SmartFinancial Announces Results for the Third Quarter 2024
Highlights for the Third Quarter of 2024
-
Operating earnings1 of
$9.1 million , or$0.54 per diluted common share -
Net organic loan and lease growth of
$144 million with 16% annualized quarter-over-quarter increase - Quarter-over-quarter net tax equivalent interest margin expansion of 14 basis points to 3.11%
- 19% annualized quarter-over-quarter increase in tangible book value per common share1
- Credit quality remains solid with nonperforming assets to total assets of 0.26%
- Established a Real Estate Investment Trust (“REIT”) subsidiary as a tax saving strategy
Net Interest Income and Net Interest Margin
Net interest income was
The tax equivalent net interest margin was 3.11% for the third quarter of 2024, compared to 2.97% for the prior quarter. The tax equivalent net interest margin was positively impacted by the increased yield on interest-earning assets, quarter-over-quarter, coupled with no change in the cost of interest-bearing liabilities, quarter-over-quarter. The yield on loans and leases, excluding loan fees, on a fully tax equivalent basis (“FTE”) was 5.95% for the third quarter, compared to 5.80% for the prior quarter.
The cost of total deposits for the third quarter of 2024 was 2.54% compared to 2.56% in the prior quarter. The cost of interest-bearing liabilities was 3.29% for the third quarter of 2024 and the prior quarter. The cost of average interest-bearing deposits was 3.20% for the third quarter of 2024, compared to 3.23% for the prior quarter, a decrease of 3 basis points.
1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliations |
The following table presents selected interest rates and yields for the periods indicated:
|
|
|
|
|||||||||
|
Three Months Ended |
|
|
|||||||||
|
Sep |
|
Jun |
|
Increase |
|||||||
Selected Interest Rates and Yields |
2024 |
|
2024 |
|
(Decrease) |
|||||||
Yield on loans and leases, excluding loan fees, FTE |
5.95 |
% |
5.80 |
% |
0.15 |
% |
||||||
Yield on loans and leases, FTE |
|
6.02 |
% |
|
5.87 |
% |
|
0.15 |
% |
|||
Yield on earning assets, FTE |
|
5.65 |
% |
|
5.52 |
% |
|
0.13 |
% |
|||
Cost of interest-bearing deposits |
|
3.20 |
% |
|
3.23 |
% |
|
(0.03 |
)% |
|||
Cost of total deposits |
|
2.54 |
% |
|
2.56 |
% |
|
(0.02 |
)% |
|||
Cost of interest-bearing liabilities |
|
3.29 |
% |
|
3.29 |
% |
|
- |
% |
|||
Net interest margin, FTE |
|
3.11 |
% |
|
2.97 |
% |
|
0.14 |
% |
|||
Provision for Credit Losses on Loans and Leases and Credit Quality
At
The following table presents detailed information related to the provision for credit losses for the periods indicated (dollars in thousands):
|
|
|
|
|||||||||
|
Three Months Ended |
|
|
|||||||||
|
Sep |
|
Jun |
|
Increase |
|||||||
Provision for Credit Losses on Loans and Leases Rollforward |
2024 |
|
2024 |
|
(Decrease) |
|||||||
Beginning balance |
$ |
34,690 |
|
$ |
34,203 |
|
$ |
487 |
|
|||
Charge-offs |
|
(1,426 |
) |
|
(457 |
) |
|
(969 |
) |
|||
Recoveries |
|
72 |
|
|
48 |
|
|
24 |
|
|||
Net (charge-offs) recoveries |
|
(1,354 |
) |
|
(409 |
) |
|
(945 |
) |
|||
Provision for credit losses (1) |
|
2,273 |
|
|
896 |
|
|
1,377 |
|
|||
Ending balance |
$ |
35,609 |
|
$ |
34,690 |
|
$ |
919 |
|
|||
|
|
|
|
|||||||||
Allowance for credit losses to total loans and leases, gross |
|
0.96 |
% |
|
0.97 |
% |
|
(0.01 |
)% |
|||
(1) The current quarter-ended and prior quarter-ended excludes unfunded commitments provision of |
||||||||||||
Nonperforming loans and leases as a percentage of total loans and leases was 0.26% as of
The following table presents detailed information related to credit quality for the periods indicated (dollars in thousands):
|
|
|
|
|||||||||
|
Three Months Ended |
|
|
|||||||||
|
Sep |
|
Jun |
|
Increase |
|||||||
Credit Quality |
2024 |
|
2024 |
|
(Decrease) |
|||||||
Nonaccrual loans and leases |
$ |
9,319 |
|
$ |
6,432 |
|
$ |
2,887 |
|
|||
Loans and leases past due 90 days or more and still accruing |
|
172 |
|
|
210 |
|
|
(38 |
) |
|||
Total nonperforming loans and leases |
|
9,491 |
|
|
6,642 |
|
|
2,849 |
|
|||
Other real estate owned |
|
179 |
|
|
688 |
|
|
(509 |
) |
|||
Other repossessed assets |
|
2,949 |
|
|
2,645 |
|
|
304 |
|
|||
Total nonperforming assets |
$ |
12,619 |
|
$ |
9,975 |
|
$ |
2,644 |
|
|||
|
|
|
|
|||||||||
Nonperforming loans and leases to total loans and leases, gross |
|
0.26 |
% |
|
0.19 |
% |
|
0.07 |
% |
|||
Nonperforming assets to total assets |
|
0.26 |
% |
|
0.20 |
% |
|
0.06 |
% |
|||
Noninterest Income
Noninterest income increased
The following table presents detailed information related to noninterest income for the periods indicated (dollars in thousands):
|
||||||||||||
|
Three Months Ended |
|
||||||||||
|
Sep |
Jun |
Increase |
|||||||||
Noninterest Income |
2024 |
2024 |
(Decrease) |
|||||||||
Service charges on deposit accounts |
$ |
1,780 |
$ |
1,692 |
$ |
88 |
||||||
Mortgage banking income |
|
410 |
|
|
348 |
|
|
62 |
|
|||
Investment services |
|
1,881 |
|
|
1,302 |
|
|
579 |
|
|||
Insurance commissions |
|
1,477 |
|
|
1,284 |
|
|
193 |
|
|||
Interchange and debit card transaction fees |
|
1,349 |
|
|
1,343 |
|
|
6 |
|
|||
Other |
|
2,242 |
|
|
1,635 |
|
|
607 |
|
|||
Total noninterest income |
$ |
9,139 |
|
$ |
7,604 |
|
$ |
1,535 |
|
|||
Noninterest Expense
Noninterest expense increased
The following table presents detailed information related to noninterest expense for the periods indicated (dollars in thousands):
|
|
|
|
|
|
|||||||
|
Three Months Ended |
|
|
|||||||||
|
Sep |
|
Jun |
|
Increase |
|||||||
Noninterest Expense |
2024 |
|
2024 |
|
(Decrease) |
|||||||
Salaries and employee benefits |
$ |
18,448 |
$ |
17,261 |
$ |
1,187 |
||||||
Occupancy and equipment |
|
3,423 |
|
|
3,324 |
|
|
99 |
|
|||
|
|
825 |
|
|
825 |
|
|
- |
|
|||
Other real estate and loan related expenses |
|
460 |
|
|
538 |
|
|
(78 |
) |
|||
Advertising and marketing |
|
327 |
|
|
295 |
|
|
32 |
|
|||
Data processing and technology |
|
2,519 |
|
|
2,452 |
|
|
67 |
|
|||
Professional services |
|
1,201 |
|
|
1,064 |
|
|
137 |
|
|||
Amortization of intangibles |
|
604 |
|
|
608 |
|
|
(4 |
) |
|||
Other |
|
3,039 |
|
|
2,834 |
|
|
205 |
|
|||
Total noninterest expense |
$ |
30,846 |
|
$ |
29,201 |
|
$ |
1,645 |
|
|||
Income Tax Expense
Income tax expense was
Balance Sheet Trends
Total assets at
Total liabilities were
Shareholders' equity at
The following table presents selected balance sheet information for the periods indicated (dollars in thousands):
|
|
|
|
|||||||||
|
Sep |
|
Dec |
|
Increase |
|||||||
Selected Balance Sheet Information |
2024 |
|
2023 |
|
(Decrease) |
|||||||
Total assets |
$ |
4,908,934 |
$ |
4,829,387 |
$ |
79,547 |
|
|||||
Total liabilities |
|
4,419,911 |
|
|
4,369,501 |
|
|
50,410 |
|
|||
Total equity |
|
489,023 |
|
|
459,886 |
|
|
29,137 |
|
|||
Securities |
|
629,115 |
|
|
689,646 |
|
|
(60,531 |
) |
|||
Loans and leases |
|
3,717,478 |
|
|
3,444,462 |
|
|
273,016 |
|
|||
Deposits |
|
4,322,491 |
|
|
4,267,854 |
|
|
54,637 |
|
|||
Borrowings |
|
8,997 |
|
|
13,078 |
|
|
(4,081 |
) |
|||
Conference Call Information
About
1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliation |
Non-GAAP Financial Measures
Statements included in this earnings release include measures not recognized under
- Operating earnings
- Operating noninterest income
- Operating noninterest expense
- Operating pre-provision net revenue (“PPNR”) earnings
- Tangible common equity
- Average tangible common equity
- Tangible book value per common share
- Tangible assets
Operating earnings, operating noninterest income, operating noninterest expense and operating PPNR earnings exclude non-operating related income and expense items from net income, noninterest income and noninterest expense, respectively. Tangible common equity and average tangible common equity exclude goodwill and other intangible assets from shareholders' equity and average shareholders' equity, respectively. Tangible book value per common share is tangible common equity divided by common shares outstanding. Tangible assets excludes goodwill and other intangibles from total assets. A detailed reconciliation of these items and the ratios derived therefrom is available in the Non-GAAP reconciliations.
Management believes that Non-GAAP financial measures provide additional useful information that allows investors to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Management also believes these Non-GAAP financial measures enhance investors' ability to compare period-to-period financial results and allow investors and company management to view our operating results excluding the impact of items that are not reflective of the underlying operating performance.
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
Forward-Looking Statements
This news release may contain statements that are based on management’s current estimates or expectations of future events or future results, and that may be deemed to constitute forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These statements are not historical in nature and can generally be identified by such words as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “may,” “estimate,” and similar expressions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the actual results of
- risks associated with our growth strategy, including a failure to implement our growth plans or an inability to manage our growth effectively;
- claims and litigation arising from our business activities and from the companies we acquire, which may relate to contractual issues, environmental laws, fiduciary responsibility, and other matters;
- general risks related to our merger and acquisition activity, including risks associated with our pursuit of future acquisitions;
- changes in management’s plans for the future;
- prevailing, or changes in, economic or political conditions, particularly in our market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing;
- our ability to anticipate interest rate changes and manage interest rate risk (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business and the impact of interest rate fluctuations on our financial projections, models and guidance);
- increased technology and cybersecurity risks, including generative artificial intelligence risks;
- credit risk associated with our lending activities;
- changes in loan demand, real estate values, or competition;
- developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance;
- changes in accounting principles, policies, or guidelines;
- changes in applicable laws, rules, or regulations;
- adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions;
- potential impacts of adverse developments in the banking industry highlighted by high-profile bank failures, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto;
- significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities;
-
the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in
Ukraine or the conflict inIsrael and surrounding areas; and - other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services.
These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in SmartFinancial’s most recent annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, in each case filed with or furnished to the
|
|||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) |
|||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||
|
|||||||||||||||||||
|
Ending Balances |
||||||||||||||||||
|
Sep |
|
Jun |
|
Mar |
|
Dec |
|
Sep |
||||||||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
||||||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents |
$ |
192,914 |
|
|
$ |
342,835 |
|
|
$ |
477,941 |
|
|
$ |
352,271 |
|
|
$ |
400,258 |
|
Securities available-for-sale, at fair value |
|
501,336 |
|
|
|
500,821 |
|
|
|
474,347 |
|
|
|
408,410 |
|
|
|
385,131 |
|
Securities held-to-maturity, at amortized cost |
|
127,779 |
|
|
|
128,996 |
|
|
|
180,169 |
|
|
|
281,236 |
|
|
|
282,313 |
|
Other investments |
|
20,352 |
|
|
|
13,780 |
|
|
|
13,718 |
|
|
|
13,662 |
|
|
|
13,805 |
|
Loans held for sale |
|
5,804 |
|
|
|
3,103 |
|
|
|
4,861 |
|
|
|
4,418 |
|
|
|
2,734 |
|
Loans and leases |
|
3,717,478 |
|
|
|
3,574,158 |
|
|
|
3,477,555 |
|
|
|
3,444,462 |
|
|
|
3,378,999 |
|
Less: Allowance for credit losses |
|
(35,609 |
) |
|
|
(34,690 |
) |
|
|
(34,203 |
) |
|
|
(35,066 |
) |
|
|
(33,687 |
) |
Loans and leases, net |
|
3,681,869 |
|
|
|
3,539,468 |
|
|
|
3,443,352 |
|
|
|
3,409,396 |
|
|
|
3,345,312 |
|
Premises and equipment, net |
|
91,055 |
|
|
|
91,315 |
|
|
|
92,694 |
|
|
|
92,963 |
|
|
|
92,020 |
|
Other real estate owned |
|
179 |
|
|
|
688 |
|
|
|
696 |
|
|
|
517 |
|
|
|
1,370 |
|
|
|
105,324 |
|
|
|
105,929 |
|
|
|
106,537 |
|
|
|
107,148 |
|
|
|
107,792 |
|
Bank owned life insurance |
|
105,025 |
|
|
|
84,483 |
|
|
|
83,957 |
|
|
|
83,434 |
|
|
|
82,914 |
|
Other assets |
|
77,297 |
|
|
|
79,591 |
|
|
|
76,418 |
|
|
|
75,932 |
|
|
|
83,522 |
|
Total assets |
$ |
4,908,934 |
|
|
$ |
4,891,009 |
|
|
$ |
4,954,690 |
|
|
$ |
4,829,387 |
|
|
$ |
4,797,171 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Noninterest-bearing demand |
$ |
863,949 |
|
|
$ |
903,300 |
|
|
$ |
907,254 |
|
|
$ |
898,044 |
|
|
$ |
923,763 |
|
Interest-bearing demand |
|
834,207 |
|
|
|
988,057 |
|
|
|
996,298 |
|
|
|
1,006,915 |
|
|
|
993,717 |
|
Money market and savings |
|
1,854,777 |
|
|
|
1,901,281 |
|
|
|
1,952,410 |
|
|
|
1,812,427 |
|
|
|
1,766,409 |
|
Time deposits |
|
769,558 |
|
|
|
524,018 |
|
|
|
538,159 |
|
|
|
550,468 |
|
|
|
562,620 |
|
Total deposits |
|
4,322,491 |
|
|
|
4,316,656 |
|
|
|
4,394,121 |
|
|
|
4,267,854 |
|
|
|
4,246,509 |
|
Borrowings |
|
8,997 |
|
|
|
12,732 |
|
|
|
9,849 |
|
|
|
13,078 |
|
|
|
14,117 |
|
Subordinated debt |
|
39,663 |
|
|
|
42,142 |
|
|
|
42,120 |
|
|
|
42,099 |
|
|
|
42,078 |
|
Other liabilities |
|
48,760 |
|
|
|
47,014 |
|
|
|
41,804 |
|
|
|
46,470 |
|
|
|
47,815 |
|
Total liabilities |
|
4,419,911 |
|
|
|
4,418,544 |
|
|
|
4,487,894 |
|
|
|
4,369,501 |
|
|
|
4,350,519 |
|
Shareholders' Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Common stock |
|
16,926 |
|
|
|
16,926 |
|
|
|
17,057 |
|
|
|
16,989 |
|
|
|
16,995 |
|
Additional paid-in capital |
|
293,909 |
|
|
|
293,586 |
|
|
|
296,061 |
|
|
|
295,699 |
|
|
|
295,542 |
|
Retained earnings |
|
195,537 |
|
|
|
187,751 |
|
|
|
181,103 |
|
|
|
173,105 |
|
|
|
168,271 |
|
Accumulated other comprehensive loss |
|
(17,349 |
) |
|
|
(25,798 |
) |
|
|
(27,425 |
) |
|
|
(25,907 |
) |
|
|
(34,156 |
) |
Total shareholders' equity |
|
489,023 |
|
|
|
472,465 |
|
|
|
466,796 |
|
|
|
459,886 |
|
|
|
446,652 |
|
Total liabilities & shareholders' equity |
$ |
4,908,934 |
|
|
$ |
4,891,009 |
|
|
$ |
4,954,690 |
|
|
$ |
4,829,387 |
|
|
$ |
4,797,171 |
|
|
|||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) |
|||||||||||||||||||||||
(dollars in thousands except share and per share data) |
|||||||||||||||||||||||
|
|||||||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||||
|
Sep |
|
Jun |
|
Mar |
|
Dec |
|
Sep |
|
Sep |
|
Sep |
||||||||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Loans and leases, including fees |
$ |
54,738 |
|
$ |
50,853 |
|
$ |
50,020 |
|
|
$ |
48,767 |
|
$ |
47,539 |
|
|
$ |
155,611 |
|
$ |
137,712 |
|
Investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Taxable |
|
5,233 |
|
|
5,320 |
|
|
4,548 |
|
|
|
4,344 |
|
|
4,335 |
|
|
|
15,101 |
|
|
12,322 |
|
Tax-exempt |
|
350 |
|
|
353 |
|
|
352 |
|
|
|
352 |
|
|
356 |
|
|
|
1,056 |
|
|
1,066 |
|
Federal funds sold and other earning assets |
|
3,635 |
|
|
4,759 |
|
|
4,863 |
|
|
|
4,032 |
|
|
3,045 |
|
|
|
13,255 |
|
|
9,448 |
|
Total interest income |
|
63,956 |
|
|
61,285 |
|
|
59,783 |
|
|
|
57,495 |
|
|
55,275 |
|
|
|
185,023 |
|
|
160,548 |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Deposits |
|
27,350 |
|
|
27,439 |
|
|
27,035 |
|
|
|
24,926 |
|
|
23,433 |
|
|
|
81,824 |
|
|
59,333 |
|
Borrowings |
|
709 |
|
|
148 |
|
|
128 |
|
|
|
162 |
|
|
210 |
|
|
|
985 |
|
|
775 |
|
Subordinated debt |
|
865 |
|
|
884 |
|
|
899 |
|
|
|
890 |
|
|
626 |
|
|
|
2,647 |
|
|
1,877 |
|
Total interest expense |
|
28,924 |
|
|
28,471 |
|
|
28,062 |
|
|
|
25,978 |
|
|
24,269 |
|
|
|
85,456 |
|
|
61,985 |
|
Net interest income |
|
35,032 |
|
|
32,814 |
|
|
31,721 |
|
|
|
31,517 |
|
|
31,006 |
|
|
|
99,567 |
|
|
98,563 |
|
Provision for credit losses |
|
2,575 |
|
|
883 |
|
|
(440 |
) |
|
|
1,571 |
|
|
795 |
|
|
|
3,018 |
|
|
1,458 |
|
Net interest income after provision for credit losses |
|
32,457 |
|
|
31,931 |
|
|
32,161 |
|
|
|
29,946 |
|
|
30,211 |
|
|
|
96,549 |
|
|
97,105 |
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Service charges on deposit accounts |
|
1,780 |
|
|
1,692 |
|
|
1,612 |
|
|
|
1,673 |
|
|
1,736 |
|
|
|
5,084 |
|
|
4,838 |
|
Loss on sale of securities, net |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
(6,801 |
) |
|
|
— |
|
|
(6,801 |
) |
Mortgage banking |
|
410 |
|
|
348 |
|
|
280 |
|
|
|
227 |
|
|
309 |
|
|
|
1,038 |
|
|
813 |
|
Investment services |
|
1,881 |
|
|
1,302 |
|
|
1,380 |
|
|
|
1,339 |
|
|
1,461 |
|
|
|
4,563 |
|
|
3,766 |
|
Insurance commissions |
|
1,477 |
|
|
1,284 |
|
|
1,103 |
|
|
|
1,133 |
|
|
1,153 |
|
|
|
3,865 |
|
|
3,551 |
|
Interchange and debit card transaction fees |
|
1,349 |
|
|
1,343 |
|
|
1,253 |
|
|
|
1,370 |
|
|
1,357 |
|
|
|
3,945 |
|
|
4,087 |
|
Other |
|
2,242 |
|
|
1,635 |
|
|
2,752 |
|
|
|
1,837 |
|
|
1,476 |
|
|
|
6,627 |
|
|
4,492 |
|
Total noninterest income |
|
9,139 |
|
|
7,604 |
|
|
8,380 |
|
|
|
7,579 |
|
|
691 |
|
|
|
25,122 |
|
|
14,746 |
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Salaries and employee benefits |
|
18,448 |
|
|
17,261 |
|
|
16,639 |
|
|
|
16,275 |
|
|
16,785 |
|
|
|
52,348 |
|
|
49,474 |
|
Occupancy and equipment |
|
3,423 |
|
|
3,324 |
|
|
3,396 |
|
|
|
3,378 |
|
|
3,547 |
|
|
|
10,144 |
|
|
10,073 |
|
|
|
825 |
|
|
825 |
|
|
915 |
|
|
|
915 |
|
|
825 |
|
|
|
2,565 |
|
|
2,241 |
|
Other real estate and loan related expense |
|
460 |
|
|
538 |
|
|
584 |
|
|
|
781 |
|
|
603 |
|
|
|
1,582 |
|
|
1,616 |
|
Advertising and marketing |
|
327 |
|
|
295 |
|
|
302 |
|
|
|
336 |
|
|
346 |
|
|
|
924 |
|
|
1,006 |
|
Data processing and technology |
|
2,519 |
|
|
2,452 |
|
|
2,465 |
|
|
|
2,458 |
|
|
2,378 |
|
|
|
7,435 |
|
|
6,777 |
|
Professional services |
|
1,201 |
|
|
1,064 |
|
|
924 |
|
|
|
1,136 |
|
|
735 |
|
|
|
3,190 |
|
|
2,307 |
|
Amortization of intangibles |
|
604 |
|
|
608 |
|
|
612 |
|
|
|
643 |
|
|
647 |
|
|
|
1,824 |
|
|
1,981 |
|
Merger related and restructuring expenses |
|
— |
|
|
— |
|
|
— |
|
|
|
— |
|
|
110 |
|
|
|
— |
|
|
110 |
|
Other |
|
3,039 |
|
|
2,834 |
|
|
2,716 |
|
|
|
3,773 |
|
|
2,540 |
|
|
|
8,587 |
|
|
7,870 |
|
Total noninterest expense |
|
30,846 |
|
|
29,201 |
|
|
28,553 |
|
|
|
29,695 |
|
|
28,516 |
|
|
|
88,599 |
|
|
83,455 |
|
Income before income taxes |
|
10,750 |
|
|
10,334 |
|
|
11,988 |
|
|
|
7,830 |
|
|
2,386 |
|
|
|
33,072 |
|
|
28,396 |
|
Income tax expense |
|
1,610 |
|
|
2,331 |
|
|
2,630 |
|
|
|
1,640 |
|
|
319 |
|
|
|
6,572 |
|
|
5,993 |
|
Net income |
$ |
9,140 |
|
$ |
8,003 |
|
$ |
9,358 |
|
|
$ |
6,190 |
|
$ |
2,067 |
|
|
$ |
26,500 |
|
$ |
22,403 |
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
$ |
0.55 |
|
$ |
0.48 |
|
$ |
0.56 |
|
|
$ |
0.37 |
|
$ |
0.12 |
|
|
$ |
1.58 |
|
$ |
1.33 |
|
Diluted |
$ |
0.54 |
|
$ |
0.48 |
|
$ |
0.55 |
|
|
$ |
0.37 |
|
$ |
0.12 |
|
|
$ |
1.57 |
|
$ |
1.33 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
|
16,726,658 |
|
|
16,770,819 |
|
|
16,849,735 |
|
|
|
16,814,647 |
|
|
16,807,548 |
|
|
|
16,782,200 |
|
|
16,801,840 |
|
Diluted |
|
16,839,998 |
|
|
16,850,250 |
|
|
16,925,408 |
|
|
|
16,918,234 |
|
|
16,918,635 |
|
|
|
16,874,316 |
|
|
16,907,325 |
|
|
||||||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) |
||||||||||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||||
YIELD ANALYSIS |
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
Three Months Ended |
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Average |
|
|
|
|
Yield/ |
|
|
Average |
|
|
|
|
Yield/ |
|
|
Average |
|
|
|
|
Yield/ |
|
|||
|
Balance |
|
Interest |
|
Cost |
|
|
Balance |
|
Interest |
|
Cost |
|
|
Balance |
|
Interest |
|
Cost |
|
||||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Loans and leases, including fees1 |
$ |
3,634,808 |
|
$ |
54,993 |
|
6.02 |
% |
$ |
3,504,265 |
|
$ |
51,110 |
|
5.87 |
% |
$ |
3,360,678 |
|
$ |
47,539 |
|
5.61 |
% |
||
Taxable securities |
|
564,978 |
|
|
5,233 |
|
3.68 |
% |
|
580,517 |
|
|
5,320 |
|
3.69 |
% |
|
743,054 |
|
|
4,335 |
|
2.31 |
% |
||
Tax-exempt securities2 |
|
63,561 |
|
|
443 |
|
2.77 |
% |
|
63,690 |
|
|
447 |
|
2.82 |
% |
|
64,707 |
|
|
451 |
|
2.77 |
% |
||
Federal funds sold and other earning assets |
|
267,252 |
|
|
3,634 |
|
5.41 |
% |
|
346,459 |
|
|
4,759 |
|
5.52 |
% |
|
229,487 |
|
|
3,045 |
|
5.26 |
% |
||
Total interest-earning assets |
|
4,530,599 |
|
|
64,303 |
|
5.65 |
% |
|
4,494,931 |
|
|
61,636 |
|
5.52 |
% |
|
4,397,926 |
|
|
55,370 |
|
4.99 |
% |
||
Noninterest-earning assets |
|
381,306 |
|
|
|
|
|
|
|
383,697 |
|
|
|
|
|
|
|
379,456 |
|
|
|
|
|
|
||
Total assets |
$ |
4,911,905 |
|
|
|
|
|
|
$ |
4,878,628 |
|
|
|
|
|
|
$ |
4,777,382 |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Liabilities and Shareholders’ Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Interest-bearing demand deposits |
$ |
925,307 |
|
|
5,289 |
|
2.27 |
% |
$ |
983,433 |
|
|
5,950 |
|
2.43 |
% |
$ |
969,122 |
|
|
5,463 |
|
2.24 |
% |
||
Money market and savings deposits |
|
1,917,301 |
|
|
16,608 |
|
3.45 |
% |
|
1,909,125 |
|
|
16,529 |
|
3.48 |
% |
|
1,753,671 |
|
|
13,744 |
|
3.11 |
% |
||
Time deposits |
|
560,699 |
|
|
5,453 |
|
3.87 |
% |
|
528,985 |
|
|
4,960 |
|
3.77 |
% |
|
551,191 |
|
|
4,226 |
|
3.04 |
% |
||
Total interest-bearing deposits |
|
3,403,307 |
|
|
27,350 |
|
3.20 |
% |
|
3,421,543 |
|
|
27,439 |
|
3.23 |
% |
|
3,273,984 |
|
|
23,433 |
|
2.84 |
% |
||
Borrowings |
|
53,592 |
|
|
709 |
|
5.26 |
% |
|
12,684 |
|
|
148 |
|
4.69 |
% |
|
16,228 |
|
|
210 |
|
5.13 |
% |
||
Subordinated debt |
|
40,846 |
|
|
865 |
|
8.42 |
% |
|
42,129 |
|
|
884 |
|
8.44 |
% |
|
42,065 |
|
|
626 |
|
5.90 |
% |
||
Total interest-bearing liabilities |
|
3,497,745 |
|
|
28,924 |
|
3.29 |
% |
|
3,476,356 |
|
|
28,471 |
|
3.29 |
% |
|
3,332,277 |
|
|
24,269 |
|
2.89 |
% |
||
Noninterest-bearing deposits |
|
884,938 |
|
|
|
|
|
|
|
888,693 |
|
|
|
|
|
|
|
951,179 |
|
|
|
|
|
|
||
Other liabilities |
|
50,580 |
|
|
|
|
|
|
|
47,208 |
|
|
|
|
|
|
|
48,494 |
|
|
|
|
|
|
||
Total liabilities |
|
4,433,263 |
|
|
|
|
|
|
|
4,412,257 |
|
|
|
|
|
|
|
4,331,950 |
|
|
|
|
|
|
||
Shareholders' equity |
|
478,642 |
|
|
|
|
|
|
|
466,371 |
|
|
|
|
|
|
|
445,432 |
|
|
|
|
|
|
||
Total liabilities and shareholders' equity |
$ |
4,911,905 |
|
|
|
|
|
|
$ |
4,878,628 |
|
|
|
|
|
|
$ |
4,777,382 |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Net interest income, taxable equivalent |
|
|
|
$ |
35,379 |
|
|
|
|
|
|
$ |
33,165 |
|
|
|
|
|
|
$ |
31,101 |
|
|
|
||
Interest rate spread |
|
|
|
|
|
|
2.36 |
% |
|
|
|
|
|
|
2.22 |
% |
|
|
|
|
|
|
2.11 |
% |
||
Tax equivalent net interest margin |
|
|
|
|
|
|
3.11 |
% |
|
|
|
|
|
|
2.97 |
% |
|
|
|
|
|
|
2.81 |
% |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Percentage of average interest-earning assets to average interest-bearing liabilities |
|
|
|
|
|
|
129.53 |
% |
|
|
|
|
|
|
129.30 |
% |
|
|
|
|
|
|
131.98 |
% |
||
Percentage of average equity to average assets |
|
|
|
|
|
|
9.74 |
% |
|
|
|
|
|
|
9.56 |
% |
|
|
|
|
|
|
9.32 |
% |
||
1 Yields computed on tax-exempt loans on a tax equivalent basis include |
||||||||||||||||||||||||||
2 Yields computed on tax-exempt instruments on a tax equivalent basis include |
||||||||||||||||||||||||||
|
||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) |
||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||
YIELD ANALYSIS |
||||||||||||||||||
|
Nine Months Ended |
|||||||||||||||||
|
|
|
|
|
|
|||||||||||||
|
Average |
|
|
|
|
Yield/ |
|
|
Average |
|
|
|
|
Yield/ |
|
|||
|
Balance |
|
Interest |
|
Cost |
|
|
Balance |
|
Interest |
|
Cost |
|
|||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans and leases, including fees1 |
$ |
3,532,768 |
|
$ |
156,123 |
|
|
5.90 |
% |
$ |
3,309,616 |
|
$ |
137,712 |
|
5.56 |
% |
|
Taxable securities |
|
588,679 |
|
|
15,101 |
|
|
3.43 |
% |
|
745,694 |
|
|
12,322 |
|
2.21 |
% |
|
Tax-exempt securities2 |
|
63,804 |
|
|
1,336 |
|
|
2.80 |
% |
|
65,170 |
|
|
1,349 |
|
2.77 |
% |
|
Federal funds sold and other earning assets |
|
322,339 |
|
|
13,255 |
|
|
5.49 |
% |
|
267,124 |
|
|
9,448 |
|
4.73 |
% |
|
Total interest-earning assets |
|
4,507,590 |
|
|
185,815 |
|
|
5.51 |
% |
|
4,387,604 |
|
|
160,831 |
|
4.90 |
% |
|
Noninterest-earning assets |
|
381,743 |
|
|
|
|
|
|
|
|
365,123 |
|
|
|
|
|
|
|
Total assets |
$ |
4,889,333 |
|
|
|
|
|
|
|
$ |
4,752,727 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders’ Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits |
$ |
968,139 |
|
|
17,299 |
|
|
2.39 |
% |
$ |
954,585 |
|
|
14,583 |
|
2.04 |
% |
|
Money market and savings deposits |
|
1,910,452 |
|
|
49,285 |
|
|
3.45 |
% |
|
1,770,232 |
|
|
35,912 |
|
2.71 |
% |
|
Time deposits |
|
543,887 |
|
|
15,240 |
|
|
3.74 |
% |
|
508,600 |
|
|
8,838 |
|
2.32 |
% |
|
Total interest-bearing deposits |
|
3,422,478 |
|
|
81,824 |
|
|
3.19 |
% |
|
3,233,417 |
|
|
59,333 |
|
2.45 |
% |
|
Borrowings |
|
25,941 |
|
|
985 |
|
|
5.07 |
% |
|
19,309 |
|
|
775 |
|
5.37 |
% |
|
Subordinated debt |
|
41,691 |
|
|
2,647 |
|
|
8.48 |
% |
|
42,044 |
|
|
1,877 |
|
5.97 |
% |
|
Total interest-bearing liabilities |
|
3,490,110 |
|
|
85,456 |
|
|
3.27 |
% |
|
3,294,770 |
|
|
61,985 |
|
2.52 |
% |
|
Noninterest-bearing deposits |
|
882,168 |
|
|
|
|
|
|
|
|
972,507 |
|
|
|
|
|
|
|
Other liabilities |
|
48,299 |
|
|
|
|
|
|
|
|
44,703 |
|
|
|
|
|
|
|
Total liabilities |
|
4,420,577 |
|
|
|
|
|
|
|
|
4,311,980 |
|
|
|
|
|
|
|
Shareholders' equity |
|
468,756 |
|
|
|
|
|
|
|
|
440,747 |
|
|
|
|
|
|
|
Total liabilities and shareholders' equity |
$ |
4,889,333 |
|
|
|
|
|
|
|
$ |
4,752,727 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income, taxable equivalent |
|
|
|
$ |
100,359 |
|
|
|
|
|
|
|
$ |
98,846 |
|
|
|
|
Interest rate spread |
|
|
|
|
|
|
|
2.24 |
% |
|
|
|
|
|
|
2.39 |
% |
|
Tax equivalent net interest margin |
|
|
|
|
|
|
|
2.97 |
% |
|
|
|
|
|
|
3.01 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of average interest-earning assets to average interest-bearing liabilities |
|
|
|
|
|
|
|
129.15 |
% |
|
|
|
|
|
|
133.17 |
% |
|
Percentage of average equity to average assets |
|
|
|
|
|
|
|
9.59 |
% |
|
|
|
|
|
|
9.27 |
% |
|
1Yields computed on tax-exempt loans on a tax equivalent basis included |
||||||||||||||||||
2Yields computed on tax-exempt instruments on a tax equivalent basis included |
||||||||||||||||||
|
|||||||||||||||
Condensed Consolidated Financial Information - (unaudited) |
|||||||||||||||
(dollars in thousands) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for The Three Months Ended |
|
|||||||||||||
|
Sep |
|
Jun |
|
Mar |
|
Dec |
|
Sep |
|
|||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
|||||
Composition of Loans and Leases: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
$ |
868,077 |
|
$ |
829,085 |
|
$ |
804,557 |
|
$ |
798,416 |
|
$ |
776,402 |
|
Non-owner occupied |
|
1,031,708 |
|
|
986,278 |
|
|
938,648 |
|
|
940,789 |
|
|
890,774 |
|
Commercial real estate, total |
|
1,899,785 |
|
|
1,815,363 |
|
|
1,743,205 |
|
|
1,739,205 |
|
|
1,667,176 |
|
Commercial & industrial |
|
731,600 |
|
|
701,460 |
|
|
667,903 |
|
|
645,918 |
|
|
617,115 |
|
Construction & land development |
|
315,006 |
|
|
294,575 |
|
|
321,860 |
|
|
327,185 |
|
|
373,068 |
|
Consumer real estate |
|
690,504 |
|
|
678,331 |
|
|
659,209 |
|
|
649,867 |
|
|
638,518 |
|
Leases |
|
67,052 |
|
|
70,299 |
|
|
71,909 |
|
|
68,752 |
|
|
68,538 |
|
Consumer and other |
|
13,531 |
|
|
14,130 |
|
|
13,469 |
|
|
13,535 |
|
|
14,584 |
|
Total loans and leases |
$ |
3,717,478 |
|
$ |
3,574,158 |
|
$ |
3,477,555 |
|
$ |
3,444,462 |
|
$ |
3,378,999 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Quality and Additional Loan Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans and leases |
$ |
9,491 |
|
$ |
6,642 |
|
$ |
6,266 |
|
$ |
8,101 |
|
$ |
4,163 |
|
Other real estate owned |
|
179 |
|
|
688 |
|
|
696 |
|
|
517 |
|
|
1,370 |
|
Other repossessed assets |
|
2,949 |
|
|
2,645 |
|
|
2,033 |
|
|
1,117 |
|
|
348 |
|
Total nonperforming assets |
$ |
12,619 |
|
$ |
9,975 |
|
$ |
8,995 |
|
$ |
9,735 |
|
$ |
5,881 |
|
Modified loans and leases1 not included in nonperforming loans and leases |
$ |
4,053 |
|
$ |
4,241 |
|
$ |
4,413 |
|
$ |
4,245 |
|
$ |
2,376 |
|
Net charge-offs to average loans and leases (annualized) |
|
0.15 |
% |
|
0.05 |
% |
|
0.09 |
% |
|
0.04 |
% |
|
0.04 |
% |
Allowance for credit losses to loans and leases |
|
0.96 |
% |
|
0.97 |
% |
|
0.98 |
% |
|
1.02 |
% |
|
1.00 |
% |
Nonperforming loans and leases to total loans and leases, gross |
|
0.26 |
% |
|
0.19 |
% |
|
0.18 |
% |
|
0.24 |
% |
|
0.12 |
% |
Nonperforming assets to total assets |
|
0.26 |
% |
|
0.20 |
% |
|
0.18 |
% |
|
0.20 |
% |
|
0.12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity to Assets |
|
9.96 |
% |
|
9.66 |
% |
|
9.42 |
% |
|
9.52 |
% |
|
9.31 |
% |
Tangible common equity to tangible assets (Non-GAAP)2 |
|
7.99 |
% |
|
7.66 |
% |
|
7.43 |
% |
|
7.47 |
% |
|
7.23 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage |
|
8.44 |
% |
|
8.32 |
% |
|
8.23 |
% |
|
8.27 |
% |
|
8.13 |
% |
Common equity Tier 1 |
|
10.06 |
% |
|
10.06 |
% |
|
10.20 |
% |
|
10.14 |
% |
|
10.07 |
% |
Tier 1 capital |
|
10.06 |
% |
|
10.06 |
% |
|
10.20 |
% |
|
10.14 |
% |
|
10.07 |
% |
Total capital |
|
11.63 |
% |
|
11.68 |
% |
|
11.85 |
% |
|
11.78 |
% |
|
11.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage |
|
9.18 |
% |
|
9.11 |
% |
|
9.07 |
% |
|
9.18 |
% |
|
9.00 |
% |
Common equity Tier 1 |
|
10.92 |
% |
|
11.02 |
% |
|
11.23 |
% |
|
11.26 |
% |
|
11.15 |
% |
Tier 1 capital |
|
10.92 |
% |
|
11.02 |
% |
|
11.23 |
% |
|
11.26 |
% |
|
11.15 |
% |
Total capital |
|
11.70 |
% |
|
11.79 |
% |
|
12.00 |
% |
|
12.02 |
% |
|
11.87 |
% |
1Borrowers that have experienced financial difficulty. |
|||||||||||||||
2Total common equity less intangibles divided by total assets less intangibles. See reconciliation of Non-GAAP measures. |
|||||||||||||||
3All periods presented are estimated. |
|||||||||||||||
4 Current period capital ratios are estimated as of the date of this earnings release. |
|||||||||||||||
|
||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) |
||||||||||||||||||||||
(dollars in thousands except share and per share data) |
||||||||||||||||||||||
|
||||||||||||||||||||||
|
As of and for The |
|
|
As of and for The |
|
|||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
|
|||||||||||||||||
|
Sep |
|
Jun |
|
Mar |
|
Dec |
|
Sep |
|
|
Sep |
|
Sep |
|
|||||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
|
2024 |
|
2023 |
|
|||||||
Selected Performance Ratios (Annualized): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
0.74 |
% |
|
0.66 |
% |
|
0.77 |
% |
|
0.52 |
% |
|
0.17 |
% |
|
|
0.72 |
% |
|
0.63 |
% |
Return on average shareholders' equity |
|
7.60 |
% |
|
6.90 |
% |
|
8.16 |
% |
|
5.46 |
% |
|
1.84 |
% |
|
|
7.55 |
% |
|
6.80 |
% |
Return on average tangible common equity¹ |
|
9.75 |
% |
|
8.94 |
% |
|
10.63 |
% |
|
7.18 |
% |
|
2.43 |
% |
|
|
9.77 |
% |
|
9.02 |
% |
Noninterest income / average assets |
|
0.74 |
% |
|
0.63 |
% |
|
0.69 |
% |
|
0.63 |
% |
|
0.06 |
% |
|
|
0.69 |
% |
|
0.41 |
% |
Noninterest expense / average assets |
|
2.50 |
% |
|
2.41 |
% |
|
2.35 |
% |
|
2.47 |
% |
|
2.37 |
% |
|
|
2.42 |
% |
|
2.35 |
% |
Efficiency ratio |
|
69.83 |
% |
|
72.25 |
% |
|
71.20 |
% |
|
75.95 |
% |
|
89.96 |
% |
|
|
71.06 |
% |
|
73.65 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Selected Performance Ratios (Annualized): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating return on average assets1 |
|
0.74 |
% |
|
0.64 |
% |
|
0.69 |
% |
|
0.57 |
% |
|
0.60 |
% |
|
|
0.69 |
% |
|
0.77 |
% |
Operating PPNR return on average assets1 |
|
1.08 |
% |
|
0.90 |
% |
|
0.84 |
% |
|
0.86 |
% |
|
0.84 |
% |
|
|
0.94 |
% |
|
1.03 |
% |
Operating return on average shareholders' equity1 |
|
7.60 |
% |
|
6.72 |
% |
|
7.29 |
% |
|
6.07 |
% |
|
6.41 |
% |
|
|
7.21 |
% |
|
8.35 |
% |
Operating return on average tangible common equity1 |
|
9.75 |
% |
|
8.70 |
% |
|
9.49 |
% |
|
7.98 |
% |
|
8.46 |
% |
|
|
9.32 |
% |
|
11.09 |
% |
Operating efficiency ratio1 |
|
69.28 |
% |
|
72.13 |
% |
|
73.50 |
% |
|
73.41 |
% |
|
73.60 |
% |
|
|
71.55 |
% |
|
69.23 |
% |
Operating noninterest income / average assets1 |
|
0.74 |
% |
|
0.60 |
% |
|
0.58 |
% |
|
0.63 |
% |
|
0.62 |
% |
|
|
0.64 |
% |
|
0.61 |
% |
Operating noninterest expense / average assets1 |
|
2.50 |
% |
|
2.41 |
% |
|
2.35 |
% |
|
2.39 |
% |
|
2.36 |
% |
|
|
2.42 |
% |
|
2.34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Interest Rates and Yields: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Yield on loans and leases, excluding loan fees, FTE |
|
5.95 |
% |
|
5.80 |
% |
|
5.71 |
% |
|
5.61 |
% |
|
5.52 |
% |
|
|
5.82 |
% |
|
5.37 |
% |
Yield on loans and leases, FTE |
|
6.02 |
% |
|
5.87 |
% |
|
5.82 |
% |
|
5.68 |
% |
|
5.61 |
% |
|
|
5.90 |
% |
|
5.56 |
% |
Yield on earning assets, FTE |
|
5.65 |
% |
|
5.52 |
% |
|
5.36 |
% |
|
5.22 |
% |
|
4.99 |
% |
|
|
5.51 |
% |
|
4.90 |
% |
Cost of interest-bearing deposits |
|
3.20 |
% |
|
3.23 |
% |
|
3.16 |
% |
|
3.00 |
% |
|
2.84 |
% |
|
|
3.19 |
% |
|
2.45 |
% |
Cost of total deposits |
|
2.54 |
% |
|
2.56 |
% |
|
2.52 |
% |
|
2.35 |
% |
|
2.20 |
% |
|
|
2.54 |
% |
|
1.89 |
% |
Cost of interest-bearing liabilities |
|
3.29 |
% |
|
3.29 |
% |
|
3.23 |
% |
|
3.07 |
% |
|
2.89 |
% |
|
|
3.27 |
% |
|
2.52 |
% |
Net interest margin, FTE |
|
3.11 |
% |
|
2.97 |
% |
|
2.85 |
% |
|
2.86 |
% |
|
2.81 |
% |
|
|
2.97 |
% |
|
3.01 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income, basic |
$ |
0.55 |
|
$ |
0.48 |
|
$ |
0.56 |
|
$ |
0.37 |
|
$ |
0.12 |
|
|
$ |
1.58 |
|
$ |
1.33 |
|
Net income, diluted |
|
0.54 |
|
|
0.48 |
|
|
0.55 |
|
|
0.37 |
|
|
0.12 |
|
|
|
1.57 |
|
|
1.33 |
|
Operating earnings, basic¹ |
|
0.55 |
|
|
0.47 |
|
|
0.50 |
|
|
0.41 |
|
|
0.43 |
|
|
|
1.51 |
|
|
1.64 |
|
Operating earnings, diluted¹ |
|
0.54 |
|
|
0.46 |
|
|
0.49 |
|
|
0.41 |
|
|
0.43 |
|
|
|
1.50 |
|
|
1.63 |
|
Book value |
|
28.89 |
|
|
27.91 |
|
|
27.37 |
|
|
27.07 |
|
|
26.28 |
|
|
|
28.89 |
|
|
26.28 |
|
Tangible book value¹ |
|
22.67 |
|
|
21.66 |
|
|
21.12 |
|
|
20.76 |
|
|
19.94 |
|
|
|
22.67 |
|
|
19.94 |
|
Common shares outstanding |
|
16,926,374 |
|
|
16,925,902 |
|
|
17,056,704 |
|
|
16,988,879 |
|
|
16,994,543 |
|
|
|
16,926,374 |
|
|
16,994,543 |
|
1Non-GAAP measure. See reconciliation of Non-GAAP measures. |
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) |
||||||||||||||||||||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||||||||||||||
NON-GAAP RECONCILIATIONS |
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|||||||||||||||||||||||||||||||
|
|
Sep |
|
Jun |
|
Mar |
|
Dec |
|
Sep |
|
|
Sep |
|
Sep |
|||||||||||||||||||||
|
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
|
2024 |
|
2023 |
|||||||||||||||||||||
Operating Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income (GAAP) |
|
$ |
9,140 |
|
|
$ |
8,003 |
|
|
$ |
9,358 |
|
|
$ |
6,190 |
|
|
$ |
2,067 |
|
|
|
$ |
26,500 |
|
|
$ |
22,403 |
|
|
||||||
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Securities (gains) losses, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,801 |
|
|
|
|
— |
|
|
|
6,801 |
|
|
||||||
Gain on sale of former branch building |
|
|
— |
|
|
|
(283 |
) |
|
|
(1,346 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
(1,629 |
) |
|
|
— |
|
|
||||||
Noninterest expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Donation of a former branch location |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
250 |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
||||||
Accruals for pending litigation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
675 |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
||||||
Merger related and restructuring expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
110 |
|
|
|
|
— |
|
|
|
110 |
|
|
||||||
Income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income tax effect of adjustments |
|
|
— |
|
|
|
73 |
|
|
|
348 |
|
|
|
(239 |
) |
|
|
(1,785 |
) |
|
|
|
421 |
|
|
|
(1,785 |
) |
|
||||||
Operating earnings (Non-GAAP) |
|
$ |
9,140 |
|
|
$ |
7,793 |
|
|
$ |
8,360 |
|
|
$ |
6,876 |
|
|
$ |
7,193 |
|
|
|
$ |
25,292 |
|
|
$ |
27,529 |
|
|
||||||
Operating earnings per common share (Non-GAAP): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Basic |
|
$ |
0.55 |
|
|
$ |
0.47 |
|
|
$ |
0.50 |
|
|
$ |
0.41 |
|
|
$ |
0.43 |
|
|
|
$ |
1.51 |
|
|
$ |
1.64 |
|
|
||||||
Diluted |
|
|
0.54 |
|
|
|
0.46 |
|
|
|
0.49 |
|
|
|
0.41 |
|
|
|
0.43 |
|
|
|
|
1.50 |
|
|
|
1.63 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating Noninterest Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Noninterest income (GAAP) |
|
$ |
9,139 |
|
|
$ |
7,604 |
|
|
$ |
8,380 |
|
|
$ |
7,579 |
|
|
$ |
691 |
|
|
|
$ |
25,122 |
|
|
$ |
14,746 |
|
|
||||||
Securities (gains) losses, net |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,801 |
|
|
|
|
— |
|
|
|
6,801 |
|
|
||||||
Gain on sale of former branch building |
|
|
— |
|
|
|
(283 |
) |
|
|
(1,346 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
(1,629 |
) |
|
|
— |
|
|
||||||
Operating noninterest income (Non-GAAP) |
|
$ |
9,139 |
|
|
$ |
7,321 |
|
|
$ |
7,034 |
|
|
$ |
7,579 |
|
|
$ |
7,492 |
|
|
|
$ |
23,493 |
|
|
$ |
21,547 |
|
|
||||||
Operating noninterest income (Non-GAAP)/average assets1 |
|
|
0.74 |
|
% |
|
0.60 |
|
% |
|
0.58 |
|
% |
|
0.63 |
|
% |
|
0.62 |
|
% |
|
|
0.64 |
|
% |
|
0.61 |
|
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating Noninterest Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Noninterest expense (GAAP) |
|
$ |
30,846 |
|
|
$ |
29,201 |
|
|
$ |
28,553 |
|
|
$ |
29,695 |
|
|
$ |
28,516 |
|
|
|
$ |
88,599 |
|
|
$ |
83,455 |
|
|
||||||
Donation of a former branch location |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(250 |
) |
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
||||||
Accruals for pending litigation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(675 |
) |
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
||||||
Merger related and restructuring expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(110 |
) |
|
|
|
— |
|
|
|
(110 |
) |
|
||||||
Operating noninterest expense (Non-GAAP) |
|
$ |
30,846 |
|
|
$ |
29,201 |
|
|
$ |
28,553 |
|
|
$ |
28,770 |
|
|
$ |
28,406 |
|
|
|
$ |
88,599 |
|
|
$ |
83,345 |
|
|
||||||
Operating noninterest expense (Non-GAAP)/average assets2 |
|
|
2.50 |
|
% |
|
2.41 |
|
% |
|
2.35 |
|
% |
|
2.39 |
|
% |
|
2.36 |
|
% |
|
|
2.42 |
|
% |
|
2.34 |
|
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating Pre-provision Net revenue ("PPNR") Earnings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net interest income (GAAP) |
|
$ |
35,032 |
|
|
$ |
32,814 |
|
|
$ |
31,721 |
|
|
$ |
31,517 |
|
|
$ |
31,006 |
|
|
|
$ |
99,567 |
|
|
$ |
98,563 |
|
|
||||||
Operating noninterest income (Non-GAAP) |
|
|
9,139 |
|
|
|
7,321 |
|
|
|
7,034 |
|
|
|
7,579 |
|
|
|
7,492 |
|
|
|
|
23,493 |
|
|
|
21,547 |
|
|
||||||
Operating noninterest expense (Non-GAAP) |
|
|
(30,846 |
) |
|
|
(29,201 |
) |
|
|
(28,553 |
) |
|
|
(28,770 |
) |
|
|
(28,406 |
) |
|
|
|
(88,599 |
) |
|
|
(83,345 |
) |
|
||||||
Operating PPNR earnings (Non-GAAP) |
|
$ |
13,325 |
|
|
$ |
10,934 |
|
|
$ |
10,202 |
|
|
$ |
10,326 |
|
|
$ |
10,092 |
|
|
|
$ |
34,461 |
|
|
$ |
36,765 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Non-GAAP Return Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating return on average assets (Non-GAAP)3 |
|
|
0.74 |
|
% |
|
0.64 |
|
% |
|
0.69 |
|
% |
|
0.57 |
|
% |
|
0.60 |
|
% |
|
|
0.69 |
|
% |
|
0.77 |
|
% |
||||||
Operating PPNR return on average assets (Non-GAAP)4 |
|
|
1.08 |
|
% |
|
0.90 |
|
% |
|
0.84 |
|
% |
|
0.86 |
|
% |
|
0.84 |
|
% |
|
|
0.94 |
|
% |
|
1.03 |
|
% |
||||||
Return on average tangible common equity (Non-GAAP)5 |
|
|
9.75 |
|
% |
|
8.93 |
|
% |
|
10.63 |
|
% |
|
7.18 |
|
% |
|
2.43 |
|
% |
|
|
9.77 |
|
% |
|
9.02 |
|
% |
||||||
Operating return on average shareholders' equity (Non-GAAP)6 |
|
|
7.60 |
|
% |
|
6.72 |
|
% |
|
7.29 |
|
% |
|
6.07 |
|
% |
|
6.41 |
|
% |
|
|
7.21 |
|
% |
|
8.35 |
|
% |
||||||
Operating return on average tangible common equity (Non-GAAP)7 |
|
|
9.75 |
|
% |
|
8.70 |
|
% |
|
9.49 |
|
% |
|
7.98 |
|
% |
|
8.46 |
|
% |
|
|
9.32 |
|
% |
|
11.09 |
|
% |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating Efficiency Ratio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Efficiency ratio (GAAP) |
|
|
69.83 |
|
% |
|
72.25 |
|
% |
|
71.20 |
|
% |
|
75.95 |
|
% |
|
89.96 |
|
% |
|
|
71.06 |
|
% |
|
73.65 |
|
% |
||||||
Adjustment for taxable equivalent yields |
|
|
(0.55 |
) |
% |
|
(0.63 |
) |
% |
|
(0.17 |
) |
% |
|
(0.18 |
) |
% |
|
(0.27 |
) |
% |
|
|
(0.45 |
) |
% |
|
(0.18 |
) |
% |
||||||
Adjustment for securities gains (losses) |
|
|
— |
|
% |
|
— |
|
% |
|
— |
|
% |
|
— |
|
% |
|
(15.89 |
) |
% |
|
|
— |
|
% |
|
(4.17 |
) |
% |
||||||
Adjustment for sale of branch location |
|
|
— |
|
% |
|
0.51 |
|
% |
|
2.46 |
|
% |
|
— |
|
% |
|
— |
|
% |
|
|
0.94 |
|
% |
|
— |
|
% |
||||||
Adjustment for donation of a former branch location |
|
|
— |
|
% |
|
— |
|
% |
|
— |
|
% |
|
(0.64 |
) |
% |
|
— |
|
% |
|
|
— |
|
% |
|
— |
|
% |
||||||
Adjustment for accruals for pending litigation |
|
|
— |
|
% |
|
— |
|
% |
|
— |
|
% |
|
(1.72 |
) |
% |
|
— |
|
% |
|
|
— |
|
% |
|
— |
|
% |
||||||
Adjustment for merger related income and costs |
|
|
— |
|
% |
|
— |
|
% |
|
— |
|
% |
|
— |
|
% |
|
(0.20 |
) |
% |
|
|
— |
|
% |
|
(0.07 |
) |
% |
||||||
Operating efficiency ratio (Non-GAAP) |
|
|
69.28 |
|
% |
|
72.13 |
|
% |
|
73.50 |
|
% |
|
73.41 |
|
% |
|
73.60 |
|
% |
|
|
71.55 |
|
% |
|
69.23 |
|
% |
||||||
1Operating noninterest income (Non-GAAP) is annualized and divided by average assets. |
||||||||||||||||||||||||||||||||||||
2Operating noninterest expense (Non-GAAP) is annualized and divided by average assets. |
||||||||||||||||||||||||||||||||||||
3Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets. |
||||||||||||||||||||||||||||||||||||
4Operating PPNR return on average assets (Non-GAAP) is the annualized operating PPNR earnings (Non-GAAP) divided by average assets. |
||||||||||||||||||||||||||||||||||||
5Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP). |
||||||||||||||||||||||||||||||||||||
6Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average equity. |
||||||||||||||||||||||||||||||||||||
7Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP). |
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||
Condensed Consolidated Financial Information - (unaudited) |
|||||||||||||||
(dollars in thousands) |
|||||||||||||||
NON-GAAP RECONCILIATIONS |
|||||||||||||||
|
|||||||||||||||
|
Three Months Ended |
|
|||||||||||||
|
Sep |
|
Jun |
|
Mar |
|
Dec |
|
Sep |
|
|||||
|
2024 |
|
2024 |
|
2024 |
|
2023 |
|
2023 |
|
|||||
Tangible Common Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity (GAAP) |
$ |
489,023 |
|
$ |
472,465 |
|
$ |
466,796 |
|
$ |
459,886 |
|
$ |
446,652 |
|
Less goodwill and other intangible assets |
|
105,324 |
|
|
105,929 |
|
|
106,537 |
|
|
107,148 |
|
|
107,792 |
|
Tangible common equity (Non-GAAP) |
$ |
383,699 |
|
$ |
366,536 |
|
$ |
360,259 |
|
$ |
352,738 |
|
$ |
338,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Tangible Common Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shareholders' equity (GAAP) |
$ |
478,642 |
|
$ |
466,371 |
|
$ |
461,148 |
|
$ |
449,526 |
|
$ |
445,432 |
|
Less average goodwill and other intangible assets |
|
105,701 |
|
|
106,301 |
|
|
106,920 |
|
|
107,551 |
|
|
108,194 |
|
Average tangible common equity (Non-GAAP) |
$ |
372,941 |
|
$ |
360,070 |
|
$ |
354,228 |
|
$ |
341,975 |
|
$ |
337,238 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Book Value per Common Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per common share (GAAP) |
$ |
28.89 |
|
$ |
27.91 |
|
$ |
27.37 |
|
$ |
27.07 |
|
$ |
26.28 |
|
Adjustment due to goodwill and other intangible assets |
|
(6.22) |
|
|
(6.25) |
|
|
(6.25) |
|
|
(6.31) |
|
|
(6.34) |
|
Tangible book value per common share (Non-GAAP)1 |
$ |
22.67 |
|
$ |
21.66 |
|
$ |
21.12 |
|
$ |
20.76 |
|
$ |
19.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Common Equity to Tangible Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets (GAAP) |
$ |
4,908,934 |
|
$ |
4,891,009 |
|
$ |
4,954,690 |
|
$ |
4,829,387 |
|
$ |
4,797,171 |
|
Less goodwill and other intangibles |
|
105,324 |
|
|
105,929 |
|
|
106,537 |
|
|
107,148 |
|
|
107,792 |
|
Tangible Assets (Non-GAAP) |
$ |
4,803,610 |
|
$ |
4,785,080 |
|
$ |
4,848,153 |
|
$ |
4,722,239 |
|
$ |
4,689,379 |
|
Tangible common equity to tangible assets (Non-GAAP) |
|
7.99% |
|
|
7.66% |
|
|
7.43% |
|
|
7.47% |
|
|
7.23% |
|
1Tangible book value per share (Non-GAAP) is computed by dividing total shareholders’ equity, less goodwill and other intangible assets, by common shares outstanding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241021822998/en/
Investor Contacts
President & Chief Executive Officer
Email: billy.carroll@smartbank.com
Phone: (865) 868-0613
Vice President and Director of Strategy & Corporate Development
Email: nathan.strall@smartbank.com
Phone: (865) 868-2604
Source: