Strategic Merger Agreement Signed with FB
Financial Corporation
Net Interest Margin 3.12%, 14 Basis Point
Expansion from Previous Quarter
Earnings per Diluted Common Share of
$0.64
Franklin Financial Network, Inc. (the "Company") (NYSE: FSB),
parent company of Franklin Synergy Bank (the "Bank"), today
announced a merger with FB Financial Corporation. The details of
the merger are contained within a joint press release issued by the
two companies today. The Company reported net income of $9.7
million, or $0.64 per diluted common share, for the quarter-ended
December 31, 2019, compared to $3.8 million, or $0.25 per diluted
common share, for the quarter-ended December 31, 2018.
The Company reported net income of $29.1 million, or $1.93 per
diluted common share, for the year-ended December 31, 2019,
compared to $34.5 million, or $2.34 per diluted common share, for
the year-ended December 31, 2018.
Core net income for the quarter-ended December 31, 2019 was
$10.2 million, or $0.68 per diluted common share, compared to $9.2
million, or $0.61 per diluted common share, for the quarter-ended
December 31, 2018. Core pre‑tax pre-provision profit was $12.4
million for the quarter-ended December 31, 2019, an increase of
2.1% from the quarter-ended December 31, 2018.
Chief Executive Officer, J. Myers Jones, III, stated, “We are
very pleased with the Company’s results for the fourth quarter and
for the full year of 2019. These results can be directly attributed
to the hard work that our entire team has done over the course of
the past year to unlock the Bank’s core value through the success
of various strategic initiatives such as balance sheet rotation and
optimization, reduction of non-core banking activities, and a
multitude of operational efficiency improvements. As we look ahead,
we are very excited to announce that we will be joining our
partners at FirstBank to continue to build a phenomenal middle
Tennessee-headquartered bank and look forward to years of growing
together, with our shared passion and focus on our customers,
employees, communities, and shareholders.”
Fourth Quarter and Full 2019 Key
Highlights
- Net interest margin (tax-equivalent basis) improved to 3.12%,
an expansion of 14 basis points from last quarter and 43 basis
points year-over-year
- During the full year 2019, the securities portfolio and
wholesale funding portfolio were reduced by $500.2 million and
$379.1 million respectively as part of the bank’s optimization and
deleveraging of the non-core balance sheet
- Securities to total assets declined to 16.7% as of December 31,
2019, down from 27.1% at December 31, 2018
- $112.4 million year-over-year reduction in the SNC portfolio to
a balance of $136.7 million, representing 4.9% of loans HFI and a
45.1% year-over-year decrease
- Core deposit growth of $65.5 million, or 12.2% annualized from
the third quarter of 2019 and $337.3 million, or 18.2% from the
fourth quarter of 2018
- Tangible book value per share of $27.39, up 11.7% annualized
and 12.6% year-over-year
Performance Summary
Reported GAAP Results
Non-GAAP "Core"
Results(1)
(dollars in thousands, except share data
and %)
4Q 2019
3Q 2019
4Q 2018
4Q 2019
3Q 2019
4Q 2018
Net Interest Income
$
28,296
$
28,262
$
26,921
$
28,296
$
28,262
$
26,921
Net Interest Margin (FTE)(2)
3.12
%
2.98
%
2.69
%
3.12
%
2.98
%
2.69
%
Provision for Loan Losses
$
200
$
1,000
$
975
$
200
$
1,000
$
975
Net Charge-offs / Average Loans
0.00
%
0.27
%
0.00
%
0.00
%
0.27
%
0.00
%
Noninterest Income (loss)
$
4,573
$
4,793
$
(384)
$
4,573
$
5,065
$
3,776
Noninterest Expense
$
21,047
$
18,614
$
21,689
$
20,449
$
19,371
$
18,538
Efficiency Ratio
64.0
%
56.3
%
81.7
%
62.2
%
58.1
%
60.4
%
Pre-tax Income
$
11,622
$
13,441
$
3,873
$
12,220
$
12,956
$
11,184
Net Income available to common
shareholders(3)
$
9,721
$
11,324
$
3,743
$
10,211
$
10,926
$
9,178
Pre-tax pre-provision profit
$
11,822
$
14,441
$
4,848
$
12,420
$
13,956
$
12,159
Diluted EPS
$
0.64
$
0.75
$
0.25
$
0.68
$
0.72
$
0.61
Effective Tax Rate
16.29
%
15.75
%
3.15
%
16.37
%
15.67
%
17.86
%
Weighted Average Diluted Shares
15,126,270
14,991,363
14,821,540
15,126,270
14,991,363
14,821,540
Actual Shares Outstanding
14,821,594
14,636,484
14,538,085
14,821,594
14,636,484
14,538,085
Return on Average:
Assets
1.01
%
1.12
%
0.35
%
1.06
%
1.08
%
0.87
%
Equity
9.3
%
11.3
%
4.1
%
9.8
%
10.9
%
10.1
%
Tangible Common Equity
9.7
%
11.8
%
4.3
%
10.2
%
11.4
%
10.7
%
(1) Non-GAAP financial measures that adjust GAAP reported net
income and other metrics for certain income and expense items.
Excludes 4Q2019 employee related payroll adjustments of $598,
3Q2019 nonrecurring Federal Deposit Insurance Corporation (FDIC)
assessment credit of $757, gain on sales of securities of $1,493,
and loss on sales of loans of $1,765. See "GAAP reconciliation and
use of non-GAAP financial measures" below for a discussion and
reconciliation of non-GAAP financial measures. (2) Interest income
and rates include the effects of tax-equivalent adjustments to
adjust tax-exempt interest income on tax-exempt loans and
investment securities to a fully taxable basis (FTE). (3) Net
income available to common shareholders includes a dividend
declared and paid by the Company's REIT subsidiary to minority
interest preferred shareholders in the fourth quarter of 2019 and
the fourth quarter of 2018.
Balance Sheet
Loans held for investment (HFI) increased $7.6 million, or 1.1%
annualized from the third quarter of 2019, and increased $138.5
million year-over-year, or 5.2%. This net loan growth for the full
year 2019 occurred in spite of the $112.4 million year-over-year
reduction in the Shared National Credit (SNC) portfolio to a
balance of $136.7 million, representing a 45.1% year-over-year
decrease. This is the lowest SNC balance held by the Company during
the last five quarters, representing 4.9% of loans HFI, which is
almost half of the Company’s concentration of 9.3% of loans HFI at
the peak of the SNC portfolio at December 31, 2018. Non-SNC loan
growth in the fourth quarter was $33.3 million, representing
annualized growth of 4.7% from the third quarter.
Total deposits increased by $145.6 million, or 18.9% annualized
from the third quarter of 2019 and decreased by $224.2 million, or
6.5% from the fourth quarter of 2018. Core deposits increased by
$65.5 million, or 12.2% annualized from the third quarter 2019,
driven primarily by reciprocal deposits. Loans HFI decreased to
87.4% of total deposits at December 31, 2019, when compared with
91.3% at September 30, 2019, and increased when compared with 77.7%
at December 31, 2018.
As part of the strategic rotation and optimization away from
non-core assets and liabilities, the Company has reduced its
securities portfolio by a total of $500.2 million over the course
of the full-year 2019, representing a 43.4% reduction from the
fourth quarter of 2018. As of December 31, 2019, securities
represent 16.7% of total assets, down from 27.1% at December 31,
2018. Wholesale funding, represented by brokered deposits and FHLB
advances, ended the year at $787.2 million, down $379.1 million
from December 31, 2018, a 32.5% year-over-year decline in the
non-core wholesale funding portfolio.
Executive Vice President and Chief Financial Officer,
Christopher J. Black stated, “Throughout the year of 2019, we have
continued to make great progress in the reduction of non-core
banking activities. We expect to continue on this pathway and will
likely accelerate these activities in light of our strategic merger
agreement with FB Financial Corporation. Together with our partners
at FirstBank, as one team with so many similarities, we are excited
to continue to drive shareholder value as we focus on bringing the
best products and services to our customers.”
Net Interest Income and Net Interest
Margin (NIM)
Net interest income remained steady at $28.3 million for the
fourth quarter of 2019 compared to the third quarter of 2019, and
increased $1.4 million compared to the fourth quarter of 2018,
representing a 5.1% year-over-year increase.
NIM (tax-equivalent basis) was 3.12% for the three months ended
December 31, 2019, a 14 basis point increase quarter-over-quarter,
and a 43 basis point increase year-over-year, primarily driven by
the balance sheet rotation and optimization strategies that have
focused on the reduction in non-core assets and liabilities.
Noninterest Income and
Expense
Total noninterest income was $4.6 million and $4.8 million for
the fourth and third quarters of 2019, respectively. After non-core
adjustments, core noninterest income was $4.6 million for the
fourth quarter of 2019 and $5.1 million for the third quarter of
2019, a decrease of 38.5% annualized from the third quarter of
2019, and an increase of 21.1% on a year-over-year basis.
Total noninterest expense was $21.0 million and $18.6 million
during the fourth and third quarters of 2019, respectively. When
adjusted for a nonrecurring employment related payroll adjustment
of $598 thousand during the fourth quarter of 2019, core
noninterest expense was $20.4 million compared to $19.4 million
after an adjustment for an FDIC assessment credit during the third
quarter of 2019. This represents a 10.3% year-over-year increase
when compared to the fourth quarter of 2018 core noninterest
expense of $18.5 million.
Asset Quality
The allowance for loan and lease losses (ALLL) was $26.7 million
at December 31, 2019, representing an increase of $3.2 million from
$23.5 million at December 31, 2018, equating to 0.95% of total
loans HFI. The Company reported no bank-owned real estate (OREO) at
December 31, 2019.
As of December 31, 2019, the Company’s total nonperforming
assets (NPAs) were 0.09% of total assets, or $3.4 million, a
decrease of approximately $2.3 million from December 31, 2018. The
ALLL/NPAs coverage ratio was 781.3% at December 31, 2019, compared
with the 411.7% coverage present at December 31, 2018. Classified
assets were $48.9 million at December 31, 2019, representing 1.74%
of loans HFI, down from 1.77% of loans HFI at September 30,
2019.
Capital
Tangible common equity to tangible assets was 10.4% at December
31, 2019, compared with 10.2% and 8.4% at September 30, 2019, and
December 31, 2018, respectively. The Company's tangible book value
per share increased to $27.39, which represents a 11.7% annualized
quarterly increase and 12.6% year-over-year growth.
Summary
Jones concluded, “I am quite proud of the progress and the
evolution of our franchise, as well as the improvement in our
financial performance throughout 2019. As we look ahead to 2020 and
beyond, we are excited about the future that is in front of us with
our new partners at FirstBank. We firmly believe that we will be
better together with our focus being concentrated on our customers
and our abilities being stronger than ever to meet the needs of our
customers.”
WEBCAST AND CONFERENCE CALL INFORMATION
The live broadcast of the Company's earnings webcast and
conference call previously scheduled at 8:00 a.m. CST on Thursday,
January 23, 2020 will be cancelled, and management will join FB
Financial Corporation on Tuesday, January 21, 2020 at 5:00 p.m. CST
to discuss the announced merger with FB Financial Corporation and
FB Corporation's 2019 fourth quarter and year-end earnings, and the
conference call will be broadcast live over the Internet at
https://www.webcaster4.com/Webcast/Page/1631/32670. The replay
presentation materials will be available with the webcast at
www.firstbankonline.com approximately an hour following the
conclusion of the live broadcast. This Earnings Release will be
included on a Form 8-K that the Company furnished to the U.S.
Securities and Exchange Commission (SEC) on January 21, 2020.
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 $3.9 billion at
December 31, 2019, the Bank currently operates through 15 branches
in the growing Williamson, Rutherford and Davidson Counties and one
loan production/deposit production office in Wilson County, 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
SAFE HARBOR FOR FORWARD-LOOKING STATEMENTS
This Earnings Release contains forward-looking statements
regarding, among other things, our anticipated financial and
operating results, the transaction with FB Financial Corporation
and our plans regarding reductions in noncore banking activities.
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:
- the risk that the cost savings and any revenue synergies from
the proposed merger with FB Financial Corporation may not be
realized or may take longer than anticipated to be realized;
- disruption from the proposed merger with customer, supplier, or
employee relationships;
- the occurrence of any event, change, or other circumstances
that could give rise to the termination of the merger agreement
with FB Financial Corporation;
- the failure to obtain necessary regulatory approvals for the
proposed merger with FB Financial Corporation;
- the failure to obtain the approval of the Company’s and FB
Financial Corporation’s shareholders in connection with the
proposed merger;
- the possibility that the costs, fees, expenses, and charges
related to the proposed merger with FB Financial Corporation may be
greater than anticipated, including as a result of unexpected or
unknown factors, events, or liabilities;
- the failure of the conditions to the proposed merger to be
satisfied;
- the risks related to the integration of the combined businesses
(as well as FB Financial Corporation’s pending acquisition of FNB
Financial Corp. and any future acquisitions), including the risk
that the integration will be materially delayed or will be more
costly or difficult than expected;
- the diversion of management time on merger-related issues;
- the ability of FB Financial Corporation to effectively manage
the larger and more complex operations of the combined company
following the proposed merger with the Company;
- reputational risk and the reaction of the Company’s and FB
Financial Corporation’s customers to the proposed merger;
- the risk of potential litigation or regulatory action related
to the proposed merger;
- 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
noninterest 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 market value and its impact on the securities
held in our securities portfolio;
- changes in the level of nonperforming assets and other credit
quality measures, and their impact on the adequacy of our allowance
for loan losses;
- further deterioration in the credits that we are presently
monitoring could result in future losses;
- 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
proceedings 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 and our Quarterly
Reports on Form 10-Q filed May 9, 2019, August 6, 2019, and October
31, 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.
IMPORTANT INFORMATION FOR SHAREHOLDERS AND INVESTORS
In connection with the proposed merger, FB Financial Corporation
will file a registration statement on Form S-4 with the SEC. The
registration statement will contain the joint proxy statement of
the Company and FB Financial Corporation to be sent to the
Company’s and FB Financial Corporation’s shareholders seeking their
approvals in connection with the merger and the issuance of FB
Financial Corporation common stock in the merger. The registration
statement will also contain the prospectus of FB Financial
Corporation to register the shares of FB Financial Corporation
common stock to be issued in connection with the merger. A
definitive joint proxy statement/prospectus will also be provided
to the Company’s and FB Financial Corporation’s shareholders as
required by applicable law. Investors and shareholders are
encouraged to read the registration statement, including the joint
proxy statement/prospectus that will be part of the registration
statement, as well as any other relevant documents filed by the
Company and FB Financial Corporation with the SEC, including any
amendments or supplements to the registration statement and other
documents filed with the SEC, because they will contain important
information about the proposed merger, the Company and FB Financial
Corporation. The registration statement and other documents filed
with the SEC may be obtained for free on the SEC’s website
(www.sec.gov). The definitive proxy statement/prospectus will also
be made available for free by contacting Franklin Investor
Relations at (615) 236-8327 or investors@franklinsynergy.com, or by
contacting FB Financial Corporation Investor Relations at (615)
564-1212 or investors@firstbankonline.com. This communication does
not constitute an offer to sell, the solicitation of an offer to
sell or the solicitation of an offer to buy any securities, or the
solicitation of any vote or approval, nor shall there be any sale
of securities in any jurisdiction in which such offer, solicitation
or sale would be unlawful prior to registration or qualification
under the securities laws of such jurisdiction.
PARTICIPANTS IN THE SOLICITATION
The Company, FB Financial Corporation, and certain of their
respective directors and executive officers may be deemed to be
participants in the solicitation of proxies from the Company’s and
FB Financial Corporation’s shareholders in connection with the
proposed merger under the rules of the SEC. Information about the
directors and executive officers of the Company may be found in the
definitive proxy statement for the Company’s 2019 annual meeting of
shareholders, filed with the SEC by the Company on April 12, 2019,
and other documents subsequently filed by the Company with the SEC.
Information about the directors and executive officers of FB
Financial Corporation may be found in the definitive proxy
statement for FB Financial Corporation’s 2019 annual meeting of
shareholders, filed with the SEC by FB Financial Corporation on
April 16, 2019, and other documents subsequently filed by FB
Financial Corporation with the SEC. Other information regarding the
participants in the proxy solicitation and a description of their
direct and indirect interests, by security holdings or otherwise,
will be contained in the joint proxy statement/prospectus when it
becomes available. Free copies of these documents may be obtained
as described in the paragraph above.
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 assets 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 NonInterest Income" is defined as noninterest income
adjusted for certain one-time items;
- "Core NonInterest Expense" is defined as noninterest expense
adjusted for certain one-time items;
- "Core Compensation Expense" is defined as compensation expense
adjusted for certain one-time items;
- "Core Net Income" is defined as "Net Income Available to Common
Shareholders" adjusted for certain one-time items;
- "Pre-tax core net income" is defined as pre-tax net income
adjusted for certain one-time noninterest income and noninterest
expense items; and
- "Pre-tax pre-provision core profit" is defined as pre-tax core
net income and provision for loan losses.
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
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Statement of Income Data
Total interest income
$
43,368
$
46,531
$
47,453
$
47,523
$
46,046
Total interest expense
15,072
18,269
20,088
20,103
19,125
Net interest income
28,296
28,262
27,365
27,420
26,921
Provision for loan losses
200
1,000
7,031
5,055
975
Total noninterest income (loss)
4,573
4,793
4,923
3,486
(384)
Total noninterest expense
21,047
18,614
19,370
22,616
21,689
Net income before income taxes
11,622
13,441
5,887
3,235
3,873
Income tax expense
1,893
2,117
706
334
122
Net income available to common
shareholders (a)
$
9,721
$
11,324
$
5,173
$
2,901
$
3,743
Pre-tax pre-provision profit
$
11,822
$
14,441
$
12,918
$
8,290
$
4,848
Net interest income (tax-equivalent
basis)
$
28,761
$
28,808
$
27,921
$
27,955
$
27,516
Core net income* (a)
$
10,211
$
10,926
$
5,173
$
6,103
$
9,178
Per Common Share
Diluted net income
$
0.64
$
0.75
$
0.34
$
0.19
$
0.25
Core diluted net income *
0.68
0.72
0.34
0.41
0.61
Book value
28.65
27.89
26.90
26.31
25.64
Tangible book value*
27.39
26.61
25.61
25.00
24.32
Weighted average number of
shares-diluted
15,126,270
14,991,363
14,894,140
14,804,830
14,821,540
Period-end number of shares
14,821,594
14,636,484
14,628,287
14,574,339
14,538,085
Selected Balance Sheet Data
Cash and due from banks
$
234,991
$
178,747
$
150,721
$
300,113
$
280,212
Securities available-for-sale, at fair
value
652,132
612,371
715,132
799,301
1,030,668
Securities held to maturity
—
—
118,963
118,831
121,617
Loans held for sale, at fair value
43,757
56,570
27,093
21,730
11,103
Loans held for investment
2,803,849
2,796,233
2,880,433
2,807,377
2,665,399
Allowance for loan losses
(26,675)
(26,474)
(27,443)
(27,857)
(23,451)
Total assets
3,910,243
3,818,324
4,071,971
4,238,436
4,249,439
Retail and other deposits
1,706,699
1,756,558
1,530,722
1,532,984
1,538,441
Local Government deposits
386,903
349,535
480,206
628,985
782,889
Brokered deposits
632,241
589,482
699,195
718,683
797,795
Reciprocal deposits
481,741
366,375
436,522
435,191
312,682
Total deposits
3,207,584
3,061,950
3,146,645
3,315,843
3,431,807
Borrowings
213,872
278,827
455,282
475,238
427,193
Total shareholders' equity
424,646
408,168
393,516
383,421
372,740
Total equity
424,739
408,261
393,609
383,514
372,833
Selected Ratios
Return on average:
Assets
1.01
%
1.12
%
0.51
%
0.28
%
0.35
%
Shareholders' equity
9.3
%
11.3
%
5.3
%
3.1
%
4.1
%
Tangible common equity*
9.7
%
11.8
%
5.6
%
3.3
%
4.3
%
Average shareholders' equity to average
assets
10.9
%
10.0
%
9.5
%
8.9
%
8.6
%
Net interest margin (NIM) (tax-equivalent
basis)
3.12
%
2.98
%
2.84
%
2.80
%
2.69
%
Efficiency ratio (GAAP)
64.0
%
56.3
%
60.0
%
73.2
%
81.7
%
Core efficiency ratio (tax-equivalent
basis)*
62.2
%
58.1
%
60.0
%
59.8
%
60.4
%
Loans held for investment to deposit
ratio
87.4
%
91.3
%
91.5
%
84.7
%
77.7
%
Total loans to deposit ratio
88.8
%
93.2
%
92.4
%
85.3
%
78.0
%
Yield on interest-earning assets
4.76
%
4.87
%
4.89
%
4.82
%
4.56
%
Cost of interest-bearing liabilities
2.00
%
2.26
%
2.41
%
2.34
%
2.16
%
Cost of total deposits
1.65
%
1.91
%
2.07
%
2.06
%
1.88
%
Credit Quality Ratios
Allowance for loan losses as a percentage
of loans held for investment
0.95
%
0.95
%
0.95
%
0.99
%
0.88
%
Net charge-offs (recoveries) as a
percentage of average loans held for
investment(b)
0.00
%
0.27
%
1.04
%
0.10
%
0.00
%
Nonperforming loans held for investment as
a percentage of total loans held for
investments
0.12
%
0.11
%
0.16
%
0.42
%
0.21
%
Nonperforming assets as a percentage of
total assets
0.09
%
0.08
%
0.12
%
0.28
%
0.13
%
Classified assets as a percentage of loans
held for investment
1.74
%
1.77
%
0.98
%
1.27
%
1.45
%
Preliminary capital ratios
(Consolidated)
Shareholders' equity to assets
10.9
%
10.7
%
9.7
%
9.0
%
8.8
%
Tangible common equity to tangible
assets*
10.4
%
10.2
%
9.2
%
8.6
%
8.4
%
Tier 1 capital (to average assets)
10.6
%
9.8
%
9.2
%
8.8
%
8.8
%
Tier 1 capital (to risk-weighted
assets)
12.4
%
12.0
%
11.2
%
11.3
%
12.2
%
Total capital (to risk-weighted
assets)
15.0
%
14.7
%
13.7
%
14.0
%
14.9
%
Common Equity Tier 1 (to risk-weighted
assets) (CET1)
12.4
%
12.0
%
11.2
%
11.3
%
12.2
%
*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. (a) - Includes a dividend declared and
paid by the Company's REIT subsidiary to minority interest
preferred shareholders in the second and fourth quarters. (b) -
annualized
Consolidated Statements of
Income
(Unaudited)
(In Thousands, Except Share Data
and %)
Q4 2019 vs.
Q4 2019 vs.
2019
2018
Q3 2019 Percent
Q4 2018 Percent
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Variance
Variance
Interest income:
Loans, including fees
$
38,667
$
40,118
$
40,202
$
38,338
$
36,314
(3.6)
%
6.5
%
Securities
Taxable
2,639
3,815
4,614
6,394
7,058
(30.8)
%
(62.6)
%
Tax-exempt
1,208
1,471
1,410
1,470
1,615
(17.9)
%
(25.2)
%
Dividends on restricted equity
securities
238
291
350
334
334
(18.2)
%
(28.7)
%
Federal funds sold and other
616
836
877
987
725
(26.3)
%
(15.0)
%
Total interest income
43,368
46,531
47,453
47,523
46,046
(6.8)
%
(5.8)
%
Interest expense:
Deposits
12,609
15,020
16,679
16,990
15,941
(16.1)
%
(20.9)
%
Federal funds purchased and repurchase
agreements
79
49
90
72
123
61.2
%
(35.8)
%
Federal Home Loan Bank advances and
other
1,302
2,118
2,237
1,959
1,979
(38.5)
%
(34.2)
%
Subordinated notes
1,082
1,082
1,082
1,082
1,082
0.0
%
0.0
%
Total interest expense
15,072
18,269
20,088
20,103
19,125
(17.5)
%
(21.2)
%
Net interest income
28,296
28,262
27,365
27,420
26,921
0.1
%
5.1
%
Provision for loan losses
200
1,000
7,031
5,055
975
(80.0)
%
(79.5)
%
Net interest income after provision
28,096
27,262
20,334
22,365
25,946
3.1
%
8.3
%
Noninterest income:
Service charges on deposit accounts
83
83
77
74
66
0.00
%
25.8
%
Other service charges and fees
970
1,069
903
757
830
(9.3)
%
16.9
%
Mortgage banking revenue
2,307
2,702
2,473
1,672
1,630
(14.6)
%
41.5
%
Wealth management
813
767
673
627
741
6.0
%
9.7
%
Gain (loss) on sales and calls of
securities
34
1,493
367
149
(4,160)
(97.7)
%
(100.8)
%
Net (loss) gain on sale of loans
(31)
(1,758)
3
(217)
5
(98.2)
%
(720.0)
%
Net gain on foreclosed assets
(2)
2
3
4
107
(200.0)
%
(101.9)
%
Other income
399
435
424
420
397
(8.3)
%
0.5
%
Total noninterest income
4,573
4,793
4,923
3,486
(384)
(4.6)
%
(1,290.9)
%
Total revenue
32,869
33,055
32,288
30,906
26,537
(0.6)
%
23.9
%
Noninterest expenses:
Salaries and employee benefits
12,841
11,632
11,365
14,743
13,657
10.4
%
(6.0)
%
Occupancy and equipment expense
3,313
3,360
3,283
3,113
3,216
(1.4)
%
3.0
%
FDIC assessment expense
550
(357)
660
990
990
(254.1)
%
(44.4)
%
Marketing expense
254
315
301
319
236
(19.4)
%
7.6
%
Professional fees
1,242
1,118
1,073
923
1,107
11.1
%
12.2
%
Other expense
2,847
2,546
2,688
2,528
2,483
11.8
%
14.7
%
Total noninterest expense
21,047
18,614
19,370
22,616
21,689
13.1
%
(3.0)
%
Net income before income taxes
11,622
13,441
5,887
3,235
3,873
(13.5)
%
200.1
%
Income tax expense
1,893
2,117
706
334
122
(10.6)
%
1,451.6
%
Net income
$
9,729
$
11,324
$
5,181
$
2,901
$
3,751
(14.1)
%
159.4
%
Earnings attributable to noncontrolling
interest
(8)
—
(8)
—
(8)
0.00
%
0.00
%
Net income available to common
shareholders (a)
$
9,721
$
11,324
$
5,173
$
2,901
$
3,743
(14.2)
%
159.7
%
Weighted average common shares
outstanding:
Basic
14,649,906
14,530,586
14,482,344
14,393,083
14,354,399
Fully diluted
15,126,270
14,991,363
14,894,140
14,804,830
14,821,540
Earnings per share
Basic
$
0.66
$
0.77
$
0.35
$
0.20
$
0.26
Fully diluted
$
0.64
$
0.75
$
0.34
$
0.19
$
0.25
Dividend per share
$
0.06
$
0.04
$
0.04
$
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.
Consolidated Balance
Sheets
(Unaudited)
(In Thousands, Except %)
Q4 2019 vs.
Q4 2019 vs.
2019
2018
Q3 2019
Q4 2018
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Annualized
Variance
Percent
Variance
ASSETS
Cash and due from banks
$
234,991
$
178,747
$
150,721
$
300,113
$
280,212
124.8
%
(16.1)
%
Certificates of deposit at other financial
institutions
3,590
3,590
3,840
3,595
3,594
0.0
%
(0.1)
%
Securities available for sale, fair
value
652,132
612,371
715,132
799,301
1,030,668
25.8
%
(36.7)
%
Securities held to maturity
—
—
118,963
118,831
121,617
0.0
%
(100.0)
%
Loans held for sale, at fair value
43,757
56,570
27,093
21,730
11,103
(89.9)
%
294.1
%
Loans held for investment
2,803,849
2,796,233
2,880,433
2,807,377
2,665,399
1.1
%
5.2
%
Allowance for loan losses
(26,675)
(26,474)
(27,443)
(27,857)
(23,451)
3.0
%
13.7
%
Net loans
2,777,174
2,769,759
2,852,990
2,779,520
2,641,948
1.1
%
5.1
%
Restricted equity securities, at cost
24,802
24,764
24,524
22,510
21,538
0.6
%
15.2
%
Premises and equipment, net
12,141
12,449
12,948
12,682
12,371
(9.8)
%
(1.9)
%
Accrued interest receivable
12,544
12,077
14,281
14,232
13,337
15.3
%
(5.9)
%
Bank owned life insurance
56,726
56,366
55,989
55,614
55,239
2.5
%
2.7
%
Deferred tax asset, net
8,910
10,297
10,451
12,208
13,189
(53.4)
%
(32.4)
%
Servicing rights, net
3,246
3,128
3,299
3,366
3,403
15.0
%
(4.6)
%
Goodwill
18,176
18,176
18,176
18,176
18,176
0.0
%
0.0
%
Core deposit intangible asset
449
556
675
807
952
(76.4)
%
(52.8)
%
Other assets
61,605
59,474
62,889
75,751
22,092
14.2
%
178.9
%
Total assets
$
3,910,243
$
3,818,324
$
4,071,971
$
4,238,436
$
4,249,439
9.6
%
(8.0)
%
LIABILITIES AND EQUITY
Liabilities:
Demand deposits
Noninterest-bearing
$
319,373
$
346,441
$
334,802
$
304,937
$
290,580
(31.0)
%
9.9
%
Interest-bearing
2,888,211
2,715,509
2,811,843
3,010,906
3,141,227
25.2
%
(8.1)
%
Total deposits
3,207,584
3,061,950
3,146,645
3,315,843
3,431,807
18.9
%
(6.5)
%
Federal Home Loan Bank advances
155,000
220,000
396,500
416,500
368,500
(117.2)
%
(57.9)
%
Subordinated notes, net
58,872
58,827
58,782
58,738
58,693
0.3
%
0.3
%
Accrued interest payable
4,201
3,932
4,312
5,041
4,700
27.1
%
(10.6)
%
Other liabilities
59,847
65,354
72,123
58,800
12,906
(33.4)
%
363.7
%
Total liabilities
3,485,504
3,410,063
3,678,362
3,854,922
3,876,606
8.8
%
(10.1)
%
Shareholders' equity:
Common stock
275,412
269,842
268,505
266,758
264,905
8.2
%
4.0
%
Retained earnings
147,415
138,579
127,840
123,250
123,176
25.3
%
19.7
%
Accumulated other comprehensive
gain/(loss), net
1,819
(253)
(2,829)
(6,587)
(15,341)
nm
(111.9)
%
Total shareholders' equity
424,646
408,168
393,516
383,421
372,740
16.0
%
13.9
%
Noncontrolling interest in
consolidated
93
93
93
93
93
0.0
%
0.0
%
Total equity
424,739
408,261
393,609
383,514
372,833
16.0
%
13.9
%
Total liabilities and equity
$
3,910,243
$
3,818,324
$
4,071,971
$
4,238,436
$
4,249,439
9.6
%
(8.0)
%
Average Balance, Average Yield
Earned and Average Rate Paid (7)
For the Periods Ended
(Unaudited)
(In Thousands, Except %)
Three Months Ended
December 31, 2019
Three Months Ended
September 30, 2019
Average
balances
Interest income/
expense
Average yield/
rate
Average
balances
Interest income/
expense
Average yield/
rate
Interest-earning assets:
Loans(1)(6)
$
2,827,590
$
38,493
5.40
%
$
2,848,888
$
39,926
5.56
%
Loans held for sale
27,131
211
3.09
%
22,048
217
3.90
%
Securities:
Taxable
438,494
2,639
2.39
%
570,891
3,815
2.65
%
Tax-Exempt (6)
189,091
1,636
3.43
%
209,442
1,991
3.77
%
Restricted equity securities
24,784
241
3.86
%
24,676
292
4.69
%
Total Securities
652,369
4,516
2.75
%
805,009
6,098
3.01
%
Certificates of deposit at other financial
institutions
3,590
21
2.32
%
3,628
22
2.41
%
Fed funds sold and other (2)
141,199
592
1.66
%
158,618
814
2.04
%
Total interest earning assets
3,651,879
43,833
4.76
%
3,838,191
47,077
4.87
%
Noninterest Earning Assets:
Allowance for loan losses
(26,640)
(27,364)
Other assets
183,072
188,520
Total noninterest earning assets
156,432
161,156
Total assets
$
3,808,311
$
3,999,347
Interest-bearing liabilities:
Interest bearing deposits:
Interest Checking
$
676,909
$
2,818
1.65
%
$
712,992
$
3,536
1.97
%
Money market
1,208,200
5,305
1.74
%
1,112,573
5,815
2.07
%
Savings deposits
38,778
27
0.28
%
38,952
27
0.28
%
Time deposits
770,464
4,459
2.30
%
928,571
5,642
2.41
%
Total interest bearing deposits
2,694,351
12,609
1.86
%
2,793,088
15,020
2.13
%
Other interest-bearing liabilities:
FHLB advances and other (8)
225,125
1,302
2.29
%
343,419
2,118
2.45
%
Federal funds purchased and other (3)
14,985
79
2.09
%
7,170
49
2.71
%
Subordinated notes
58,842
1,082
7.30
%
58,798
1,082
7.30
%
Total other interest-bearing
liabilities
298,952
2,463
3.27
%
409,387
3,249
3.15
%
Total Interest-bearing liabilities
2,993,303
15,072
2.00
%
3,202,475
18,269
2.26
%
Noninterest bearing liabilities:
Demand deposits
334,840
329,620
Other liabilities
65,668
68,156
Total noninterest-bearing liabilities
400,508
397,776
Total liabilities
3,393,811
3,600,251
Equity
414,500
399,096
Total liabilities and equity
$
3,808,311
$
3,999,347
Net interest income
$
28,761
$
28,808
Interest rate spread (4)
2.76
%
2.61
%
Net interest margin (5)
3.12
%
2.98
%
Cost of total deposits
1.65
%
1.91
%
Average interest-earning assets to average
interest-bearing liabilities
122.00
%
119.85
%
Tax equivalent adjustment
$
465
$
546
Loan yield components:
Contractual interest rate on loans held
for investment (1)
$
36,568
5.13
%
$
37,908
5.28
%
Origination and other loan fee income
1,696
0.24
%
1,895
0.26
%
Accretion on purchased loans
229
0.03
%
123
0.02
%
Nonaccrual interest collections
—
0.00
%
—
0.00
%
Total loan yield
$
38,493
5.40
%
$
39,926
5.56
%
(1) Loan balances are net of deferred origination fees and
costs. Nonaccrual 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 adjustment to adjust tax-exempt interest income on tax
exempt loans and investment securities to a fully taxable basis.
(7) Average balances are average daily balances. (8) Includes
finance lease.
Average Balance, Average Yield
Earned and Average Rate Paid (7)
For the Quarters Ended
(Unaudited)
(In Thousands, Except %)
Three Months Ended June
30, 2019
Three Months Ended
March 31, 2019
Three Months Ended
December 31, 2018
Average balances
Interest
income/expense
Average yield/rate
Average balances
Interest
income/expense
Average yield/rate
Average balances
Interest
income/expense
Average yield/rate
Interest-earning assets:
Loans held for investment(1)(6)
$
2,858,713
$
40,003
5.61
%
$
2,764,675
$
38,238
5.61
%
$
2,617,649
$
36,234
5.49
%
Loans held for sale
24,118
256
4.26
%
9,438
115
4.94
%
9,129
104
4.52
%
Securities:
Taxable
673,386
4,614
2.75
%
919,549
6,394
2.82
%
1,082,429
7,058
2.59
%
Tax-Exempt (6)
208,417
1,909
3.67
%
181,699
1,990
4.44
%
193,004
2,186
4.49
%
Restricted equity securities
24,331
350
5.77
%
22,082
332
6.10
%
21,518
334
6.16
%
Total Securities
906,134
6,873
3.04
%
1,123,330
8,716
3.15
%
1,296,951
9,578
2.93
%
Certificates of deposit at other financial
institutions
3,759
22
2.35
%
3,592
20
2.26
%
3,123
16
2.03
%
Fed funds sold and other (2)
147,542
855
2.32
%
143,196
969
2.74
%
127,769
709
2.20
%
Total interest earning assets
3,940,266
48,009
4.89
%
4,044,231
48,058
4.82
%
4,054,621
46,641
4.56
%
Noninterest Earning Assets:
Provision for loan losses
(28,007)
(24,054)
(22,667)
Other assets
192,843
200,078
151,749
Total noninterest earning assets
164,836
176,024
129,082
Total assets
$
4,105,102
$
4,220,255
$
4,183,703
Interest-bearing liabilities:
Interest bearing deposits:
Interest Checking
$
816,429
$
4,357
2.14
%
$
857,096
$
4,420
2.09
%
$
751,873
$
3,564
1.88
%
Money market
1,026,200
6,103
2.39
%
992,842
5,979
2.44
%
822,850
4,499
2.17
%
Savings deposits
38,882
27
0.28
%
40,609
28
0.28
%
44,336
32
0.29
%
Time deposits
1,036,904
6,192
2.40
%
1,165,666
6,563
2.28
%
1,442,783
7,846
2.16
%
Total interest bearing deposits
2,918,415
16,679
2.29
%
3,056,213
16,990
2.25
%
3,061,842
15,941
2.07
%
Other interest-bearing liabilities:
FHLB advances(8)
349,615
2,237
2.57
%
364,711
1,959
2.18
%
365,696
1,979
2.15
%
Federal funds purchased and other (3)
13,249
90
2.72
%
10,594
72
2.76
%
19,626
123
2.49
%
Subordinated notes
58,754
1,082
7.39
%
58,709
1,082
7.47
%
58,664
1,082
7.32
%
Total other interest-bearing
liabilities
421,618
3,409
3.24
%
434,014
3,113
2.91
%
443,986
3,184
2.85
%
Total Interest-bearing liabilities
3,340,033
20,088
2.41
%
3,490,227
20,103
2.34
%
3,505,828
19,125
2.16
%
Noninterest bearing liabilities:
Demand deposits
313,104
291,176
303,192
Other liabilities
63,505
61,736
13,974
Total noninterest-bearing liabilities
376,609
352,912
317,166
Total liabilities
3,716,642
3,843,139
3,822,994
Equity
388,460
377,116
360,709
Total liabilities and equity
$
4,105,102
$
4,220,255
$
4,183,703
Net interest income
$
27,921
$
27,955
$
27,516
Interest rate spread (4)
2.48
%
2.48
%
2.40
%
Net interest margin (5)
2.84
%
2.80
%
2.69
%
Cost of total deposits
2.07
%
2.06
%
1.88
%
Average interest-earning assets to average
interest-bearing liabilities
117.97
%
115.87
%
115.65
%
Tax equivalent adjustment
$
556
$
535
$
595
Loan yield components:
Contractual interest rate on loans held
for investment (1)
$
37,925
5.32
%
$
36,465
5.34
%
$
34,324
5.20
%
Origination and other loan fee income
1,904
0.27
%
1,600
0.24
%
1,647
0.25
%
Accretion on purchased loans
174
0.02
%
173
0.03
%
249
0.03
%
Nonaccrual interest collections
—
0.00
%
—
0.00
%
44
0.01
%
Total loan yield
$
40,003
5.61
%
$
38,238
5.61
%
$
36,264
5.49
%
(1) Loan balances are net of deferred origination fees and
costs. Nonaccrual 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 adjustment to adjust tax-exempt
interest income on tax exempt loans and investment securities to a
fully taxable basis. (7) Average balances are average daily
balances. (8) Includes finance lease.
Loan Portfolio and Asset
Quality
For the Quarters Ended
(Unaudited)
(In Thousands, Except %)
2019
2018
December 31, 2019
% of Total
September 30, 2019
% of Total
June 30, 2019
% of Total
March 31, 2019
% of Total
December 31, 2018
% of Total
Loan portfolio
Commercial and industrial
$
575,696
20.53
%
$
576,018
20.60
%
$
666,025
23.12
%
$
635,673
22.64
%
$
591,479
22.19
%
Construction and land development
589,799
21.04
%
596,459
21.33
%
582,715
20.23
%
579,584
20.65
%
583,022
21.87
%
Commercial real estate:
Nonfarm, nonresidential
942,190
33.60
%
911,205
32.59
%
893,085
31.01
%
851,102
30.32
%
752,806
28.24
%
Other
46,793
1.67
%
32,466
1.16
%
37,789
1.31
%
40,597
1.45
%
47,965
1.80
%
Residential real estate:
Closed-end 1-to-4 family
456,378
16.28
%
477,789
17.09
%
497,838
17.28
%
498,511
17.76
%
494,366
18.55
%
Other
188,203
6.71
%
196,322
7.02
%
198,016
6.87
%
197,446
7.03
%
190,173
7.13
%
Consumer and other
4,790
0.17
%
5,974
0.21
%
4,965
0.17
%
4,464
0.16
%
5,588
0.21
%
Total loans held for investment
$
2,803,849
100.00
%
$
2,796,233
100.00
%
$
2,880,433
100.00
%
$
2,807,377
100.00
%
$
2,665,399
100.00
%
Allowance for loan losses roll forward
summary
Allowance for loan losses at the beginning
of the period
$
26,474
$
27,443
$
27,857
$
23,451
$
22,479
Charge-offs
(191)
(2,021)
(7,592)
(653)
(5)
Recoveries
192
52
147
4
2
Provision for Loan losses
200
1,000
7,031
5,055
975
Allowance for loan losses at the end of
the period
$
26,675
$
26,474
$
27,443
$
27,857
$
23,451
Allowance for loan losses as a percentage
of total loans held for investment
0.95
%
0.95
%
0.95
%
0.99
%
0.88
%
Charge-offs
Commercial and industrial
$
(160)
$
(1,935)
$
(7,563)
$
(568)
$
—
Residential real estate
(9)
—
—
(15)
—
Construction and land development
—
(59)
—
—
—
Consumer and other
(22)
(27)
(29)
(70)
(5)
Total Charge-offs
$
(191)
$
(2,021)
$
(7,592)
$
(653)
$
(5)
Recoveries
Commercial and industrial
$
185
$
30
$
70
$
—
$
—
Residential real estate
—
—
16
2
1
Consumer and other
7
22
61
2
1
Total Recoveries
$
192
$
52
$
147
$
4
$
2
Net (charge-offs) recoveries
$
1
$
(1,969)
$
(7,445)
$
(649)
$
(3)
Net charge-offs (recoveries) as a
percentage of average total loans(b)
0.00
%
0.27
%
1.04
%
0.10
%
0.00
%
Criticized and Classified
Loans classified as criticized
$
2,565
$
33,161
$
29,876
$
8,117
$
16,123
Loans classified as substandard or
worse
49,264
49,424
28,151
35,728
38,711
Total Loans Criticized and Classified
$
51,829
$
82,585
$
58,027
$
43,845
$
54,834
Nonperforming assets(a)
Past due 90 days or more and accruing
interest
$
654
$
79
$
676
$
180
$
208
Nonaccrual
2,760
3,028
4,030
11,724
5,488
Total nonperforming loans held for
investment
$
3,414
$
3,107
$
4,706
$
11,904
$
5,696
Total nonperforming assets
$
3,414
$
3,107
$
4,706
$
11,904
$
5,696
Total nonperforming loans as a percentage
of loans held for investment
0.12
%
0.11
%
0.16
%
0.42
%
0.21
%
Total nonperforming assets as a percentage
of total assets
0.09
%
0.08
%
0.12
%
0.28
%
0.13
%
Total accruing loans over 90 days
delinquent as a percentage of total assets
0.02
%
0.00
%
0.02
%
0.00
%
0.00
%
Loans restructured as troubled debt
restructurings
$
311
$
313
$
316
$
319
$
167
Troubled debt restructurings as a
percentage of loans held for investment
0.01
%
0.01
%
0.01
%
0.01
%
0.01
%
(a) Nonperforming assets exclude purchase credit impaired loans
(b) Annualized
Preliminary Capital
Ratios
(Unaudited)
(In Thousands, Except %)
Computation of Tangible Common Equity
to Tangible Assets:
December 31, 2019
December 31, 2018
Total Shareholders' Equity
$
424,646
$
372,740
Less:
Goodwill
18,176
18,176
Other intangibles
477
991
Tangible Common Equity
$
405,993
$
353,573
Total Assets
$
3,910,243
$
4,249,439
Less:
Goodwill
18,176
18,176
Other intangibles
477
991
Tangible Assets
$
3,891,590
$
4,230,272
Preliminary Total Risk-Weighted
Assets
$
3,256,463
$
3,011,345
Total Common Equity to Total
Assets
10.9
%
8.8
%
Tangible Common Equity to Tangible
Assets
10.4
%
8.4
%
December 31, 2019
December 31, 2018
Preliminary Regulatory Capital:
Common Equity Tier 1 Capital
$
402,512
$
367,096
Tier 1 Capital
402,512
367,096
Total Capital
488,143
449,325
Preliminary Regulatory Capital
Ratios:
Common Equity Tier 1
12.4
%
12.2
%
Tier 1 Risk-Based
12.4
%
12.2
%
Total Risk-Based
15.0
%
14.9
%
Tier 1 Leverage
10.6
%
8.8
%
Non-GAAP
Reconciliation
For the Years and Quarters
Ended
(Unaudited)
(In Thousands, Except Share Data
and %)
2019
2018
Core net income
Fiscal Year
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fiscal Year
Fourth Quarter
Pre-tax net income
$
34,185
$
11,622
$
13,441
$
5,887
$
3,235
$
40,433
$
3,873
Non-core items:
Noninterest income
(Gain) / loss on sales of securities
(1,493)
—
(1,493)
—
—
4,160
4,160
Loss on sales of loans
1,765
—
1,765
—
—
—
—
Noninterest expenses
FDIC assessment credit
(757)
—
(757)
—
—
—
—
Employment related payroll adjustments
598
598
—
—
—
—
—
Post-employment and retirement expense
4,143
—
—
—
4,143
3,151
3,151
Pre-tax core net income
$
38,441
$
12,220
$
12,956
$
5,887
$
7,378
$
47,744
$
11,184
Pre-tax pre-provision core
profit
$
51,727
$
12,420
$
13,956
$
12,918
$
12,433
$
49,998
$
12,159
Pre-tax core net income
$
38,441
$
12,220
$
12,956
$
5,887
$
7,378
$
47,744
$
11,184
Core income tax expense
6,011
2,001
2,030
706
1,275
7,788
1,998
Core net income
$
32,430
$
10,219
$
10,926
$
5,181
$
6,103
$
39,956
$
9,186
Less: earnings attributable to
noncontrolling interest
16
8
—
8
—
16
8
Core net income available to common
shareholders
$
32,414
$
10,211
$
10,926
$
5,173
$
6,103
$
39,940
$
9,178
Less: earnings allocated to participating
securities
251
64
74
42
71
430
100
Core net income allocated to common
shareholders
$
32,163
$
10,147
$
10,852
$
5,131
$
6,032
$
39,510
$
9,078
Weighted average common shares outstanding
fully diluted
14,962,307
15,126,270
14,991,363
14,894,140
14,804,830
14,556,958
14,821,540
Core diluted earnings per share
Diluted earnings per share
$
1.93
$
0.64
$
0.75
$
0.34
$
0.19
$
2.34
$
0.25
Non-core items:
Noninterest income
(Gain) / loss on sales of securities
(0.10)
—
(0.10)
—
—
0.29
0.28
Loss on sales of loans
0.12
—
0.12
—
—
—
—
Noninterest expenses
FDIC assessment credit
(0.04)
—
(0.04)
—
—
—
—
Employment related payroll adjustments
0.05
0.05
—
—
—
—
—
Accrual for post-employment benefits
0.28
—
—
—
0.28
0.22
0.21
Tax effect
$
(0.08)
$
(0.01)
$
(0.01)
$
—
$
(0.06)
$
(0.14)
$
(0.13)
Core diluted earnings per share
$
2.16
$
0.68
$
0.72
$
0.34
$
0.41
$
2.71
$
0.61
Year-to-date average tangible common
equity (a)
$
375,898
$
325,012
Non-GAAP financial measures that adjust GAAP reported net income
and other metrics for certain income and expense items. Excludes
4Q'19 employee related payroll adjustments of $598, 3Q’19 FDIC
nonrecurring assessment credit, gain on sales of securities and
loss on sales of loans. Excludes 1Q’19 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.
(a) Core net income includes a dividend declared and paid by the
Company's REIT subsidiary to minority interest preferred
shareholders in the second and fourth quarters of 2019 and the
fourth quarter of 2018.
Non-GAAP
Reconciliation
For the Quarters Ended
(Unaudited)
(In Thousands, Except Share Data
and %)
2019
2018
Core efficiency ratio
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Total noninterest expense
$
21,047
$
18,614
$
19,370
$
22,616
$
21,689
Plus FDIC assessment credit
—
757
—
—
—
Employment related payroll adjustments
(598)
—
—
—
—
Less post-employment and retirement
expense
—
—
—
(4,143)
(3,151)
Core noninterest expense
$
20,449
$
19,371
$
19,370
$
18,473
$
18,538
Net interest income
$
28,296
$
28,262
$
27,365
$
27,420
$
26,921
Total noninterest income
4,573
4,793
4,923
3,486
(384)
(Gain) / loss on sales of securities
—
(1,493)
—
—
4,160
Loss on sales of loans
—
1,765
—
—
—
Core noninterest income
$
4,573
$
5,065
$
4,923
$
3,486
$
3,776
Core revenue
$
32,869
$
33,327
$
32,288
$
30,906
$
30,697
Efficiency ratio (GAAP)(1)
64.0
%
56.3
%
60.0
%
73.2
%
81.7
%
Core efficiency ratio
62.2
%
58.1
%
60.0
%
59.8
%
60.4
%
(1) Efficiency ratio (GAAP) is calculated by dividing reported
noninterest expense by reported total core revenue
2019
2018
Tangible assets and equity
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Tangible Assets
Total assets
$
3,910,243
$
3,818,324
$
4,071,971
$
4,238,436
$
4,249,439
Less goodwill
18,176
18,176
18,176
18,176
18,176
Less intangibles, net
477
587
709
844
991
Tangible assets
$
3,891,590
$
3,799,561
$
4,053,086
$
4,219,416
$
4,230,272
Tangible Common Equity
Total shareholders' equity
$
424,646
$
408,168
$
393,516
$
383,421
$
372,740
Less goodwill
18,176
18,176
18,176
18,176
18,176
Less intangibles, net
477
587
709
844
991
Tangible common equity
$
405,993
$
389,405
$
374,631
$
364,401
$
353,573
Common shares outstanding
14,821,594
14,636,484
14,628,287
14,574,339
14,538,085
Book value per common share
$
28.65
$
27.89
$
26.90
$
26.31
$
25.64
Tangible book value per common
share
$
27.39
$
26.61
$
25.61
$
25.00
$
24.32
Total shareholders' equity to total
assets
10.9
%
10.7
%
9.7
%
9.0
%
8.8
%
Tangible common equity to tangible
assets
10.4
%
10.2
%
9.2
%
8.6
%
8.4
%
Non-GAAP financial measures that adjust GAAP reported net income
and other metrics for certain income and expense items. Excludes
4Q'19 employee related payroll adjustments of $598, 3Q’19 FDIC
nonrecurring assessment credit, gain on sales of securities and
loss on sales of loans. Excludes 1Q’19 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
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Total average shareholders' equity
$
414,500
$
399,096
$
388,460
$
377,116
$
360,709
Less average goodwill
18,176
18,176
18,176
18,176
18,176
Less intangibles, net
633
587
709
844
991
Average tangible common equity
$
395,691
$
380,333
$
369,575
$
358,096
$
341,542
Net income available to common
shareholders (1)
$
9,721
$
11,324
$
5,173
$
2,901
$
3,743
Return on average tangible common
equity
9.7
%
11.8
%
5.6
%
3.3
%
4.3
%
2019
2018
Core return on average tangible common
equity
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Pre-tax net income
$
11,622
$
13,441
$
5,887
$
3,235
$
3,873
Adjustments:
Add non-core items
598
(485)
—
4,143
7,311
Less core income tax expense
2,001
2,030
706
1,275
1,998
Core net income (2)
$
10,219
$
10,926
$
5,181
$
6,103
$
9,178
Core return on average tangible common
equity
10.2
%
11.4
%
5.6
%
6.9
%
10.7
%
2019
2018
Core return on average assets and
equity
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Net income
$
9,721
$
11,324
$
5,173
$
2,901
$
3,743
Average assets
3,808,311
3,999,347
4,105,102
4,220,255
4,183,703
Average equity
414,500
399,096
388,460
377,116
360,709
Return on average assets
1.01
%
1.12
%
0.51
%
0.28
%
0.35
%
Return on average equity
9.3
%
11.3
%
5.3
%
3.1
%
4.1
%
Core net income (2)
$
10,219
$
10,926
$
5,181
$
6,103
$
9,178
Core return on average assets
1.06
%
1.08
%
0.51
%
0.59
%
0.87
%
Core return on average equity
9.8
%
10.9
%
5.3
%
6.6
%
10.1
%
2019
2018
Core total revenue
Fourth Quarter
Third Quarter
Second Quarter
First Quarter
Fourth Quarter
Net interest income
$
28,296
$
28,262
$
27,365
$
27,420
$
26,921
Noninterest income
4,573
4,793
4,923
3,486
(384)
Adjustments
(Gain) / loss on sales of securities
—
(1,493)
—
—
4,160
Loss on sales of loans
—
1,765
—
—
—
Core total revenue
$
32,869
$
33,327
$
32,288
$
30,906
$
30,697
Annualized net income available to
common shareholders (1)
$
38,567
$
44,927
$
20,749
$
11,765
Annualized core net income (2)
$
40,544
$
43,349
$
20,781
$
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 4Q'19 employee related
payroll adjustments of $598, 3Q’19 FDIC nonrecurring assessment
credit, gain on sales of securities and loss on sales of loans.
Excludes 1Q’19 compensation-related, nonrecurring expenses and
4Q'18 compensation-related, non-reoccurring 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.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20200121006042/en/
Investor Relations Contact:
Chris Black EVP, Chief Financial Officer (615) 721-6096
chris.black@franklinsynergy.com
Grafico Azioni Franklin Financial Network (NYSE:FSB)
Storico
Da Mag 2024 a Giu 2024
Grafico Azioni Franklin Financial Network (NYSE:FSB)
Storico
Da Giu 2023 a Giu 2024