UPDATE - SmartFinancial Reports a 21% Increase in First Quarter Net Income


KNOXVILLE, Tenn., April 26, 2017 (GLOBE NEWSWIRE) -- SmartFinancial, Inc. ("SmartFinancial") (NASDAQ:SMBK), announced today net income of $1.6 million in its first quarter of 2017, compared to $1.3 million a year ago.  In the first quarter of 2016, SmartFinancial completed the merger of Cornerstone Community Bank with and into SmartBank.  This quarter completes the fourth full quarter’s results of the merged bank.

Billy Carroll, President & CEO, stated:  "In the first quarter this year net income was up over twenty percent from a year ago as the company is capitalizing on the synergies of our merger.  Compared to last year we increased net interest income by over seven percent while keeping noninterest expense growth below three percent.  We grew net interest income not only by growing gross loans approximately nine percent year over year but also by increasing asset yields and net interest margin.  At the same time we were able to reduce the efficiency ratio by over two percentage points.  We are off to a great start in 2017 and look forward to a very successful year for our associates and our shareholders.”

SmartFinancial's Chairman, Miller Welborn, concluded:  "In the past year our company merged the banks, grew earning assets while increasing margin, improved asset quality, opened a branch in Panama City, completed a capital raise, redeemed our SBLF preferred stock, and increased net income available to our shareholders by over twenty five percent.  This year we look forward to the completion of our Cleveland branch acquisition, moving our Panama City branch to a new permanent facility, and of course increasing the returns for our shareholders.  We will continue to execute our objectives of growing the company while maintaining a strong margin, rigorous underwriting standards, and increasing efficiency. Every day we strive to achieve our goals of being a great place to work, a great place to bank, and making our company a rewarding investment for our shareholders."

Performance Highlights

  • Net income available to common shareholders totaled $1.4 million or $0.19 per share during the first quarter of 2017 compared to $1.1 million or $0.20 per share during the first quarter of 2016.
  • Annualized return on average assets was 0.64 percent in the first quarter of 2017, compared to 0.54 percent a year ago.
  • Net interest margin increased during the quarter due to increases in average loan balances, increases in average balances and yields of the securities portfolio, and reductions in FHLB advances and other borrowings.
  • Asset quality was outstanding with nonperforming assets to total assets dropping to just 0.36 percent.
  • Dividends on preferred stock dropped to $195 thousand as the company used proceeds from the capital raise to redeem the preferred stock during the quarter.

First Quarter 2017 compared to First Quarter 2016
Net income available to common shareholders totaled $1.4 million in the first quarter of 2017, or $0.19 per diluted share, compared to $1.1 million, or $0.19 per diluted share, in the first quarter of 2016.  Net operating earnings available to common shareholders, which excludes purchased loans accounting adjustments, securities gains, merger and conversion costs, and foreclosed assets gains and losses, totaled $1.1 million in the first quarter of 2017 compared to $780 thousand in the first quarter of 2016.

Net interest income to average assets of 3.81 percent for the quarter increased substantially from 3.67 percent in the first quarter of 2016.  Net interest income totaled $9.8 million in the first quarter of 2017 compared to $9.1 million in the first quarter of 2016.  Net interest income was positively impacted compared to the prior year primarily due to increased loan balances.  Net interest margin, taxable equivalent, increased substantially from 3.96 percent in the first quarter of 2016 to 4.07 percent in the first quarter of 2017 as a result of higher loan balances, higher yields on securities, and increased balances of noninterest-bearing deposits.

Provision for loan losses was $12 thousand in the first quarter of 2017, compared to $137 thousand in the first quarter of 2016. The decrease in provision for loan losses was due to a decrease in loan growth during the quarter when compared to the prior year.  Annualized net charge-offs (recoveries) at (0.02) percent of average loans in the first quarter of 2017 was unchanged from a year ago.  The ALLL was $5.2 million, or 0.64 percent of total loans as of March 31, 2017, compared to $4.5 million, or 0.61 percent of total loans, as of March 31, 2016.  Adjusted ALLL, which includes the ALLL as well as net acquisition accounting fair value adjustments for acquired loans, was 1.82 percent of total loans as of March 31, 2017, which was down from 2.11 percent as of March 31, 2016. The reduction in adjusted ALLL resulted from continued accretion of fair value discounts.

Nonperforming loans as a percentage of total loans was 0.18 percent as of March 31, 2017, which was down from 0.43 percent in the prior year.  Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was 0.36 percent as of March 31, 2017, compared to 0.82 percent as of March 31, 2016.

Noninterest income to average assets of 0.36 percent for the quarter was down from 0.43 percent in the first quarter of 2016. Noninterest income totaled $927 thousand in the first quarter of 2017, compared to $1.1 million in the first quarter of 2016.  The decrease in non-interest income was primarily due to higher losses on the sale of foreclosed assets and the absence of securities gains.

Noninterest expense to average assets of 3.16 percent for the quarter was down from 3.19 percent in the first quarter of 2016. Noninterest expense totaled $8.1 million in the first quarter of 2017, which was up slightly from $8.0 million in the first quarter of 2016.  The increase in noninterest expense compared to the prior year was primarily due to annual merit based salary increases and increases in professional expenses.  Income tax expense was $946 thousand in the first quarter of 2017 compared to $764 thousand in the first quarter of 2016.  The company's effective tax rate was 36.5 percent in the first quarter of 2017 compared to 36.2 percent in the first quarter of 2016.

First Quarter 2017 compared to Fourth Quarter 2016
Net income available to common shareholders totaled $1.4 million in the first quarter of 2017, or $0.19 per diluted share, compared to $1.4 million, or $0.22 per diluted share, in the fourth quarter of 2016.  Net operating earnings available to common shareholders, which excludes purchased loans accounting adjustments, securities gains, merger and conversion costs, and foreclosed assets gains and losses, totaled $1.1 million in the first quarter of 2017 compared to $1.1 million in the previous quarter.

Net interest income to average assets of 3.81 percent for the quarter decreased from 3.80 percent in the fourth quarter of 2017. Net interest income totaled $9.8 million in the first quarter of 2017 compared to $9.9 million in the fourth quarter of 2016.  Net interest income was negatively impacted by approximately $230 thousand due to the two fewer days in the current period. Net interest margin, taxable equivalent, increased from 4.06 percent in the fourth quarter of 2016 to 4.07 percent in the first quarter of 2017 as a result of increases in average loan balances, increases in average balances and yields of the securities portfolio, and reductions in FHLB advances and other borrowings.

Provision for loan losses was $12 thousand in the first quarter of 2017, compared to $171 thousand in the fourth quarter of 2016.  The decrease in provision for loan losses was due to the balance reduction in the loan portfolio during the quarter.  Annualized net charge-offs (recoveries) remained very low at (0.02) percent of average loans as recoveries outpaced charge-offs in the first quarter of 2017.  The ALLL was $5.2 million, or 0.64 percent of total loans as of March 31, 2017, compared to $5.1 million, or 0.63 percent of total loans, as of December 31, 2016.  Adjusted ALLL, which includes the ALLL as well as net acquisition accounting fair value adjustments for acquired loans, was 1.82 percent of total loans as of March 31, 2017, which was down from 1.86 percent as of December 31, 2016. The reduction in adjusted ALLL resulted from continued accretion of fair value discounts.

Nonperforming loans as a percentage of total loans was 0.18 percent as of March 31, 2017, which was down from 0.26 percent in the prior quarter.  Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was 0.36 percent as of March 31, 2017, compared to 0.43 percent as of December 31, 2016.

Noninterest income to average assets of 0.36 percent for the period decreased from 0.37 percent in the fourth quarter of 2016. Noninterest income totaled $927 thousand in the first quarter of 2017, compared to $948 thousand in the fourth quarter of 2016.  The slight decrease in non-interest income was primarily due to losses on sale of foreclosed assets during the period.

Noninterest expense to average assets of 3.16 percent for the quarter was up slightly from 3.09 percent in the fourth quarter of 2016.  Noninterest expense totaled $8.1 million in the first quarter of 2017, which was up $118 thousand from the fourth quarter of 2016, primarily due to annual merit based salary increases.  Income tax expense was $946 thousand in the first quarter of 2017 compared to $960 thousand in the fourth quarter of 2016.  The company's effective tax rate was 36.5 percent in the first quarter of 2017 compared to 36.8 percent in the fourth quarter of 2016.

About SmartFinancial, Inc.

SmartFinancial, Inc., based in Knoxville, Tennessee, is the bank holding company for SmartBank. SmartBank is a full-service commercial bank founded in 2007, with thirteen branches, two loan production offices, and one mortgage production office located in East Tennessee, the Florida Panhandle, and North Georgia. Recruiting the best people, delivering exceptional client service, strategic branching and a conservative and disciplined approach to lending have contributed to SmartBank’s success.  More information about SmartFinancial can be found on its website: www.smartfinancialinc.com.

This release contains forward-looking statements. SmartFinancial cautions you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: changes in management’s plans for the future, prevailing economic and political conditions, particularly in our market area; credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and other factors that may be described in our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time.  The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, SmartFinancial assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses non-GAAP financial measures, including: (i) net operating earnings available to common shareholders; (ii) operating efficiency ratio; (iii) adjusted allowance for loan losses to loans; and (iv) tangible common equity, in its analysis of the company's performance. Net operating earnings available to common shareholders excludes the following from net income available to common shareholders: securities gains and losses, merger and conversion costs, OREO gain and losses, and the income tax effect of adjustments. The operating efficiency ratio excludes securities gains and losses, merger and conversion costs, and adjustment for OREO gains and losses from the efficiency ratio. Adjusted allowance for loan losses adds net acquisition accounting fair value discounts to the allowance for loan losses. Tangible common equity excludes total preferred stock, preferred stock paid in capital, goodwill, and other intangible assets.

Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.

SmartFinancial, Inc. and Subsidiaries    
Condensed Consolidated Financial Information (unaudited)    
(In thousands except per share data)    
  As of and for the three months ending
  March 31,
2017
 December 31,
2016
 September 30,
2016
 June 30,
2016
 March 31,
2016
Selected Performance Ratios (Annualized)          
Return on average assets 0.64% 0.64% 0.63% 0.48% 0.54%
Net operating return on average assets (Non-GAAP) 0.44% 0.54% 0.44% 0.26% 0.40%
Return on average shareholder equity 5.18% 6.24% 6.19% 4.64% 5.29%
Net operating return on average shareholder equity (Non-GAAP) 3.55% 5.32% 4.35% 2.47% 3.89%
Net interest income / average assets 3.81% 3.80% 3.77% 3.88% 3.67%
Yield on earning assets, TE (Non-GAAP) 4.54% 4.51% 4.50% 4.62% 4.40%
Cost of interest-bearing liabilities 0.60% 0.58% 0.57% 0.56% 0.53%
Net interest margin, TE (Non-GAAP) 4.07% 4.06% 4.04% 4.16% 3.96%
Noninterest income / average assets 0.36% 0.37% 0.47% 0.39% 0.43%
Noninterest expense / average assets 3.16% 3.09% 3.14% 3.42% 3.19%
Efficiency ratio 75.79% 74.29% 74.06% 80.13% 77.95%
Operating efficiency ratio (Non-GAAP) 81.34% 78.98% 80.31% 85.49% 82.09%
Pre-tax pre-provision income / average                
assets 1.09% 1.08% 1.09% 0.85% 0.90%
           
Per Common Share          
Net income, basic $0.19  $0.23  $0.23  $0.16  $0.20 
Net income, diluted 0.19  0.22  0.22  0.15  0.19 
Net operating earnings, basic (Non-GAAP) 0.15  0.24  0.19  0.11  0.13 
Net operating earnings, diluted (Non-               
GAAP) 0.15  0.23  0.19  0.10  0.13 
Book value as of 16.14  15.81  15.83  15.64  15.47 
Tangible book value (Non-GAAP) as of 15.34  14.69  14.70  14.48  14.29 
Common shares outstanding as of 8,211  5,896  5,885  5,824  5,817 
           
Composition Of Loans          
Commercial & financial $90,649  $85,696  $83,534  $87,253  $83,197 
Real estate construction & Development 115,675  117,748  128,733  115,385  113,028 
Real estate commercial 407,933  414,860  394,346  389,368  370,922 
owner occupied 197,032  199,645  191,697  199,716  188,759 
non-owner occupied 210,901  215,215  202,649  189,652  182,163 
Real estate residential 186,344  187,557  183,528  174,013  166,214 
Other loans 6,938  7,515  7,001  7,377  7,578 
Total loans $807,539  $813,376  $797,142  $773,396  $740,939 
           
           
SmartFinancial, Inc. and Subsidiaries    
Condensed Consolidated Financial Information (unaudited)    
(In thousands except per share data)    
  As of and for the three months ending
  March 31,
2017
 December 31,
2016
 September 30,
2016
 June 30,
2016
 March 31,
2016
Asset Quality Data and Ratios          
Nonperforming loans $1,445  $2,142  $1,370  $2,226  $3,171 
Foreclosed assets 2,371  2,386  2,536  4,936  5,133 
Total nonperforming assets $3,816  $4,528  $3,906  $7,162  $8,304 
Restructured loans not included in                     
nonperforming loans $301  $608  $3,388  $3,639  $3,677 
Net charge-offs to average loans                
(annualized) (0.02)% 0.02% 0.01% 0.01% (0.02)%
Allowance for loan losses to loans 0.64% 0.63% 0.62% 0.61% 0.61%
Adjusted allowance for loan losses to loans                
(Non-GAAP) 1.82% 1.86% 1.93% 2.00% 2.11%
Nonperforming loans to total loans, gross 0.18% 0.26% 0.17% 0.29% 0.43%
Nonperforming assets to total assets 0.36% 0.43% 0.38% 0.69% 0.82%
           
Capital Ratios          
Tangible equity to tangible assets 12.06% 9.34% 9.53% 9.37% 9.43%
Tangible common equity to tangible assets 12.06% 8.20% 8.36% 8.20% 8.24%
SmartFinancial, Inc.: Estimated        
Tier 1 leverage 12.37% 9.71% 9.77% 9.66% 9.74%
Common equity Tier 1 14.40% 9.98% 10.04% 10.53% 10.61%
Tier 1 capital 14.40% 11.35% 11.42% 12.04% 12.14%
Total capital 15.12% 11.93% 12.00% 12.60% 12.70%
SmartBank: Estimated        
Tier 1 leverage 12.24% 9.71% 9.63% 9.70% 9.49%
Common equity Tier 1 14.25% 11.30% 11.26% 11.31% 11.64%
Tier 1 capital 14.25% 11.30% 11.26% 11.31% 11.64%
Total capital 14.98% 11.88% 11.83% 11.87% 12.20%
                


SmartFinancial, Inc. and Subsidiaries    
Condensed Consolidated Financial Information (unaudited)  
(In thousands)    
BALANCE SHEET          
  Ending Balances
  March 31,
2017
 December 31,
2016
 September 30,
2016
 June 30,
2016
 March 31,
2016
Assets          
Cash & cash equivalents $55,548  $68,748  $58,587  $71,737  $68,933 
Securities available for sale 137,133  129,422  138,628  142,875  157,560 
Other investments 5,628  5,628  4,451  4,451  4,451 
Total loans 807,539  813,376  797,143  773,396  740,939 
Allowance for loan losses (5,152) (5,105) (4,964) (4,720) (4,527)
Loans net 802,387  808,271  792,178  768,676  736,412 
Premises and equipment 30,802  30,536  27,863  25,844  25,680 
Foreclosed assets 2,371  2,386  2,536  4,936  5,133 
Goodwill and other intangibles 6,583  6,636  6,675  6,754  6,848 
Other assets 10,634  10,830  9,808  9,524  11,207 
Total assets $1,051,086  $1,062,456  $1,040,726  $1,034,798  $1,016,224 
           
Liabilities          
Noninterest demand $160,673  $153,483  $145,509  $145,864  $132,481 
Interest-bearing demand 167,433  162,702  152,216  153,166  161,454 
Money market and savings 274,993  274,605  271,259  258,281  241,500 
Time deposits 286,600  316,275  291,857  331,438  323,676 
Total deposits 889,699  907,065  860,842  888,749  859,111 
Repurchase agreements 23,153  26,622  24,202  26,883  20,747 
FHLB & other borrowings 60  18,505  43,048  10,091  30,125 
Other liabilities 5,622  5,024  7,463  6,011  4,253 
Total liabilities 918,535  957,216  935,556  931,734  914,236 
Shareholders' Equity          
Preferred stock   12  12  12  12 
Common stock 8,211  5,896  5,885  5,824  5,817 
Additional paid-in capital 106,703  83,463  83,330  82,800  82,717 
Retained earnings 18,320  16,871  15,494  14,153  13,231 
Accumulated other comprehensive loss (683) (1,002) 449  275  211 
Total shareholders' equity 132,551  105,240  105,170  103,064  101,988 
Total liabilities & shareholders' equity $1,051,086  $1,062,456  $1,040,726  $1,034,798  $1,016,224 
                     


SmartFinancial, Inc. and Subsidiaries    
Condensed Consolidated Financial Information (unaudited)  
(In thousands)    
INCOME STATEMENT          
  Three months ending
  March 31,
2017
 December 31,
2016
 September 30,
2016
 June 30,
2016
 March 31,
2016
Interest Income          
Loans, including fees $10,215  $10,324  $10,111  $9,954  $9,374 
Investment securities and interest bearing due               
froms
 661  570  602  665  717 
Other interest income 73  83  51  50  63 
Total interest income 10,949  10,977  10,763  10,670  10,154 
Interest Expense          
Deposits 1,098  1,066  1,065  1,013  961 
Repurchase agreements 16  17  17  15  17 
FHLB and other borrowings 15  37  17  29  45 
Total interest expense 1,129  1,121  1,099  1,057  1,023 
Net interest income 9,820  9,856  9,665  9,613  9,131 
Provision for loan losses 12  171  261  218  137 
Net interest income after provision for loan losses 9,808  9,685  9,404  9,394  8,994 
Noninterest income          
Service charges on deposit accounts 265  277  296  259  296 
Gain on securities     18  98  83 
Gain on sale of loans and other assets 275  242  287  197  222 
Gain (loss) on sale of foreclosed assets (15) 6  130  (4) 58 
Other non-interest income 402  422  472  410  412 
Total noninterest income 927  948  1,204  961  1,071 
Noninterest expense          
Salaries and employee benefits 4,647  4,422  4,312  4,486  4,495 
Occupancy expense 978  875  965  1,137  1,018 
FDIC premiums 153  166  153  151  136 
Foreclosed asset expense   37  79  64  57 
Marketing 164  79  179  184  173 
Data Processing 340  541  457  555  341 
Professional expenses 570  558  558  551  455 
Amortization of other intangibles 52  39  80  93  93 
Service contracts 296  281  272  316  286 
Other noninterest expense 944  1,028  994  936  897 
Total noninterest expense 8,145  8,026  8,050  8,472  7,952 
Earnings before income taxes 2,590  2,607  2,558  1,883  2,113 
Income tax expense 946  960  947  691  764 
Net income (loss) 1,644  1,647  1,611  1,192  1,349 
Dividends on preferred stock 195  270  270  270  212 
Net income available to common shareholders $1,449  $1,377  $1,341  $922  $1,137 
           
NET INCOME PER COMMON SHARE          
Basic $0.19  $0.23  $0.23  $0.16  $0.20 
Diluted 0.19  0.22  0.22  0.15  0.19 
           
Weighted average common shares outstanding          
Basic 7,525  5,891  5,835  5,820  5,807 
Diluted 7,631  6,206  6,096  6,132  6,108 
                


SmartFinancial, Inc. and Subsidiaries 
Condensed Consolidated Financial Information (unaudited) 
(In thousands) 
YIELD ANALYSIS 
  Three Months Ended March 31, 2017 Three Months Ended December 31, 2016 Three Months Ended March 31, 2016
  Average   Yield/ Average   Yield/ Average   Yield/
  Balance Interest * Cost* Balance Interest* Cost* Balance Interest * Cost*
Assets                  
Loans $811,522  $10,220  5.11% $799,397  $10,329  5.14% $734,918  $9,378  5.12%
Investment securities and interest                           
bearing due froms 161,392  677  1.70% 155,426  586  1.50% 182,988  730  1.60%
Federal funds and other 6,621  73  4.47% 14,266  83  2.31% 8,817  63  2.91%
Total interest-earning assets 979,535  10,970  4.54% 969,089  10,998  4.51% 926,723  10,171  4.40%
Non-interest-earning assets 66,208      53,721      74,368     
Total assets $1,045,743      $1,031,887      $1,001,091     
                   
Liabilities and Stockholders’ Equity                  
Interest-bearing demand deposits $159,255  $93  0.24% $151,108  $78  0.21% $150,538  $66  0.18%
Money market and savings deposits 275,576  328  0.48% 273,257  318  0.46% 242,125  272  0.45%
Time deposits 302,256  677  0.91% 295,529  670  0.90% 334,782  623  0.75%
Total interest-bearing deposits 737,087  1,098  0.60% 719,894  1,066  0.59% 727,445  961  0.53%
Securities sold under agreement to                           
repurchase 18,682  16  0.35% 21,848  17  0.31% 21,237  17  0.32%
Federal Home Loan Bank advances                           
and other borrowings 7,446  15  0.82% 23,823  37  0.62% 23,504  45  0.76%
Total interest-bearing liabilities 763,215  1,129  0.60% 765,565  1,120  0.58% 772,186  1,023  0.53%
Noninterest-bearing deposits 149,305      154,171      123,242     
Other liabilities 4,580      6,514      4,160     
Total liabilities 917,100      926,244      899,588     
Shareholders’ equity 128,643      105,643      101,503     
Total liabilities and stockholders’                        
 equity $1,045,743      $1,031,887      $1,001,091     
                   
Net interest income, taxable                        
equivalent   $9,841      $9,878      $9,148   
Interest rate spread     3.94%     3.93%     3.87%
Tax equivalent net interest margin     4.07%     4.06%     3.96%
                   
Percentage of average interest-                     
earning assets to average interest-                     
bearing liabilities     128.34%     126.58%     120.0%
Percentage of average equity to                     
average assets     12.30%     10.24%     10.14%
* Taxable equivalent basis                  
                   


SmartFinancial, Inc. and Subsidiaries    
Condensed Consolidated Financial Information (unaudited)    
(In thousands)    
NON-GAAP RECONCILIATIONS Three months ending
  March 31,
2017
 December 31,
2016
 September 30,
2016
 June 30,
2016
 March 31,
2016
Net interest income, Taxable Equivalent          
Net interest income (GAAP) $9,820  $9,856  $9,665  $9,613  $9,131 
Taxable equivalent adjustment 21  22  14  18  18 
Net interest income, Taxable Equivalent (Non-GAAP) $9,841  $9,878  $9,679  $9,631  $9,149 
           
Operating Earnings          
Net income (loss) (GAAP) $1,644  $1,647  $1,611  $1,192  $1,348 
Purchased loan accounting adjustments* (540) (430) (450) (597) (541)
Securities (gains) losses     (18) (98) (83)
Merger and conversion costs       153  105 
Foreclosed assets (gains) losses 15  (6) (130) 4  (58)
Income tax effect of adjustments 201  167  229  206  221 
Net operating earnings (Non-GAAP) 1,320  1,378  1,242  860  992 
Dividends on preferred stock (195) (270) (270) (270) (212)
Net operating earnings available to common shareholders                    
(Non-GAAP) $1,125  $1,108  $972  $590  $780 
Net operating earnings per common share:          
Basic $0.15  $0.24  $0.19  $0.11  $0.13 
Diluted 0.15  0.23  0.19  0.10  0.13 
           
Operating Efficiency Ratio          
Efficiency ratio (GAAP) 75.79% 74.29% 74.06% 80.13% 77.95%
Adjustment for amortization of intangibles (0.65)% (0.49)% (0.99)% (1.10)% (1.17)%
Adjustment for taxable equivalent yields (0.25)% (0.26)% (0.18)% (0.16)% (0.17)%
Adjustment for purchased loan accounting adjustments* 6.63% 5.36% 5.59% 7.05% 6.81%
Adjustment for securities (gains) losses % % 0.23% 1.16% 1.05%
Adjustment for merger and conversion costs % % % (1.81)% (1.33)%
Adjustment for OREO (gains) losses (0.18)% 0.08% 1.62% (0.05)% 0.73%
Operating efficiency ratio (Non-GAAP) 81.34% 78.98% 80.33% 85.22% 83.87%
           
Adjusted Allowance for Loan Losses          
Allowance for loan losses (GAAP) $5,152  $5,105  $4,964  $4,720  $4,527 
Net acquisition accounting fair value discounts to loans 9,831  10,271  10,742  11,053  11,381 
Adjusted allowance for loan losses (Non-GAAP) 14,983  15,376  15,706  15,773  15,908 
Loans (excluding acquisition accounting fair value               
discounts) 822,522  828,753  812,848  789,169  752,321 
Adjusted allowance for loan losses to loans (Non-GAAP) 1.82% 1.86% 1.93% 2.00% 2.11%
           
Tangible Common Equity          
Shareholders' equity (GAAP) $132,551  $105,240  $105,170  $103,064  $101,988 
Less preferred stock & preferred stock paid in capital   12,000  12,000  12,000  12,000 
Less goodwill and other intangible assets 6,583  6,636  6,675  6,754  6,848 
Tangible common equity (Non-GAAP) $125,968  $86,604  $86,495  $84,310  $83,140 
                     
*Consists of ASC 310-30 accretion above (below) contractual loan income and ASC 310-20 accretion
 

            

Contact Data