SmartFinancial Announces Results for the Third Quarter 2024

KNOXVILLE, Tenn.--(BUSINESS WIRE)--Oct. 21, 2024-- SmartFinancial, Inc. ("SmartFinancial" or the "Company"; NYSE: SMBK), today announced net income of $9.1 million, or $0.54 per diluted common share, for the third quarter of 2024, compared to net income of $2.1 million, or $0.12 per diluted common share, for the third quarter of 2023, and compared to prior quarter net income of $8.0 million, or $0.48 per diluted common share. Operating earnings1, which excludes non-recurring income, net of tax adjustments, totaled $9.1 million, or $0.54 per diluted common share, in the third quarter of 2024, compared to $7.2 million, or $0.43 per diluted common share, in the third quarter of 2023, and compared to $7.8 million, or $0.46 per diluted common share, in the second quarter of 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

Billy Carroll, President & CEO, stated: “As we talked about last quarter, the sales energy throughout our Company remains very positive as demonstrated by our 16% quarterly annualized loan and lease growth. Margin continues to inflect, up another 14 basis points to 3.11% for the quarter, and we continue to position our balance sheet for optimized returns. Credit quality remained strong, and I am pleased with our diligence around expense control. As we look ahead, we are confident in our ability to further enhance profitability and deliver strong tangible book value per share growth.”

SmartFinancial's Chairman, Miller Welborn, concluded: “This quarter was a further demonstration of our team’s ability to execute our plan. The Board was especially pleased with the Company’s operating leverage expansion and quarterly tangible book value per share growth of nearly 9% annualized. And while financial results are important, we don’t take for granted SmartBank’s incredible culture. SmartBank’s certification as a Great Place to Work by over 94% of its employee base is a tremendous honor and we look forward to continuing our tradition of being a premier employment destination.”

Net Interest Income and Net Interest Margin

Net interest income was $35.0 million for the third quarter of 2024, compared to $32.8 million for the prior quarter. Average earning assets totaled $4.5 billion for the current and prior quarters. The categories of average earnings assets changed quarter-over-quarter, primarily from an increase in average loans and leases of $130.5 million, offset by a decrease in average securities of $15.7 million and average interest-earning cash of $79.2 million. Average interest-bearing liabilities increased by $21.4 million from the prior quarter, primarily attributable to an increase in average borrowings of $40.9 million, offset by a decrease in average deposits of $18.2 million.

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 September 30, 2024, the allowance for credit losses was $35.6 million. The allowance for credit losses to total loans and leases was 0.96% as of September 30, 2024, compared to 0.97% as of June 30, 2024.

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 $302 thousand and a release of $13 thousand, respectively. At September 30, 2024, the unfunded commitment liability totaled $2.3 million.

Nonperforming loans and leases as a percentage of total loans and leases was 0.26% as of September 30, 2024, an increase of 7 basis points from the 0.19% reported in the second quarter of 2024. Total nonperforming assets (which include nonaccrual loans and leases, loans and leases past due 90 days or more and still accruing, other real estate owned and other repossessed assets) as a percentage of total assets was 0.26% as of September 30, 2024, and 0.20% as of June 30, 2024.

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 $1.5 million to $9.1 million for the third quarter of 2024 compared to $7.6 million for the prior quarter. The current quarter increase was primarily associated with a $579 thousand increase in investment services from a higher volume of investment activity, a $193 thousand increase in insurance commissions from new policies and renewals and a $607 thousand increase in other from fees related to capital markets activity.

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 $1.6 million to $30.8 million for the third quarter of 2024 compared to $29.2 million for the prior quarter. The current quarter increase was primarily related to an increase in salaries and employee benefits related to incentive accruals for production performance.

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

 

FDIC insurance

 

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 $1.6 million for the third quarter of 2024, a decrease of $721 thousand, compared to $2.3 million for the prior quarter. The decrease was due to a reduction in the Bank’s annual state income tax expense as a result of the establishment of the Bank’s newly formed REIT. The REIT will create a more tax-effective structure that will result in a lower effective tax rate during future periods by lowering the Bank’s state income tax expense.

Balance Sheet Trends

Total assets at September 30, 2024 were $4.91 billion compared to $4.83 billion at December 31, 2023. The $79.5 million increase is primarily attributable to increases loans and leases of $273.0 million and bank owned life insurance of $21.6 million, offset by a decrease in securities of $60.5 million and cash and cash equivalents of $159.4 million.

Total liabilities were $4.42 billion at September 30, 2024, compared to $4.37 billion at December 31, 2023, an increase of $50.4 million. Total deposits increased $54.6 million, which was driven primarily by the issuance of brokered deposits of $174.8 million, increase in other time deposits of $44.3 million and savings deposits of $42.4 million, offset by a decline in interest-bearing demand deposits of $172.7 million and noninterest bearing deposits of $34 million. Other liabilities increased $2.3 million, which was offset by a decrease in borrowings of $4.1 million and subordinated debt of $2.4 million. During the quarter, the Bank elected not to pursue a higher cost public funds depository relationship and utilized Federal Home Loan Advances temporarily, which was replaced with brokered deposits.

Shareholders' equity at September 30, 2024, totaled $489.0 million, an increase of $29.1 million, from December 31, 2023. The increase in shareholders' equity was primarily driven by net income of $26.5 million for the nine months ended September 30, 2024, and a positive change of $8.6 million in accumulated other comprehensive income, offset by dividends paid of $4.1 million. Tangible book value per share2 was $22.67 at September 30, 2024, compared to $20.76 at December 31, 2023. Tangible common equity1 as a percentage of tangible assets1 was 7.99% at September 30, 2024, compared with 7.47% at December 31, 2023.

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

SmartFinancial issued this earnings release for the third quarter of 2024 on Monday, October 21, 2024, and will host a conference call on Tuesday, October 22, 2024, at 10:00 a.m. ET. To access this interactive teleconference, dial (833) 470-1428 or (404) 975-4839 and entering the access code, 599429. A replay of the conference call will be available through December 21, 2024, by dialing (866) 813-9403 or (929) 458-6194 and entering the access code, 195203. Conference call materials will be published on the Company’s webpage located at http://www.smartfinancialinc.com/CorporateProfile, at 9:00 a.m. ET prior to the conference call.

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 branches across Tennessee, Alabama, and Florida. Recruiting the best people, delivering exceptional client service, strategic branching, and a disciplined approach to lending have contributed to SmartBank’s success. More information about SmartFinancial can be found on its website: www.smartfinancialinc.com.

 

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 U.S. generally accepted accounting principles (“GAAP”) and therefore are considered Non-GAAP financial measures (“Non-GAAP”) 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 several Non-GAAP financial measures and ratios derived therefrom in its analysis of the Company's performance, including:

  1. Operating earnings
  2. Operating noninterest income
  3. Operating noninterest expense
  4. Operating pre-provision net revenue (“PPNR”) earnings
  5. Tangible common equity
  6. Average tangible common equity
  7. Tangible book value per common share
  8. 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 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.

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 SmartFinancial to differ materially from future results expressed or implied by such forward-looking statements. Such risks, uncertainties, and other factors include, among others,

  1. risks associated with our growth strategy, including a failure to implement our growth plans or an inability to manage our growth effectively;
  2. 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;
  3. general risks related to our merger and acquisition activity, including risks associated with our pursuit of future acquisitions;
  4. changes in management’s plans for the future;
  5. 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;
  6. 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);
  7. increased technology and cybersecurity risks, including generative artificial intelligence risks;
  8. credit risk associated with our lending activities;
  9. changes in loan demand, real estate values, or competition;
  10. developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance;
  11. changes in accounting principles, policies, or guidelines;
  12. changes in applicable laws, rules, or regulations;
  13. adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions;
  14. 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;
  15. 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;
  16. the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine or the conflict in Israel and surrounding areas; and
  17. 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 Securities and Exchange Commission (the “SEC”) and available on the SEC’s website (www.sec.gov). Undue reliance should not be placed on forward-looking statements. SmartFinancial disclaims any obligation to update or revise any forward-looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise.

 

SmartFinancial, Inc. and Subsidiary

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

 

Goodwill and other intangibles, net

 

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

 

 

SmartFinancial, Inc. and Subsidiary

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

 

FDIC insurance

 

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

 

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

 

 

Three Months Ended

 

 

September 30, 2024

 

 

June 30, 2024

 

 

September 30, 2023

 

 

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 $255 thousand, $257 thousand, and $0 thousand of taxable equivalent income for the quarters ended September 30, 2024, June 30, 2024, and September 30, 2023, respectively.

2 Yields computed on tax-exempt instruments on a tax equivalent basis include $93 thousand, $94 thousand, and $95 thousand of taxable equivalent income for the quarters ended September 30, 2024, June 30, 2024, and September 30, 2023, respectively.

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

 

Nine Months Ended

 

September 30, 2024

 

 

September 30, 2023

 

 

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 $512 thousand and $0 thousand of taxable equivalent income for the nine months ended September 30, 2024, and 2023, respectively.

2Yields computed on tax-exempt instruments on a tax equivalent basis included $280 thousand and $283 thousand of taxable equivalent income for the nine months ended September 30, 2024, and 2023, respectively.

 

SmartFinancial, Inc. and Subsidiary

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

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SmartFinancial, Inc. 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SmartBank

 

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.

SmartFinancial, Inc. and Subsidiary

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.

 

SmartFinancial, Inc. and Subsidiary

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).

SmartFinancial, Inc. and Subsidiary

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.

 

Investor Contacts
Billy Carroll
President & Chief Executive Officer
Email: billy.carroll@smartbank.com
Phone: (865) 868-0613

Nathan Strall
Vice President and Director of Strategy & Corporate Development
Email: nathan.strall@smartbank.com
Phone: (865) 868-2604

Source: SmartFinancial, Inc.