |
$ |
2,550,121 |
100.00% |
$ |
2,472,093 |
100.00% |
$ |
2,310,018 |
100.00% |
|||||||||
Allowance for loan losses roll forward summary |
||||||||||||||||||||||||
Allowance for loan losses at the beginning of the period |
$ |
23,451 |
$ |
22,479 |
$ |
22,341 |
$ |
21,738 |
$ |
21,247 |
||||||||||||||
Charge-off's |
(653) |
(5) |
(5) |
(5) |
(106) |
|||||||||||||||||||
Recoveries |
4 |
2 |
7 |
38 |
24 |
|||||||||||||||||||
Provision for Loan losses |
5,055 |
975 |
136 |
570 |
573 |
|||||||||||||||||||
Allowance for loan losses at the end of the period |
$ |
27,857 |
$ |
23,451 |
$ |
22,479 |
$ |
22,341 |
$ |
21,738 |
||||||||||||||
Allowance for loan losses as a percentage of total loans held for investment |
0.99% |
0.88% |
0.88% |
0.90% |
0.94% |
|||||||||||||||||||
Charge-off's |
||||||||||||||||||||||||
Commercial and industrial |
$ |
(568) |
$ |
- |
$ |
- |
$ |
- |
$ |
(49) |
||||||||||||||
Construction and land development |
- |
- |
- |
- |
(39) |
|||||||||||||||||||
Commercial real estate: |
- |
- |
- |
- |
- |
|||||||||||||||||||
Nonfarm, nonresidential |
- |
- |
- |
- |
- |
|||||||||||||||||||
Other |
- |
- |
- |
- |
- |
|||||||||||||||||||
Residential real estate: |
- |
- |
- |
- |
- |
|||||||||||||||||||
Closed-end 1-to-4 family |
- |
- |
- |
- |
(7) |
|||||||||||||||||||
Other |
(15) |
- |
- |
- |
- |
|||||||||||||||||||
Consumer and other |
(70) |
(5) |
(5) |
(5) |
(11) |
|||||||||||||||||||
Total Charge-off's |
(653) |
(5) |
(5) |
(5) |
(106) |
|||||||||||||||||||
Recoveries |
||||||||||||||||||||||||
Commercial and industrial |
- |
- |
- |
10 |
- |
|||||||||||||||||||
Construction and land development |
- |
- |
- |
1 |
- |
|||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||
Nonfarm, nonresidential |
- |
- |
- |
- |
- |
|||||||||||||||||||
Other |
- |
- |
- |
- |
- |
|||||||||||||||||||
Residential real estate: |
||||||||||||||||||||||||
Closed-end 1-to-4 family |
- |
- |
- |
6 |
3 |
|||||||||||||||||||
Other |
2 |
1 |
5 |
13 |
16 |
|||||||||||||||||||
Consumer and other |
2 |
1 |
2 |
8 |
5 |
|||||||||||||||||||
Total Recoveries |
4 |
2 |
7 |
38 |
24 |
|||||||||||||||||||
Net (charge-off's) recoveries |
$ |
(649) |
$ |
(3) |
$ |
2 |
$ |
33 |
$ |
(82) |
||||||||||||||
Net charge-off's (recoveries) as a percentage of average total loans |
0.10% |
0.00% |
0.00% |
0.00% |
0.01% |
|||||||||||||||||||
Loans classified as substandard or worse |
$ |
35,728 |
$ |
38,711 |
$ |
17,004 |
$ |
17,088 |
$ |
17,617 |
||||||||||||||
Purchased credit impairment loans |
2,020 |
2,015 |
2,023 |
2,413 |
2,440 |
|||||||||||||||||||
Nonperforming assets(a) |
||||||||||||||||||||||||
Past due 90 days or more and accruing interest |
$ |
180 |
$ |
208 |
$ |
565 |
$ |
530 |
$ |
178 |
||||||||||||||
Nonaccrual |
11,724 |
5,488 |
3,407 |
2,907 |
3,325 |
|||||||||||||||||||
Total nonperforming loans held for investment |
$ |
11,904 |
$ |
5,696 |
$ |
3,972 |
$ |
3,437 |
$ |
3,503 |
||||||||||||||
Foreclosed assets |
0 |
0 |
1,853 |
1,853 |
1,503 |
|||||||||||||||||||
Total nonperforming assets |
$ |
11,904 |
$ |
5,696 |
$ |
5,825 |
$ |
5,290 |
$ |
5,006 |
||||||||||||||
Total nonperforming loans as a percentage of loans held for investment |
0.42% |
0.21% |
0.16% |
0.14% |
0.15% |
|||||||||||||||||||
Total nonperforming assets as a percentage of total assets |
0.28% |
0.13% |
0.14% |
0.13% |
0.12% |
|||||||||||||||||||
Total accruing loans over 90 days delinquent as a percentage of total assets |
0.00% |
0.00% |
0.01% |
0.01% |
0.00% |
|||||||||||||||||||
Loans restructured as troubled debt restructurings |
$ |
- |
$ |
167 |
$ |
883 |
$ |
166 |
$ |
165 |
||||||||||||||
Troubled debt restructurings as a percentage of loans held for investment |
0.00% |
0.01% |
0.03% |
0.01% |
0.01% |
(a)Nonperforming assets excludes purchase credit impaired loans |
Preliminary Capital Ratios |
|||||||
(Unaudited) |
|||||||
(In Thousands, Except %) |
|||||||
Computation of Tangible Common Equity to Tangible Assets: |
March 31, 2019 |
December 31, 2018 |
|||||
Total Shareholders' Equity |
$ |
383,421 |
$ |
372,740 |
|||
Less: |
|||||||
Goodwill |
18,176 |
18,176 |
|||||
Other intangibles |
844 |
991 |
|||||
Tangible Common Equity |
$ |
364,401 |
$ |
353,573 |
|||
Total Assets |
$ |
4,238,436 |
$ |
4,249,439 |
|||
Less: |
|||||||
Goodwill |
18,176 |
18,176 |
|||||
Other intangibles |
844 |
991 |
|||||
Tangible Assets |
$ |
4,219,416 |
$ |
4,230,272 |
|||
Preliminary Total Risk-Weighted Assets |
$ |
3,263,445 |
$ |
3,011,345 |
|||
Total Common Equity to Total Assets |
9.0 |
% |
8.8 |
% |
|||
Tangible Common Equity to Tangible Assets* |
8.6 |
% |
8.4 |
% |
|||
March 31, 2019 |
December 31, 2018 |
||||||
Preliminary Regulatory Capital: |
|||||||
Common Equity Tier 1 Capital |
$ |
369,202 |
$ |
367,096 |
|||
Tier 1 Capital |
369,202 |
367,096 |
|||||
Total Capital |
455,881 |
449,325 |
|||||
Preliminary Regulatory Capital Ratios: |
|||||||
Common Equity Tier 1 |
11.3 |
% |
12.2 |
% |
|||
Tier 1 Risk-Based |
11.3 |
% |
12.2 |
% |
|||
Total Risk-Based |
14.0 |
% |
14.9 |
% |
|||
Tier 1 Leverage |
8.8 |
% |
8.8 |
% |
Non-GAAP Reconciliation |
|||||||||||||||
For the Years and Quarters Ended |
|||||||||||||||
(Unaudited) |
|||||||||||||||
(In Thousands, Except Share Data and %) |
|||||||||||||||
2019 |
2018 |
||||||||||||||
Core net income |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
||||||||||
Pre-tax net income |
$ |
3,235 |
$ |
3,873 |
$ |
11,617 |
$ |
12,432 |
$ |
12,511 |
|||||
Non-core items: |
|||||||||||||||
Noninterest income |
|||||||||||||||
(Gain) / Loss On Sales of Securities |
- |
4,160 |
- |
- |
- |
||||||||||
Noninterest expenses |
|||||||||||||||
Post employment and retirement expense |
4,143 |
3,151 |
- |
- |
- |
||||||||||
Pre-tax core net income |
$ |
7,378 |
$ |
11,184 |
$ |
11,617 |
$ |
12,432 |
$ |
12,511 |
|||||
Core income tax expense |
1,275 |
1,998 |
1,068 |
2,263 |
2,459 |
||||||||||
Core net income |
$ |
6,103 |
$ |
9,186 |
$ |
10,549 |
$ |
10,169 |
$ |
10,052 |
|||||
Less: earnings attributable to noncontrolling interest |
- |
8 |
- |
8 |
- |
||||||||||
Core net income available to common shareholders |
6,103 |
9,178 |
10,549 |
10,161 |
10,052 |
||||||||||
Less: earnings allocated to participating securities |
71 |
100 |
190 |
161 |
102 |
||||||||||
Core net income allocated to common shareholders |
6,032 |
9,078 |
10,359 |
10,000 |
9,950 |
||||||||||
Weighted average common shares outstanding fully diluted |
14,804,830 |
14,821,540 |
14,903,751 |
14,814,059 |
13,672,384 |
||||||||||
Core diluted earnings per share |
|||||||||||||||
Diluted earnings per share |
$ |
0.19 |
$ |
0.25 |
$ |
0.70 |
$ |
0.68 |
$ |
0.73 |
|||||
Non-core items: |
|||||||||||||||
Noninterest income |
|||||||||||||||
(Gain) / Loss On Sales of Securities |
- |
0.28 |
- |
- |
- |
||||||||||
Noninterest expenses |
|||||||||||||||
Accrual for Post Employment Benefits |
0.28 |
0.21 |
- |
- |
- |
||||||||||
Add'l earnings available to participative stock grants |
- |
- |
- |
- |
- |
||||||||||
Tax effect |
(0.06) |
(0.13) |
- |
- |
- |
||||||||||
Core diluted earnings per share |
$ |
0.41 |
$ |
0.61 |
$ |
0.70 |
$ |
0.68 |
$ |
0.73 |
Non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. Excludes 1Q19 compensation-related, nonrecurring expenses and 4Q'18 compensation-related, nonrecurring expenses and securities losses. |
|||||||||||||||
See "GAAP reconciliation and use of non-GAAP financial measures" and the reconciliation tables above for a discussion and reconciliation of non-GAAP financial measures. |
Non-GAAP Reconciliation |
||||||||||||||||||||
For the Quarters Ended |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(In Thousands, Except Share Data and %) |
||||||||||||||||||||
2019 |
2018 |
|||||||||||||||||||
Core efficiency ratio |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
|||||||||||||||
Total noninterest expense |
$ |
22,616 |
$ |
21,689 |
$ |
18,251 |
$ |
18,050 |
$ |
15,488 |
||||||||||
Less post employment and retirement expense |
(4,143) |
(3,151) |
- |
- |
- |
|||||||||||||||
Core noninterest expense |
$ |
18,473 |
$ |
18,538 |
$ |
18,251 |
$ |
18,050 |
$ |
15,488 |
||||||||||
Net interest income |
$ |
27,420 |
$ |
26,921 |
$ |
26,562 |
$ |
26,905 |
$ |
25,116 |
||||||||||
Total noninterest income |
3,486 |
(384) |
3,442 |
4,147 |
3,456 |
|||||||||||||||
(Gain) / Loss On Sales of Securities |
- |
4,160 |
- |
- |
- |
|||||||||||||||
Core noninterest income |
3,486 |
3,776 |
3,442 |
4,147 |
3,456 |
|||||||||||||||
Core revenue |
$ |
30,906 |
$ |
30,697 |
$ |
30,004 |
$ |
31,052 |
$ |
28,572 |
||||||||||
Efficiency ratio (GAAP)(1) |
73.2 |
% |
81.7 |
% |
60.8 |
% |
58.1 |
% |
54.2 |
% |
||||||||||
Core efficiency ratio |
59.8 |
% |
60.4 |
% |
60.8 |
% |
58.1 |
% |
54.2 |
% |
||||||||||
(1) Efficiency ratio (GAAP) is calculated by dividing reported noninterest expense by reported total core revenue |
||||||||||||||||||||
2019 |
2018 |
|||||||||||||||||||
Tangible assets and equity |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
|||||||||||||||
Tangible Assets |
||||||||||||||||||||
Total assets |
$ |
4,238,436 |
$ |
4,249,439 |
$ |
4,167,813 |
$ |
4,165,238 |
$ |
4,083,663 |
||||||||||
Less goodwill |
18,176 |
18,176 |
18,176 |
18,176 |
9,124 |
|||||||||||||||
Less intangibles, net |
844 |
991 |
1,151 |
1,323 |
950 |
|||||||||||||||
Tangible assets |
$ |
4,219,416 |
$ |
4,230,272 |
$ |
4,148,486 |
$ |
4,145,739 |
$ |
4,073,589 |
||||||||||
Tangible Common Equity |
||||||||||||||||||||
Total shareholders' equity |
$ |
383,421 |
$ |
372,740 |
$ |
356,074 |
$ |
348,059 |
$ |
304,762 |
||||||||||
Less goodwill |
18,176 |
18,176 |
18,176 |
18,176 |
9,124 |
|||||||||||||||
Less intangibles, net |
844 |
991 |
1,151 |
1,323 |
950 |
|||||||||||||||
Tangible common equity |
$ |
364,401 |
$ |
353,573 |
$ |
336,747 |
$ |
328,560 |
$ |
294,688 |
||||||||||
Common shares outstanding |
14,574,339 |
14,538,085 |
14,525,351 |
14,480,240 |
13,258,142 |
|||||||||||||||
Book value per common share |
$ |
26.31 |
$ |
25.64 |
$ |
24.51 |
$ |
24.04 |
$ |
22.99 |
||||||||||
Tangible book value per common share |
$ |
25.00 |
$ |
24.32 |
$ |
23.18 |
$ |
22.69 |
$ |
22.23 |
||||||||||
Total shareholders' equity to total assets |
9.0 |
% |
8.8 |
% |
8.5 |
% |
8.4 |
% |
7.5 |
% |
||||||||||
Tangible common equity to tangible assets |
8.6 |
% |
8.4 |
% |
8.1 |
% |
7.9 |
% |
7.2 |
% |
Non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. Excludes 1Q19 compensation-related, nonrecurring expenses and 4Q'18 compensation-related, nonrecurring expenses and securities losses. |
||||||||||||||||||||
See "GAAP reconciliation and use of non-GAAP financial measures" and the reconciliation tables above for a discussion and reconciliation of non-GAAP financial measures. |
Non-GAAP Reconciliation |
||||||||||||||||||||
For the Quarters Ended |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
(In Thousands, Except Share Data and %) |
||||||||||||||||||||
2019 |
2018 |
|||||||||||||||||||
Return on average tangible common equity |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
|||||||||||||||
Total average shareholders' equity |
$ |
377,116 |
$ |
360,709 |
$ |
351,293 |
$ |
340,175 |
$ |
299,840 |
||||||||||
Less average goodwill |
18,176 |
18,176 |
18,176 |
18,383 |
9,124 |
|||||||||||||||
Less intangibles, net |
933 |
1,092 |
1,257 |
1,477 |
1,012 |
|||||||||||||||
Average tangible common equity |
$ |
358,007 |
$ |
341,441 |
$ |
331,860 |
$ |
320,315 |
$ |
289,704 |
||||||||||
Net income available to common shareholders (1) |
$ |
2,901 |
$ |
3,743 |
$ |
10,549 |
$ |
10,161 |
$ |
10,052 |
||||||||||
Return on average tangible common equity |
3.3 |
% |
4.3 |
% |
12.6 |
% |
12.7 |
% |
14.1 |
% |
||||||||||
2019 |
2018 |
|||||||||||||||||||
Core return on average tangible common equity |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
|||||||||||||||
Pre-tax net income |
$ |
3,235 |
$ |
3,873 |
$ |
11,617 |
$ |
12,432 |
$ |
12,511 |
||||||||||
Adjustments: |
||||||||||||||||||||
Add non-core items |
4,143 |
7,311 |
- |
- |
- |
|||||||||||||||
Less core income tax expense |
1,275 |
1,998 |
1,068 |
2,271 |
2,459 |
|||||||||||||||
Core net income (2) |
$ |
6,103 |
$ |
9,178 |
$ |
10,549 |
$ |
10,161 |
$ |
10,052 |
||||||||||
Core return on average tangible common equity |
6.9 |
% |
10.7 |
% |
12.6 |
% |
12.7 |
% |
14.1 |
% |
||||||||||
2019 |
2018 |
|||||||||||||||||||
Core return on average assets and equity |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
|||||||||||||||
Net income |
$ |
2,901 |
$ |
3,743 |
$ |
10,549 |
$ |
10,161 |
$ |
10,052 |
||||||||||
Average assets |
4,220,255 |
4,183,703 |
4,132,501 |
4,169,453 |
3,971,864 |
|||||||||||||||
Average equity |
377,116 |
360,709 |
351,293 |
340,175 |
299,840 |
|||||||||||||||
Return on average assets |
0.28 |
% |
0.35 |
% |
1.01 |
% |
0.98 |
% |
1.03 |
% |
||||||||||
Return on average equity |
3.1 |
% |
4.1 |
% |
11.9 |
% |
12.0 |
% |
13.6 |
% |
||||||||||
Core net income (2) |
$ |
6,103 |
$ |
9,178 |
$ |
10,549 |
$ |
10,161 |
$ |
10,052 |
||||||||||
Core return on average assets |
0.59 |
% |
0.87 |
% |
1.01 |
% |
0.98 |
% |
1.03 |
% |
||||||||||
Core return on average equity |
6.6 |
% |
10.1 |
% |
11.9 |
% |
12.0 |
% |
13.6 |
% |
||||||||||
2019 |
2018 |
|||||||||||||||||||
Core total revenue |
First Quarter |
Fourth Quarter |
Third Quarter |
Second Quarter |
First Quarter |
|||||||||||||||
Net interest income |
$ |
27,420 |
$ |
26,921 |
$ |
26,562 |
$ |
26,905 |
$ |
25,116 |
||||||||||
Noninterest income |
3,486 |
(384) |
3,442 |
4,147 |
3,456 |
|||||||||||||||
Adjustment |
||||||||||||||||||||
(Gain) / Loss On Sales of Securities |
- |
4,160 |
- |
- |
- |
|||||||||||||||
Core total revenue |
$ |
30,906 |
$ |
30,697 |
$ |
30,004 |
$ |
31,052 |
$ |
28,572 |
||||||||||
Annualized net income available to common shareholders (1) |
$ |
11,765 |
||||||||||||||||||
Annualized core net income (2) |
$ |
24,752 |
(1) Annualized net income available to common shareholders utilized in calculating year-to-date return on average tangible common equity. |
||||||||||||||||||||
(2) Annualized core net income utilized in calculating core return on average tangible common equity and core return on average assets and average equity. |
||||||||||||||||||||
Non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. Excludes 1Q19 compensation-related, nonrecurring expenses and 4Q'18 compensation-related, non-reoccuring expenses and securities losses. |
||||||||||||||||||||
See "GAAP reconciliation and use of non-GAAP financial measures" and the reconciliation tables above for a discussion and reconciliation of non-GAAP financial measures. |
SOURCE Franklin Financial Network, Inc.
Related Links
http://www.FranklinSynergyBank.com
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article