TowneBank Reports Full Year and Fourth Quarter Financial Results for 2016


SUFFOLK, Va., Jan. 26, 2017 (GLOBE NEWSWIRE) -- Hampton Roads based TowneBank (the “Bank” or “Company”) (NASDAQ:TOWN) today reported financial results for the full year and the fourth quarter ended December 31, 2016.

Record Earnings for Full Year 2016

The Bank reported record annual earnings of $67.25 million for the year ended December 31, 2016, as compared to the $62.38 million reported in 2015, representing a 7.80% increase.  Fully diluted earnings per share were $1.18 per share compared to $1.22 per share for 2015.  Earnings per share were affected in 2016 by the issuance of 10.49 million new common shares in conjunction with the acquisition of Monarch Financial Holdings, Inc. (“Monarch”) on June 24, 2016.

Excluding after-tax acquisition-related expenses, core earnings for the year ended December 31, 2016 were $80.15 million (non-GAAP) compared to $63.24 million (non-GAAP) in 2015.  Fully diluted core earnings per share, excluding after-tax acquisition-related expenses, were $1.41 (non-GAAP measure) compared to $1.24 (non-GAAP measure) for 2015.

The Bank’s quarterly dividend was increased to $0.13 per share beginning in the second quarter of 2016 resulting in total dividends of $0.51 per share for 2016, an increase of 8.5% over 2015.  On an annualized basis, the current annual dividend rate is $0.52 per share.

“We are pleased to announce our 17th consecutive year of record annual earnings,” said G. Robert Aston, Jr., Chairman and Chief Executive Officer.  “We finished 2016 with revenue growth of $76.37 million, or 25.65%, over 2015, while producing a core return on average assets of 1.11% and a core return on average tangible equity of 11.73%.”

2016 Performance Highlights

  • Total revenues were $374.10 million, an increase of $76.37 million, or 25.65% from 2015
    - Taxable equivalent net interest margin was 3.50%, including accretion of 11 basis points, compared to 3.45%, including accretion of 9 basis points, for 2015
    - Residential mortgage banking income increased $24.58 million, or 71.85%
    - Insurance segment total revenue increased 14.67% to $54.51 million

  • Core net income, excluding after-tax acquisition-related expenses, was $80.15 million, an increase of 26.75% from 2015
     
  • Loans held for investment increased $1.29 billion, or 28.50%, from December 31, 2015 with organic growth of $479.69 million, or 10.61%, excluding $808.14 million of loans acquired in the Monarch merger
     
  • Total deposits were $6.04 billion, an increase of $1.12 billion, or 22.82%, from 2015.  The increase included $1.06 billion deposits acquired in the Monarch merger
    - Noninterest bearing deposits increased by 39.77%, to $1.95 billion, representing 32.27% of total deposits
    - Total cost of deposits remained steady at 0.40% at December 31, 2016 and 2015
     
  • Asset quality showed continued strength
    - Nonperforming assets declined to $37.60 million, or 0.47% of total assets compared to $43.09 million, or 0.68%, at December 31, 2015
    - Nonperforming loans were 0.23% of period end loans
    - Foreclosed property decreased to $21.01 million

  • Strategic acquisitions
    - On January 14, 2016, the Company acquired Oak Island Accommodations, Inc., an independent resort property management company in coastal North Carolina
    - On June 24, 2016, the Company completed the acquisition of Monarch and its wholly-owned bank subsidiary, Monarch Bank, headquartered in Chesapeake, Virginia

  • Banking centers
    - On September 15, 2016, the Company opened a new regional headquarters in the Gateway Plaza in downtown Richmond, Virginia
    - On December 9, 2016, the Company consolidated its banking office in the Port Warwick area of Newport News, Virginia into the banking office in the Oyster Point area of Newport News, Virginia

  • The Bank remained well-capitalized
    - Common equity tier 1 capital ratio of 11.75%
    - Tier 1 leverage capital ratio of 10.44%
    - Tier 1 risk-based capital ratio of 11.82%
    - Total risk-based capital ratio of 12.44%

Fourth Quarter 2016 Earnings Compared to Fourth Quarter 2015

Net income for the fourth quarter was $19.0 million, or $0.31 per diluted share, versus $12.47 million, or $0.24 per diluted share, in 2015, reflecting strong growth in net interest income as compared to the prior year period.

Performance Highlights

  • Total revenues were $101.67 million, a $30.26 million, or 42.37%, increase from fourth quarter 2015
    - Taxable equivalent net interest margin was 3.64%, including accretion of 11 basis points, compared to 3.36%, including accretion of 9 basis points. in fourth quarter 2015
    - Noninterest income increased 57.57% primarily due to merger-related growth in our residential mortgage banking business

Net Interest Income
Net interest income increased to $62.15 million, a $15.82 million, or 34.15%, increase from fourth quarter 2015.  The primary driver was the growth in average earning assets, which increased $1.50 billion, or 25.80%, while tax-equivalent net interest margin increased to 3.64% in the current quarter from 3.36% in fourth quarter 2015.  Accretion income added $2.34 million, or 15 basis points, to margin in the current quarter as compared to $1.22 million, or 9 basis points, in the fourth quarter of 2015.  The Company expects decreases in BOLI income and accretion income to negatively impact tax-equivalent net interest margin by approximately 7 basis points and 8 basis points, respectively. 

Noninterest Income
Noninterest income, excluding gains or losses on investment securities, was $39.51 million for the fourth quarter of 2016, an increase of $14.43 million, or 57.55%, from the fourth quarter of 2015.  Residential mortgage banking income increased $10.84 million, or 149.43%, from the fourth quarter of 2015 primarily due to higher production volumes resulting from the Monarch merger.  Mortgage production was $1.01 billion in fourth quarter 2016, which was $652.47 million higher than fourth quarter 2015 production of $353.52 million.  Insurance commissions and other title fees increased $0.83 million, or 9.18%, primarily due to increases in commercial lines and travel insurance commissions combined with increased title income.  Also contributing to the increase, other income was higher by $1.63 million primarily due to a rise in BOLI income of $0.87 million combined with an increase in loan service fees and income from Towne Investment Group.

Noninterest Expense
Noninterest expense increased by $20.09 million, or 38.09%, from the fourth quarter of 2015.  The primary driver was an increase of $12.24 million in salaries and benefits expense due to the addition of staff resulting from the Monarch acquisition, combined with the addition of staff resulting from the acquisition of a resort property management company in Oak Island, North Carolina ("Oak Island") in first quarter 2016.  Also contributing were increases in occupancy expenses of $1.73 million and furniture and equipment expenses of $0.99 million primarily related to mortgage facilities acquired in the Monarch acquisition.

Fourth Quarter 2016 Earnings Compared to Third Quarter 2016
Net income for the fourth quarter was $19.0 million, or $0.31 per diluted share, versus $24.18 million, or $0.39 per diluted share, in third quarter 2016, reflecting the seasonality in our Insurance and Realty segments.

Performance Highlights

  • Total revenues were $101.67 million compared to $109.43 million in the third quarter of 2016
    - Taxable equivalent net interest margin was 3.64%, including accretion of 11 basis points, compared to 3.57%, including accretion of 17 basis points, in the third quarter of 2016
    - Noninterest income, excluding gains on investment securities, decreased $7.31 million due to seasonality in our Insurance and Realty segments 

  • Total loans held for investment increased $155.58 million, or 2.75%, from September 30, 2016

Net Interest Income
On a linked quarter basis, net interest income decreased slightly by $0.45 million or 0.73%, in fourth quarter 2016 versus third quarter 2016, while tax-equivalent net interest margin was 3.64% versus 3.57% for the third quarter of 2016.  The decrease in net interest income was primarily due to seasonally lower loans held for sale average balances combined with an increase in FHLB borrowings and lower accretion income.  Accretion income added $2.34 million, or 15 basis points, to margin in the current quarter, as compared to $2.63 million, or 17 basis points, in the linked quarter.

Noninterest Income
In comparison to the third quarter of 2016, noninterest income, excluding gains or losses on investment securities, decreased $7.31 million, or 15.61%.  Residential mortgage banking income decreased by $3.33 million, or 15.56%, from the third quarter of 2016 primarily due to a seasonal decrease in mortgage production of $240.70 million, from $1.25 billion in third quarter 2016 to $1.01 billion in fourth quarter 2016.  A seasonal decrease in policy renewals led to the decrease in net insurance commissions, while decreases in real estate brokerage and property management income from the linked quarter also reflected the seasonal nature of those businesses.

Noninterest Expense
Noninterest expense increased by $1.90 million, or 2.68%, from the third quarter of 2016.  The primary driver was an increase in salaries and benefits expenses of $2.57 million, partially offset by a decrease in acquisition-related expenses of $1.68 million, which was primarily due to a fourth quarter 2016 change in estimate of previously accrued expenses related to the disposal of acquired facilities.

Noninterest Income      % Change
 Q4 Q4 Q3 Q4 16 vs. Q4 16 vs.
(dollars in thousands)2016 2015 2016 Q4 15 Q3 16
Residential mortgage banking income, net$18,096  $7,255  $21,430  149.43% (15.56)%
Insurance commissions and other title fees and income, net9,823  8,997  11,258  9.18% (12.75)%
Real estate brokerage and property management, net2,925  2,438  6,647  19.98% (56.00)%
Service charges on deposit accounts2,535  2,254  2,552  12.47% (0.67)%
Credit card merchant fees, net1,135  767  1,365  47.98% (16.85)%
Other income4,998  3,368  3,569  48.40% 40.04%
Subtotal before gain on investment securities39,512  25,079  46,821  57.55% (15.61)%
Net gain on investment securities6      N/M N/M
Total noninterest income$39,518  $25,079  $46,821  57.57% (15.60)%


Noninterest Expense      % Change
 Q4 Q4 Q3 Q4 16 vs.  Q4 16 vs.
(dollars in thousands)2016 2015 2016 Q4 15 Q3 16
Salaries and benefits$43,071  $30,826  $40,497  39.72% 6.36%
Occupancy expense6,885  5,156  6,656  33.53% 3.44%
Furniture and equipment3,378  2,390  3,199  41.34% 5.60%
Acquisition-related expenses(707) 285  969  (348.07)% (172.96)%
Other expenses20,207  14,086  19,612  43.45% 3.03%
Total noninterest expense$72,834  $52,743  $70,933  38.09% 2.68%
          

Segment Results

        $ Change
(in thousands) Q4 Q4 Q3 Q4 16 vs. Q4 16 vs.
Segment Net Income (Loss) 2016 2015 2016 Q4 15 Q3 16
Banking $17,931  $12,219  $18,276  $5,712  $(345)
Realty 673  6  4,815  $667  $(4,142)
Insurance 392  241  1,085  $151  $(693)
Total net income $18,996  $12,466  $24,176  $6,530  $(5,180)

Fourth Quarter 2016 Compared to Fourth Quarter 2015

Banking
Net income for the three months ended December 31, 2016 for the Banking segment was $17.93 million, increasing $5.71 million, or 46.75%, from comparative 2015, as net interest income climbed by $13.77 million due to the increase in earning assets from the Monarch merger.  Also contributing to the variance was an increase in noninterest income of $2.33 million.  These factors were partially offset by increases in the provision for loan losses and noninterest expenses.

Realty
For the three months ended December 31, 2016, the Realty segment increased net income to $0.67 million from $0.01 million for fourth quarter 2015.  The improvement was driven by an increase in residential mortgage banking income of $10.93 million, or 146.81%, due to higher production volumes resulting from the Monarch merger and net interest income increased by $2.05 million as higher production volume led to higher average mortgage loans held for sale.  These improvements were partially offset by an increase in operational expenses related to the merger with Monarch.

Insurance
The Insurance segment had net income of $0.39 million for the three months ended December 31, 2016, an increase of $0.15 million compared to fourth quarter 2015.  The increase in net income was driven by higher property and casualty insurance commission income combined with a decrease in salaries and benefits expenses.

Fourth Quarter 2016 Compared to Third Quarter 2016

Banking
Earnings decreased slightly by $0.35 million, or 1.89% from the third quarter of 2016 as increases in net interest income and noninterest income were overcome by higher personnel costs of $3.26 million, primarily related to performance based staff incentives and employee benefits expenses.  Also, loan growth in the quarter led to an increase of $0.11 million in the provision for loan losses.

Realty
Net income in the Realty segment decreased by $4.14 million from the linked quarter ended September 30, 2016, due to due to historically seasonal decreases in the Bank's mortgage, real estate brokerage, and resort property management businesses.

Insurance
Net income decreased $0.69 million from the third quarter of 2016 due to the historically seasonal decrease in fourth quarter policy renewals.  The seasonal decrease in revenue was partially offset by a decline in operating expenses during the current quarter.

Balance Sheet

At December 31, 2016, total Bank assets reached $7.97 billion, an increase of $1.68 billion, or 26.64%, over December 31, 2015.

Loans

       % Change
 Q4 Q4 Q3 Q4 16 vs. Q4 16 vs.
(dollars in thousands)2016 2015 2016 Q4 15 Q3 16
Construction and land development$826,027  $598,875  $820,453  37.93% 0.68%
Commercial real estate - investment related properties1,322,466  1,004,393  1,283,619  31.67% 3.03%
Commercial real estate - owner occupied928,846  780,000  905,870  19.08% 2.54%
Multifamily real estate222,791  167,371  206,623  33.11% 7.82%
1-4 family residential real estate1,215,823  973,331  1,208,001  24.91% 0.65%
Commercial and industrial business loans1,089,539  857,036  1,033,797  27.13% 5.39%
Consumer loans and other201,729  138,387  193,279  45.77% 4.37%
Total$5,807,221  $4,519,393  $5,651,642  28.50% 2.75%

The Bank’s loan portfolio ended the period at $5.81 billion representing an increase of 28.50%, or $1.29 billion, from December 31, 2015, and an increase of $155.58 million, or 2.75%, from September 30, 2016.  In addition to organic growth, the increase in loans from the prior year is related to loans acquired in the Monarch merger on June 24, 2016.

Deposits

       % Change
 Q4 Q4 Q3 Q4 16 vs. Q4 16 vs.
(dollars in thousands)2016 2015 2016 Q4 15 Q3 16
Noninterest-bearing demand$1,947,312  $1,393,264  $1,974,395  39.77% (1.37)%
Interest-bearing:         
Demand and money market accounts2,263,894  1,824,226  2,207,962  24.10% 2.53%
Savings319,611  300,408  315,477  6.39% 1.31%
Certificates of deposits1,504,380  1,396,129  1,649,113  7.75% (8.78)%
Total$6,035,197  $4,914,027  $6,146,947  22.82% (1.82)%

The Bank continued to experience solid deposit growth with total deposits increasing to $6.04 billion, up $1.12 billion, or 22.82%, from December 31, 2015.  The increase was primarily due to the deposits acquired in the Monarch merger.  The Bank saw continued growth in noninterest-bearing demand deposits, which ended the year at $1.95 billion, a 39.77% increase from the prior year.  Noninterest-bearing deposits represented 32.27% of total deposits at December 31, 2016.

Capital Ratios

  Q4 Q4 Q3
  2016 2015 2016
Common Equity Tier 1 11.75% 12.59% 11.74%
Tier 1 11.82% 12.70% 11.81%
Total 12.44% 13.44% 12.42%
Tier 1 Leverage Ratio 10.44% 10.67% 10.18%

The Bank’s total equity at December 31, 2016 rose to $1.09 billion, an increase of $266.36 million, or 32.48%, from December 31, 2015.  Total risk-based capital remained strong as  common equity Tier 1, Tier 1 capital, total risk-based capital, and Tier 1 leverage capital ratios were 11.75%, 11.82%, 12.44%, 10.44%, respectively.  All ratios exceed the current regulatory standards for well capitalized status.

Asset Quality

          
(in thousands)12/31/2016 9/30/2016 6/30/2016 3/31/2016 12/31/2015
          
Nonperforming loans$13,099  $11,337  $10,580  $7,944  $8,670 
Former bank premises3,494         
Foreclosed property21,011  22,884  25,707  29,740  34,420 
          
Total nonperforming assets$37,604  $34,221  $36,287  $37,684  $43,090 
          
Quarterly net loans charged off (recovered)$485  $649  $241  $340  $(156)
          
Year-to-date net loans charged off$1,715  $1,230  $581  $340  $585 


        Change
  Q4 Q4 Q3 Q4 2016 vs. Q4 2016 vs.
(dollars in thousands) 2016 2015 2016 Q4 2015 Q3 2016
Total loans 90 days past due and still accruing $76  $424  $  $(348) $76 
Total loans 30-89 days past due $10,459  $7,477  $6,707  $2,982  $3,752 
Allowance for loan losses $42,001  $38,359  $40,655  $3,642  $1,346 
Total performing TDRs $31,351  $29,114  $28,345  $2,237  $3,006 
           
Nonperforming loans to period end loans 0.23% 0.19% 0.20% 0.04  0.03 
Nonperforming assets to period end assets 0.47% 0.68% 0.44% (0.21) 0.03 
Allowance for loan losses to period end loans 0.72% 0.85% 0.72% (0.13)  
Allowance for loan losses (originated) to originated period end loans 0.87% 0.94% 0.91% (0.07) (0.04)
Net charge-offs (recoveries) to average loans (annualized) 0.03% (0.01)% 0.05% 0.04  (0.02)
Ratio of allowance for loan losses to nonperforming loans 3.21x 4.42x 3.59x (1.21)x (.38)x

Continued strength in credit quality contributed to the Bank's financial results as net charge-offs remained low at $0.49 million in the fourth quarter of 2016 compared to net recoveries of $0.16 million in the fourth quarter of 2015 and net charge-offs of $0.65 million in the linked quarter.  Total nonperforming assets were $37.60 million, or 0.47%, of Bank assets at December 31, 2016, as compared to $43.09 million, or 0.68%, at December 31, 2015, and $34.22 million, or 0.44%, at September 30, 2016.  The allowance for loan losses was $42.00 million, increased from $38.36 million at December 31, 2015 and $40.66 million at September 30, 2016.

About TowneBank:
As one of the top community banks in Virginia and North Carolina, TowneBank operates 37 banking offices serving Chesapeake, Chesterfield County, Glen Allen, Hampton, James City County, Mechanicsville, Newport News, Norfolk, Portsmouth, Richmond, Suffolk, Virginia Beach, Williamsburg, and York County in Virginia, along with Moyock, Grandy, Camden County, Southern Shores, Corolla and Nags Head in North Carolina. Towne also offers a full range of financial services through its controlled divisions and subsidiaries that include Towne Investment Group, Towne Insurance Agency, Towne Benefits, TowneBank Mortgage, TowneBank Commercial Mortgage, Berkshire Hathaway HomeServices Towne Realty, Towne 1031 Exchange, LLC, and Beach Properties of Hilton Head. Local decision-making is a hallmark of its hometown banking strategy that is delivered through the leadership of each group’s President and Board of Directors.  With total assets of $7.97 billion as of December 31, 2016, TowneBank is one of the largest banks headquartered in Virginia.

Non-GAAP Financial Measures:
This press release contains financial information determined by methods other than in accordance with GAAP.  The Company's management uses these non-GAAP financial measures in their analysis of the Company's performance.  These measures typically adjust GAAP performance measures to exclude the effects of the amortization of intangibles and include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant activities or transactions that are infrequent in nature.  Since the presentation of these GAAP performance measures and their impact differ between companies, management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses.  These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP disclosures are included as tables at the end of this release.

Forward-Looking Statements:
Statements made in this release, other than those concerning historical financial information, may be considered forward-looking statements, which speak only as of the date of this release and are based on current expectations and involve a number of assumptions  TowneBank intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and is including this statement for purposes of these safe harbor provisions.  TowneBank’s ability to predict results, or the actual effect of future plans or strategies, is inherently uncertain.  Factors which could have a material effect on the operations and future prospects of TowneBank include, but are not limited to changes in interest rates, general economic and business conditions; legislative/regulatory changes; the monetary and fiscal policies of the U.S. government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve; the quality and composition of the loan and securities portfolios; demand for loan products; deposit flows; competition; demand for financial services in TowneBank’s market areas; TowneBank’s implementation of new technologies and the ability to develop and maintain secure and reliable electronic systems; changes in the securities markets; and changes in accounting principles, policies and guidelines; and other risk factors detailed from time to time in filings made by TowneBank with the Federal Deposit Insurance Corporation.  TowneBank undertakes no obligation to update or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.###


TOWNEBANK
Selected Financial Highlights (unaudited)
(dollars in thousands, except per share data)
 
      Increase/ % Increase/
Three Months Ended December 31,2016 2015 (Decrease) (Decrease)
         
Results of Operations:       
 Net interest income$62,151  $46,331  $15,820  34.15%
 Noninterest income (1)39,512  25,079  14,433  57.55%
 Gain on investment securities6    6  N/M
 Total Revenue101,669  71,410  30,259  42.37%
 Acquisition-related expenses(707) 285  (992) (348.07)%
 Noninterest expenses, excluding acquisition-related expenses73,541  52,458  21,083  40.19%
 Provision for loan losses1,831  852  979  114.91%
 Income before income tax and noncontrolling interest27,004  17,815  9,189  51.58%
 Provision for income tax expense7,160  4,846  2,314  47.75%
 Net income19,844  12,969  6,875  53.01%
 Net income attributable to noncontrolling interest(848) (503) (345) 68.59%
 Net income attributable to TowneBank18,996  12,466  6,530  52.38%
 Net income available to common shareholders18,996  12,466  6,530  52.38%
 Net income per common share - basic0.31  0.24  0.07  29.17%
 Net income per common share - diluted0.31  0.24  0.07  29.17%
Period End Data:       
 Total assets$7,973,915  $6,296,574  $1,677,341  26.64%
 Total assets - tangible7,671,149  6,115,579  1,555,570  25.44%
 Earning assets (2)7,346,961  5,827,888  1,519,073  26.07%
 Loans (net of unearned income)5,807,221  4,519,393  1,287,828  28.50%
 Allowance for loan losses42,001  38,359  3,642  9.49%
 Goodwill and other intangibles302,766  180,995  121,771  67.28%
 Nonperforming assets37,605  43,091  (5,486) (12.73)%
 Noninterest bearing deposits1,947,312  1,393,264  554,048  39.77%
 Interest bearing deposits4,087,885  3,520,763  567,122  16.11%
 Total deposits6,035,197  4,914,027  1,121,170  22.82%
 Total equity1,086,558  820,194  266,364  32.48%
 Total equity - tangible783,792  639,199  144,593  22.62%
 Common equity1,075,102  810,921  264,181  32.58%
 Common equity - tangible772,337  629,925  142,412  22.61%
 Book value per common share17.20  15.71  1.49  9.48%
 Book value per common share - tangible12.36  12.21  0.15  1.23%
Daily Average Balances:       
 Total assets$7,965,438  $6,305,571  $1,659,867  26.32%
 Total assets - tangible7,661,845  6,120,799  1,541,046  25.18%
 Earning assets (2)7,297,299  5,800,907  1,496,392  25.80%
 Loans (net of unearned income), excluding nonaccrual loans5,705,832  4,426,387  1,279,445  28.90%
 Allowance for loan losses41,188  37,918  3,270  8.62%
 Goodwill and other intangibles303,593  184,773  118,820  64.31%
 Noninterest bearing deposits1,961,902  1,420,047  541,855  38.16%
 Interest bearing deposits4,137,806  3,458,597  679,209  19.64%
 Total deposits6,099,708  4,878,643  1,221,065  25.03%
 Total equity1,087,382  823,627  263,755  32.02%
 Total equity - tangible783,789  638,855  144,934  22.69%
 Common equity1,076,277  814,894  261,383  32.08%
 Common equity - tangible772,683  630,121  142,562  22.62%
Key Ratios:       
 Return on average assets0.95% 0.78% 0.17% 21.79%
 Return on average assets - tangible1.05% 0.85% 0.20% 23.53%
 Return on average equity6.95% 6.00% 0.95% 15.83%
 Return on average equity - tangible10.27% 8.11% 2.16% 26.63%
 Return on average common equity7.02% 6.07% 0.95% 15.65%
 Return on average common equity - tangible10.42% 8.22% 2.20% 26.76%
 Net interest margin-fully tax equivalent (2)(3)3.64% 3.36% 0.28% 8.33%
 Net interest margin (2)3.52% 3.27% 0.25% 7.65%
 Average earning assets/total average assets91.61% 92.07% (0.46)% (0.50)%
 Average loans/average deposits93.54% 90.73% 2.81% 3.10%
 Average noninterest deposits/total average deposits32.16% 29.11% 3.05% 10.48%
 Allowance for loan losses/period end loans0.72% 0.85% (0.13)% (15.29)%
 Nonperforming assets to period end assets0.47% 0.68% (0.21)% (30.88)%
 Period end equity/period end total assets13.63% 13.03% 0.60% 4.60%
 Efficiency ratio (1)71.64% 73.86% (2.22)% (3.01)%
         
(1) Excludes gain on investment securities
(2) Includes bank-owned life insurance
(3) Presented on a tax-equivalent basis


TOWNEBANK
Selected Financial Highlights (unaudited)
(dollars in thousands, except per share data)
 
      Increase/ % Increase/
Twelve Months Ended December 31,2016 2015 (Decrease) (Decrease)
         
Results of Operations:       
 Net interest income$218,876  $180,442  $38,434  21.30%
 Noninterest income (1)155,216  116,379  38,837  33.37%
 Gain on investment securities6  904  (898) (99.34)%
 Total Revenue374,098  297,725  76,373  25.65%
 Acquisition-related expenses19,111  1,312  17,799  1,356.63%
 Noninterest expenses, excluding acquisition-related expenses248,717  200,845  47,872  23.84%
 Provision for loan losses5,357  3,027  2,330  76.97%
 Income before income tax and noncontrolling interest100,913  92,541  8,372  9.05%
 Provision for income tax expense28,698  26,876  1,822  6.78%
 Net income72,215  65,665  6,550  9.97%
 Net income attributable to noncontrolling interest(4,965) (3,283) (1,682) 51.23%
 Net income attributable to TowneBank67,250  62,382  4,868  7.80%
 Preferred stock dividends  13  (13) (100.00)%
 Net income available to common shareholders67,250  62,369  4,881  7.83%
 Net income per common share - basic1.18  1.22  (0.04) (3.28)%
 Net income per common share - diluted1.18  1.22  (0.04) (3.28)%
Period End Data:       
 Total assets$7,973,915  $6,296,574  $1,677,341  26.64%
 Total assets - tangible7,671,149  6,115,579  1,555,570  25.44%
 Earning assets (2)7,346,961  5,827,888  1,519,073  26.07%
 Loans (net of unearned income)5,807,221  4,519,393  1,287,828  28.50%
 Allowance for loan losses42,001  38,359  3,642  9.49%
 Goodwill and other intangibles302,766  180,995  121,771  67.28%
 Nonperforming assets37,605  43,091  (5,486) (12.73)%
 Noninterest bearing deposits1,947,312  1,393,264  554,048  39.77%
 Interest bearing deposits4,087,885  3,520,763  567,122  16.11%
 Total deposits6,035,197  4,914,027  1,121,170  22.82%
 Total equity1,086,558  820,194  266,364  32.48%
 Total equity - tangible783,792  639,199  144,593  22.62%
 Common equity1,075,102  810,921  264,181  32.58%
 Common equity - tangible772,337  629,925  142,412  22.61%
 Book value per common share17.20  15.71  1.49  9.48%
 Book value per common share - tangible12.36  12.21  0.15  1.23%
Daily Average Balances:       
 Total assets$7,205,236  $6,039,418  $1,165,818  19.30%
 Total assets - tangible6,958,267  5,858,762  1,099,505  18.77%
 Earning assets (2)6,603,377  5,528,362  1,075,015  19.45%
 Loans (net of unearned income), excluding nonaccrual loans5,129,990  4,239,887  890,103  20.99%
 Allowance for loan losses39,547  37,194  2,353  6.33%
 Goodwill and other intangibles246,968  180,656  66,312  36.71%
 Noninterest bearing deposits1,720,093  1,343,360  376,733  28.04%
 Interest bearing deposits3,852,099  3,324,533  527,566  15.87%
 Total deposits5,572,192  4,667,893  904,299  19.37%
 Total equity963,775  804,744  159,031  19.76%
 Total equity - tangible716,807  624,088  92,719  14.86%
 Common equity953,669  794,874  158,795  19.98%
 Common equity - tangible706,701  614,218  92,483  15.06%
Key Ratios:       
 Return on average assets0.93% 1.03% (0.10)% (9.71)%
 Return on average assets - tangible1.02% 1.10% (0.08)% (7.27)%
 Return on average equity6.98% 7.75% (0.77)% (9.94)%
 Return on average equity - tangible9.93% 10.34% (0.41)% (3.97)%
 Return on average common equity7.05% 7.85% (0.80)% (10.19)%
 Return on average common equity - tangible10.07% 10.51% (0.44)% (4.19)%
 Net interest margin-fully tax equivalent (2)(3)3.50% 3.45% 0.05% 1.45%
 Net interest margin (2)3.41% 3.36% 0.05% 1.49%
 Average earning assets/total average assets91.65% 91.54% 0.11% 0.12%
 Average loans/average deposits92.06% 90.83% 1.23% 1.35%
 Average noninterest deposits/total average deposits30.87% 28.78% 2.09% 7.26%
 Allowance for loan losses/period end loans0.72% 0.85% (0.13)% (15.29)%
 Nonperforming assets to period end assets0.47% 0.68% (0.21)% (30.88)%
 Period end equity/period end total assets13.63% 13.03% 0.60% 4.60%
 Efficiency ratio (1)71.59% 68.11% 3.48% 5.11%
         
(1) Excludes gain on investment securities 
(2) Includes bank-owned life insurance 
(3) Presented on a tax-equivalent basis 


TOWNEBANK
Selected Financial Highlights (unaudited)
(dollars in thousands, except per share data)
 
  December 31, September 30, Increase/  % Increase/
Three Months Ended2016 2016 (Decrease)  (Decrease)
         
Results of Operations:       
 Net interest income$62,151  $62,605  $(454) (0.73)%
 Noninterest income (1)39,512  46,821  (7,309) (15.61)%
 Gain on investment securities6    6  N/M
 Total Revenue101,669  109,426  (7,757) (7.09)%
 Acquisition-related expenses(707) 969  (1,676) (172.96)%
 Noninterest expenses, excluding acquisition-related expenses73,541  69,964  3,577  5.11%
 Provision for loan losses1,831  1,686  145  8.60%
 Income before income tax and noncontrolling interest27,004  36,807  (9,803) (26.63)%
 Provision for income tax expense7,160  10,974  (3,814) (34.75)%
 Net income19,844  25,833  (5,989) (23.18)%
 Net income attributable to noncontrolling interest(848) (1,657) 809  (48.82)%
 Net income attributable to TowneBank18,996  24,176  (5,180) (21.43)%
 Net income available to common shareholders18,996  24,176  (5,180) (21.43)%
 Net income per common share - basic0.31  0.39  (0.08) (20.51)%
 Net income per common share - diluted0.31  0.39  (0.08) (20.51)%
Period End Data:       
 Total assets$7,973,915  $7,830,142  $143,773  1.84%
 Total assets - tangible7,671,149  7,525,817  145,332  1.93%
 Earning assets (2)7,346,961  7,197,077  149,884  2.08%
 Loans (net of unearned income)5,807,221  5,651,642  155,579  2.75%
 Allowance for loan losses42,001  40,655  1,346  3.31%
 Goodwill and other intangibles302,766  304,325  (1,559) (0.51)%
 Nonperforming assets37,605  34,221  3,384  9.89%
 Noninterest bearing deposits1,947,312  1,974,395  (27,083) (1.37)%
 Interest bearing deposits4,087,885  4,172,552  (84,667) (2.03)%
 Total deposits6,035,197  6,146,947  (111,750) (1.82)%
 Total equity1,086,558  1,078,878  7,680  0.71%
 Total equity - tangible783,792  774,553  9,239  1.19%
 Common equity1,075,102  1,067,193  7,909  0.74%
 Common equity - tangible772,337  762,868  9,469  1.24%
 Book value per common share17.20  17.11  0.09  0.53%
 Book value per common share - tangible12.36  12.23  0.13  1.06%
Daily Average Balances:       
 Total assets$7,965,438  $7,991,213  $(25,775) (0.32)%
 Total assets - tangible7,661,845  7,689,122  (27,277) (0.35)%
 Earning assets (2)7,297,299  7,255,956  41,343  0.57%
 Loans (net of unearned income), excluding nonaccrual loans5,705,832  5,583,711  122,121  2.19%
 Allowance for loan losses41,188  40,004  1,184  2.96%
 Goodwill and other intangibles303,593  302,091  1,502  0.50%
 Noninterest bearing deposits1,961,902  1,959,025  2,877  0.15%
 Interest bearing deposits4,137,806  4,219,316  (81,510) (1.93)%
 Total deposits6,099,707  6,178,341  (78,634) (1.27)%
 Total equity1,087,382  1,075,023  12,359  1.15%
 Total equity - tangible783,789  772,932  10,857  1.40%
 Common equity1,076,277  1,064,179  12,098  1.14%
 Common equity - tangible772,683  762,088  10,595  1.39%
Key Ratios:       
 Return on average assets0.95% 1.20% (0.25)% (20.83)%
 Return on average assets - tangible1.05% 1.29% (0.24)% (18.60)%
 Return on average equity6.95% 8.95% (2.00)% (22.35)%
 Return on average equity - tangible10.27% 12.87% (2.60)% (20.20)%
 Return on average common equity7.02% 9.04% (2.02)% (22.35)%
 Return on average common equity - tangible10.42% 13.05% (2.63)% (20.15)%
 Net interest margin-fully tax equivalent (2)(3)3.64% 3.57% 0.07% 1.96%
 Net interest margin (2)3.52% 3.50% 0.02% 0.57%
 Average earning assets/total average assets91.61% 90.80% 0.81% 0.89%
 Average loans/average deposits93.54% 90.38% 3.16% 3.50%
 Average noninterest deposits/total average deposits32.16% 31.71% 0.45% 1.42%
 Allowance for loan losses/period end loans0.72% 0.72% % %
 Nonperforming assets to period end assets0.47% 0.44% 0.03% 6.82%
 Period end equity/period end total assets13.63% 13.78% (0.15)% (1.09)%
 Efficiency ratio (1)71.64% 64.82% 6.82% 10.52%
         
(1) Excludes gain on investment securities
(2) Includes bank-owned life insurance
(3) Presented on a tax-equivalent basis


TOWNEBANK
Average Balances, Yields and Rate Paid (unaudited)
(dollars in thousands)
 
 Three Months Ended Three Months Ended Three Months Ended
 December 31, 2016 September 30, 2016 December 31, 2015
  InterestAverage  InterestAverage  InterestAverage
 AverageIncome/Yield/ AverageIncome/Yield/ AverageIncome/Yield/
 BalanceExpenseRate BalanceExpenseRate BalanceExpenseRate
Assets:           
Loans (net of unearned income and deferred costs), excluding nonaccrual loans$5,705,832 $66,061 4.61% $5,583,711 $65,245 4.65% $4,426,387 $50,850 4.56%
Taxable investment securities666,936 2,762 1.66% 687,480 2,703 1.57% 782,998 2,987 1.53%
Tax-exempt investment securities52,199 390 2.99% 53,180 396 2.98% 54,974 428 3.11%
Interest-bearing deposits352,418 487 0.55% 287,672 (36)(0.05)% 292,085 211 0.29%
Loans held for sale353,308 3,028 3.43% 481,358 4,137 3.44% 95,932 865 3.61%
Bank-owned life insurance166,606 3,656 8.73% 162,555 1,945 4.76% 148,531 2,311 6.17%
Total earning assets7,297,299 76,384 4.16% 7,255,956 74,390 4.08% 5,800,907 57,652 3.94%
Less: allowance for loan losses(41,188)   (40,004)   (37,918)  
            
Total nonearning assets709,327    775,261    542,582   
            
Total assets$7,965,438    $7,991,213    $6,305,571   
            
Liabilities and Equity:           
Interest-bearing deposits           
Demand and money market$2,230,198 $1,742 0.31% $2,216,987 $1,674 0.30% $1,780,151 $1,265 0.28%
Savings316,211 728 0.92% 318,193 723 0.90% 299,503 684 0.91%
Certificates of deposit1,591,397 3,458 0.86% 1,684,136 3,512 0.83% 1,378,943 3,170 0.91%
Total interest-bearing deposits4,137,806 5,928 0.57% 4,219,316 5,909 0.56% 3,458,597 5,119 0.59%
Borrowings628,272 3,739 2.33% 512,027 3,309 2.53% 471,929 3,360 2.79%
Total interest-bearing liabilities4,766,078 9,667 0.81% 4,731,343 9,218 0.78% 3,930,526 8,479 0.86%
Demand deposits1,961,902    1,959,025    1,420,047   
Other noninterest-bearing liabilities150,076    225,822    131,371   
Total liabilities6,878,056    6,916,190    5,481,944   
            
Shareholders’ equity1,087,382    1,075,023    823,627   
            
Total liabilities and equity$7,965,438    $7,991,213    $6,305,571   
            
Net interest income (tax-equivalent basis) $66,717    $65,172    $49,173  
Reconcilement of Non-GAAP Financial Measures          
Bank-owned life insurance (3,656)   (1,945)   (2,311) 
Tax-equivalent basis adjustment (910)   (622)   (531) 
Net interest income (GAAP) $62,151    $62,605    $46,331  
            
Interest rate spread (1)  3.35%   3.30%   3.09%
Interest expense as a percent of average earning assets 0.53%   0.51%   0.58%
Net interest margin (tax equivalent basis) (2) 3.64%   3.57%   3.36%
Total cost of deposits  0.39%   0.38%   0.42%
            

(1) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.  Fully tax equivalent.
(2) Net interest margin is net interest income expressed as a percentage of average earning assets.  Fully tax equivalent.


TOWNEBANK
Average Balances, Yields and Rate Paid (unaudited)
(dollars in thousands)
 
 Year Ended December 31,
 2016 2015 2014
   Interest Average   Interest Average   Interest Average
 Average Income/ Yield/ Average Income/ Yield/ Average Income/ Yield/
 Balance Expense Rate Balance Expense Rate Balance Expense Rate
Assets:                 
Loans (net of unearned income and deferred costs), excluding nonaccrual loans$5,129,990  $234,318  4.57% $4,239,887  $196,868  4.64% $3,450,730  $162,347  4.70%
Taxable investment securities695,082  11,254  1.62% 786,737  11,849  1.51% 574,229  6,895  1.20%
Tax-exempt investment securities52,689  1,601  3.04% 61,489  1,952  3.17% 70,154  2,180  3.11%
Interest-bearing deposits300,130  1,145  0.38% 188,546  499  0.26% 253,416  637  0.25%
Mortgage loans held for sale267,721  9,152  3.42% 106,149  3,836  3.61% 65,746  2,586  3.93%
Bank-owned life insurance157,765  9,220  5.84% 145,554  7,985  5.49% 57,842  3,290  5.69%
Total earning assets6,603,377  266,690  4.04% 5,528,362  222,989  4.03% 4,472,117  177,935  3.98%
Less: allowance for loan losses(39,547)     (37,194)     (37,168)    
Total nonearning assets641,406      548,250      431,635     
Total assets$7,205,236      $6,039,418      $4,866,584     
                  
Liabilities and Equity:                 
Interest-bearing deposits                 
Demand and money market$2,012,061  $6,043  0.30% $1,689,185  $4,721  0.28% $1,306,738  $3,036  0.23%
Savings309,049  2,859  0.93% 300,620  2,755  0.92% 310,722  2,855  0.92%
Certificates of deposit1,530,990  13,414  0.88% 1,334,728  11,390  0.85% 972,702  7,461  0.77%
Total interest-bearing deposits3,852,100  22,316  0.58% 3,324,533  18,866  0.57% 2,590,162  13,352  0.52%
FHLB advances and repurchase agreements523,366  13,424  2.56% 463,153  13,565  2.93% 429,249  13,424  3.13%
Total interest-bearing liabilities4,375,466  35,740  0.82% 3,787,686  32,431  0.86% 3,019,411  26,776  0.89%
Noninterest-bearing liabilities                 
Demand deposits1,720,093      1,343,360      1,158,888     
Other noninterest-bearing liabilities145,902      103,628      81,508     
Total liabilities6,241,461      5,234,674      4,259,807     
Shareholders' equity963,775      804,744      606,777     
Total liabilities and equity$7,205,236      $6,039,418      $4,866,584     
Net interest income (tax-equivalent basis) $230,950      $190,558      $151,159   
Reconcilement of Non-GAAP Financial Measures                
Bank-owned life insurance (9,220)     (7,985)     (3,290)  
Tax-equivalent basis adjustment (2,854)     (2,131)     (2,133)  
Net interest income (GAAP) $218,876      $180,442      $145,736   
Interest rate spread  (1)   3.22%     3.17%     3.09%
Interest expense as a percent of average earning assets   0.54%     0.59%     0.60%
Net interest margin (tax-equivalent basis) (2)   3.50%     3.45%     3.38%
Total cost of deposits   0.40%     0.40%     0.36%
                  
                  

(1) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.  Fully tax equivalent.
(2) Net interest margin is net interest income expressed as a percentage of average earning assets.  Fully tax equivalent.


TOWNEBANK
Consolidated Balance Sheets
(dollars in thousands, except share data)
 
  
 2016 2015
 (unaudited) (audited)
ASSETS   
Cash and due from banks$130,967  $250,836 
Interest-bearing deposits in financial institutions5,581  1,001 
Total Cash and Cash Equivalents136,548  251,837 
Securities available for sale, at fair value812,974  723,489 
Securities held to maturity, at amortized cost66,490  69,045 
Federal Home Loan Bank stock, at amortized cost35,937  23,691 
Total Securities915,401  816,225 
Mortgage loans held for sale314,117  102,346 
Loans, net of unearned income and deferred costs:5,807,221  4,519,393 
Less: allowance for loan losses(42,001) (38,359)
Net Loans5,765,220  4,481,034 
Premises and equipment, net198,568  173,695 
Goodwill264,910  154,842 
Other intangible assets, net37,856  26,153 
Bank-owned life insurance policies189,499  149,452 
Other assets151,796  140,990 
TOTAL ASSETS$7,973,915  $6,296,574 
    
LIABILITIES AND EQUITY   
Deposits:   
Noninterest-bearing demand$1,947,312  $1,393,264 
Interest-bearing:   
Demand and money market accounts2,263,894  1,824,226 
Savings319,611  300,408 
Certificates of deposit1,504,380  1,396,129 
Total Deposits6,035,197  4,914,027 
Advances from the Federal Home Loan Bank687,511  429,080 
Repurchase agreements and other borrowings31,747  37,434 
Total Borrowings719,258  466,514 
Other liabilities132,902  95,839 
TOTAL LIABILITIES6,887,357  5,476,380 
Preferred stock   
Authorized shares - 2,000,000   
Issued and outstanding shares 0 and 76,458 in 2015 and 2014   
Common stock, $1.667 par value   
Authorized shares - 90,000,000   
Issued and outstanding shares 62,492,168 in 2016   
and 51,605,521 in 2015, respectively104,174  86,026 
Capital surplus745,411  535,094 
Retained earnings229,503  192,795 
Common stock issued to deferred compensation trust, at cost   
692,431 shares in 2016 and 648,350 shares in 2015(11,168) (10,172)
Deferred compensation trust11,168  10,172 
Accumulated other comprehensive income (loss)(3,986) (2,994)
TOTAL SHAREHOLDERS’ EQUITY1,075,102  810,921 
Noncontrolling interest11,456  9,273 
TOTAL EQUITY1,086,558  820,194 
TOTAL LIABILITIES AND EQUITY$7,973,915  $6,296,574 


TOWNEBANK
Consolidated Statements of Income
(dollars in thousands, except per share data)
   
        
 Three Months Ended Twelve months ended
 December 31, December 31,
 2016 2015 2016 2015
 (unaudited) (unaudited) (unaudited) (audited)
INTEREST INCOME:       
Loans, including fees$65,151  $50,319  $231,464  $194,737 
Investment securities3,152  3,415  12,855  13,801 
Interest-bearing deposits in financial institutions and federal funds sold487  212  1,145  499 
Mortgage loans held for sale3,028  865  9,152  3,836 
Total interest income71,818  54,811  254,616  212,873 
INTEREST EXPENSE:       
Deposits5,928  5,119  22,316  18,866 
Advances from the Federal Home Loan Bank3,546  3,326  13,320  13,486 
Repurchase agreements and other borrowings, net of capitalized interest193  35  104  79 
Total interest expense9,667  8,480  35,740  32,431 
Net interest income62,151  46,331  218,876  180,442 
        
PROVISION FOR LOAN LOSSES1,831  852  5,357  3,027 
Net interest income after provision for loan losses60,320  45,479  213,519  177,415 
NONINTEREST INCOME:       
Residential mortgage banking income, net18,096  7,255  58,792  34,211 
Insurance commissions and other title fees and income, net9,823  8,997  46,741  39,641 
Real estate brokerage and property management income, net2,925  2,438  20,515  16,326 
Service charges on deposit accounts2,535  2,254  9,547  9,165 
Credit card merchant fees, net1,135  767  4,508  2,588 
Other income4,998  3,368  15,113  14,448 
Gain on investment securities6    6  904 
Total noninterest income39,518  25,079  155,222  117,283 
NONINTEREST EXPENSE:       
Salaries and employee benefits43,071  30,826  143,847  113,959 
Occupancy6,885  5,156  23,717  19,645 
Furniture and equipment3,378  2,390  11,315  9,339 
Other expenses19,500  14,371  88,949  59,214 
Total noninterest expense72,834  52,743  267,828  202,157 
Income before income tax expense & noncontrolling interest27,004  17,815  100,913  92,541 
Provision for income tax expense7,160  4,846  28,698  26,876 
Net income$19,844  $12,969  $72,215  $65,665 
Net income attributable to noncontrolling interest(848) (503) (4,965) (3,283)
Net income attributable to TowneBank$18,996  $12,466  $67,250  $62,382 
Preferred stock dividends and accretion      13 
Net income available to common shareholders$18,996  $12,466  $67,250  $62,369 
Per common share information       
Basic earnings$0.31  $0.24  $1.18  $1.22 
Diluted earnings$0.31  $0.24  $1.18  $1.22 
Cash dividends declared$0.13  $0.12  $0.51  $0.47 


TOWNEBANK
Consolidated Statements of Comprehensive Income
(dollars in thousands)
   
        
 Three Months Ended Twelve months ended
 December 31, December 31,
 2016 2015 2016 2015
 (unaudited) (unaudited) (unaudited) (audited)
        
Net income$19,843  $12,970  $72,215  $65,665 
        
Other comprehensive income (loss)       
        
Unrealized losses on securities       
Unrealized holding losses arising during the period(8,294) (5,567) (2,000) (4,031)
Deferred tax benefit2,903  1,949  700  1,411 
Realized gains reclassified into earnings(6)   (6) (785)
Deferred tax benefit2    2  275 
Net unrealized losses(5,395) (3,618) (1,304) (3,130)
        
Pension and postretirement benefit plans       
Prior service costs      (1,405)
Deferred tax benefit      492 
Actuarial gain (losses)  (711) 109  694 
Deferred tax benefit (expense)  249  (38) (243)
Amortization of prior service costs110    373   
Deferred tax expense(39)   (130)  
Amortization of net actuarial (gain) loss(2) 77  (4) 215 
Deferred tax benefit (expense)1  (27) 2  (75)
Change in retirement plans, net of tax70  (412) 312  (322)
        
Other comprehensive loss, net of tax(5,325) (4,030) (992) (3,452)
        
Comprehensive income$14,518  $8,940  $71,223  $62,213 


TOWNEBANK
Consolidated Balance Sheets - Five Quarter Trend
(dollars in thousands, except share data)
 
          
 December 31, September 30, June 30, March 31, December 31,
 2016 2016 2016 2016 2015
 (unaudited) (unaudited) (unaudited) (unaudited) (audited)
ASSETS         
Cash and due from banks$130,967  $147,887  $188,183  $195,161  $250,836 
Interest-bearing deposits in financial institutions5,581  6,891  33,777  1,006  1,001 
Federal funds sold    14     
Total Cash and Cash Equivalents136,548  154,778  221,974  196,167  251,837 
Securities available for sale, at fair value812,974  704,418  812,375  821,551  723,489 
Securities held to maturity, at amortized cost66,490  70,304  65,728  66,921  69,045 
Federal Home Loan Bank stock, at amortized cost35,937  24,888  28,008  23,903  23,691 
Total Securities915,401  799,610  906,111  912,375  816,225 
Mortgage loans held for sale314,117  439,608  474,978  97,491  102,346 
Loans, net of unearned income and deferred costs:5,807,221  5,651,642  5,559,949  4,552,260  4,519,393 
Less: allowance for loan losses(42,001) (40,655) (39,618) (37,760) (38,359)
Net Loans5,765,220  5,610,987  5,520,331  4,514,500  4,481,034 
Premises and equipment, net198,568  202,955  202,333  178,154  173,695 
Goodwill264,910  264,578  257,485  157,659  154,842 
Other intangible assets, net37,856  39,747  41,515  29,286  26,153 
Bank-owned life insurance policies189,499  163,385  164,933  150,623  149,452 
Other assets151,796  154,494  151,081  128,914  140,990 
TOTAL ASSETS$7,973,915  $7,830,142  $7,940,741  $6,365,169  $6,296,574 
LIABILITIES AND EQUITY         
Deposits:         
Noninterest-bearing demand$1,947,312  $1,974,395  $1,950,816  $1,449,660  $1,393,264 
Interest-bearing:         
Demand and money market accounts2,263,894  2,207,962  2,174,154  1,769,414  1,824,226 
Savings319,611  315,477  317,071  302,373  300,408 
Certificates of deposit1,504,380  1,649,113  1,744,238  1,433,679  1,396,129 
Total Deposits6,035,197  6,146,947  6,186,279  4,955,126  4,914,027 
Advances from the Federal Home Loan Bank687,511  427,655  500,798  428,940  429,080 
Repurchase agreements and other borrowings31,747  31,927  44,008  39,442  37,434 
Total Borrowings719,258  459,582  544,806  468,382  466,514 
Other liabilities132,902  144,735  148,108  105,658  95,839 
TOTAL LIABILITIES6,887,357  6,751,264  6,879,193  5,529,166  5,476,380 
Preferred stock         
Authorized shares - 2,000,000         
          
Common stock, $1.667 par value104,174  104,000  103,963  86,151  86,026 
Capital surplus745,411  743,223  742,228  536,294  535,094 
Retained earnings229,503  218,631  202,565  204,413  192,795 
Common stock issued to deferred compensation trust, at cost(11,168) (10,969) (10,785) (10,288) (10,172)
Deferred compensation trust11,168  10,969  10,785  10,288  10,172 
Accumulated other comprehensive income (loss)(3,986) 1,339  1,604  17  (2,994)
TOTAL SHAREHOLDERS’ EQUITY1,075,102  1,067,193  1,050,360  826,875  810,921 
Noncontrolling interest11,456  11,685  11,188  9,128  9,273 
TOTAL EQUITY1,086,558  1,078,878  1,061,548  836,003  820,194 
TOTAL LIABILITIES AND EQUITY$7,973,915  $7,830,142  $7,940,741  $6,365,169  $6,296,574 


TOWNEBANK
Consolidated Statements of Income - Five Quarter Trend (unaudited)
(dollars in thousands, except per share data)
      
      
 Three Months Ended
 December 31, September 30, June 30, March 31, December 31,
 2016 2016 2016 2016 2015
INTEREST INCOME:         
Loans, including fees$65,151  $64,623  $51,444  $50,247  $50,319 
Investment securities3,152  3,099  3,139  3,464  3,415 
Interest-bearing deposits in financial institutions and federal funds sold487  (36) 364  330  212 
Mortgage loans held for sale3,028  4,137  1,294  693  865 
Total Interest Income71,818  71,823  56,241  54,734  54,811 
INTEREST EXPENSE:         
Deposits5,928  5,909  5,267  5,213  5,119 
Advances from the Federal Home Loan Bank3,546  3,276  3,158  3,163  3,326 
Repurchase agreements and other borrowings193  33  32  22  35 
Total Interest Expense9,667  9,218  8,457  8,398  8,480 
Net Interest Income62,151  62,605  47,784  46,336  46,331 
          
PROVISION FOR LOAN LOSSES1,831  1,686  2,099  (259) 852 
Net Interest Income after Provision for Loan Losses60,320  60,919  45,685  46,595  45,479 
NONINTEREST INCOME:         
Residential mortgage banking income, net18,096  21,430  12,148  7,118  7,255 
Insurance commissions and other title fees and income, net9,823  11,258  11,627  14,033  8,997 
Real estate brokerage and property management income, net2,925  6,647  6,116  4,827  2,438 
Service charges on deposit accounts2,535  2,552  2,284  2,176  2,254 
Credit card merchant fees, net1,135  1,365  1,113  895  767 
Other income4,998  3,569  3,180  3,366  3,368 
Net gain on investment securities6         
Total Noninterest Income39,518  46,821  36,468  32,415  25,079 
NONINTEREST EXPENSE:         
Salaries and employee benefits43,071  40,497  30,093  30,187  30,826 
Occupancy expense6,885  6,656  5,157  5,017  5,156 
Furniture and equipment3,378  3,199  2,381  2,357  2,390 
Other expenses19,500  20,581  34,268  14,600  14,371 
Total Noninterest Expense72,834  70,933  71,899  52,161  52,743 
Income before income tax expense and noncontrolling interest27,004  36,807  10,254  26,849  17,815 
Provision for income tax expense7,160  10,974  2,375  8,188  4,846 
Net income19,844  25,833  7,879  18,661  12,969 
Net income attributable to noncontrolling interest(848) (1,657) (1,620) (842) (503)
Net income attributable to TowneBank$18,996  $24,176  $6,259  $17,819  $12,466 
Net income available to common shareholders$18,996  $24,176  $6,259  $17,819  $12,466 
Per common share information         
Basic earnings$0.31  $0.39  $0.12  $0.35  $0.24 
Diluted earnings$0.31  $0.39  $0.12  $0.35  $0.24 
Basic weighted average shares outstanding61,963,948  61,908,316  51,994,473  51,290,010  51,267,447 
Diluted weighted average shares outstanding62,175,705  62,067,832  52,116,772  51,392,857  51,440,440 
Cash dividends declared$0.13  $0.13  $0.13  $0.12  $0.12 


TOWNEBANK
Banking Segment Financial Information
(dollars in thousands)
 
    
 Three Months Ended Increase/(Decrease)
 December 31, September 30,
2016
 December 31, 2016 
December 31, 2015
 December 31, 2016
September 30, 2016
 2016 2015  Amount Percent Amount Percent
Revenue             
Net interest income$59,482  $45,709  $58,919  $13,773  30.13% $563  0.96%
Noninterest income             
Service charges on deposit accounts2,535  2,254  2,552  281  12.47% (17) (0.67)%
Credit card merchant fees1,135  767  1,365  368  47.98% (230) (16.85)%
Other income4,125  2,462  2,685  1,663  67.55% 1,440  53.63%
Subtotal7,795  5,483  6,602  2,312  42.17% 1,193  18.07%
Gain (loss) on investment securities6  (10) 16  16  (160.00)% (10) (62.50)%
Total noninterest income7,801  5,473  6,618  2,328  42.54% 1,183  17.88%
Total revenue$67,283  $51,182  $65,537  $16,101  31.46% $1,746  2.66%
              
Provision for loan losses1,801  852  1,686  949  111.38% 115  6.82%
              
Expenses             
Salaries and employee benefits$23,770  $18,463  $20,509  $5,307  28.74% $3,261  15.90%
Occupancy expense4,349  3,674  4,197  675  18.37% 152  3.62%
Furniture and equipment2,374  1,887  2,358  487  25.81% 16  0.68%
Advertising and marketing749  1,092  922  (343) (31.41)% (173) (18.76)%
Charitable contributions1,011  1,049  919  (38) (3.62)% 92  10.01%
Outside processing1,387  821  1,280  566  68.94% 107  8.36%
Foreclosed property expenses607  (190) 154  797  (419.47)% 453  294.16%
FDIC and other insurance848  1,114  1,224  (266) (23.88)% (376) (30.72)%
Professional fees1,181  1,205  965  (24) (1.99)% 216  22.38%
Telephone and postage997  716  962  281  39.25% 35  3.64%
Other expenses4,241  3,748  5,180  493  13.15% (939) (18.13)%
Total expenses$41,514  $33,579  $38,670  $7,935  23.63% $2,844  7.35%
Income before income tax, corporate allocation and noncontrolling interest$23,968  $16,751  $25,181  $7,217  43.08% $(1,213) (4.82)%
Plus: Acquisition related expenses(735) 604  859  (1,339) (221.69)% (1,594) (185.56)%
Plus: Amortization of intangible assets631  55  655  576  1,047.27% (24) (3.66)%
Operating earnings before income taxes (non-GAAP)$23,864  $17,410  $26,695  $6,454  37.07% $(2,831) (10.60)%


TOWNEBANK
Banking Segment Financial Information
(dollars in thousands)
        
    
 Year Ended Increase/(Decrease)
 December 31, 2016 over 2015
 2016 2015 Amount Percent
Revenue       
Net interest income$211,112  $177,715  $33,397  18.79%
Noninterest income       
Service charges on deposit accounts9,547  9,165  382  4.17%
Credit card merchant fees4,508  2,588  1,920  74.19%
Other income11,500  10,002  1,498  14.98%
Subtotal25,555  21,755  3,800  17.47%
Gain (loss) on investment securities9  904  (895) (99.00)%
Total noninterest income25,564  22,659  2,905  12.82%
Total revenue$236,676  $200,374  $36,302  18.12%
        
Provision for loan losses5,326  3,027  2,299  75.95%
        
Expenses       
Salaries and employee benefits$78,910  $69,070  $9,840  14.25%
Occupancy expense15,610  13,791  1,819  13.19%
Furniture and equipment8,445  7,404  1,041  14.06%
Advertising and marketing3,478  3,960  (482) (12.17)%
Charitable contributions4,192  4,943  (751) (15.19)%
Outside processing4,439  3,373  1,066  31.60%
Foreclosed property expenses1,326  1,785  (459) (25.71)%
FDIC and other insurance4,243  4,624  (381) (8.24)%
Professional fees4,081  4,330  (249) (5.75)%
Telephone and postage3,420  2,928  492  16.80%
Other expenses34,200  12,540  21,660  172.73%
Total expenses$162,344  $128,748  $33,596  26.09%
Income before income tax expense, corporate allocation and noncontrolling interest$69,006  $68,599  $407  0.59%
Plus: Acquisition related expenses18,470  1,085  17,385  1,602.30%
Plus: Amortization of intangible assets1,396  220  1,176  534.55%
Operating earnings before income taxes (non-GAAP)$88,872  $69,904  $18,968  27.13%


TOWNEBANK
Realty Segment Financial Information
(dollars in thousands)
 
    
       December 31, 2016 December 31, 2016
 December 31, September 30, December 31, 2015September 30, 2016
 2016 2015 2016 Amount Percent Amount Percent
Revenue             
Residential mortgage brokerage income, net$18,378  $7,446  $21,692  $10,932  146.82% $(3,314) (15.28)%
Real estate brokerage income, net1,761  1,654  2,267  107  6.47% (506) (22.32)%
Title insurance and settlement fees422  363  562  59  16.25% (140) (24.91)%
Property management fees, net1,163  784  4,381  379  48.34% (3,218) (73.45)%
Income from unconsolidated subsidiary218  200  283  18  9.00% (65) (22.97)%
Net interest and other income2,959  944  3,965  2,015  213.45% (1,006) (25.37)%
Total revenue$24,901  $11,391  $33,150  $13,510  118.60% $(8,249) (24.88)%
              
Expenses             
Salaries and employee benefits$13,551  $6,501  $14,198  $7,050  108.44% $(647) (4.56)%
Occupancy expense2,002  944  1,922  1,058  112.08% 80  4.16%
Furniture and equipment807  267  762  540  202.25% 45  5.91%
Amortization of intangible assets565  241  559  324  134.44% 6  1.07%
Other expenses5,909  3,007  6,325  2,902  96.51% (416) (6.58)%
Total expenses$22,834  $10,960  $23,766  $11,874  108.34% $(932) (3.92)%
              
Income before income tax, corporate allocation, and noncontrolling interest$2,067  $431  $9,384  $1,636  379.58% $(7,317) (77.97)%
Plus: Acquisition related expenses22  15  109  7  46.67% (87) (79.82)%
Plus: Amortization of intangible assets565  241  559  324  134.44% 6  1.07%
Operating earnings before income taxes (non-GAAP)$2,654  $687  $10,052  $1,967  286.32% $(7,398) (73.60)%


TOWNEBANK
Realty Segment Financial Information
(dollars in thousands)
        
    
 Year Ended Increase/(Decrease)
 December 31, 2016 over 2015
 2016 2015 Amount Percent
Revenue       
Residential mortgage banking income, net$59,870  $34,952  $24,918  71.29%
Real estate brokerage income, net7,833  6,874  959  13.95%
Title insurance and settlement fees1,883  1,574  309  19.63%
Property management fees, net12,682  9,452  3,230  34.17%
Income from unconsolidated subsidiary881  648  233  35.96%
Net interest and other income8,854  5,022  3,832  76.30%
Total revenue$92,003  $58,522  $33,481  57.21%
        
Expenses       
Salaries and employee benefits$41,706  $24,916  $16,790  67.39%
Occupancy expense5,989  3,900  2,089  53.56%
Furniture and equipment2,113  1,030  1,083  105.15%
Amortization of intangible assets1,829  1,027  802  78.09%
Other expenses19,292  12,371  6,921  55.95%
Total expenses$70,929  $43,244  $27,685  64.02%
        
Income before income tax, corporate allocation, and noncontrolling interest$21,074  $15,278  $5,796  37.94%
Plus: Acquisition related expenses280  42  238  566.67%
Plus: Amortization of intangible assets1,829  1,027  802  78.09%
Operating earnings before income taxes (non-GAAP)$23,183  $16,347  $6,836  41.82%
        


TOWNEBANK
Insurance Segment Financial Information
(dollars in thousands)
 
          
   Increase/(Decrease)
 Three Months Ended December 31, 2016 December 31, 2016
 December 31, September 30, December 31, 2015 September 30, 2016
 2016 2015 2016 Amount Percent Amount Percent
Commission and fee income             
Property and casualty$7,614  $7,371  $9,068  $243  3.30% $(1,454) (16.03)%
Employee benefits2,930  2,588  2,947  342  13.21% (17) (0.58)%
Travel insurance828  630  926  198  31.43% (98) (10.58)%
Specialized benefit services164  144  154  20  13.89% 10  6.49%
Total commissions and fees11,536  10,733  13,095  803  7.48% (1,559) (11.91)%
              
Contingency and bonus revenue67  53  45  14  26.42% 22  48.89%
Other income71  58  82  13  22.41% (11) (13.41)%
Total revenue$11,674  $10,844  $13,222  $830  7.65% $(1,548) (11.71)%
              
Employee commission expense2,221  2,008  2,482  213  10.61% (261) (10.52)%
Revenue, net of commission expense$9,453  $8,836  $10,740  $617  6.98% $(1,287) (11.98)%
              
Salaries and employee benefits$5,749  $5,863  $5,790  $(114) (1.94)% $(41) (0.71)%
Occupancy expense535  537  537  (2) (0.37)% (2) (0.37)%
Furniture and equipment196  235  78  (39) (16.60)% 118  151.28%
Amortization of intangible assets701  676  706  25  3.70% (5) (0.71)%
Other expenses1,304  892  1,385  412  46.19% (81) (5.85)%
Total operating expenses$8,485  $8,203  $8,496  $282  3.44% $(11) (0.13)%
Income before income tax and noncontrolling interest$968  $633  $2,244  $335  52.92% $(1,276) (56.86)%
Plus: Acquisition related expenses7  (334)   341  N/M 7  N/M
Plus: Amortization of intangible assets701  676  706  25  3.70% (5) (0.71)%
Operating earnings before income taxes (non-GAAP)$1,676  $975  $2,950  $701  71.90% $(1,274) (43.19)%
              


TOWNEBANK
Insurance Segment Financial Information
(dollars in thousands)
 
        
 Year Ended Increase/(Decrease)
 December 31, 2016 over 2015
 2016 2015 Amount Percent
Commission and fee income       
Property and casualty$33,544  $29,978  $3,566  11.90%
Employee benefits11,683  10,279  1,404  13.66%
Travel insurance4,374  3,297  1,077  32.67%
Specialized benefit services623  557  66  11.85%
Total commissions and fees50,224  44,111  6,113  13.86%
        
Contingency and bonus revenue4,008  3,223  785  24.36%
Other income280  206  74  35.92%
Total revenue$54,512  $47,540  $6,972  14.67%
        
Employee commission expense9,124  8,711  413  4.74%
Revenue, net of commission expense$45,388  $38,829  $6,559  16.89%
        
Salaries and employee benefits$23,231  $19,974  $3,257  16.31%
Occupancy expense2,117  1,954  163  8.34%
Furniture and equipment758  904  (146) (16.15)%
Amortization of intangible assets2,784  2,285  499  21.84%
Other expenses5,665  5,048  617  12.22%
Total operating expenses$34,555  $30,165  $4,390  14.55%
Income before income tax, corporate allocation and noncontrolling interest$10,833  $8,664  $2,169  25.03%
Plus: Acquisition related expenses361  186  175  94.09%
Plus: Amortization of intangible assets2,784  2,285  499  21.84%
Operating earnings before income taxes (non-GAAP)$13,978  $11,135  $2,843  25.53%
        


TOWNEBANK
Reconcilement of Non-GAAP Financial Measures:
       
        
 Three Months Ended Twelve months ended
 December 31, September 30, December 31, December 31,
 2016 2016 2015 2016 2015
          
Return on average assets (GAAP basis)0.95% 1.20% 0.78% 0.93% 1.03%
Impact of excluding average goodwill and other intangibles and amortization0.10% 0.09% 0.07% 0.09% 0.07%
Return on average tangible assets (Non-GAAP)1.05% 1.29% 0.85% 1.02% 1.10%
          
Return on average equity (GAAP basis)6.95% 8.95% 6.00% 6.98% 7.75%
Impact of excluding average goodwill and other intangibles and amortization3.32% 3.92% 2.11% 2.95% 2.59%
Return on average tangible equity (Non-GAAP)10.27% 12.87% 8.11% 9.93% 10.34%
          
Return on average common equity (GAAP basis)7.02% 9.04% 6.07% 7.05% 7.85%
Impact of excluding average goodwill and other intangibles and amortization3.40% 4.01% 2.15% 3.02% 2.66%
Return on average tangible common equity (Non-GAAP)10.42% 13.05% 8.22% 10.07% 10.51%
          
Book value (GAAP basis)$17.20  $17.11  $15.71  $17.20  $15.71 
Impact of excluding average goodwill and other intangibles and amortization(4.84) (4.88) (3.50) (4.84) (3.50)
Tangible book value$12.36  $12.23  $12.21  $12.36  $12.21 
          


TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
(dollars in thousands)
           
           
    Three Months Ended
  December 31, September 30, June 30, March 31, December 31,
Reconcilement of GAAP Earnings to Core Operating Earnings 2016 2016 2016 2016 2015
           
Net income (GAAP) $19,019  $24,176  $6,259  $17,819  $12,466 
           
Acquisition-related expenses (707) 969  18,435  414  285 
           
Non-core charges (707) 969  18,435  414  285 
Income tax expense 264  (267) (6,177) (33) (100)
Non-core charges, net of taxes (443) 702  12,258  381  185 
Core operating earnings (non-GAAP) $18,576  $24,878  $18,517  $18,200  $12,651 
           
Weighted average diluted shares 62,175,705  62,067,832  52,116,772  51,392,857  51,440,440 
           
Diluted EPS (GAAP) $0.31  $0.39  $0.12  $0.35  $0.24 
Core diluted EPS (non-GAAP) $0.30  $0.40  $0.36  $0.35  $0.25 
           
Average assets $7,965,438  $7,991,213  $6,534,063  $6,313,238  $6,305,571 
Average tangible equity 783,789  $772,932  $665,690  $643,464  $638,855 
           
Core return on average assets (non-GAAP) 0.93% 1.24% 1.14% 1.16% 0.80%
Core return on average tangible equity (non-GAAP) 10.05% 13.23% 11.60% 11.80% 8.23%
Core efficiency ratio (Non-GAAP) (1) 72.34% 63.94% 63.46% 65.71% 73.46%
(1) Excludes gain on investment securities and acquisition-related expenses


TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
(dollars in thousands)
     
     
  Year Ended
  December 31, December 31,
Reconcilement of GAAP Earnings to Core Operating Earnings 2016 2015
     
Net income (GAAP) $67,250  $62,382 
     
Acquisition-related expenses 19,111  1,312 
     
Non-core charges 19,111  1,312 
Income tax expense (6,213) (459)
Non-core charges, net of taxes 12,898  853 
Core operating earnings (non-GAAP) $80,148  $63,235 
     
Weighted average diluted shares 56,983,305  51,161,241 
     
Diluted EPS (GAAP) $1.18  $1.22 
Core diluted EPS (non-GAAP) $1.41  $1.24 
     
Average assets $7,205,236  $6,039,418 
Average tangible equity $716,807  $624,088 
     
Core return on average assets (non-GAAP) 1.11% 1.05%
Core return on average tangible equity (non-GAAP) 11.73% 10.50%
Core efficiency ratio (Non-GAAP) (1) 66.49% 67.67%
(1) Excludes gain on investment securities and acquisition-related expenses

 


            

Contact Data