EX-99.1 2 acbi2017investorpresenta.htm EXHIBIT 99.1 acbi2017investorpresenta
Atlantic Capital Bancshares, Inc. (ACBI) Presentation to Investments Unlimited March 20, 2017


 
Forward-Looking Statements This presentation contains forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as amended, and section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “projection,” “would” and “outlook,” or the negative version of those words or other comparable of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. The following risks, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: (1) the expected growth opportunities and cost savings from the transaction with First Security Group, Inc. (“First Security”) may not be fully realized or may take longer to realize than expected; (2) loss of income from our TriNet division following our exit of this business; (3) changes in asset quality and credit risk; (4) the cost and availability of capital; (5) customer acceptance of our products and services; (6) customer borrowing, repayment, investment and deposit practices; (7) the introduction, withdrawal, success and timing of business initiatives; (8) the impact, extent, and timing of technological changes; (9) severe catastrophic events in our geographic area; (10) a weakening of the economies in which we conduct operations may adversely affect our operating results; (11) the U.S. legal and regulatory framework, including those associated with the Dodd-Frank Wall Street Reform and Consumer Protection Act could adversely affect the operating results of the combined company; (12) the interest rate environment may compress margins and adversely affect net interest income; (13) changes in trade, monetary and fiscal policies of various governmental bodies and central banks could affect the economic environment in which we operate; (14) our ability to determine accurate values of certain assets and liabilities; (15) adverse developments in securities, public debt, and capital markets, including changes in market liquidity and volatility; (16) our ability to anticipate interest rate changes correctly and manage interest rate risk presented through unanticipated changes in our interest rate risk position and/or short- and long-term interest rates; (17) unanticipated changes in our liquidity position, including but not limited to our ability to enter the financial markets to manage and respond to any changes to our liquidity position; (18) adequacy of our risk management program; (19) increased costs associated with operating as a public company; (20) competition from other financial services companies in the companies’ markets could adversely affect operations; and (21) other factors described in Atlantic Capital’s reports filed with the Securities and Exchange Commission and available on the SEC’s website (www.sec.gov). 2


 
Non-GAAP Financial Information Statements included in this presentation include non-GAAP financial measures and should be read long with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. Atlantic Capital management uses non-GAAP financial measures, including: (i) operating net income; (ii) operating non-interest expense; (iii) operating provision for loan losses, (iv) taxable equivalent net interest margin, (v) efficiency ratio (vi) operating return on assets; (vii) operating return on equity: (viii) tangible common equity and (ix) deposits excluding deposits assumed in branch sales, in its analysis of the Company's performance. Management believes that non-GAAP financial measures provide a greater understanding of ongoing performance and operations, and enhance comparability with prior periods. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as determined in accordance with GAAP, and investors should consider Atlantic Capital’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. Non-GAAP financial measures may not be comparable to non-GAAP financial measures presented by other companies. 3


 
• Established in May 2007 with $125 million in equity capital, which was, and still is, the largest de novo bank capital raise in US history • Publicly traded on NASDAQ since November 2nd, 2015, under the symbol “ACBI” • Exceptional record of soundness and growth through financial crisis, recession and recent recovery • Differentiated by providing superior expertise, competitive capabilities, and customized service delivery 4 Atlantic Capital Bank: Our Story


 
Atlantic Capital Bank: Highlights 5 Target Markets: • Small to mid-sized enterprises with revenues up to $250 million • Highly-select group of institutional caliber commercial real estate developers and investors • Principals of our commercial clients, professionals, and their practices • Has grown to $2.8 billion in assets • Initiatives in place to maintain robust top line growth • Operating model expected to produce enhanced efficiencies going forward • Consistently maintaining high asset quality • NPAs/total assets 0.13% as of December 31, 2016 Main corporate offices in Atlanta, Georgia and Chattanooga, Tennessee with multiple branch locations throughout Georgia, Tennessee and North Carolina. • Strong leadership continuity in key markets • Broad management experience in all business lines


 
Proprietary & Confidential Atlantic Capital Strategy 6 Accelerated Organic Growth • Investing in people and capabilities to accelerate organic growth and build profitability • Well positioned in attractive growth markets • Attractive interest rate risk position Strategic Expansion • Completed acquisition of First Security on October 31, 2015 • Ongoing evaluation of new market expansion through mergers and acquisitions and de novo entry • Patient and disciplined approach with focus on shareholder value


 
7 Key Investment Considerations Attractive Growth Markets Strong Deposit Growth Asset Sensitivity Loan Growth with Superior Credit Quality


 
Atlantic Capital Bank Locations 8 Branch Location Loan Production Office Main Office Location Legend


 
A leading middle market commercial bank operating throughout the southeast Attractive Market Demographics 1) In thousands; Source: US MSA Census Information + market data from Data.com (Salesforce). 9 City MSA Population1 Projected population growth for the next 3 years # Target Companies (>$10MM REV) # Total businesses (>$5MM REV) # Total businesses Median Household Income Atlanta 5,614 6.2% 4,271 8,600 1,261,291 $51,948 Chattanooga 544 3.0% 351 695 88,967 $37,411 Charlotte 2,380 7.4% 1,583 3,028 314,130 $46,119 Knoxville 857 2.4% 535 1,023 112,095 $36,874


 
$0 $500 $1,000 $1,500 $2,000 $2,500 2012 2013 2014 2015 2016 10 Financial Highlights: Deposit Growth *Dollars in millions; excludes deposits to be assumed in branch sale. This is a non-GAAP financial measure. Please see “Non-GAAP Reconciliation” on slides 27 and 28 for more details. DDA NOW / Savings / Money Market Time Brokered 16% 23% 29% 27% 29% 74% 68% 60% 55% 55% 3% 7% 1% 8% 1% 10% 9% 9% 7% 9% $1,026 $1,081 $1,106 $2,049 $2,206 *


 
11 Financial Highlights: Deposits *Dollars in millions; excludes deposits to be assumed in branch sale. This is a non-GAAP financial measure. Please see “Non-GAAP Reconciliation” on slides 27 and 28 for more details. $0 $500 $1,000 $1,500 $2,000 $2,500 Dec. 31, 2015 Mar. 31, 2016 Jun. 30, 2016 Sep. 30, 2016 Dec. 31, 2016 27% 27% 27% 25% 29% 55% 53% 55% 58% 55% 9% 9% 8% 8% 7% 9% 11% 10% 9% 9% $2,049 $2,206$2,189$2,158 $2,085 DDA NOW / Savings / Money Market Time Brokered *


 
12 Financial Highlights: $15,978 $18,921 $19,283 $19,487 $19,501 3.13% 3.26% 3.12% 3.12% 3.11% 2.96% 3.05% 3.00% 3.00% 2.99% 2.80% 2.85% 2.90% 2.95% 3.00% 3.05% 3.10% 3.15% 3.20% 3.25% 3.30% $0 $2,000 $4,000 $6,000 $8,000 $10,000 $12,000 $14,000 $16,000 $18,000 $20,000 Q4 2015 Q1 2016 Q2 2016 Q3 2016 Q4 2016 Net interest income (TE) Net interest margin (TE) Net interest margin (excl. purchase accounting) *Dollars in thousands; this is a non-GAAP financial measure. Please see “Non-GAAP Reconciliation” on slides 27 and 28 for more details. Taxable Equivalent Net Interest Income & Margin*


 
Financial Highlights: Asset Sensitivity Change in Net Interest Income 13 0% 5% 10% 15% 20% 25% Up 100 bps Up 200 bps Up 300 bps 8.2% 16.4% 20.3% 1 Year As of December 31, 2016:  64% of loans are variable rate  29% of deposits are noninterest bearing


 
Financial Highlights: Total Loan Growth 14 $0 $500 $1,000 $1,500 $2,000 $2,500 2012 2013 2014 2015 2016 $811 $817 $1,040 $1,886 $2,017


 
15 Financial Highlights: Loans Held for Investment *Dollars in millions $0 $500 $1,000 $1,500 $2,000 $2,500 Dec. 31, 2015 Mar. 31, 2016 Jun. 30, 2016 Sep. 30, 2016 Dec. 31, 2016 $1,480 $1,527 $1,580 $1,610 $1,609 $227 $236 $236 $227 $224 $84 $124 $126 $171 $148 $1,791 $1,887 $1,942 $2,008 $1,981 Commercial Other Mortgage warehouse


 
Financial Highlights: Credit Quality 16 Q4' 15 Q1 '16 Q2 '16 Q3 '16 Q4 '16 0.40% 0.08% 0.07% 0.09% 0.13% Allowance for Loan Losses/ Non-Performing Assets Q4 '15 Q1 '16 Q2 '16 Q3 '16 Q4 '16 180% 757% 981% 736% 591% Net Charge Offs/Total Average Loans* Allowance for Loan Losses/Total Loans Q4 '15 Q1 '16 Q2 '16 Q3 '16 Q4 '16 1.06% 0.93% 0.95% 0.92% 1.04% Non-Performing Assets/Total Assets Q4 '15 Q1 '16 Q2 '16 Q3 '16 Q4 '16 0.15% 0.35% 0.00% 0.06% 0.03% YTD 2016: 0.11% *Annualized


 
17 Financial Highlights Financial Performance Balance Sheet Capital Asset Quality Diluted EPS $ 0.06 $ 0.15 $ 0.20 $ 0.12 $ (0.40) Diluted EPS – operating 0.07 0.16 0.15 0.14 0.02 Efficiency ratio (1) 78.33 % 71.57 % 72.00 % 75.22 % 82.79 % Return on average assets – operating (1) (2) (3) (5) 0.25 0.60 0.54 0.52 0.07 Net interest margin (tax equivalent) 3.11 3.12 3.12 3.26 3.13 Total assets(4) $ 2,728 $ 2,761 $ 2,809 $ 2,725 $ 2,639 Commercial loans held for investment (4)(6) 1,609 1,610 1,580 1,527 1,480 Deposits (excl. to be assumed in branch sale) (4) 2,206 2,189 2,158 2,085 2,049 Tier 1 capital ratio 10.30 % 9.68 % 9.99 % 9.48 % 9.80 % Total risk-based capital ratio 13.31 12.50 12.96 12.37 12.93 Tangible common equity to tangible assets 10.16 10.19 9.81 9.69 9.71 NCOs to average loans (5) 0.03 % 0.06 % 0.00 % 0.35 % 0.15 % NPAs to total assets 0.13 0.09 0.07 0.08 0.40 Allowance for loan and lease losses to loans held for investment 1.04 0.92 0.95 0.93 1.06 (1) This is a non-GAAP financial measure. Please see “Non-GAAP Reconciliation” on slides 27 and 28 for more details.(2) Excludes provision for acquired non PCI FSG loans. (3) Excludes merger related expenses. (4) Dollars in millions. (5) Annualized. (6) Excluding mortgage warehouse loans. METRICS Q4 ‘16 Q3 ‘16 Q2 ‘16 Q1 ‘16 Q4 ‘15


 
$0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000 $9,000 $10,000 Q4 2015 Q1 2016 Q2 2016 Q3 2016 Q4 2016 $1,265 $1,498 $1,392 $1,270 $1,327 $163 $339 $447 $632 $499 $192 $314 $386 $361 $350 $383 $761 $357 $904 $880 $1,204 $959 $599 $936 $1,006 $4,690 $780 $1,298 $4,420 $8,880 $4,002 $4,430 18 Financial Highlights: Noninterest Income *Dollars in thousands $3,885 gain on sale of branches Service charges Other noninterest income SBA lending Trust income Mortgage income TriNet lending $4,995 $3,460


 
19 $0 $2,000 $4,000 $6,000 $8,000 $10,000 $12,000 $14,000 $16,000 $18,000 $20,000 Q4 2015 Q1 2016 Q2 2016 Q3 2016 Q4 2016 $9,661 $10,555 $10,420 $10,059 $11,269 $907 $1,100 $1,274 $1,235 $995 $1,020 $748 $760 $442 $968 $555 $916 $694 $617 $1,064 $3,924 $4,198 $4,280 $4,364 $4,275 Financial Highlights: Operating Noninterest Expense $16,067 $17,517 $17,428 $16,717 $18,571 *Dollars in thousands Salaries and employee benefits Occupancy Professional services Data processing Other noninterest expense


 
20 Financial Highlights: Regulatory Capital - 12/31/16 0% 2% 4% 6% 8% 10% 12% 14% Bank Bank 5% 6.5% 8% 10% Minimum requirements to be “well capitalized” under applicable regulations 10.4% 9.1% 11.8% 10.3% 11.8% 10.3% 12.7% 13.3% Holding Company Bank BankHolding Company Holding Company Holding Company Tier 1 leverage ratio Common equity tier 1 capital ratio Tier 1 capital ratio Total capital ratio


 
APPENDIX


 
Management Biographies 22 Douglas Williams Chief Executive Officer • CEO of Atlantic Capital since its inception • Former Managing Director and Head of Wachovia Corporation’s International Corporate Finance Group • Held numerous roles within Wachovia, including EVP and Head of the Global Corporate Banking Division; CRO for all corporate, institutional, and wholesale banking activities; EVP and Co-Head of Wachovia’s Capital Markets Division and EVP and Head of Wachovia’s US Corporate Banking Division • Chairman of the Community Depository Institutions Advisory Council (CDIAC) of the Federal Reserve Bank of Atlanta and its representative to the CDIAC of the Federal Reserve Board of Governors • Serves on the Boards of the Metro Atlanta Chamber of Commerce, the Georgia Chamber of Commerce, and the YMCA of Metropolitan Atlanta and the High Museum of Art and is a Member of the Buckhead Coalition Michael Kramer President, Chief Operating Officer • CEO and President of First Security since December and CEO of FSGBank since 2011 • Former Managing Director of Ridley Capital Group • Former Director, CEO and President of Ohio Legacy Corporation • Former COO and CTO of Integra Bank Corporation • Serves on the Boards of Chattanooga Chamber of Commerce, Chattanooga United Way, The Tennessee Bankers Association and the Chattanooga Young Life Committee Patrick Oakes Executive Vice President, Chief Financial Officer • Former CFO of Square 1 Financial, Inc. • Former EVP and CFO of Encore Bancshares, Inc. • Former SVP and Treasurer for Sterling Bancshares, Inc. • Chartered Financial Analyst Rich Oglesby Executive Vice President, Chief Risk Officer • CRO of Atlantic Capital since its inception • Former Chief Credit Officer for Wachovia’s Capital Finance business • Former Head of Risk Management for all of Wachovia’s Capital Markets business • Serves on the Board of Trustees at Children’s Literature for Children


 
23 ACBI Historical Balance Sheets December 31, September 30, December 31, (in thousands, except share data) 2016 2016 2015 ASSETS Cash and due from banks $ 36,790 $ 44,563 $ 45,848 Interest-bearing depos i ts in banks 118,039 75,750 130,900 Other short-term investments 10,896 23,159 26,137 Cash and cash equiva lents 165,725 143,472 202,885 Securi ties ava i lable-for-sa le 347,705 348,484 346,221 Other investments 23,806 26,370 8,034 Loans held for sa le 35,219 46,600 95,465 Loans held for investment 1,981,330 2,008,102 1,790,669 Less : a l lowance for loan losses (20,595) (18,534) (18,905) Loans held for investment, net 1,960,735 1,989,568 1,771,764 Branch premises held for sa le 2,995 5,201 7,200 Premises and equipment, net 11,958 15,213 23,145 Bank owned l i fe insurance 62,160 61,766 60,608 Goodwi l l and intangible assets , net 29,567 30,071 35,232 Other rea l estate owned 1,872 1,727 1,982 Other assets 85,801 92,772 86,244 Total assets $ 2,727,543 $ 2,761,244 $ 2,638,780 LIABILITIES AND SHAREHOLDERS' EQUITY Depos its : Noninterest-bearing demand $ 643,471 $ 557,783 $ 544,561 Interest-bearing checking 264,062 260,531 232,868 Savings 27,932 29,658 28,922 Money market 912,493 974,072 875,441 Time 157,810 172,348 183,206 Brokered depos i ts 200,223 194,464 183,810 Depos i ts to be assumed in branch sa le 31,589 – 213,410 Tota l depos i ts 2,237,580 2,188,856 2,262,218 Federa l funds purchased and securi ties sold under agreements to repurchase – – 11,931 Federa l Home Loan Bank borrowings 110,000 170,000 – Long-term debt 49,366 49,324 49,197 Other l iabi l i ties 26,939 44,601 27,442 Total liabilities 2,423,885 2,452,781 2,350,788 SHAREHOLDERS' EQUITY Preferred s tock, no par va lue; 10,000,000 shares authorized; no shares i ssued and as of December 31, 2016, September 30, 2016, and December 31, 2015 – – – Commo stock, no par va lue; 100,000,000 shares authorized; 25,093,135, 24,950,099, and 24,425,546 shares i ssued and outstanding as of December 31, 2016, September 30, 2016, and December 31, 2015, respectively 292,747 290,835 286,367 Reta ined earnings 16,536 14,927 3,141 Accumulated other comprehens ive income (loss ) (5,625) 2,701 (1,516) Total shareholders’ equity 303,658 308,463 287,992 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 2,727,543 $ 2,761,244 $ 2,638,780 Atlantic Capital Bancshares, Inc. Consolidated Balance Sheets (unaudited)


 
24 ACBI Historical Income Statements Atlantic Capital Bancshares, Inc. Consolidated Statements of Income (unaudited) (in thousands except share and per share data) December 31, 2016 September 30, 2016 June 30, 2016 March 31, 2016 December 31, 2015 December 31, 2016 December 31, 2015 INTEREST INCOME Loans , including fees $ 20,363 $ 20,511 $ 20,282 $ 19,625 $ 16,688 $ 80,781 $ 44,562 Investment securi ties - ava i lable-for-sa le 1,477 1,293 1,327 1,601 1,224 5,698 3,301 Interest and dividends on other interest‑earning assets 467 491 507 273 328 1,738 1,104 Total interest income 22,307 22,295 22,116 21,499 18,240 88,217 48,967 INTEREST EXPENSE Interest on depos its 1,929 1,956 1,841 1,673 1,355 7,399 3,618 Interest on Federa l Home Loan Bank advances 234 133 147 44 7 558 290 Interest on federa l funds purchased and securi ties sold under agreements to repurchase 38 37 87 67 10 229 79 Interest on long-term debt 828 815 832 810 841 3,285 858 Other – – – 38 79 38 78 Total interest expense 3,029 2,941 2,907 2,632 2,292 11,509 4,923 NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES 19,278 19,354 19,209 18,867 15,948 76,708 44,044 Provis ion for loan losses 2,208 463 777 368 7,623 3,816 8,035 NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 17,070 18,891 18,432 18,499 8,325 72,892 36,009 NONINTEREST INCOME Service charges 1,327 1,270 1,392 1,498 1,265 5,487 2,613 Gains on sa le of securi ties avai lable-for-sa le – – 11 33 – 44 10 Gains on sa le of other assets 238 71 31 48 103 388 189 Mortgage income 499 632 447 339 163 1,917 163 Trust income 350 361 386 314 192 1,411 192 Derivatives income 346 69 98 65 89 578 304 Bank owned l i fe insurance 395 424 398 393 365 1,610 2,159 SBA lending activi ties 599 959 1,204 880 904 3,642 2,910 TriNet lending activi ties 357 – 761 383 – 1,501 – Gains on sa le of branches – – 3,885 – – 3,885 – Other noninterest income 319 216 267 467 379 1,269 859 Total noninterest income 4,430 4,002 8,880 4,420 3,460 21,732 9,399 Year endedThree months ended


 
25 ACBI Historical Income Statements (continued) Atlantic Capital Bancshares, Inc. Consolidated Statements of I ome (unaudited) (in thousands except share and per share data) December 31, 2016 September 30, 2016 June 30, 2016 March 31, 2016 December 31, 2015 December 31, 2016 December 31, 2015 Year endedThree months ended NONINTEREST EXPENSE Salaries and employee benefi ts 11,269 10,059 10,420 10,555 9,661 42,303 24,098 Occupancy 995 1,235 1,274 1,100 907 4,604 2,170 Equipment and software 694 862 724 686 608 2,966 1,295 Profess ional services 968 442 760 748 1,020 2,918 1,610 Postage, printing and suppl ies 73 61 159 169 115 462 178 Communications and data process ing 1,064 617 694 916 555 3,291 1,541 Marketing and bus iness development 247 269 317 267 197 1,100 410 FDIC premiums 262 415 493 398 273 1,568 789 Merger and convers ion costs 204 579 1,210 749 7,172 2,742 9,154 Amortization of intangibles 495 520 668 762 526 2,445 526 NPA/ORE expense 666 39 55 104 70 864 70 Other noninterest expense 1,838 2,198 2,169 1,812 2,135 8,017 4,092 Total noninterest expense 18,775 17,296 18,943 18,266 23,239 73,280 45,933 INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES 2,725 5,597 8,369 4,653 (11,454) 21,344 (525) Provis ion for income taxes 1,116 1,889 3,222 1,722 (3,293) 7,949 794 NET INCOME (LOSS) $ 1,609 $ 3,708 $ 5,147 $ 2,931 $ (8,161) $ 13,395 $ (1,319) Net income (loss ) per common share‑bas ic $ 0.06 $ 0.15 $ 0.21 $ 0.12 $ (0.40) $ 0.54 $ (0.09) Net income (loss ) per common share‑di luted $ 0.06 $ 0.15 $ 0.20 $ 0.12 $ (0.40) $ 0.53 $ (0.09) Weighted average shares - bas ic 25,027,304 24,891,822 24,644,755 24,485,900 20,494,895 24,763,522 15,283,437 Weighted average shares - di luted 25,407,728 25,260,280 25,158,694 24,993,597 21,004,577 25,186,680 15,663,865


 
26 ACBI Operating Income ATLANTIC CAPITAL BANCSHARES, INC. Selected Financial Information (in thousands; taxable equivalent) Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter 2016 2015 INCOME SUMMARY Interest income (1) 22,530$ 22,428$ 22,190$ 21,553$ 18,270$ 88,701$ 49,030$ Interest expense 3,029 2,941 2,907 2,632 2,292 11,509 4,923 Net interest income 19,501 19,487 19,283 18,921 15,978 77,192 44,107 Operating provis ion for loan losses (2) 2,208 463 777 368 859 3,816 1,271 Net interest income after provis ion for loan losses 17,293 19,024 18,506 18,553 15,119 73,376 42,836 Operating noninterest income 4,430 4,002 4,995 4,420 3,460 17,847 9,399 Operating noninterest expense (3) 18,571 16,717 17,428 17,517 16,067 70,233 36,779 Operating income before income taxes 3,152 6,309 6,073 5,456 2,512 20,990 15,456 Operating income tax expense 1,417 2,245 2,381 2,065 2,117 8,108 6,997 Operating net income (2)(3) 1,735 4,064 3,692 3,391 395 12,882 8,459 Provis ion for acquired non PCI FSG loans - - - - 4,153 - 4,153 Merger related expenses , net of income tax 126 356 743 460 4,403 1,685 5,625 Net ga in on sa le of branches , net of income tax - - 2,198 - - 2,198 - Net income (loss) - GAAP 1,609$ 3,708$ 5,147$ 2,931$ (8,161)$ 13,395$ (1,319)$ For the year ended December 31, 2016 2015 (1) Interest income has been increased to reflect comparable interest on taxable securities. The rate used was 35%, reflecting the statutory federal income tax rate. (2) Excludes provision for acquired non PCI FSG loans. (3) Excludes merger related expenses. This is a non-GAAP financial measure. Please see “Non-GAAP Reconciliation” on slides 27 and 28 for more details.


 
Non-GAAP Reconciliation 27 ATLANTIC CAPITAL BANCSHARES, INC. Non-GAAP Performance Measures Reconciliation (in thousands, except per share data) Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter 2016 2015 Interest income reconciliation Interest income - GAAP $ 22,307 $ 22,295 $ 22,116 $ 21,499 $ 18,240 $ 88,217 $ 48,967 Taxable equiva lent adjustment 223 133 74 54 30 484 63 Interest income - taxable equiva lent $ 22,530 $ 22,428 $ 22,190 $ 21,553 $ 18,270 $ 88,701 $ 49,030 Net interest income reconciliation Net interest income - GAAP $ 19,278 $ 19,354 $ 19,209 $ 18,867 $ 15,948 $ 76,708 $ 44,044 Taxable equiva lent adjustment 223 133 74 54 30 484 63 Net interest income - taxable equiva lent $ 19,501 $ 19,487 $ 19,283 $ 18,921 $ 15,978 $ 77,192 $ 44,107 Operating provision for loan losses reconciliation Provis ion for loan losses - GAAP $ 2,208 $ 463 $ 777 $ 368 $ 7,623 $ 3,816 $ 8,035 Provis ion for acquired non PCI FSG loans - - - - (6,764) - (6,764) Operating provis ion for loan losses $ 2,208 $ 463 $ 777 $ 368 $ 859 $ 3,816 $ 1,271 Operating noninterest income reconciliation Noninterest income - GAAP $ 4,430 $ 4,002 $ 8,880 $ 4,420 $ 3,460 $ 21,732 $ 9,399 Gain on sa le of branches - - (3,885) - - (3,885) - Operating noninterest income $ 4,430 $ 4,002 $ 4,995 $ 4,420 $ 3,460 $ 17,847 $ 9,399 Operating noninterest expense reconciliation Noninterest expense - GAAP $ 18,775 $ 17,296 $ 18,943 $ 18,266 $ 23,239 $ 73,280 $ 45,933 Merger-related expenses (204) (579) (1,210) (749) (7,172) (2,742) (9,154) Divesti ture expenses - - (305) - - (305) - Operating noninterest expense $ 18,571 $ 16,717 $ 17,428 $ 17,517 $ 16,067 $ 70,233 $ 36,779 Operating income before income taxes reconciliation Income (loss ) before income taxes - GAAP $ 2,725 $ 5,597 $ 8,369 $ 4,653 $ (11,454) $ 21,344 $ (525) Taxable equiva lent adjustment 223 133 74 54 30 484 63 Merger-related expenses 204 579 1,210 749 7,172 2,742 9,154 Divesti ture expenses - - 305 - - 305 - Ga in on sa le of branches - - (3,885) - - (3,885) - Provis ion for acquired non PCI FSG loans - - - - 6,764 - 6,764 Operating income before income taxes $ 3,152 $ 6,309 $ 6,073 $ 5,456 $ 2,512 $ 20,990 $ 15,456 Income tax reconciliation Income tax expense - GAAP $ 1,116 $ 1,889 $ 3,222 $ 1,722 $ (3,293) $ 7,949 $ 794 Taxable equiva lent adjustment 223 133 74 54 30 484 63 Merger related expenses , tax benefi t 78 223 467 289 2,769 1,057 3,529 Divesti ture expenses , tax benefi t - - 118 - - 118 - Ga in on sa le of branches , tax expense - - (1,500) - - (1,500) - Provis ion for acquired non PCI FSG loans , tax benefi t - - - - 2,611 - 2,611 Operating income tax expense $ 1,417 $ 2,245 $ 2,381 $ 2,065 $ 2,117 $ 8,108 $ 6,997 Net income reconciliation Net income - GAAP $ 1,609 $ 3,708 $ 5,147 $ 2,931 $ (8,161) $ 13,395 $ (1,319) Merger related expenses , net of income tax 126 356 743 460 4,403 1,685 5,625 Divesti ture expenses , net of income tax - - 187 - - 187 - Ga in on sa le of branches , net of income tax - - (2,385) - - (2,385) - Provis ion for acquired non PCI FSG loans , net of income tax - - - - 4,153 - 4,153 Operating net income $ 1,735 $ 4,064 $ 3,692 $ 3,391 $ 395 $ 12,882 $ 8,459 2016 2015 For the year ended December 31,


 
Non-GAAP Reconciliation (continued) 28 Diluted earnings per share reconciliation Di luted earnings per share - GAAP $ 0.06 $ 0.15 $ 0.20 $ 0.12 $ (0.40) $ 0.53 $ (0.09) Merger related expenses 0.01 0.01 0.03 0.02 0.42 0.06 0.63 Net ga in on sa le of branches - - (0.08) - - (0.08) - Di luted earnings per share - operating $ 0.07 $ 0.16 $ 0.15 $ 0.14 $ 0.02 $ 0.51 $ 0.54 Return on average assets reconciliation Net income - GAAP $ 1,609 $ 3,708 $ 5,147 $ 2,931 $ (8,161) $ 13,395 $ (1,319) Merger related expenses , net of income tax 126 356 743 460 4,403 1,685 5,625 Divesti ture expenses , net of income tax - - 187 - - 187 - Ga in on sa le of branches , net of income tax - - (2,385) - - (2,385) - Provis ion for acquired FSG loans , net of income tax - - - - 4,153 - 4,153 Operating net income $ 1,735 $ 4,064 $ 3,692 $ 3,391 $ 395 $ 12,882 $ 8,459 Average assets 2,722,444 2,717,996 2,718,110 2,620,750 2,248,614 2,709,138 1,581,687 Return on average assets - GAAP 0.24% 0.55% 0.76% 0.45% -1.45% 0.49% -0.08% Return on average assets - operating 0.25% 0.60% 0.54% 0.52% 0.07% 0.48% 0.53% Efficiency ratio reconciliation Noninterest income - GAAP $ 4,430 $ 4,002 $ 8,880 $ 4,420 $ 3,460 $ 21,732 $ 9,399 Gain on sa le of branches - - (3,885) - - (3,885) - Operating noninterest income $ 4,430 $ 4,002 $ 4,995 $ 4,420 $ 3,460 $ 17,847 $ 9,399 Noninterest expense - GAAP $ 18,775 $ 17,296 $ 18,943 $ 18,266 $ 23,239 $ 73,280 $ 45,933 Merger-related expenses (204) (579) (1,210) (749) (7,172) (2,742) (9,154) Divesti ture expenses - - (305) - - (305) - Operating noninterest expense $ 18,571 $ 16,717 $ 17,428 $ 17,517 $ 16,067 $ 70,233 $ 36,779 Net interest income 19,278 19,354 19,209 18,867 15,948 76,708 44,044 Efficiency ratio 78.33% 71.57% 72.00% 75.22% 82.79% 74.28% 68.82% Tangible common equity to tangible assets reconciliation Total shareholders ’ equity $ 303,658 $ 308,463 $ 304,066 $ 294,652 $ 287,992 $ 303,658 $ 287,992 Intangible assets (29,567) (30,071) (31,674) (33,914) (35,232) (29,567) (35,232) Tota l tangible common equity $ 274,091 $ 278,392 $ 272,392 $ 260,738 $ 252,760 $ 274,091 $ 252,760 Tota l assets $ 2,727,543 $ 2,761,244 $ 2,807,822 $ 2,724,669 $ 2,638,780 $ 2,727,543 $ 2,638,780 Intangible assets (29,567) (30,071) (31,674) (33,914) (35,232) (29,567) (35,232) Tota l tangible assets $ 2,697,976 $ 2,731,173 $ 2,776,148 $ 2,690,755 $ 2,603,548 $ 2,697,976 $ 2,603,548 Tangible common equity to tangible assets 10.16% 10.19% 9.81% 9.69% 9.71% 10.16% 9.71% Deposits excluding deposits to be assumed in branch sales Total depos i ts $ 2,237,580 $ 2,188,856 $ 2,158,305 $ 2,282,462 $ 2,262,218 $ 2,237,580 $ 2,262,218 Depos i ts to be assumed in branch sa les 31,589 - - 197,857 213,410 31,589 213,410 Depos i ts excluding depos i ts to be assumed in branch sa les $ 2,205,991 $ 2,188,856 $ 2,158,305 $ 2,084,605 $ 2,048,808 $ 2,205,991 $ 2,048,808 ATLANTIC CAPITAL BANCSHARES, INC. Non-GAAP Performance Measures Reconciliation (in thousands, except per share data) Fourth Quarter Third Quarter Second Quarter First Quarter Fourth Quarter 2016 2015 2016 2015 For the year ended December 31,