CapStar Announces Fully Diluted EPS of $0.28 (GAAP) and $0.31 (Operating) for 3Q18


CapStar Appoints Myra NanDora Jenne and Jeffrey L. Cunningham to Board of Directors

CapStar Announces Quarterly Dividend

NASHVILLE, Tenn., Oct. 24, 2018 (GLOBE NEWSWIRE) -- CapStar Financial Holdings, Inc. (“CapStar”) (NASDAQ:CSTR) reported net income of $3.7 million, or $0.28 per share on a fully diluted basis, for the three months ended September 30, 2018, compared to net income of $4.4 million, or $0.35 per share on a fully diluted basis, for the three months ended September 30, 2017.  Operating(1) net income was $4.1 million, or $0.31 per share on a fully diluted basis, for the three months ended September 30, 2018.  Net income for the nine months ended September 30, 2018 was $10.4 million, or $0.79 per share on a fully diluted basis, compared to net income of $1.4 million, or $0.11 per share on a fully diluted basis, for the nine months ended September 30, 2017.

In respect of CapStar’s third quarter financial performance and the anticipated performance of CapStar after its merger (the “Merger”) with Athens Bancshares Corporation (“Athens”), on October 24, 2018, the board of directors of CapStar (the “Board”) approved a quarterly dividend of $0.04 per share that will be paid on or about November 15, 2018 to all shareholders of record of CapStar’s common stock and preferred stock as of the close of business on October 31, 2018.

As previously announced and in connection with the closing of the Merger, the Board increased the size of its membership from 11 to 13 and appointed Myra NanDora Jenne and Jeffrey L. Cunningham, former directors of Athens, to fill the resulting vacancies, effective immediately.  In addition, Ms. Jenne was appointed as a member of the Compensation and Human Resources Committee and the Nominating, Governance and Community Affairs Committee of the Board, and Mr. Cunningham was appointed as a member of the Risk Committee and the Credit Committee of the Board, in each case, effective immediately.

“CapStar’s strategy remains one of sound, profitable growth,” said Claire W. Tucker, CapStar’s president and chief executive officer.  “During the third quarter, our team of bankers continued to take market share through organic growth opportunities as they focused on obtaining primary bank status with more clients.”

(1) For a discussion and reconciliation of the Non-GAAP operating measures that exclude merger-related costs unrelated to CapStar’s normal operations, see the section titled “Non-GAAP Disclaimer” and the Non-GAAP financial measures section of the financial statements.

Soundness

  • The allowance for loan losses represented 1.42% of total loans at September 30, 2018 compared to 1.45% at September 30, 2017.
  • Non-performing assets as a percentage of total loans and other real estate owned was 0.52% at September 30, 2018 compared to 0.32% at September 30, 2017.
  • Annualized net charge-offs (recoveries) to average loans was -0.01% for the three months ended September 30, 2018 compared to -0.75% for the same period in 2017. 
  • The total risk based capital ratio was 12.62% at September 30, 2018 compared to 12.41% at September 30, 2017.

Profitability

Operating measures exclude merger-related expenses unrelated to CapStar’s normal operations. CapStar believes these measures are useful to investors as they exclude certain costs resulting from acquisition activity and allow investors to more clearly see the economic results of the organization's operations.

  • Operating return on average assets ("ROAA") for the three months ended September 30, 2018 was 1.13% compared to 1.28% for the same period in 2017.
  • Operating return on average tangible equity ("ROATE") for the three months ended September 30, 2018 was 10.72% compared to 12.96% for the same period in 2017.
  • The net interest margin (“NIM”) for the three months ended September 30, 2018 was 3.35% compared to 3.31% for the same period in 2017. 
  • The operating efficiency ratio for the three months ended September 30, 2018 was 64.6% compared to 59.6% for the same period in 2017.

“The increase in non-interest expense and efficiency ratio in 2018 is driven by an increase in FTE and a higher incentive accrual reflecting improved performance thus far in 2018,” said Rob Anderson, chief financial officer and chief administrative officer of CapStar. “Nevertheless, through the efforts of our associates, we have delivered a 1.13% operating ROAA in the third quarter that builds upon similar performances in the first and second quarter of 2018.”

Growth

  • Average gross loans for the quarter ended September 30, 2018 increased 8.0% to $1.07 billion, compared to $991.2 million for the same period in 2017.
  •  Average deposits for the quarter ended September 30, 2018 increased 4.8% to $1.15 billion, compared to $1.09 billion for the same period in 2017.
  • Average total assets for the quarter ended September 30, 2018 increased 3.9% to $1.42 billion, compared to $1.37 billion for the same period in 2017.

Merger Update

As previously announced, on October 1, 2018, CapStar completed the Merger with Athens.  As part of the Merger, Athens Federal Community Bank, National Association (“Athens Federal”), Athens’ wholly owned bank subsidiary, was also merged into CapStar Bank.  The Merger adds eight (8) branch locations in Southeast Tennessee, $463 million in assets and $403 million in deposits to CapStar.

Claire W. Tucker previously commented that “The completion of this transaction results in a notable expansion of CapStar’s community banking business and geographic footprint along the attractive Eastern Tennessee corridor.  Just as importantly, the acquisition is aligned with CapStar’s deep commitment to building a high performing bank in Tennessee. I’m pleased to welcome Athens Federal customers and employees to CapStar.  I’m confident the combined organization will bring even stronger value to our shareholders, our customers and the communities we serve.”

The Merger combines two growing Tennessee financial institutions with a common vision, compatible cultures and proven credit risk management practices. Athens Federal is an established and profitable community bank with strong deposit market share, excess liquidity and capital to support growth.  CapStar believes that the Merger will result in a strong financial institution with an expanded product set, attractive funding profile and enhanced scale to drive efficiency and that the complementary strengths of Athens Federal’s strong retail presence combined with CapStar’s commercial and business banking expertise will afford additional financial solutions to current and future customers.

CapStar and Athens have played an active role in supporting their communities historically and will continue this commitment in the markets the combined companies will serve. As a sign of this commitment, CapStar will contribute $1.5 million to the Athens Federal Foundation over the next four years.

Conference Call and Webcast Information

CapStar will host a conference call and webcast at 9:00 a.m. Central Time on Thursday, October 25, 2018.  During the call, management will review the third quarter results and operational highlights.  Interested parties may listen to the call by dialing (844) 412-1002.  The conference ID number is 1187647.  A simultaneous webcast may be accessed on CapStar’s website at ir.capstarbank.com by clicking on “News & Events”.  An archived version of the webcast will be available in the same location shortly after the live call has ended.

About CapStar Financial Holdings, Inc.

CapStar Financial Holdings, Inc. is a bank holding company headquartered in Nashville, Tennessee and operates primarily through its wholly owned subsidiary, CapStar Bank, a Tennessee-chartered state bank.  CapStar Bank is a commercial bank that seeks to establish and maintain comprehensive relationships with its clients by delivering customized and creative banking solutions and superior client service.  As of September 30, 2018, on a consolidated basis, CapStar had total assets of $1.4 billion, gross loans of $1.1 billion, total deposits of $1.1 billion, and shareholders’ equity of $157.5 million.  Visit www.capstarbank.com for more information.

Forward-Looking Statements

Certain statements in this earnings release are forward-looking statements that reflect CapStar’s current views with respect to, among other things, CapStar’s assets, business, cash flows, condition (financial or otherwise), credit quality, financial performance, liquidity, short and long-term performance goals, prospects, results of operations, strategic initiatives and the timing, benefits, costs and synergies of recently completed and future acquisition, disposition and other growth opportunities, including, without limitation, those relating to the acceptance by customers of Athens Federal of CapStar’s products and services, the ability of CapStar to meet expectations regarding the benefits, costs, synergies, and financial and operational impact of the Merger, the possibility that any of the anticipated benefits, costs, synergies and financial and operational improvements of the Merger will not be realized or will not be realized as expected, the possibility that the Merger integration may be more expensive or take more time to complete than anticipated, the opportunities to enhance market share in certain markets and market acceptance of CapStar are generally in new markets and CapStar’s commitment to make contributions to Athens Federal Foundation.. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “aspire,” “achieve,” “estimate,” “intend,” “plan,” “project,” “projection,” “forecast,” “roadmap,” “goal,” “guidance,” “target,” “would,” and “outlook,” or the negative version of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about CapStar’s industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond CapStar’s control. The inclusion of these forward-looking statements should not be regarded as a representation by CapStar or any other person that such expectations, estimates and projections will be achieved. Accordingly, CapStar cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although CapStar believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. There are or will be important factors that could cause CapStar’s actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, any factors identified in this earnings release as well as those factors that are detailed from time to time in CapStar’s periodic and current reports filed with the Securities and Exchange Commission, including those factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017 under the headings “Item 1A. Risk Factors” and “Cautionary Note Regarding Forward Looking Statements” and in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.  If one or more events related to these or other risks or uncertainties materialize, or if CapStar’s underlying assumptions prove to be incorrect, actual results may differ materially from its forward-looking statements. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this earnings release, and CapStar does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for CapStar to predict their occurrence or how they will affect CapStar.

Non-GAAP Disclaimer

This earnings release includes the following financial measures that were prepared other than in accordance with generally accepted accounting principles in the United States (“non-GAAP financial measure”): operating net income, operating diluted net income per share, operating return on average assets, operating return on average tangible equity, tangible book value per share and operating efficiency ratio. These non-GAAP financial measures (i) provide useful information to management and investors that is supplementary to CapStar’s financial condition, results of operations and cash flows computed in accordance with GAAP, (ii) enable a more complete understanding of factors and trends affecting CapStar’s business, and (iii) allow investors to evaluate CapStar’s performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators; however, CapStar acknowledges that these non-GAAP financial measures have a number of limitations.  As such, you should not view these non-GAAP financial measures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use.  See below for a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure.

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Consolidated Statements of Income (unaudited) (dollars in thousands, except share data)

Third Quarter 2018 Earnings Release

   Three Months Ended  Nine Months Ended 
  September 30,  September 30, 
  2018  2017  2018  2017 
Interest income:                
Loans, including fees $14,167  $12,095  $40,197  $33,935 
Securities:                
Taxable  951   838   2,775   2,827 
Tax-exempt  248   304   784   944 
Federal funds sold  17   7   56   26 
Restricted equity securities  132   108   389   271 
Interest-bearing deposits in financial institutions  267   169   679   387 
Total interest income  15,782   13,521   44,880   38,390 
Interest expense:                
Interest-bearing deposits  1,146   635   2,793   1,839 
Savings and money market accounts  1,409   772   3,827   2,360 
Time deposits  985   706   2,468   1,750 
Federal funds purchased  1   2   3   13 
Federal Home Loan Bank advances  698   563   1,813   1,083 
Total interest expense  4,239   2,678   10,904   7,045 
Net interest income  11,543   10,843   33,976   31,345 
Provision for loan losses  481   (195)  1,328   12,900 
Net interest income after provision for loan losses  11,062   11,038   32,648   18,445 
Noninterest income:                
Treasury management and other deposit service charges  528   427   1,357   1,097 
Net gain on sale of securities  (1)  9   2   42 
Tri-Net fees  373   367   1,227   748 
Mortgage banking income  1,634   2,030   4,329   4,617 
Other noninterest income  684   539   2,157   1,667 
Total noninterest income  3,218   3,372   9,072   8,171 
Noninterest expense:                
Salaries and employee benefits  6,514   5,119   19,111   14,989 
Data processing and software  803   709   2,411   2,040 
Professional fees  255   336   1,074   1,050 
Occupancy  544   531   1,600   1,518 
Equipment  520   564   1,661   1,604 
Regulatory fees  228   270   664   877 
Merger related expenses  540      875    
Other operating  666   946   2,259   2,988 
Total noninterest expense  10,070   8,475   29,655   25,066 
Income before income taxes  4,210   5,935   12,065   1,550 
Income tax expense  554   1,516   1,702   141 
Net income $3,656  $4,419  $10,363  $1,409 
Per share information:                
Basic net income per share of common stock $0.30  $0.39  $0.87  $0.13 
Diluted net income per share of common stock $0.28  $0.35  $0.79  $0.11 
Weighted average shares outstanding:                
Basic  12,040,229   11,279,364   11,851,476   11,239,093 
Diluted  13,113,775   12,750,423   13,052,758   12,758,091 
 

This information is preliminary and based on company data available at the time of the presentation.

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Selected Quarterly Financial Data (unaudited) (dollars in thousands, except share data)

Third Quarter 2018 Earnings Release

   Five Quarter Comparison 
  9/30/18  6/30/18  3/31/18  12/31/17  9/30/17 
Income Statement Data:                    
Net interest income $11,543  $11,587  $10,846  $10,518  $10,843 
Provision for loan losses  481   169   678   (30)  (195)
Net interest income after provision for loan losses  11,062   11,418   10,168   10,548   11,038 
Treasury management and other deposit service charges  528   427   402   419   427 
Net gain (loss) on sale of securities  (1)  3      (108)  9 
Tri-Net fees  373   325   528   254   367 
Mortgage banking income  1,634   1,383   1,313   1,621   2,030 
Other noninterest income  684   627   845   550   539 
Total noninterest income  3,218   2,765   3,088   2,736   3,372 
Salaries and employee benefits  6,514   6,340   6,257   5,411   5,119 
Data processing and software  803   810   798   746   709 
Professional fees  255   344   474   473   336 
Occupancy  544   535   521   507   531 
Equipment  520   602   539   467   564 
Regulatory fees  228   233   203   234   270 
Merger related expenses  540   335          
Other operating  666   806   788   861   945 
Total noninterest expense  10,070   10,005   9,580   8,699   8,474 
Net income before income tax expense  4,210   4,178   3,676   4,585   5,936 
Income tax expense  554   665   483   4,494   1,516 
Net income $3,656  $3,513  $3,193  $91  $4,420 
Weighted average shares - basic  12,040,229   11,845,822   11,664,467   11,403,689   11,279,364 
Weighted average shares - diluted  13,113,775   13,067,223   12,975,981   12,938,288   12,750,423 
Net income per share, basic $0.30  $0.30  $0.27  $0.01  $0.39 
Net income per share, diluted  0.28   0.27   0.25   0.01   0.35 
Balance Sheet Data (at period end):                    
Cash and cash equivalents $52,589  $58,222  $51,125  $82,797  $69,789 
Securities available-for-sale  187,469   183,364   189,580   192,621   146,600 
Securities held-to-maturity  3,740   3,746   3,752   3,759   45,635 
Loans held for sale  50,499   65,320   62,286   74,093   53,225 
Total loans  1,073,870   1,046,525   1,031,821   947,537   974,530 
Allowance for loan losses  (15,218)  (14,705)  (14,563)  (13,721)  (14,122)
Total assets  1,416,907   1,401,181   1,382,745   1,344,429   1,338,559 
Non-interest-bearing deposits  239,792   223,579   258,161   301,742   250,007 
Interest-bearing deposits  886,611   921,435   869,393   818,124   841,488 
Federal Home Loan Bank advances  125,000   95,000   100,000   70,000   95,000 
Total liabilities  1,259,397   1,248,035   1,234,052   1,197,483   1,194,355 
Shareholders' equity $157,510  $153,146  $148,693  $146,946  $144,204 
Total shares of common stock outstanding  12,125,122   11,931,131   11,773,358   11,582,026   11,346,498 
Total shares of preferred stock outstanding  878,048   878,049   878,049   878,049   878,049 
Book value per share of common stock $12.25  $12.08  $11.87  $11.91  $11.92 
Tangible book value per share of common stock*  11.74   11.56   11.34   11.37   11.36 
Market value per share of common stock $16.72  $18.53  $18.83  $20.77  $19.58 
Capital ratios:                    
Total risk based capital  12.62%  12.53%  12.22%  12.52%  12.41%
Tier 1 risk based capital  11.49%  11.41%  11.11%  11.41%  11.28%
Common equity tier 1 capital  10.83%  10.73%  10.43%  10.70%  10.58%
Leverage  11.02%  10.87%  10.91%  10.77%  10.36%

_____________________
*This metric is a non-GAAP financial measure.  See below for discussion and reconciliation to the most directly comparable GAAP financial measure.

This information is preliminary and based on company data available at the time of the presentation.

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Selected Quarterly Financial Data (unaudited) (dollars in thousands, except share data)

Third Quarter 2018 Earnings Release

   Five Quarter Comparison 
  9/30/18  6/30/18  3/31/18  12/31/17  9/30/17 
Average Balance Sheet Data:                    
Cash and cash equivalents $62,787  $63,064  $60,965  $64,850  $59,352 
Investment securities  196,031   197,933   203,274   202,818   207,926 
Loans held for sale  54,701   58,297   68,084   66,311   67,886 
Loans  1,070,060   1,041,835   983,496   956,441   991,238 
Assets  1,421,873   1,396,359   1,351,129   1,329,621   1,367,993 
Interest bearing deposits  913,534   901,076   840,871   827,732   857,344 
Deposits  1,147,274   1,138,400   1,111,182   1,081,380   1,094,500 
Federal Home Loan Bank advances  109,728   99,121   84,533   92,554   123,315 
Liabilities  1,265,610   1,244,824   1,202,854   1,181,954   1,226,438 
Shareholders' equity  156,264   151,535   148,276   147,667   141,556 
Performance Ratios:                    
Annualized return on average assets  1.02%  1.01%  0.96%  0.03%  1.28%
Annualized return on average equity  9.28%  9.30%  8.74%  0.25%  12.38%
Net interest margin (1)  3.35%  3.46%  3.39%  3.30%  3.31%
Annualized Non-interest income to average assets  0.90%  0.79%  0.93%  0.82%  0.98%
Efficiency ratio  68.2%  69.7%  68.8%  65.6%  59.6%
Loans by Type (at period end):                    
Commercial and industrial $398,626  $386,065  $408,353  $373,248  $394,600 
Commercial real estate - owner occupied  117,904   121,475   131,741   101,132   103,183 
Commercial real estate - non-owner occupied  286,849   286,769   258,016   249,489   263,594 
Construction and development  129,799   96,580   91,953   82,586   79,951 
Consumer real estate  112,957   109,915   104,224   102,581   100,811 
Consumer  8,274   9,671   9,524   6,862   6,289 
Other  19,793   36,428   28,750   31,984   26,461 
Asset Quality Data:                    
Allowance for loan losses to total loans  1.42%  1.41%  1.41%  1.45%  1.45%
Allowance for loan losses to non-performing loans  271%  271%  1096%  509%  446%
Nonaccrual loans $5,610  $5,419  $1,329  $2,695  $3,165 
Troubled debt restructurings  1,146   1,173   1,190   1,206   1,222 
Loans - over 89 days past due and accruing  215   216   -   231   27 
Total non-performing loans   5,610   5,419   1,329   2,695   3,165 
OREO and repossessed assets  -   -   -   -   - 
Total non-performing assets  5,610   5,419   1,329   2,695   3,165 
Non-performing loans to total loans  0.52%  0.52%  0.13%  0.28%  0.32%
Non-performing assets to total assets  0.40%  0.39%  0.10%  0.20%  0.24%
Non-performing assets to total loans and OREO  0.52%  0.52%  0.13%  0.28%  0.32%
Annualized net charge-offs (recoveries) to average loans  -0.01%  0.01%  -0.07%  0.15%  -0.75%
Net charge-offs (recoveries) $(32) $27  $(165) $372  $(1,863)
Interest Rates and Yields:                    
Loans  5.00%  5.04%  4.74%  4.54%  4.55%
Securities (1)  2.85%  2.82%  2.68%  2.83%  2.72%
Total interest-earning assets (1)  4.58%  4.58%  4.29%  4.11%  4.12%
Deposits  1.22%  1.11%  0.88%  0.78%  0.77%
Borrowings and repurchase agreements  2.53%  2.53%  2.35%  2.04%  1.81%
Total interest-bearing liabilities  1.64%  1.51%  1.27%  1.12%  1.08%
Other Information:                    
Full-time equivalent employees  185   183   182   175   168 

_____________________

This information is preliminary and based on company data available at the time of the presentation.

(1)  Net Interest Margin, Securities yields, and Total interest-earning asset yields are calculated on a tax-equivalent basis

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Analysis of Interest Income and Expense, Rates and Yields (unaudited) (dollars in thousands)

Third Quarter 2018 Earnings Release

   For the Three Months Ended September 30, 
  2018  2017 
  Average
Outstanding
Balance
  Interest
Income/
Expense
  Average
Yield/
Rate
  Average
Outstanding
Balance
  Interest
Income/
Expense
  Average
Yield/
Rate
 
Interest-Earning Assets                        
Loans (1) $1,070,060  $13,484   5.00% $991,238  $11,375   4.55%
Loans held for sale  54,701   683   4.96%  67,886   720   4.21%
Securities:                        
Taxable investment securities (2)  154,570   1,083   2.80%  156,973   946   2.41%
Investment securities exempt from
  federal income tax (3)
  41,461   248   3.03%  50,953   304   3.67%
Total securities  196,031   1,331   2.85%  207,926   1,250   2.72%
Cash balances in other banks  50,844   267   2.08%  49,151   169   1.36%
Funds sold  2,475   17   2.73%  1,711   7   1.67%
Total interest-earning assets  1,374,111   15,782   4.58%  1,317,912   13,521   4.12%
Noninterest-earning assets  47,762           50,081         
Total assets $1,421,873          $1,367,993         
Interest-Bearing Liabilities                        
Interest-bearing deposits:                        
Interest-bearing transaction accounts $318,586   1,146   1.43% $291,250   635   0.87%
Savings and money market deposits  391,107   1,409   1.43%  354,972   772   0.86%
Time deposits  203,841   985   1.92%  211,122   706   1.32%
Total interest-bearing deposits  913,534   3,540   1.54%  857,344   2,113   0.98%
Borrowings and repurchase agreements  109,891   699   2.53%  123,859   565   1.81%
Total interest-bearing liabilities  1,023,425   4,239   1.64%  981,203   2,678   1.08%
Noninterest-bearing deposits  233,739           237,156         
Total funding sources  1,257,164           1,218,359         
Noninterest-bearing liabilities  8,445           8,078         
Shareholders’ equity  156,264           141,556         
Total liabilities and shareholders’ equity $1,421,873          $1,367,993         
Net interest spread (4)          2.93%          3.04%
Net interest income/margin (5)     $11,543   3.35%     $10,843   3.31%

                                               

(1) Average loan balances include nonaccrual loans.  Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.
(2) Taxable investment securities include restricted equity securities.
(3) Yields on tax exempt securities, total securities, and total interest-earning assets are shown on a tax equivalent basis.
(4) Net interest spread is the average yield on total average interest-earning assets minus the average rate on total average interest-bearing liabilities.
(5) Net interest margin is annualized net interest income calculated on a tax equivalent basis divided by total average interest-earning assets for the period.

This information is preliminary and based on company data available at the time of the presentation.

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Analysis of Interest Income and Expense, Rates and Yields (unaudited) (dollars in thousands)

Third Quarter 2018 Earnings Release

  For the Nine Months Ended September 30, 
  2018  2017 
  Average
Outstanding
Balance
  Interest
Income/
Expense
  Average
Yield/
Rate
  Average
Outstanding
Balance
  Interest
Income/
Expense
  Average
Yield/
Rate
 
Interest-Earning Assets                        
Loans (1) $1,032,114  $38,058   4.93% $998,247  $32,580   4.36%
Loans held for sale  60,312   2,139   4.74%  43,790   1,355   4.14%
Securities:                        
Taxable investment securities (2)  155,331   3,164   2.72%  170,804   3,098   2.42%
Investment securities exempt from
  federal income tax (3)
  43,722   784   3.03%  53,236   944   3.64%
Total securities  199,053   3,948   2.78%  224,040   4,042   2.71%
Cash balances in other banks  49,930   679   1.82%  48,980   387   1.06%
Funds sold  2,967   56   2.50%  2,359   26   1.46%
Total interest-earning assets  1,344,376   44,880   4.48%  1,317,416   38,390   3.95%
Noninterest-earning assets  45,671           49,873         
Total assets $1,390,047          $1,367,289         
Interest-Bearing Liabilities                        
Interest-bearing deposits:                        
Interest-bearing transaction accounts $294,994   2,793   1.27% $307,992   1,839   0.80%
Savings and money market deposits  399,698   3,827   1.28%  389,425   2,360   0.81%
Time deposits  190,735   2,468   1.73%  193,436   1,750   1.21%
Total interest-bearing deposits  885,427   9,088   1.37%  890,853   5,949   0.89%
Borrowings and repurchase agreements  98,033   1,816   2.48%  100,221   1,096   1.46%
Total interest-bearing liabilities  983,460   10,904   1.48%  991,074   7,045   0.95%
Noninterest-bearing deposits  246,991           225,623         
Total funding sources  1,230,451           1,216,697         
Noninterest-bearing liabilities  7,542           8,627         
Shareholders’ equity  152,054           141,965         
Total liabilities and shareholders’ equity $1,390,047          $1,367,289         
Net interest spread (4)          3.00%          3.00%
Net interest income/margin (5)     $33,976   3.40%     $31,345   3.23%

                                               

(1) Average loan balances include nonaccrual loans.  Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.
(2) Taxable investment securities include restricted equity securities.
(3) Yields on tax exempt securities, total securities, and total interest-earning assets are shown on a tax equivalent basis.
(4) Net interest spread is the average yield on total average interest-earning assets minus the average rate on total average interest-bearing liabilities.
(5) Net interest margin is annualized net interest income calculated on a tax equivalent basis divided by total average interest-earning assets for the period.

This information is preliminary and based on company data available at the time of the presentation.

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Non-GAAP Financial Measures (unaudited) (dollars in thousands except share data)

Third Quarter 2018 Earnings Release

   Three Months Ended 
  September
30, 2018
  June 30,
2018
  March 31,
2018
  December
31, 2017
  September
30, 2017
 
Operating net income:                    
Net income $3,656  $3,513  $3,193  $91  $4,420 
Add:  merger related expenses  540   335          
Less: income tax impact of merger related expenses  (141)  (88)         
Operating net income $4,055  $3,760  $3,193  $91  $4,420 
                     
Operating diluted net income per
 share of common stock:
                    
Operating net income $4,055  $3,760  $3,193  $91  $4,420 
Weighted average shares - diluted  13,113,775   13,067,223   12,975,981   12,938,288   12,750,423 
Operating diluted net income
  per share of common stock
 $0.31  $0.29  $0.25  $0.01  $0.35 
                     
Operating annualized return on average assets:                    
Operating net income $4,055  $3,760  $3,193  $91  $4,420 
Average assets $1,421,873  $1,396,359  $1,351,129  $1,329,621  $1,367,993 
Operating annualized return on
  average assets
  1.13%  1.08%  0.96%  0.03%  1.28%
                     
Operating annualized return on
 average tangible equity:
                    
Average total shareholders' equity $156,264  $151,535  $148,276  $147,667  $141,556 
Less: average intangible assets  (6,220)  (6,228)  (6,238)  (6,248)  (6,258)
Average tangible equity  150,044   145,307   142,038   141,419   135,298 
Operating net income $4,055  $3,760  $3,193  $91  $4,420 
Operating annualized return on
  average tangible equity
  10.72%  10.38%  9.12%  0.26%  12.96%
                     
Operating efficiency ratio:                    
Total noninterest expense $10,070  $10,005  $9,580  $8,699  $8,474 
Less:  merger related expenses  (540)  (335)         
Total operating noninterest expense  9,530   9,670   9,580   8,699   8,474 
Net interest income  11,543   11,587   10,846   10,518   10,843 
Total noninterest income  3,218   2,765   3,088   2,736   3,372 
Total revenues $14,761  $14,352  $13,934  $13,254  $14,215 
Operating efficiency ratio:  64.56%  67.38%  68.75%  65.63%  59.61%
                     
  September
30, 2018
  June 30,
2018
  March 31,
2018
  December
31, 2017
  September
30, 2017
 
Tangible Equity:     $43,281             
Total shareholders' equity $157,510  $153,146  $148,693  $146,946  $144,204 
Less: intangible assets  (6,220)  (6,228)  (6,238)  (6,248)  (6,258)
Tangible equity $151,290  $146,918  $142,455  $140,698  $137,946 
                     
Tangible Common Equity:                    
Tangible equity $151,290  $146,918  $142,455  $140,698  $137,946 
Less: preferred equity  (9,000)  (9,000)  (9,000)  (9,000)  (9,000)
Tangible common equity $142,290  $137,918  $133,455  $131,698  $128,946 
                     
Tangible Book Value per Share of Common Stock:                    
Tangible common equity $142,290  $137,918  $133,455  $131,698  $128,946 
Total shares of common stock outstanding  12,125,122   11,931,131   11,773,358   11,582,026   11,346,498 
Tangible book value per share of common stock $11.74  $11.56  $11.34  $11.37  $11.36 
 

CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

Non-GAAP Financial Measures (unaudited) (dollars in thousands except share data)

Third Quarter 2018 Earnings Release

  Nine Months Ended 
  September 30, 2018  September 30, 2017 
Operating net income:        
Net income $10,363  $1,409 
Add:  merger related expenses  875    
Less: income tax impact of merger related expenses  (229)   
Operating net income $11,009  $1,409 
         
Operating diluted net income per
 share of common stock:
        
Operating net income $11,009  $1,409 
Weighted average shares - diluted  13,052,758   12,758,091 
Operating diluted net income
  per share of common stock
 $0.84  $0.11 
         
Operating annualized return on average assets:        
Operating net income $11,009  $1,409 
Average assets $1,390,046  $1,367,289 
Operating annualized return on
  average assets
  1.06%  0.14%
         
Operating annualized return on
 average tangible equity:
        
Average total shareholders' equity $152,054  $141,965 
Less: average intangible assets  (6,229)  (6,271)
Average tangible equity  145,825   135,694 
Operating net income $11,009  $1,409 
Operating annualized return on
  average tangible equity
  10.09%  1.39%
         
Operating efficiency ratio:        
Total noninterest expense $29,655  $25,066 
Less:  merger related expenses  (875)   
Total operating noninterest expense  28,780   25,066 
Net interest income  33,976   31,345 
Total noninterest income  9,072   8,171 
Total revenues $43,048  $39,516 
Operating efficiency ratio:  66.86%  63.43%

 


            

Contact Data