Back to mobile site

C1 Financial Reports 2015 First Quarter Results

April 15, 2015 4:30 PM EDT

ST. PETERSBURG, Fla., April 15, 2015 /PRNewswire/ -- C1 Financial, Inc. (NYSE: BNK) today reported net income and non-GAAP operating net income of $3.2 million, or $0.20 per diluted common share for the first quarter of 2015 ("1Q15"), compared to $1.3 million, or $0.08 per diluted common share (and non-GAAP operating net income of $2.8 million, or $0.17 per diluted common share) for the fourth quarter of 2014 ("4Q14"). Please refer to the last table in this document for the explanation of non-GAAP financial measures discussed in this earnings release.

MESSAGE FROM PRESIDENT & CHIEF EXECUTIVE OFFICER

Trevor Burgess, President & Chief Executive Officer of C1 Financial, Inc. stated, "We originated $176 million in new loans in the first quarter of 2015, over three times the production of 1Q14, resulting in C1 Bank originated loan growth during the quarter of 10% and year-over-year growth of 47%. As a percentage of overall loans, C1 Bank's originated loans grew to 74%, up from 71% at the end of 2014. We are excited by the strong start to the year and by our pipeline for 2015."

1Q15 showed several positive trends in our operating figures:

  1. We originated $176 million in new loans in the quarter, resulting in $85 million, or 10.1%, year-to-date growth in C1 Bank originated loans outstanding. Overall loans outstanding (including acquired loans) were $1.257 billion at the end of 1Q15 (up 5.7% from the prior quarter and up 20.3% from one year ago);
  2. Unfunded commitments were $245 million at the end of 1Q15, up $56 million (+29.6%) during the quarter and present a clear opportunity for near-term loan funding;
  3. The quarter saw $72 million growth in core deposits. Core deposits reached 77.2% of total deposits at the end of 1Q15, compared to 73.2% at the end of 4Q14. Noninterest-bearing deposits represented 26.5% of total deposits at the end of 1Q15, compared to 23.9% at the end of the previous quarter. Cost of total deposits fell 3 basis points ("bps") to 0.47% when compared to 4Q14;
  4. Adjusted net interest margin (a non-GAAP measure which excludes the impact of purchase accounting accretion income) improved by 36 bps (from 4.05% for 4Q14 to 4.41% for 1Q15). Once again, strong loan funding took place late in the quarter. We ended the quarter with excess cash of $50 million and had an average excess cash balance (a non-GAAP measure which measures excess liquidity) of $72 million during 1Q15;
  5. Net interest income was up $656 thousand when compared to 4Q14, driven mainly by an increase in loan average balances and fees related to loan originations, and helped by improvement in the deposit mix;
  6. In 1Q15, sales of other real estate owned ("OREO") were strong, which reduced our OREO balance by $4.6 million. Including the improvement in nonperforming loans, total nonperforming assets declined $5.8 million when compared to the previous quarter;
  7. C1 Bank originated nonperforming assets accounted for less than 1% of our total nonperforming assets (with C1 Bank originated nonperforming loans below 0.1% of C1 Bank originated loans outstanding).  Our Texas Ratio was 25.7% at the end of 1Q15, down from 29.3% at the end of 4Q14.

ASSETS

Total assets at the end of 1Q15 were $1.597 billion, $60.0 million higher (+3.9%) than at the end of 4Q14, primarily funded by strong deposit growth ($32.3 million) and additional Federal Home Loan Bank ("FHLB") borrowings ($24.0 million) completed during the quarter.

LOANS

Total loans at the end of 1Q15 were $1.257 billion, up $68.1 million (+5.7%) from the end of 4Q14. Loan growth in 1Q15 was mainly driven by strong loan originations of $176.4 million and funding of unfunded commitments, partially offset by loans paying off in the acquired portfolio, which decreased $17.2 million (-4.9%) from the end of 4Q14 to $331.1 million at the end of 1Q15. The outstanding balance of C1 Bank originated loans grew $85.2 million (+10.1%) during 1Q15. At the end of 1Q15, C1 Bank originated loans represented 74% of the loan portfolio, up from 71% at the end of 4Q14. 

DEPOSITS

Total deposits at the end of 1Q15 were $1.2 billion, an increase of $32.3 million (+2.8%) from the end of 4Q14. Core deposits were $926.3 million, or 77.2% of total deposits at the end of 1Q15, compared to $854.2 million, or 73.2% of total deposits at the end of 4Q14. The shift in the deposit mix provided for a 3 bps decline in the cost of total deposits to 0.47% in 1Q15 from 0.50% in 4Q14.

ASSET QUALITY

Nonperforming assets totaled $50.0 million at the end of 1Q15, declining $5.8 million (-10.4%) when compared to the end of 4Q14. The decline in 1Q15 was driven primarily by a reduction of $4.6 million in OREO balances as we continued to sell properties. As a percentage of total assets, nonperforming assets decreased to 3.13% at the end of 1Q15 when compared to 3.63% at the end of 4Q14. Our Texas Ratio improved to 25.7% at the end of 1Q15 from 29.3% at the end of 4Q14. At the end of 1Q15, only $428 thousand, or less than 1.0% of total nonperforming assets, were related to loans originated by C1 Bank.

Total recoveries of $276 thousand net of charge-offs of $4 thousand resulted in net recoveries of $272 thousand in 1Q15 (0.09% of total average loans on an annualized basis), which reflected our continued effort to collect deficiencies, excellent credit quality on originated loans and a lower level of charge-offs on the acquired portfolio. Net recoveries in 1Q15 helped funding of the allowance for loan losses on net loan growth, which resulted in a provision for loan losses of $191 thousand.

Our allowance for loan losses at the end of 1Q15 was $5.8 million (representing 0.46% of total loans), compared to $5.3 million (representing 0.45% of total loans) at the end of 4Q14. On a non-GAAP basis (including remaining loan discount from acquired performing loans), the allowance plus discount amount totaled $9.0 million (representing 0.72% of total loans) at the end of 1Q15, compared to $8.9 million (representing 0.75% of total loans) at the end of 4Q14. This ratio continues to decline as the loan discount is amortized and is diluted by loan growth in the C1 Bank originated portfolio.

NET INTEREST INCOME AND MARGIN

Net interest income for 1Q15 totaled $15.6 million, up $0.7 million (+4.4%) from 4Q14, mainly driven by growth of our average loans balance combined with an improving deposit mix.

Net interest margin for 1Q15 increased 32 bps to 4.56% from 4.24% in 4Q14, mainly driven by a 33 bps higher yield on average earning assets as we redeployed lower-yielding cash investments into higher-yielding loans, and an improvement in deposit mix (which resulted in a 3 bps decline in the cost of total deposits when compared to the previous quarter), slightly offset by higher FHLB interest expense (as we continue to borrow long term to extend the duration of our liabilities). Strong loan fees and interest income enhanced our yield on loans in the quarter, helping to offset the effect of late quarter loan funding. Adjusted net interest margin (which excludes the effect of purchase accounting) for 1Q15 was 4.41%, or 36 bps higher from 4.05% in 4Q14.

Our average excess cash (defined as our average available cash above our target liquidity level – See explanation of non-GAAP financial measures) was $72.1 million for 1Q15, substantially lower than the $127.1 million for 4Q14. Our excess cash at the end of 1Q15 was $50.0 and continues to present an opportunity for future net interest margin expansion as we deploy these balances into loans.

NONINTEREST INCOME

Noninterest income for 1Q15 was $48 thousand (+3.1%) higher when compared to 4Q14. Included in noninterest income for 1Q15 was $50 thousand growth in income from bank-owned life insurance ("BOLI"), resulting from the December 2014 BOLI investment (which wasn't fully reflected in income as it was still completing the ramp-up investment period during this quarter).

NONINTEREST EXPENSE & TAXES

Noninterest expense totaled $11.8 million in 1Q15, down $2.2 million (-15.5%) from 4Q14, primarily due to a $2.7 million decline in OREO valuation allowance expense. This reduction was partially offset by a $383 thousand increase in salaries and employee benefits, primarily related to seasonal payroll taxes and provisions for incentive compensation based upon our anticipated growth.

Our income tax expense was $2.0 million for 1Q15 and $1.1 million for 4Q14. The effective tax rate for 1Q15 was 38.4%, reflecting the projected effective tax rate for 2015 (which incorporates the effect of the non-taxable BOLI contract funded in December 2014).

EFFICIENCY

Our efficiency ratio (and operating efficiency ratio) improved to 68.9% in 1Q15 from 85.0% (and 72.1% operating efficiency ratio) in 4Q14, mainly as a result of the $2.7 million decline in OREO valuation allowance expense and $656 thousand growth in our net interest income. We also closely track average assets per employee and annualized revenue per employee, as measures of efficiency. Average assets per employee were $6.5 million in 1Q15, compared to $6.4 million in 4Q14, while annualized revenue per employee was $326 thousand in 1Q15, compared to $307 thousand in 4Q14, which reflected our efforts to achieve productivity gains as we grow our balance sheet.

NET INCOME AND OPERATING INCOME

Net income (and net operating income) was $3.2 million for 1Q15, compared to $1.3 million (and $2.8 million operating net income) for 4Q14. This corresponded to a return on average assets of 0.82% and 0.34% for 1Q15 and 4Q14, respectively, and a return on average equity of 6.81% and 2.84% for 1Q15 and 4Q14, respectively.

CAPITAL

Our consolidated Tier 1 leverage ratio was 12.01% and total risk-based capital ratio was 14.01% as of the end of 1Q15, reflecting that we remained well capitalized under Interim Final Basel III rules. Additional capital ratios are presented in the financial tables.

OTHER EVENTS DURING 1Q15

On March 3, C1 Bank opened its North Dale Mabry branch in Tampa.

On March 4, C1 Bank and CenterState Bank announced their partnership to offer Smart Loan Express, an inexpensive mobile relationship profitability model for community bankers to use in the field.

On March 9, C1 Bank closed its Franklin Street branch in Tampa. As planned, it was consolidated with the Hyde Park branch (located within 1 mile).

WEBCAST AND CONFERENCE CALL INFORMATION

C1 Financial, Inc. will host a webcast and conference call at 8:30 a.m. (ET) on April 16, 2015 to discuss first quarter 2015 results and other matters.  To access the conference call, please dial 1-855-209-8212. The live webcast audio can be heard at http://www.videonewswire.com/event.asp?id=102088.

C1 Financial, Inc. InformationOur name expresses our ideals to put our Clients 1st and our Community 1st. We are focused on serving the needs of entrepreneurs, tailoring a wide range of relationship banking services to entrepreneurs and their families, including commercial loans and a full line of depository products. We are based in St. Petersburg, Florida and operate from 30 banking centers and one loan production office on the West Coast of Florida and in Miami-Dade and Orange Counties. As of December 31, 2014, we were the 18th largest bank headquartered in the state of Florida by assets and the 16th largest by equity, having grown both organically and through acquisitions, and we were the sixth fastest-growing bank in the country as measured by asset growth. Additional information is available at www.c1bank.com.

Forward-Looking StatementsIn addition to historical information, this earnings release contains forward-looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from management's expectations. In some cases, you can identify these statements by forward-looking words such as "may," "might," "will," "should," "expects," "intends," "plans," "anticipates," "believes," "estimates," "predicts," "potential," "continue" or "may," the negative of these terms and other comparable terminology. These forward-looking statements, which are subject to risks, uncertainties and assumptions about us, may include projections of our future financial performance, our anticipated growth strategies and anticipated trends in our business. There are a number of potential factors, risks and uncertainties that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements. These potential factors, risks and uncertainties are discussed in Item 1A of Part I of the Annual Report of C1 Financial, Inc. on Form 10-K for the year ended December 31, 2014.

Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Moreover, we do not assume responsibility for the accuracy and completeness of any of these forward-looking statements. We are under no duty to update any of these forward-looking statements after the date of this earnings release to conform our prior statements to actual results or revised expectations.

 

 

C1 Financial, Inc.

Consolidated Balance Sheets - Unaudited

(Dollars in thousands, except per share data)

March 31,

December 31,

March 31,

2015

2014

2014 (1)

ASSETS

Cash and cash equivalents

$

182,824

$

185,703

$

240,261

Securities available for sale

-

-

938

Federal Home Loan Bank stock, at cost

9,989

9,224

7,964

Loans receivable, net

1,245,938

1,179,056

1,038,124

Premises and equipment, net

64,973

64,075

60,259

Other real estate owned, net

30,321

34,916

38,237

Bank-owned life insurance

43,999

43,907

8,785

Accrued interest receivable

3,668

3,490

3,018

Core deposit intangible

904

987

1,331

Prepaid expenses

5,660

5,243

3,350

Other assets

8,463

10,090

10,604

Total assets

$

1,596,739

$

1,536,691

$

1,412,871

LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits

Noninterest bearing

$

318,510

$

278,543

$

225,565

Interest bearing

881,318

888,959

889,717

Total deposits

1,199,828

1,167,502

1,115,282

Federal Home Loan Bank advances

202,500

178,500

150,500

Other borrowings

-

-

3,000

Other liabilities

4,599

4,051

7,173

Total liabilities

1,406,927

1,350,053

1,275,955

Stockholders' equity

Common stock, par value $1.00; 100,000,000

  shares authorized

16,101

16,101

13,052

Additional paid-in capital

148,122

148,122

105,536

Retained earnings

25,589

22,415

18,217

Accumulated other comprehensive income

-

-

111

Total stockholders' equity

189,812

186,638

136,916

Total liabilities and stockholders' equity

$

1,596,739

$

1,536,691

$

1,412,871

Period-end shares outstanding

16,100,966

16,100,966

13,051,732

Book value per share

$

11.79

$

11.59

$

10.49

(1) Share and per share amounts have been restated to reflect the 7-for-1 reverse stock split completed on August 13, 2014.

 

 

 

C1 Financial, Inc.

Consolidated Income Statements - Unaudited

(Dollars in thousands, except per share data)

For the Three Months Ended

March 31,

December 31,

March 31,

2015

2014

2014 (1)

Interest income

Loans, including fees

$

17,564

$

16,870

$

14,985

Securities

3

3

28

Federal funds sold and other

202

285

182

Total interest income

17,769

17,158

15,195

Interest expense

Savings and interest-bearing demand deposits

602

582

508

Time deposits

784

890

982

Federal Home Loan Bank advances

808

755

544

Other borrowings

-

12

15

Total interest expense

2,194

2,239

2,049

Net interest income

15,575

14,919

13,146

Provision (reversal of provision) for loan losses

191

(1)

36

Net interest income after provision for loan losses

15,384

14,920

13,110

Noninterest income

Gains on sales of securities

-

-

-

Gains on sales of loans

230

209

744

Service charges and fees

567

582

594

Bargain purchase gain

-

-

41

Gains on sales of other real estate owned, net

348

329

277

Bank-owned life insurance

92

42

36

Mortgage banking fees

-

-

43

Other noninterest income

365

392

305

Total noninterest income

1,602

1,554

2,040

Noninterest expense

Salaries and employee benefits

5,217

4,834

4,467

Occupancy expense

1,212

1,195

1,063

Furniture and equipment

756

712

640

Regulatory assessments

361

400

350

Network services and data processing

1,084

995

851

Printing and office supplies

58

119

105

Postage and delivery

84

74

55

Advertising and promotion

826

912

883

Other real estate owned related expense

593

543

620

Other real estate owned - valuation allowance expense

31

2,722

379

Amortization of intangible assets

83

86

154

Professional fees

698

746

596

Loan collection expenses

84

(5)

148

Other noninterest expense

748

672

686

Total noninterest expense

11,835

14,005

10,997

Income before income taxes

5,151

2,469

4,153

Income tax expense

1,977

1,127

1,627

Net Income

$

3,174

$

1,342

$

2,526

Weighted average shares outstanding - basic

16,100,966

16,100,966

12,499,890

Weighted average shares outstanding - diluted

16,100,966

16,100,966

12,499,890

Basic net income per share

$

0.20

$

0.08

$

0.20

Diluted net income per share

0.20

0.08

0.20

(1) Share and per share amounts have been restated to reflect the 7-for-1 reverse stock split completed on August 13, 2014.

 

 

 

C1 Financial, Inc.

Average Balance Sheets - Unaudited

(Dollars in thousands)

For the Three Months Ended

March 31, 2015

December 31, 2014

March 31, 2014

Average

Income/

Yields/

Average

Income/

Yields/

Average

Income/

Yields/

Balances (1)

Expense

Rates

Balances (1)

Expense

Rates

Balances (1)

Expense

Rates

Interest-earning assets

Loans receivable (2)

$

1,207,295

$

17,564

5.90%

$

1,145,230

$

16,870

5.84%

$

1,042,129

$

14,985

5.83%

Securities available for sale and other securities

250

3

4.56%

250

3

4.56%

260

28

43.94%

Federal funds sold and balances at Federal Reserve Bank

166,413

97

0.24%

240,126

168

0.28%

158,256

88

0.23%

FHLB stock

10,001

105

4.25%

9,446

117

4.89%

8,180

94

4.64%

Total interest-earning assets

1,383,959

17,769

5.21%

1,395,052

17,158

4.88%

1,208,825

15,195

5.10%

Noninterest-earning assets

Cash and due from banks

38,175

31,701

52,147

Other assets (3)

154,285

125,511

118,684

Total noninterest-earning assets

192,460

157,212

170,831

Total assets

$

1,576,419

$

1,552,264

$

1,379,656

Interest-bearing liabilities

Interest-bearing deposits:

Time

$

290,695

784

1.09%

$

324,347

890

1.09%

$

366,686

982

1.09%

Money market

409,553

445

0.44%

378,393

423

0.44%

333,069

349

0.43%

Negotiable order of withdrawal (NOW)

145,943

136

0.38%

142,370

137

0.38%

144,897

138

0.39%

Savings

38,788

21

0.22%

38,263

22

0.22%

38,000

21

0.22%

Total interest-bearing deposits

884,979

1,386

0.64%

883,373

1,472

0.66%

882,652

1,490

0.68%

Other interest-bearing liabilities:

FHLB advances

197,000

808

1.66%

183,860

755

1.63%

151,224

544

1.46%

Other borrowings

-

-

0.00%

2,446

12

1.96%

3,000

15

1.97%

Total interest-bearing liabilities

1,081,979

2,194

0.82%

1,069,679

2,239

0.83%

1,036,876

2,049

0.80%

Noninterest-bearing liabilities and stockholders' equity:

Demand deposits

301,097

290,628

210,523

Other liabilities

4,289

4,687

4,728

Stockholders' equity

189,054

187,270

127,529

Total noninterest-bearing liabilities and stockholder's equity

494,440

482,585

342,780

Total liabilities and stockholders' equity

$

1,576,419

$

1,552,264

$

1,379,656

Interest rate spread (taxable-equivalent basis)

4.39%

4.05%

4.30%

Net interest income (taxable-equivalent basis)

$

15,575

$

14,919

$

13,146

Net interest margin (taxable-equivalent basis)

4.56%

4.24%

4.41%

Average interest-earning assets to interest-bearing liabilities

127.91%

130.42%

116.58%

 

(1)

Calculated using daily averages.

(2)

Average loans are gross, including nonaccrual loans and overdrafts (net of deferred loan fees and before the allowance for loan losses). Interest on loans includes net deferred fees and costs of $913 thousand, $748 thousand and $399 thousand in the three months ended March 31, 2015, December 31, 2014 and March 31, 2014, respectively.

(3)

Other assets include bank-owned life insurance, tax lien certificates, OREO, fixed assets, interest receivable, prepaid expense and others.

 

 

 

C1 Financial, Inc.

Selected Quarterly Financial Data - Unaudited

(In thousands, except per share and employee data)

1Q15

4Q14

3Q14

2Q14 (2)

1Q14 (2)

Statement of Income Data

Interest income

$

17,769

$

17,158

$

16,245

$

15,712

$

15,195

Interest expense

2,194

2,239

2,223

2,115

2,049

Net interest income

15,575

14,919

14,022

13,597

13,146

Provision (reversal of provision) for loan losses

191

(1)

207

4,572

36

Gains on sales of securities

-

-

-

241

-

Bargain purchase gain (loss)

-

-

37

(30)

41

Total noninterest income

1,602

1,554

1,797

2,347

2,040

Total noninterest expense

11,835

14,005

11,280

10,950

10,997

Income before income taxes

5,151

2,469

4,332

422

4,153

Income tax expense

1,977

1,127

1,706

192

1,627

Net income

3,174

1,342

2,626

230

2,526

Operating net income (1)

3,174

2,811

3,065

230

2,526

Selected Performance Metrics

Return on average assets

0.82%

0.34%

0.70%

0.06%

0.74%

Return on average equity

6.81%

2.84%

6.47%

0.66%

8.03%

Efficiency ratio (1)

68.9%

85.0%

71.3%

69.7%

72.4%

Operating return on average assets

0.82%

0.72%

0.81%

0.06%

0.74%

Operating return on average equity

6.81%

5.96%

7.56%

0.66%

8.03%

Operating efficiency ratio (1)

68.9%

72.1%

70.2%

69.7%

72.4%

Full-time employees at period end

244

238

246

221

215

Revenue per average number of employees (1)

$

326

$

307

$

305

$

343

$

322

Average assets per average number of employees (1)

6,541

6,414

6,356

6,759

6,358

Per Share Outstanding Data

Net earnings per share

$

0.20

$

0.08

$

0.18

$

0.02

$

0.20

Diluted net earnings per share

$

0.20

$

0.08

$

0.18

$

0.02

$

0.20

Net operating earnings per share

$

0.20

$

0.17

$

0.21

$

0.02

$

0.20

Diluted net operating earnings per share

$

0.20

$

0.17

$

0.21

$

0.02

$

0.20

Weighted average shares

16,101

16,101

14,572

13,232

12,500

Weighted average shares - diluted

16,101

16,101

14,572

13,232

12,500

Book value per share

$

11.79

$

11.59

$

11.51

$

10.51

$

10.49

Tangible book value per share (1)

$

11.72

$

11.51

$

11.43

$

10.40

$

10.37

Common shares outstanding at period end

16,101

16,101

16,101

13,340

13,052

Market value per share at period end

$

18.75

$

18.29

$

18.13

N/A

N/A

Market range per share:

  High

19.10

19.70

18.77

N/A

N/A

  Low

16.25

15.98

16.66

N/A

N/A

Balance Sheet Data

Cash and due from banks

$

182,824

$

185,703

$

283,741

$

258,944

$

240,261

Securities available for sale

-

-

-

-

938

Other securities (included in Other assets in consolidated balance sheet)

250

250

250

250

250

Total loans

1,256,606

1,188,522

1,134,351

1,062,701

1,044,786

Loans originated by C1 Bank (Nonacquired)

925,511

840,275

757,529

665,615

629,616

Loans not originated by C1 Bank (Acquired)

331,095

348,247

376,822

397,086

415,170

Net deferred loan fees

(4,881)

(4,142)

(3,759)

(3,323)

(3,036)

Loans receivable, gross (3)

1,251,725

1,184,380

1,130,592

1,059,378

1,041,750

Allowance for loan losses

(5,787)

(5,324)

(5,441)

(4,593)

(3,626)

Loans receivable, net

1,245,938

1,179,056

1,125,151

1,054,785

1,038,124

Total assets

1,596,739

1,536,691

1,548,045

1,449,214

1,412,871

Total interest-bearing deposits

881,318

888,959

870,820

882,303

889,717

Total deposits

1,199,828

1,167,502

1,164,964

1,135,451

1,115,282

Borrowings

202,500

178,500

192,000

168,500

153,500

Federal Home Loan Bank

202,500

178,500

189,000

165,500

150,500

Other

-

-

3,000

3,000

3,000

Total liabilities

1,406,927

1,350,053

1,362,749

1,309,023

1,275,955

Total stockholders' equity

189,812

186,638

185,296

140,191

136,916

Tangible stockholders' equity (1)

188,659

185,402

183,973

138,752

135,336

Selected Average Balance Sheet Data

Loans receivable, gross (3)

$

1,207,295

$

1,145,230

$

1,098,466

$

1,056,231

$

1,042,129

Securities available for sale and other securities

250

250

250

1,050

260

Earning assets

1,383,959

1,395,052

1,330,762

1,271,290

1,208,825

Total assets

1,576,419

1,552,264

1,493,667

1,426,124

1,379,656

Total interest-bearing deposits

884,979

883,373

877,488

889,932

882,652

Total deposits

1,186,076

1,174,001

1,147,816

1,118,423

1,093,175

Borrowings

197,000

186,306

179,964

162,028

154,224

Total stockholders' equity

189,054

187,270

160,933

140,653

127,529

Yields Earned and Rates Paid

Loans receivable, gross (3)

5.90%

5.84%

5.79%

5.87%

5.83%

Adjusted loans receivable, gross (1),(4)

5.76%

5.65%

5.65%

5.72%

5.59%

Securities available for sale and other securities

4.56%

4.56%

4.56%

10.79%

43.94%

Earning assets

5.21%

4.88%

4.84%

4.96%

5.10%

Total interest-bearing deposits

0.64%

0.66%

0.68%

0.68%

0.68%

Total deposits

0.47%

0.50%

0.52%

0.54%

0.55%

Adjusted total deposits (1),(5)

0.48%

0.50%

0.53%

0.55%

0.57%

Borrowings

1.66%

1.63%

1.59%

1.52%

1.47%

Total interest-bearing liabilities

0.82%

0.83%

0.83%

0.81%

0.80%

Net interest margin (NIM) 

4.56%

4.24%

4.18%

4.29%

4.41%

Adjusted NIM (1),(6)

4.41%

4.05%

4.03%

4.12%

4.15%

Capital Ratios

Total capital to risk-weighted assets (7)

14.01%

14.74%

15.45%

12.42%

12.48%

Tier 1 capital to risk-weighted assets (7)

13.59%

14.33%

14.96%

11.98%

12.10%

Common equity tier 1 capital to risk-weighted assets (7)

13.59%

N/A

N/A

N/A

N/A

Tier 1 leverage ratio (7)

12.01%

11.95%

12.32%

9.73%

9.80%

Tangible Equity / Tangible Assets (1)

11.82%

12.07%

11.89%

9.58%

9.59%

Equity / Assets

11.89%

12.15%

11.97%

9.67%

9.69%

Average Equity / Average Assets

11.99%

12.06%

10.77%

9.86%

9.24%

Asset Quality Ratios

Total nonperforming loans to loans receivable

1.57%

1.76%

1.82%

2.02%

2.08%

Total nonperforming assets to total assets

3.13%

3.63%

3.78%

3.98%

4.24%

Allowance for loan losses to nonperforming loans

29.37%

25.48%

26.39%

21.41%

16.71%

Annualized net charge-offs (recoveries) to total average loans

(0.09)%

0.04%

(0.23)%

1.37%

(0.07)%

Nonacquired net charge-offs (recoveries) to average nonacquired loans

(0.01)%

0.02%

(0.08)%

2.46%

0.00%

Allowance for loan losses to total loans receivable

0.46%

0.45%

0.48%

0.43%

0.35%

Allowance for loan losses to nonacquired loans

0.63%

0.63%

0.72%

0.69%

0.58%

Texas ratio (8)

25.7%

29.3%

30.9%

40.3%

43.1%

Asset Quality Data

Nonacquired nonperforming assets

$

428

$

487

$

567

$

507

$

144

Nonaccrual loans

428

443

523

463

100

Other real estate owned (OREO)

-

44

44

44

44

Nonacquired restructured loans (9)

-

-

-

-

-

Nonacquired nonperforming assets to nonacquired loans plus OREO

0.05%

0.06%

0.07%

0.08%

0.02%

Acquired nonperforming assets

$

49,597

$

55,323

$

58,004

$

57,224

$

59,797

Nonaccrual loans

19,276

20,451

20,092

20,990

21,604

OREO

30,321

34,872

37,912

36,234

38,193

Acquired restructured loans

900

906

913

921

927

Acquired nonperforming assets to acquired loans plus OREO

13.72%

14.44%

13.99%

13.21%

13.19%

Total nonperforming assets

$

50,025

$

55,810

$

58,571

$

57,731

$

59,941

Nonaccrual loans

19,704

20,894

20,615

21,453

21,704

OREO

30,321

34,916

37,956

36,278

38,237

Total restructured loans

900

906

913

921

927

Total nonperforming assets to total loans plus OREO

3.89%

4.56%

5.00%

5.25%

5.53%

Net charge-offs (recoveries)

$

(272)

$

116

$

(641)

$

3,605

$

(178)

Charge-offs

4

552

157

4,418

168

Recoveries

(276)

(436)

(798)

(813)

(346)

Loan Composition

Nonacquired loans by type

Owner occupied commercial real estate

$

139,780

$

124,067

$

107,530

$

97,458

$

68,222

Nonowner occupied commercial real estate

343,539

311,239

275,598

240,886

204,725

Commercial

57,683

58,809

58,450

55,031

50,433

Construction

92,389

88,072

75,126

52,238

71,144

1-4 family residential real estate

132,253

123,421

116,244

94,675

86,877

Multifamily commercial real estate

26,993

27,385

26,256

26,295

51,125

Secured by farmland commercial real estate

54,774

57,825

59,009

60,179

61,338

Consumer

78,100

49,457

39,316

38,853

35,752

Acquired loans by type

Owner occupied commercial real estate

$

99,859

$

107,169

$

113,957

$

118,854

$

123,677

Nonowner occupied commercial real estate

86,089

88,363

95,549

98,705

100,592

Commercial

14,704

16,551

24,423

26,840

30,243

Construction

18,738

19,364

20,069

21,092

21,745

1-4 family residential real estate

96,758

100,995

105,083

110,548

114,420

Multifamily commercial real estate

5,140

5,516

5,941

6,437

8,673

Secured by farmland commercial real estate

1,977

2,013

3,242

5,584

5,658

Consumer

7,830

8,276

8,558

9,026

10,162

New loan originations (10)

$

176,356

$

139,009

$

141,436

$

163,611

$

44,611

Unfunded commitments (includes loans, unused lines and standby letters of credit)

245,051

189,049

181,224

158,557

111,954

Deposit Composition

Noninterest-bearing demand

$

318,510

$

278,543

$

294,144

$

253,148

$

225,565

Interest-bearing demand/NOW

146,873

140,598

135,623

140,939

144,648

Money market and savings

460,933

435,105

398,000

383,259

379,303

Retail time

251,825

286,979

310,243

330,832

336,358

Jumbo time (11)

21,687

26,277

26,954

27,273

29,408

 

(1)

See below for the Generally Accepted Accounting Principles (GAAP) reconciliation and explanation of non-GAAP financial measures.

(2)

Share and per share amounts have been restated to reflect the 7-for-1 reverse stock split completed on August 13, 2014.

(3)

Total loans, net of deferred loan fees and before the allowance for loan losses. Yield on gross loans is calculated on a 365-day basis and may differ from regulatory "Uniform Bank Performance Report" (UBPR) yield, which annualizes quarterly data by a factor of 4 (Section II, UBPR User's Guide).

(4)

Adjusted yield earned on loans receivable excludes loan accretion from the acquired loan portfolio.

(5)

Adjusted rate paid on total deposits excludes amortization of premium for acquired time deposits.

(6)

Adjusted net interest margin excludes loan accretion from the acquired loan portfolio, and amortization of premiums for acquired time deposits and Federal Home Loan Bank advances.

(7)

Ratios for 1Q15 are calculated under Interim Final Basel III rules. Ratios prior to 1Q15 are calculated under Basel I rules.

(8)

Texas ratio is calculated as nonperforming assets divided by tangible stockholders' equity plus allowance for loan losses.

(9)

Restructured loans include accruing and nonaccrual troubled debt restructurings. Nonaccrual restructured loans are included in nonaccrual loans.

(10)

New loan originations represent new loan commitments during the periods presented.

(11)

Jumbo time deposits are deposits over $250 thousand.

 

 

 

C1 Financial, Inc.

Generally Accepted Accounting Principles (GAAP) Reconciliation and  Explanation of Non-GAAP Financial Measures (In thousands, except per share and employee data)

Some of the financial measures included in this earnings release are not measures of financial performance recognized by GAAP. We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition and results of operations computed in accordance with GAAP; however, we acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP measures that other companies use. The following tables provide a more detailed analysis of these non-GAAP financial measures.

 

1Q15

4Q14

3Q14

2Q14 (1)

1Q14 (1)

Operating net income

Net income

$

3,174

$

1,342

$

2,626

$

230

$

2,526

Addition to allowance for loan losses

-

117

533

-

-

Nonrecurring noninterest expense

-

2,127

182

-

-

Taxes on nonoperating items

-

(852)

(276)

-

-

Prior period tax adjustment

-

77

-

-

-

Operating net income

$

3,174

$

2,811

$

3,065

$

230

$

2,526

Loan loss reserves

Allowance for loan losses

$

5,787

$

5,324

$

5,441

$

4,593

$

3,626

Acquired performing loans discount

3,242

3,532

3,811

4,093

4,461

Total

$

9,029

$

8,856

$

9,252

$

8,686

$

8,087

Loans receivable, gross

$

1,256,606

$

1,188,522

$

1,134,351

$

1,062,701

$

1,044,786

Allowance for loan losses to total loans receivable

0.46%

0.45%

0.48%

0.43%

0.35%

Allowance plus performing loans discount to total loans receivable

0.72%

0.75%

0.82%

0.82%

0.77%

Efficiency ratio 

Noninterest expense

$

11,835

$

14,005

$

11,280

$

10,950

$

10,997

Nonrecurring noninterest expense

-

(2,127)

(182)

-

-

Adjusted noninterest expense

$

11,835

$

11,878

$

11,098

$

10,950

$

10,997

Taxable-equivalent net interest income

$

15,575

$

14,919

$

14,022

$

13,597

$

13,146

Noninterest income

$

1,602

$

1,554

$

1,797

$

2,347

$

2,040

Gains on sales of securities

-

-

-

(241)

-

Adjusted noninterest income

$

1,602

$

1,554

$

1,797

$

2,106

$

2,040

Efficiency ratio

68.9%

85.0%

71.3%

69.7%

72.4%

Operating efficiency ratio

68.9%

72.1%

70.2%

69.7%

72.4%

Revenue and average assets per average number of employees

Interest income

$

17,769

$

17,158

$

16,245

$

15,712

$

15,195

Noninterest income

1,602

1,554

1,797

2,347

2,040

Total revenue

$

19,371

$

18,712

$

18,042

$

18,059

$

17,235

Total revenue annualized

$

78,560

$

74,238

$

71,580

$

72,434

$

69,898

Total average assets

$

1,576,419

$

1,552,264

$

1,493,667

$

1,426,124

$

1,379,656

Average number of employees

241

242

235

211

217

Revenue per average number of employees

$

326

$

307

$

305

$

343

$

322

Average assets per average number of employees

$

6,541

$

6,414

$

6,356

$

6,759

$

6,358

Tangible stockholders' equity and Tangible book value per share 

Total stockholders' equity

$

189,812

$

186,638

$

185,296

$

140,191

$

136,916

Less:  Goodwill

(249)

(249)

(249)

(249)

(249)

           Other intangible assets

(904)

(987)

(1,074)

(1,190)

(1,331)

Tangible stockholders' equity

$

188,659

$

185,402

$

183,973

$

138,752

$

135,336

Common shares outstanding

16,101

16,101

16,101

13,340

13,052

Book value per share

$

11.79

$

11.59

$

11.51

$

10.51

$

10.49

Tangible book value per share

11.72

11.51

11.43

10.40

10.37

Adjusted yield earned on loans 

Reported yield on loans

5.90%

5.84%

5.79%

5.87%

5.83%

Effect of accretion income on acquired loans

(0.14)%

(0.19)%

(0.14)%

(0.15)%

(0.24)%

Adjusted yield on loans

5.76%

5.65%

5.65%

5.72%

5.59%

Adjusted rate paid on total deposits

Reported rate paid on deposits

0.47%

0.50%

0.52%

0.54%

0.55%

Effect of premium amortization on acquired deposits

0.01%

0.00%

0.01%

0.01%

0.02%

Adjusted rate paid on deposits

0.48%

0.50%

0.53%

0.55%

0.57%

Adjusted net interest margin

Reported net interest margin

4.56%

4.24%

4.18%

4.29%

4.41%

Effect of accretion income on acquired loans

(0.12)%

(0.16)%

(0.11)%

(0.13)%

(0.21)%

Effect of premium amortization on acquired deposits and borrowings

(0.03)%

(0.03)%

(0.04)%

(0.04)%

(0.05)%

Adjusted net interest margin

4.41%

4.05%

4.03%

4.12%

4.15%

Average excess cash

Average total deposits

$

1,186,076

$

1,174,001

$

1,147,816

$

1,118,423

$

1,093,175

Borrowings due in one year or less

25,189

28,940

34,753

33,750

26,311

Total base for liquidity

$

1,211,265

$

1,202,941

$

1,182,569

$

1,152,173

$

1,119,486

Minimum liquidity level (10% of base) (a)

$

121,127

$

120,294

$

118,257

$

115,217

$

111,949

Average cash and cash equivalents (b)

204,588

271,827

262,617

239,171

210,403

Cash above liquidity level (b)-(a)

83,461

151,533

144,360

123,954

98,454

Less estimated short-term deposits

(11,353)

(24,421)

(28,440)

(24,662)

(22,260)

Average excess cash

$

72,108

$

127,112

$

115,920

$

99,292

$

76,194

Tangible equity to tangible assets 

Total stockholders' equity

$

189,812

$

186,638

$

185,296

$

140,191

$

136,916

Less:  Goodwill

(249)

(249)

(249)

(249)

(249)

           Other intangible assets

(904)

(987)

(1,074)

(1,190)

(1,331)

Tangible stockholders' equity

$

188,659

$

185,402

$

183,973

$

138,752

$

135,336

Total assets

$

1,596,739

$

1,536,691

$

1,548,045

$

1,449,214

$

1,412,871

Less:  Goodwill

(249)

(249)

(249)

(249)

(249)

           Other intangible assets

(904)

(987)

(1,074)

(1,190)

(1,331)

Tangible assets

$

1,595,586

$

1,535,455

$

1,546,722

$

1,447,775

$

1,411,291

Equity/Assets

11.89%

12.15%

11.97%

9.67%

9.69%

Tangible Equity/Tangible Assets

11.82%

12.07%

11.89%

9.58%

9.59%

 

(1)

Share and per share amounts have been restated to reflect the 7-for-1 reverse stock split completed on August 13, 2014.

 

Definitions of Non-GAAP financial measures

Operating net income excludes certain expense items.  Management believes that operating net income is important for investors looking to compare the Company's operations over time.

Allowance for loan losses plus performing loans discount to total loans receivable adds the remaining discount on acquired performing loans to the allowance for loan losses to determine the total reserves and loan discounts established against our loans.  Our management believes this metric provides useful information for investors to analyze the overall level of reserves in banks that have completed acquisitions with no allowance carryover.

Efficiency ratio is defined as total noninterest expense divided by the sum of taxable-equivalent net interest income and noninterest income.  Noninterest income is adjusted for nonrecurring gains and losses on sales of securities.  This ratio is important to investors looking for a measure of efficiency in the Company's productivity measured by the amount of revenue generated for each dollar spent.

Revenue per average number of employees is annualized total interest income and total noninterest income divided by the average number of employees during the period and measures the Company's productivity by calculating the average amount of revenue generated per employee.  Average assets per average number of employees is average assets divided by the average number of employees during the period and measures the average value of assets per employee.

Tangible stockholders' equity is defined as total equity reduced by goodwill and other intangible assets.  Tangible book value per share is tangible stockholders' equity divided by total common shares outstanding.  This measure is important to investors interested in changes from period-to-period in book value per share exclusive of changes in intangible assets. We have not considered loan servicing rights as an intangible asset for purposes of this calculation.

Adjusted yield earned on loans is our yield on loans after excluding loan accretion from our acquired loan portfolio.  Our management uses this metric to better assess the impact of purchase accounting on yield on loans, as the effect of loan discounts accretion is expected to decrease as the acquired loans mature or roll off of our balance sheet.

Adjusted rate paid on deposits is our cost of deposits after excluding amortization of premium for acquired time deposits.  Our management uses this metric to better assess the impact of purchase accounting on cost of deposits, as the effect of amortization of premium related to deposits is expected to decrease as the acquired deposits mature or roll off of our balance sheet.

Adjusted net interest margin is net interest margin after excluding loan accretion from the acquired loan portfolio and amortization of premiums for acquired time deposits and Federal Home Loan Bank advances.  Our management uses this metric to better assess the impact of purchase accounting on net interest margin, as the effect of loan discounts accretion and amortization of premium related to deposits or borrowings is expected to decrease as the acquired loans and deposits mature or roll off of our balance sheet.

Average excess cash represents the cash and cash equivalents in excess of our minimum liquidity level (defined as 10% of average total deposits plus borrowings due in one year or less), minus Company estimated short-term deposits. Starting in 2015 and based upon an historical analysis, we changed our methodology for estimating short-term deposits. This change resulted in a reduction reflected in 1Q15.

Tangible equity to tangible assets is defined as total equity reduced by goodwill and other intangible assets, divided by total assets reduced by goodwill and other intangible assets.  This measure is important to investors interested in relative changes from period-to-period in equity and total assets, each exclusive of changes in intangible assets.  We have not considered loan servicing rights as an intangible asset for purposes of this calculation.

Logo - http://photos.prnewswire.com/prnh/20140502/83297

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/c1-financial-reports-2015-first-quarter-results-300066481.html

SOURCE C1 Financial, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Earnings