Tennessee | 333-203449 | 62-1173944 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
5401 Kingston Pike, Suite 600 | ||
Knoxville, Tennessee | 37919 | |
(Address of Principal Executive Offices) | (Zip Code) |
(Registrant’s telephone number, including area code: (865) 437-5700 |
Not Applicable |
(Former name or former address, if changed since last report) |
Title of each class | Trading Symbol(s) | Name of Exchange on which Registered | ||
Common Stock, par value $1.00 per share | SMBK | The Nasdaq Stock Market |
Item 2.02 | Results of Operations and Financial Condition. |
Item 7.01 | Regulation FD Disclosure. |
Item 9.01 | Financial Statements and Exhibits |
Exhibit No. | Description |
99.1 | Press release announcing fourth quarter 2019 financial results dated January 21, 2020 |
99.2 | Fourth quarter 2019 investor presentation |
SMARTFINANCIAL, INC. | |
Date: January 21, 2020 | |
/s/ William Y. Carroll, Jr. | |
William Y. Carroll, Jr. | |
President & Chief Executive Officer |
• | Return on average assets of 1.12% and net operating annualized return on average assets (Non-GAAP) of 1.08% |
• | Asset quality remains outstanding with nonperforming assets to total assets of 0.21% |
• | Loan growth of $32.7 million, or 7.0% annualized |
• | Tangible book value (Non-GAAP) per share of $16.82, a 14.9% year-over-year increase |
• | Announced the planned acquisition of Progressive Financial Group, Inc. ("PFG") |
• | Initiation of a quarterly dividend |
• | Increase of $1.2 million in salaries and employees benefits, which consisted of a $603 thousand prior year adjustment, acquired SERP adjustment, year-end employee incentive accrual adjustments, and from increased hiring of associates; |
• | Increase of $219 thousand in FDIC insurance due to a credit reported during the third quarter of 2019, and no expense recorded during the fourth quarter of 2019; |
• | Increase of $257 thousand in data processing expenses, primarily from core processor credits that were utilized during the third quarter of 2019; |
• | Increase of $354 thousand in merger related and restructuring expenses relating to the Progressive Financial Group Inc. acquisition; and |
• | Decrease of $644 thousand in other expenses, which consisted of a benefit of $312 thousand relating to a prior year adjustment to franchise taxes from the 2018 income tax return true-up, and a current period benefit of $468 thousand relating to excess tax credits applied to franchise taxes (See Income Tax Expense below). |
• | Tax benefit of $304 thousand relating to a prior year (2017) amended Federal tax return; |
• | Adjustments relating to the true-up of 2018 Federal Tax return; and |
• | Tax benefit of $1.1 million income tax benefit associated with a program the State of Tennessee manages for Community Investment loans. The Bank strategically originated loans in this program to reduce its 2019 tax liability. The benefit received from the loans approved under this program was first applied to the current year Tennessee income tax liability, and the excess benefit over the current tax liability was applied directly to the Company’s Tennessee franchise tax liability. |
SmartFinancial, Inc. and Subsidiary | ||||||||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) | ||||||||||||||||||||||||||||
(dollars in thousands except share and per share data) | ||||||||||||||||||||||||||||
As of and for The Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
Dec | Sep | Jun | Mar | Dec | Dec | Dec | ||||||||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
Selected Performance Ratios (Annualized): | ||||||||||||||||||||||||||||
Return on average assets | 1.12 | % | 1.01 | % | 1.56 | % | 0.84 | % | 1.17 | % | 1.13 | % | 0.92 | % | ||||||||||||||
Return on average shareholders' equity | 8.65 | % | 7.80 | % | 12.34 | % | 6.71 | % | 9.44 | % | 8.89 | % | 7.47 | % | ||||||||||||||
Return on average tangible common equity (Non-GAAP)¹ | 11.55 | % | 10.52 | % | 16.78 | % | 9.26 | % | 13.09 | % | 12.04 | % | 10.09 | % | ||||||||||||||
Noninterest income / average assets | 0.47 | % | 0.37 | % | 1.44 | % | 0.30 | % | 0.31 | % | 0.65 | % | 0.34 | % | ||||||||||||||
Noninterest expense / average assets | 2.68 | % | 2.48 | % | 2.88 | % | 2.77 | % | 2.84 | % | 2.70 | % | 3.00 | % | ||||||||||||||
Efficiency ratio | 67.04 | % | 63.03 | % | 57.53 | % | 68.65 | % | 67.71 | % | 63.66 | % | 70.84 | % | ||||||||||||||
Operating Selected Performance Ratios (Annualized): | ||||||||||||||||||||||||||||
Net operating return on average assets (Non-GAAP)¹ | 1.08 | % | 1.02 | % | 0.96 | % | 0.98 | % | 1.07 | % | 1.01 | % | 0.99 | % | ||||||||||||||
Net operating return on average shareholders' equity (Non-GAAP)¹ | 8.34 | % | 7.87 | % | 7.58 | % | 7.81 | % | 8.65 | % | 7.91 | % | 8.05 | % | ||||||||||||||
Net operating return on average tangible common equity (Non-GAAP)¹ | 11.12 | % | 10.61 | % | 10.31 | % | 10.79 | % | 12.00 | % | 10.71 | % | 10.88 | % | ||||||||||||||
Operating efficiency ratio (Non-GAAP)¹ | 64.95 | % | 62.42 | % | 65.56 | % | 64.25 | % | 61.72 | % | 64.29 | % | 66.15 | % | ||||||||||||||
Operating noninterest income / average assets (Non-GAAP) | 0.35 | % | 0.37 | % | 0.34 | % | 0.33 | % | 0.32 | % | 0.35 | % | 0.36 | % | ||||||||||||||
Operating noninterest expense / average assets (Non-GAAP) | 2.56 | % | 2.47 | % | 2.57 | % | 2.60 | % | 2.76 | % | 2.55 | % | 2.84 | % | ||||||||||||||
Selected Interest Rates and Yields: | ||||||||||||||||||||||||||||
Yield on loans | 5.36 | % | 5.48 | % | 5.53 | % | 5.62 | % | 5.81 | % | 5.49 | % | 5.72 | % | ||||||||||||||
Yield on earning assets, FTE | 4.92 | % | 5.05 | % | 5.17 | % | 5.25 | % | 5.36 | % | 5.10 | % | 5.32 | % | ||||||||||||||
Cost of interest-bearing deposits | 1.29 | % | 1.37 | % | 1.42 | % | 1.32 | % | 1.21 | % | 1.35 | % | 1.04 | % | ||||||||||||||
Cost of total deposits | 1.06 | % | 1.13 | % | 1.18 | % | 1.10 | % | 1.00 | % | 1.12 | % | 0.86 | % | ||||||||||||||
Cost of interest-bearing liabilities | 1.39 | % | 1.47 | % | 1.54 | % | 1.45 | % | 1.33 | % | 1.46 | % | 1.10 | % | ||||||||||||||
Net interest margin, FTE | 3.84 | % | 3.91 | % | 3.94 | % | 4.10 | % | 4.28 | % | 3.95 | % | 4.43 | % | ||||||||||||||
Per Common Share: | ||||||||||||||||||||||||||||
Net income, basic | $ | 0.48 | $ | 0.43 | $ | 0.65 | $ | 0.34 | $ | 0.48 | $ | 1.90 | $ | 1.46 | ||||||||||||||
Net income, diluted | 0.48 | 0.42 | 0.65 | 0.34 | 0.47 | 1.89 | 1.45 | |||||||||||||||||||||
Net operating earnings, basic (Non-GAAP)¹ | 0.46 | 0.43 | 0.40 | 0.40 | 0.44 | 1.69 | 1.57 | |||||||||||||||||||||
Net operating earnings, diluted (Non-GAAP)¹ | 0.46 | 0.43 | 0.40 | 0.39 | 0.43 | 1.68 | 1.56 | |||||||||||||||||||||
Book value | 22.33 | 21.93 | 21.47 | 20.82 | 20.31 | 22.33 | 20.31 | |||||||||||||||||||||
Tangible book value (Non-GAAP)¹ | 16.82 | 16.37 | 15.86 | 15.18 | 14.64 | 16.82 | 14.64 | |||||||||||||||||||||
Common shares outstanding | 14,008,233 | 13,957,973 | 13,953,209 | 13,951,590 | 13,933,504 | 14,008,233 | 13,933,504 | |||||||||||||||||||||
¹See reconciliation of Non-GAAP measures | ||||||||||||||||||||||||||||
SmartFinancial, Inc. and Subsidiary | ||||||||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) | ||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
As of and for The Three Months Ended | ||||||||||||||||||||||||||||
Dec | Sep | Jun | Mar | Dec | ||||||||||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||||||||||
Composition of Loans: | ||||||||||||||||||||||||||||
Commercial real estate | ||||||||||||||||||||||||||||
owner occupied | $ | 429,269 | $ | 422,363 | $ | 415,502 | $ | 416,152 | $ | 372,030 | ||||||||||||||||||
non-owner occupied | 476,038 | 468,099 | 464,160 | 472,790 | 487,997 | |||||||||||||||||||||||
Commercial real estate, total | 905,307 | 890,462 | 879,662 | 888,942 | 860,027 | |||||||||||||||||||||||
Commercial & industrial | 337,075 | 341,207 | 334,258 | 341,471 | 308,254 | |||||||||||||||||||||||
Construction & land development | 227,626 | 219,751 | 204,731 | 187,009 | 187,895 | |||||||||||||||||||||||
Consumer real estate | 423,337 | 405,531 | 406,357 | 410,981 | 407,254 | |||||||||||||||||||||||
Consumer and other | 9,903 | 10,796 | 11,981 | 12,166 | 13,809 | |||||||||||||||||||||||
Total loans | $ | 1,903,248 | $ | 1,867,747 | $ | 1,836,989 | $ | 1,840,569 | $ | 1,777,239 | ||||||||||||||||||
Asset Quality and Additional Loan Data: | ||||||||||||||||||||||||||||
Nonperforming loans | $ | 3,350 | $ | 3,166 | $ | 2,838 | $ | 2,282 | $ | 3,280 | ||||||||||||||||||
Other real estate owned | 1,757 | 1,561 | 1,814 | 2,066 | 2,495 | |||||||||||||||||||||||
Total nonperforming assets | $ | 5,107 | $ | 4,727 | $ | 4,652 | $ | 4,348 | $ | 5,775 | ||||||||||||||||||
Restructured loans not included in nonperforming loans | $ | 61 | $ | 61 | $ | 62 | $ | 62 | $ | 116 | ||||||||||||||||||
Net charge-offs (recoveries) to average loans (annualized) | 0.01 | % | 0.01 | % | — | % | 0.08 | % | 0.04 | % | ||||||||||||||||||
Allowance for loan losses to loans | 0.54 | % | 0.53 | % | 0.50 | % | 0.47 | % | 0.47 | % | ||||||||||||||||||
Nonperforming loans to total loans, gross | 0.18 | % | 0.17 | % | 0.15 | % | 0.12 | % | 0.18 | % | ||||||||||||||||||
Nonperforming assets to total assets | 0.21 | % | 0.20 | % | 0.19 | % | 0.18 | % | 0.25 | % | ||||||||||||||||||
Purchase accounting discount balance | $ | 15,348 | $ | 16,784 | $ | 18,571 | $ | 19,954 | $ | 21,528 | ||||||||||||||||||
Accretion income on acquired loans | 1,375 | 1,246 | 1,374 | 1,717 | 2,343 | |||||||||||||||||||||||
Capital Ratios: | ||||||||||||||||||||||||||||
Equity to Assets | 12.77 | % | 12.80 | % | 12.53 | % | 12.34 | % | 12.44 | % | ||||||||||||||||||
Tangible common equity to tangible assets (Non-GAAP)3 | 9.93 | % | 9.88 | % | 9.57 | % | 9.31 | % | 9.29 | % | ||||||||||||||||||
SmartFinancial, Inc.1 | ||||||||||||||||||||||||||||
Tier 1 leverage | 10.34 | % | 10.02 | % | 9.92 | % | 9.29 | % | 9.47 | % | ||||||||||||||||||
Common equity Tier 1 | 11.61 | % | 11.54 | % | 11.21 | % | 10.61 | % | 10.81 | % | ||||||||||||||||||
Tier 1 capital | 11.61 | % | 11.54 | % | 11.21 | % | 10.61 | % | 10.81 | % | ||||||||||||||||||
Total capital | 14.02 | % | 13.98 | % | 13.65 | % | 13.01 | % | 13.29 | % | ||||||||||||||||||
SmartBank | Estimated2 | |||||||||||||||||||||||||||
Tier 1 leverage | 11.41 | % | 11.22 | % | 10.92 | % | 10.96 | % | 11.17 | % | ||||||||||||||||||
Common equity Tier 1 | 12.81 | % | 12.71 | % | 12.37 | % | 12.18 | % | 12.31 | % | ||||||||||||||||||
Tier 1 risk-based capital | 12.81 | % | 12.71 | % | 12.37 | % | 12.18 | % | 12.31 | % | ||||||||||||||||||
Total risk-based capital | 13.31 | % | 13.19 | % | 12.82 | % | 12.62 | % | 12.74 | % |
SmartFinancial, Inc. and Subsidiary | ||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Ending Balances | ||||||||||||||||||||
Dec | Sep | Jun | Mar | Dec | ||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | ||||||||||||||||
Assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 183,971 | $ | 170,934 | $ | 199,534 | $ | 132,994 | $ | 115,822 | ||||||||||
Securities available-for-sale, at fair value | 178,348 | 171,507 | 174,114 | 198,273 | 201,688 | |||||||||||||||
Other investments | 12,913 | 12,913 | 12,905 | 12,398 | 11,499 | |||||||||||||||
Loans held for sale | 5,856 | 3,068 | 4,087 | 2,103 | 1,979 | |||||||||||||||
Loans | 1,897,392 | 1,864,679 | 1,832,902 | 1,838,466 | 1,775,260 | |||||||||||||||
Less: Allowance for loan losses | (10,243 | ) | (9,792 | ) | (9,097 | ) | (8,704 | ) | (8,275 | ) | ||||||||||
Loans, net | 1,887,149 | 1,854,887 | 1,823,805 | 1,829,762 | 1,766,985 | |||||||||||||||
Premises and equipment, net | 59,433 | 58,386 | 56,589 | 56,583 | 56,012 | |||||||||||||||
Other real estate owned | 1,757 | 1,561 | 1,814 | 2,066 | 2,495 | |||||||||||||||
Goodwill and core deposit intangibles, net | 77,193 | 77,534 | 78,348 | 78,690 | 79,034 | |||||||||||||||
Bank owned life insurance | 24,949 | 24,796 | 24,695 | 24,540 | 24,381 | |||||||||||||||
Other assets | 17,554 | 14,899 | 15,366 | 16,572 | 14,514 | |||||||||||||||
Total assets | $ | 2,449,123 | $ | 2,390,485 | $ | 2,391,257 | $ | 2,353,981 | $ | 2,274,409 | ||||||||||
Liabilities: | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||
Noninterest-bearing demand | $ | 364,155 | $ | 365,024 | $ | 357,220 | $ | 329,095 | $ | 319,861 | ||||||||||
Interest-bearing demand | 380,234 | 351,474 | 333,705 | 331,629 | 311,482 | |||||||||||||||
Money market and savings | 623,284 | 634,934 | 648,132 | 698,431 | 641,945 | |||||||||||||||
Time deposits | 679,541 | 646,641 | 673,243 | 635,175 | 648,676 | |||||||||||||||
Total deposits | 2,047,214 | 1,998,073 | 2,012,300 | 1,994,330 | 1,921,964 | |||||||||||||||
Securities sold under agreements to repurchase | 6,184 | 4,368 | 8,219 | 7,070 | 11,756 | |||||||||||||||
FHLB & other borrowings | 25,439 | 25,460 | 15,460 | 8,605 | 11,243 | |||||||||||||||
Subordinated debt | 39,261 | 39,240 | 39,219 | 39,198 | 39,177 | |||||||||||||||
Other liabilities | 18,278 | 17,304 | 16,448 | 14,297 | 7,258 | |||||||||||||||
Total liabilities | 2,136,376 | 2,084,445 | 2,091,646 | 2,063,500 | 1,991,398 | |||||||||||||||
Shareholders' Equity: | ||||||||||||||||||||
Common stock | 14,008 | 13,958 | 13,953 | 13,952 | 13,933 | |||||||||||||||
Additional paid-in capital | 232,732 | 232,573 | 232,386 | 232,241 | 231,852 | |||||||||||||||
Retained earnings | 65,839 | 59,806 | 53,843 | 44,722 | 39,991 | |||||||||||||||
Accumulated other comprehensive income (loss) | 168 | (297 | ) | (571 | ) | (434 | ) | (2,765 | ) | |||||||||||
Total shareholders' equity | 312,747 | 306,040 | 299,611 | 290,481 | 283,011 | |||||||||||||||
Total liabilities & shareholders' equity | $ | 2,449,123 | $ | 2,390,485 | $ | 2,391,257 | $ | 2,353,981 | $ | 2,274,409 |
SmartFinancial, Inc. and Subsidiary | ||||||||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) | ||||||||||||||||||||||||||||
(dollars in thousands, except share and per share data) | ||||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
Dec | Sep | Jun | Mar | Dec | Dec | Dec | ||||||||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
Interest income: | ||||||||||||||||||||||||||||
Loans, including fees | $ | 25,398 | $ | 25,515 | $ | 25,278 | $ | 24,975 | $ | 25,018 | $ | 101,002 | $ | 86,469 | ||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||||||
Taxable | 698 | 748 | 871 | 971 | 900 | 3,289 | 3,512 | |||||||||||||||||||||
Tax-exempt | 345 | 338 | 411 | 424 | 347 | 1,518 | 587 | |||||||||||||||||||||
Federal funds sold and other earning assets | 587 | 743 | 743 | 573 | 506 | 2,646 | 1,642 | |||||||||||||||||||||
Total interest income | 27,028 | 27,344 | 27,303 | 26,943 | 26,771 | 108,455 | 92,210 | |||||||||||||||||||||
Interest expense: | ||||||||||||||||||||||||||||
Deposits | 5,271 | 5,605 | 5,788 | 5,251 | 4,680 | 21,915 | 14,288 | |||||||||||||||||||||
Securities sold under agreements to repurchase | 5 | 5 | 6 | 8 | 9 | 23 | 45 | |||||||||||||||||||||
FHLB advances and other borrowings | 65 | 10 | 117 | 103 | 51 | 296 | 630 | |||||||||||||||||||||
Subordinated debt | 584 | 584 | 590 | 584 | 584 | 2,341 | 603 | |||||||||||||||||||||
Total interest expense | 5,924 | 6,204 | 6,501 | 5,946 | 5,324 | 24,575 | 15,566 | |||||||||||||||||||||
Net interest income | 21,104 | 21,140 | 20,802 | 20,997 | 21,447 | 83,880 | 76,644 | |||||||||||||||||||||
Provision for loan losses | 685 | 724 | 393 | 797 | 1,329 | 2,599 | 2,936 | |||||||||||||||||||||
Net interest income after provision for loan losses | 20,419 | 20,416 | 20,409 | 20,200 | 20,118 | 81,281 | 73,708 | |||||||||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||||
Service charges on deposit accounts | 773 | 767 | 707 | 654 | 663 | 2,902 | 2,416 | |||||||||||||||||||||
Gain on sale of securities, net | — | 1 | 33 | — | 2 | 34 | 1 | |||||||||||||||||||||
Mortgage banking | 374 | 518 | 392 | 282 | 251 | 1,566 | 1,433 | |||||||||||||||||||||
Interchange and debit card transaction fees | 163 | 148 | 143 | 175 | 162 | 628 | 573 | |||||||||||||||||||||
Merger termination fee | — | — | 6,400 | — | — | 6,400 | — | |||||||||||||||||||||
Other | 1,530 | 762 | 741 | 587 | 602 | 3,785 | 2,161 | |||||||||||||||||||||
Total noninterest income | 2,840 | 2,196 | 8,416 | 1,698 | 1,680 | 15,315 | 6,584 | |||||||||||||||||||||
Noninterest expense: | ||||||||||||||||||||||||||||
Salaries and employee benefits | 10,278 | 9,072 | 8,984 | 8,398 | 7,871 | 36,635 | 30,630 | |||||||||||||||||||||
Occupancy and equipment | 1,749 | 1,635 | 1,658 | 1,640 | 1,610 | 6,716 | 6,303 | |||||||||||||||||||||
FDIC insurance (credit) | — | (219 | ) | 180 | 179 | 209 | 140 | 786 | ||||||||||||||||||||
Other real estate and loan related expense | 253 | 335 | 242 | 490 | 738 | 1,320 | 2,913 | |||||||||||||||||||||
Advertising and marketing | 166 | 263 | 259 | 295 | 246 | 983 | 873 | |||||||||||||||||||||
Data processing | 530 | 273 | 577 | 615 | 372 | 1,995 | 1,906 | |||||||||||||||||||||
Professional services | 652 | 573 | 489 | 662 | 707 | 2,375 | 2,694 | |||||||||||||||||||||
Amortization of intangibles | 340 | 341 | 342 | 344 | 312 | 1,368 | 976 | |||||||||||||||||||||
Software as service contracts | 500 | 560 | 568 | 567 | 577 | 2,195 | 2,054 | |||||||||||||||||||||
Merger related and restructuring expenses | 427 | 73 | 1,796 | 923 | 1,322 | 3,219 | 3,781 | |||||||||||||||||||||
Other | 1,157 | 1,802 | 1,714 | 1,466 | 1,697 | 6,205 | 6,041 | |||||||||||||||||||||
Total noninterest expense | 16,052 | 14,708 | 16,809 | 15,579 | 15,661 | 63,151 | 58,957 | |||||||||||||||||||||
Income before income taxes | 7,206 | 7,904 | 12,016 | 6,319 | 6,137 | 33,445 | 21,335 | |||||||||||||||||||||
Income tax expense | 473 | 1,941 | 2,895 | 1,588 | (307 | ) | 6,897 | 3,233 | ||||||||||||||||||||
Net income | $ | 6,733 | $ | 5,963 | $ | 9,121 | $ | 4,731 | $ | 6,444 | $ | 26,548 | $ | 18,102 | ||||||||||||||
Earnings Per Common Share: | ||||||||||||||||||||||||||||
Basic | $ | 0.48 | $ | 0.43 | $ | 0.65 | $ | 0.34 | $ | 0.48 | $ | 1.90 | $ | 1.46 | ||||||||||||||
Diluted | $ | 0.48 | $ | 0.42 | $ | 0.65 | $ | 0.34 | $ | 0.47 | $ | 1.89 | $ | 1.45 | ||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||||||||||
Basic | 13,965,877 | 13,955,859 | 13,951,643 | 13,942,016 | 13,534,806 | 13,953,497 | 12,423,618 | |||||||||||||||||||||
Diluted | 14,066,269 | 14,053,432 | 14,046,500 | 14,018,163 | 13,616,616 | 14,046,366 | 12,517,640 |
SmartFinancial, Inc. and Subsidiary | |||||||||||||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) | |||||||||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||
YIELD ANALYSIS | |||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||
December 31, 2019 | September 30, 2019 | December 31, 2018 | |||||||||||||||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | ||||||||||||||||||||||||||||
Balance | Interest1 | Cost1 | Balance | Interest1 | Cost1 | Balance | Interest1 | Cost1 | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||
Loans, including fees | $ | 1,881,501 | $ | 25,398 | 5.36 | % | $ | 1,846,196 | $ | 25,515 | 5.48 | % | $ | 1,708,916 | $ | 25,019 | 5.81 | % | |||||||||||||||
Taxable securities | 116,278 | 698 | 2.38 | % | 118,955 | 748 | 2.49 | % | 171,133 | 900 | 2.09 | % | |||||||||||||||||||||
Tax-exempt securities | 59,048 | 461 | 3.09 | % | 56,598 | 448 | 3.14 | % | 43,177 | 440 | 4.04 | % | |||||||||||||||||||||
Federal funds sold and other earning assets | 133,681 | 587 | 1.74 | % | 135,444 | 743 | 2.18 | % | 67,036 | 506 | 2.99 | % | |||||||||||||||||||||
Total interest-earning assets | 2,190,508 | 27,144 | 4.92 | % | 2,157,193 | 27,454 | 5.05 | % | 1,990,262 | 26,865 | 5.36 | % | |||||||||||||||||||||
Noninterest-earning assets | 190,083 | 191,940 | 193,952 | ||||||||||||||||||||||||||||||
Total assets | $ | 2,380,591 | $ | 2,349,133 | $ | 2,184,214 | |||||||||||||||||||||||||||
Liabilities and Stockholders’ Equity: | |||||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 351,901 | 486 | 0.55 | % | $ | 343,827 | 511 | 0.59 | % | $ | 289,207 | 562 | 0.77 | % | ||||||||||||||||||
Money market and savings deposits | 632,555 | 1,695 | 1.06 | % | 637,290 | 1,829 | 1.14 | % | 624,231 | 1,696 | 1.08 | % | |||||||||||||||||||||
Time deposits | 633,867 | 3,090 | 1.93 | % | 640,679 | 3,265 | 2.02 | % | 616,296 | 2,422 | 1.56 | % | |||||||||||||||||||||
Total interest-bearing deposits | 1,618,323 | 5,271 | 1.29 | % | 1,621,796 | 5,605 | 1.37 | % | 1,529,734 | 4,680 | 1.21 | % | |||||||||||||||||||||
Securities sold under agreement to repurchase | 5,321 | 5 | 0.35 | % | 6,490 | 5 | 0.31 | % | 10,661 | 9 | 0.33 | % | |||||||||||||||||||||
Federal funds purchased and other borrowings | 25,549 | 65 | 1.00 | % | 6,820 | 10 | 0.58 | % | 4,070 | 51 | 4.97 | % | |||||||||||||||||||||
Subordinated debt | 39,248 | 584 | 5.90 | % | 39,226 | 584 | 5.91 | % | 39,178 | 584 | 5.91 | % | |||||||||||||||||||||
Total interest-bearing liabilities | 1,688,441 | 5,924 | 1.39 | % | 1,674,332 | 6,204 | 1.47 | % | 1,583,643 | 5,324 | 1.33 | % | |||||||||||||||||||||
Noninterest-bearing deposits | 363,542 | 353,315 | 320,412 | ||||||||||||||||||||||||||||||
Other liabilities | 19,836 | 18,286 | 9,275 | ||||||||||||||||||||||||||||||
Total liabilities | 2,071,819 | 2,045,933 | 1,913,330 | ||||||||||||||||||||||||||||||
Stockholders’ equity | 308,772 | 303,200 | 270,884 | ||||||||||||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 2,380,591 | $ | 2,349,133 | $ | 2,184,214 | |||||||||||||||||||||||||||
Net interest income, taxable equivalent | $ | 21,220 | $ | 21,250 | $ | 21,541 | |||||||||||||||||||||||||||
Interest rate spread | 3.52 | % | 3.58 | % | 4.03 | % | |||||||||||||||||||||||||||
Tax equivalent net interest margin | 3.84 | % | 3.91 | % | 4.28 | % | |||||||||||||||||||||||||||
Percentage of average interest-earning assets to average interest-bearing liabilities | 129.74 | % | 128.84 | % | 125.68 | % | |||||||||||||||||||||||||||
Percentage of average equity to average assets | 12.97 | % | 12.91 | % | 12.40 | % | |||||||||||||||||||||||||||
SmartFinancial, Inc. and Subsidiary | ||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) | ||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||
YIELD ANALYSIS | ||||||||||||||||||||||
Twelve Months Ended | ||||||||||||||||||||||
December 31, 2019 | December 31, 2018 | |||||||||||||||||||||
Average | Yield/ | Average | Yield/ | |||||||||||||||||||
Balance | Interest1 | Cost1 | Balance | Interest1 | Cost1 | |||||||||||||||||
Assets: | ||||||||||||||||||||||
Loans, including fees | $ | 1,840,821 | $ | 101,002 | 5.49 | % | $ | 1,511,724 | $ | 86,479 | 5.72 | % | ||||||||||
Taxable securities | 129,705 | 3,289 | 2.54 | % | 143,281 | 3,512 | 2.46 | % | ||||||||||||||
Tax-exempt securities | 56,458 | 1,972 | 3.49 | % | 19,734 | 767 | 3.90 | % | ||||||||||||||
Federal funds sold and other earning assets | 110,380 | 2,646 | 2.40 | % | 65,244 | 1,642 | 2.52 | % | ||||||||||||||
Total interest-earning assets | 2,137,364 | 108,909 | 5.10 | % | 1,739,983 | 92,400 | 5.32 | % | ||||||||||||||
Noninterest-earning assets | 201,976 | 222,734 | ||||||||||||||||||||
Total assets | $ | 2,339,340 | $ | 1,962,717 | ||||||||||||||||||
Liabilities and Stockholders’ Equity: | ||||||||||||||||||||||
Interest-bearing demand deposits | $ | 333,100 | 1,883 | 0.57 | % | $ | 242,859 | 1,290 | 0.53 | % | ||||||||||||
Money market and savings deposits | 651,855 | 7,827 | 1.20 | % | 601,808 | 5,579 | 0.93 | % | ||||||||||||||
Time deposits | 635,451 | 12,205 | 1.92 | % | 536,964 | 7,419 | 1.39 | % | ||||||||||||||
Total interest-bearing deposits | 1,620,406 | 21,915 | 1.35 | % | 1,381,631 | 14,288 | 1.04 | % | ||||||||||||||
Securities sold under agreement to repurchase | 6,750 | 23 | 0.34 | % | 15,046 | 45 | 0.30 | % | ||||||||||||||
Federal funds purchased and other borrowings | 14,776 | 296 | 2.00 | % | 17,806 | 630 | 3.55 | % | ||||||||||||||
Subordinated debt | 39,216 | 2,341 | 5.97 | % | 9,882 | 603 | 6.12 | % | ||||||||||||||
Total interest-bearing liabilities | 1,681,148 | 24,575 | 1.46 | % | 1,424,365 | 15,566 | 1.10 | % | ||||||||||||||
Noninterest-bearing deposits | 343,611 | 285,729 | ||||||||||||||||||||
Other liabilities | 15,852 | 10,172 | ||||||||||||||||||||
Total liabilities | 2,040,611 | 1,720,266 | ||||||||||||||||||||
Stockholders’ equity | 298,729 | 242,451 | ||||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 2,339,340 | $ | 1,962,717 | ||||||||||||||||||
Net interest income, taxable equivalent | $ | 84,334 | $ | 76,834 | ||||||||||||||||||
Interest rate spread | 3.63 | % | 4.22 | % | ||||||||||||||||||
Tax equivalent net interest margin | 3.95 | % | 4.43 | % | ||||||||||||||||||
Percentage of average interest-earning assets to average interest-bearing liabilities | 127.14 | % | 122.16 | % | ||||||||||||||||||
Percentage of average equity to average assets | 12.77 | % | 12.35 | % | ||||||||||||||||||
SmartFinancial, Inc. and Subsidiary | ||||||||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) | ||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
NON-GAAP RECONCILIATIONS | ||||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
Dec | Sep | Jun | Mar | Dec | Dec | Dec | ||||||||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
Operating Earnings: | ||||||||||||||||||||||||||||
Net income (GAAP) | $ | 6,733 | $ | 5,963 | $ | 9,121 | $ | 4,731 | $ | 6,444 | $ | 26,548 | $ | 18,102 | ||||||||||||||
Noninterest income: | ||||||||||||||||||||||||||||
Securities gains | — | (1 | ) | (33 | ) | — | (2 | ) | (34 | ) | (1 | ) | ||||||||||||||||
ADECA termination proceeds | (720 | ) | — | — | — | — | (720 | ) | — | |||||||||||||||||||
Merger termination fee | — | — | (6,400 | ) | — | — | (6,400 | ) | — | |||||||||||||||||||
Noninterest expenses: | ||||||||||||||||||||||||||||
Salaries - prior year adjustment | 603 | — | — | — | — | 603 | — | |||||||||||||||||||||
Merger related and restructuring expenses | 427 | 73 | 1,796 | 923 | 1,322 | 3,219 | 3,781 | |||||||||||||||||||||
Other - prior year franchise tax true-up | (312 | ) | — | — | — | — | (312 | ) | — | |||||||||||||||||||
Income taxes: | ||||||||||||||||||||||||||||
Tax benefit - prior year amended return | (304 | ) | — | — | — | — | (304 | ) | — | |||||||||||||||||||
Tax benefit from director options | — | — | — | — | (1,600 | ) | — | (1,600 | ) | |||||||||||||||||||
Income tax effect of adjustments | 60 | (19 | ) | 1,119 | (145 | ) | (257 | ) | 1,015 | (766 | ) | |||||||||||||||||
Net operating earnings (Non-GAAP) | $ | 6,487 | $ | 6,016 | $ | 5,603 | $ | 5,509 | $ | 5,907 | $ | 23,615 | $ | 19,516 | ||||||||||||||
Net operating earnings per common share (Non-GAAP): | ||||||||||||||||||||||||||||
Basic | $ | 0.46 | $ | 0.43 | $ | 0.40 | $ | 0.40 | $ | 0.44 | $ | 1.69 | $ | 1.57 | ||||||||||||||
Diluted | 0.46 | 0.43 | 0.40 | 0.39 | 0.43 | 1.68 | 1.56 | |||||||||||||||||||||
Operating Noninterest Income: | ||||||||||||||||||||||||||||
Noninterest income (GAAP) | $ | 2,840 | $ | 2,196 | $ | 8,416 | $ | 1,698 | $ | 1,680 | $ | 15,315 | $ | 6,584 | ||||||||||||||
Securities (gains) losses | — | (1 | ) | (33 | ) | — | (2 | ) | (34 | ) | (1 | ) | ||||||||||||||||
ADECA termination proceeds | (720 | ) | — | — | — | — | (726 | ) | — | |||||||||||||||||||
Merger termination fee | — | — | (6,400 | ) | — | — | (6,400 | ) | — | |||||||||||||||||||
Operating noninterest income (Non-GAAP) | $ | 2,120 | $ | 2,195 | $ | 1,983 | $ | 1,698 | $ | 1,678 | $ | 8,155 | $ | 6,583 | ||||||||||||||
Operating Noninterest Expense: | ||||||||||||||||||||||||||||
Noninterest expense (GAAP) | $ | 16,052 | $ | 14,708 | $ | 16,809 | $ | 15,579 | $ | 15,661 | $ | 63,151 | $ | 58,957 | ||||||||||||||
Salaries - prior year adjustment | (603 | ) | — | — | — | — | (603 | ) | — | |||||||||||||||||||
Merger related and restructuring expenses | (427 | ) | (73 | ) | (1,796 | ) | (923 | ) | (1,322 | ) | (3,219 | ) | (3,781 | ) | ||||||||||||||
Other - prior year franchise tax true-up | 312 | — | — | — | — | 312 | — | |||||||||||||||||||||
Operating noninterest expense (Non-GAAP) | $ | 15,334 | $ | 14,635 | $ | 15,013 | $ | 14,656 | $ | 14,339 | $ | 59,641 | $ | 55,176 | ||||||||||||||
Non-GAAP Return Ratios: | ||||||||||||||||||||||||||||
Net operating return on average assets (Non-GAAP)1 | 1.08 | % | 1.02 | % | 0.96 | % | 0.98 | % | 1.07 | % | 1.01 | % | 0.99 | % | ||||||||||||||
Return on average tangible common equity (Non-GAAP)2 | 11.55 | % | 10.52 | % | 16.78 | % | 9.26 | % | 13.09 | % | 12.04 | % | 10.09 | % | ||||||||||||||
Net operating return on average shareholder equity (Non-GAAP)3 | 8.34 | % | 7.87 | % | 7.58 | % | 7.81 | % | 8.65 | % | 7.91 | % | 8.05 | % | ||||||||||||||
Net operating return on average tangible common equity (Non-GAAP)4 | 11.12 | % | 10.61 | % | 10.31 | % | 10.79 | % | 12.00 | % | 10.71 | % | 10.88 | % | ||||||||||||||
Operating Efficiency Ratio: | ||||||||||||||||||||||||||||
Efficiency ratio (GAAP) | 67.04 | % | 63.03 | % | 57.53 | % | 68.65 | % | 67.71 | % | 63.66 | % | 70.84 | % | ||||||||||||||
Adjustment for taxable equivalent yields | (0.45 | )% | (0.37 | )% | (0.50 | )% | (0.49 | )% | (0.45 | )% | 0.08 | % | (0.21 | )% | ||||||||||||||
Adjustment for securities gains (losses) | — | % | — | % | 0.14 | % | — | % | 0.01 | % | (0.01 | )% | — | % | ||||||||||||||
Adjustment for merger related income and costs | (1.64 | )% | (0.24 | )% | 8.39 | % | (3.91 | )% | (5.55 | )% | 0.56 | % | (4.47 | )% | ||||||||||||||
Operating efficiency ratio (Non-GAAP) | 64.95 | % | 62.42 | % | 65.56 | % | 64.25 | % | 61.72 | % | 64.29 | % | 66.15 | % | ||||||||||||||
1 Net operating return on average assets (Non-GAAP) is the annualized net operating earnings (Non-GAAP) divided by average assets. 2 Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP). 3 Net operating return on average equity (Non-GAAP) is the annualized net operating earnings (Non-GAAP) divided by average equity. 4 Net operating return on average tangible common equity (Non-GAAP) is the annualized net operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP). |
SmartFinancial, Inc. and Subsidiary | ||||||||||||||||||||||||||||
Condensed Consolidated Financial Information - (unaudited) | ||||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
NON-GAAP RECONCILIATIONS | ||||||||||||||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||
Dec | Sep | Jun | Mar | Dec | Dec | Dec | ||||||||||||||||||||||
2019 | 2019 | 2019 | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
Tangible Common Equity: | ||||||||||||||||||||||||||||
Shareholders' equity (GAAP) | $ | 312,747 | $ | 306,040 | $ | 299,611 | $ | 290,481 | $ | 283,011 | $ | 312,747 | $ | 283,011 | ||||||||||||||
Less goodwill and other intangible assets | 77,193 | 77,534 | 78,348 | 78,690 | 79,034 | 77,193 | 79,034 | |||||||||||||||||||||
Tangible common equity (Non-GAAP) | $ | 235,555 | $ | 228,506 | $ | 221,263 | $ | 211,791 | $ | 203,977 | $ | 235,555 | $ | 203,977 | ||||||||||||||
Average Tangible Common Equity: | ||||||||||||||||||||||||||||
Average shareholders' equity (GAAP) | $ | 308,772 | $ | 303,200 | $ | 296,570 | $ | 286,076 | $ | 270,884 | $ | 298,729 | $ | 242,451 | ||||||||||||||
Less average goodwill and other intangible assets | 77,400 | 78,222 | 78,564 | 78,913 | 75,547 | 78,270 | 63,075 | |||||||||||||||||||||
Average tangible common equity (Non-GAAP) | $ | 231,372 | $ | 224,978 | $ | 218,006 | $ | 207,163 | $ | 195,337 | $ | 220,459 | $ | 179,376 |
W/4U4DT
MG4(_$^J:M!';RK<:=%!#'*Y 9U:0D-@'"_,.>?I57PIH-[I>JWMVUE!I-C/&
MBIIUO<&5!("2T@X 3((&%'.,F@"WJOB:6QUQ-%L](N-0O)+;[0HC=40+N*G<
MS' Z?J*AC\:VTVC6=Y!8W,EW>W#6L5AE1)YRE@ZDYP NUB3Z?E5O^RKG_A-_
M[8^3[-_9OV;K\V_S-W3TQ7-W7@>]FTV(O;V5W/:ZO ')Y
MKB1"TD?VF)5BP>A8GDGV&/<5GGQ)::K:^'=0B^W0K?WQB6-) F'"R!ED'\2@
MH1@=P#5;6M&UO5M0L;ZYTNTO(!;-'+ILM\RQPRELB3<$P_R\ L:'KEQ?Z!%9W4%Y;0PRP7<[1%&B!5&
M#!6R-IY&!TZT 9FI^*+.^F\+:P[O901WUPMTDYVF%DAD#JV.."*NW>I6U[!I
M&K7.D7%F]SJL45LPD$>E-O;#Q#%XCM]>L+*SF
MEGTY;2YMI;HH(7#%PP<(=P!8@\ ]*J:=X5U:WTK1;>Y>W:>RUJ6^G9"0I1O.
M^Z/7]XO'ZT :DWB:\CFM;"/0YI-5F@:XDLQ/&!!&&VY:3..3T SWZ8K0T/68
M=
*)[KQ+=Z-9Z-<3"QF2.YN?,58XU
M9%8$9Y8_,>!Z>XJAIOBJ&V\.:<]I;WU_=:A=3PVMO-.&E=DD?<6<\!0%/T&!
M6OHVDW-AK>NWDQ0QZA
GH,U:MM$NH?%ZZLS1_9Q
MI26> QW;Q(6)QCI@U@S^"Y;;6=2GC\.:%K46H7)N$FOSLE@9@-RG]VVY&?$ESX>M/"=Z-/&
MFVS1))?1S,9)H8V!51'MPK':H)W$=: -H>)[F?Q/=:)9:--8I(EN;GS51(
MU=58-SR3R?E'I]*YGQ=XMN]4\'WT]CI-TNFO,L4.H+,HW%9E!;9]X(2" ?IP
M*Z[2M)N++Q%KNH2M&8M0DA:$*26 2((<\<
*Y$N[ZSU?2Y+"XL[/[;M259A)$"02",<@C&/I5KP_K-YK5LMW-I
MGV2VFC66"07*2[U/8@=#T]1[U@Z'X7U'3==N=6@TG2--$FG-;Q6L$K,#+N#!
MI&V#(/<@9QZU;\,>'[[3M;O-0>RM-)M9X53[!9SM+&T@8DR\JH4XXP!SWH N
M:_I6LZA?0SZ?=P0QVUK,8%D+?\?3+MC=@ T8VTEQ!
M!);36]T[(LL;%6X8 [2&4=CFN0ZRK+XY6UT/4KVZTN:*\TNYBM[JR$@9LR,@
M5E8?>!#@C@9QCBFCQAJW]JG1V\+RKJ+PBX@C^UH4:+."7?'R$' P W)'UJO<
M>$-4OM'U=[J:U&J:M>6T\@1F\F)(GC*H#C).U#S@9)[5N-H]P?&T>M[X_LZZ
M:UJ5R=^\R*V<8QC />@";P]K2:_H\=^L#V[EWCEA<@F-T8JRY'7D'FN0M)KJ
M?XA:_?ZAI*RC2HX_)D-UG[.OELPVKC^/J?3/>NI\+Z/<:)ID]M:<9SCG'X40>)[R]\27FD6>BO)%83K'