Back to mobile site

C1 Financial Reports 2015 Second Quarter Results

July 16, 2015 4:30 PM EDT

ST. PETERSBURG, Fla., July 16, 2015 /PRNewswire/ -- C1 Financial, Inc. (NYSE: BNK) today reported net income of $4.7 million, or $0.29 per diluted common share for the second quarter of 2015 ("2Q15"), compared to net income of $3.2 million, or $0.20 per diluted common share for the first quarter of 2015 ("1Q15"). The net income for 2Q15 included a $2.6 million pre-tax gain on sale of land, a $1.2 million pre-tax provision for loan loss expense related to the general reserve and in addition to the allowance for net loan growth, a $393 thousand recovery related to a single loan, and a $163 thousand tax adjustment made in conjunction with our 2012 and 2013 tax audit.

MESSAGE FROM PRESIDENT & CHIEF EXECUTIVE OFFICER

Trevor Burgess, President & Chief Executive Officer of C1 Financial, Inc. stated, "We continue to execute on our plan to build the best business-focused bank in Florida, originating $177 million in new loans in the quarter and making significant progress in reducing the amount of acquired classified assets.  Entrepreneurs are choosing C1 Bank because of our speed, our differentiated service, and for our certainty of execution. Extra land purchased around our Wynwood branch appreciated greatly in a very short amount of time and we took the opportunity to book a gain that reflected positively in our tangible book value. In this extraordinary quarter, we also strengthened our balance sheet with an important increase in our allowance for loan losses related to performing loans. With the first half now behind us, we are excited to enter the second half with a strong pipeline of new clients and several great new additions to the C1 Bank management and sales teams."

2Q15 showed several positive trends in our results and included some special events:

  1. We originated $177 million in new loans in the quarter, resulting in C1 Bank originated loans outstanding up $121 million (+13%) from the prior quarter and $381 million (+57%) year-over-year. Overall loans outstanding (including acquired loans) were $1.361 billion at the end of 2Q15 (up 8.3% from the prior quarter and up 28.1% year-over-year);
  2. Unfunded commitments were $238 million at the end of 2Q15, down $7.2 million (-2.9%) during the quarter and continue to present a clear opportunity for near-term loan funding;
  3. The quarter saw $28 million growth in core deposits. Core deposits reached 78.5% of total deposits at the end of 2Q15, compared to 77.2% at the end of 1Q15. Noninterest-bearing deposits represented 26.5% of total deposits at the end of 2Q15, in line with the previous quarter. Cost of total deposits fell 3 basis points ("bps") to 0.44% when compared to 1Q15;
  4. Adjusted net interest margin (a non-GAAP measure which excludes the impact of purchase accounting accretion income) improved by 19 bps (from 4.41% for 1Q15 to 4.60% for 2Q15), reflecting the use of excess cash and enhanced by higher loan fees (resulting primarily from loan prepayment related fees);
  5. Net interest income was up $1.2 million when compared to 1Q15, driven mainly by an increase in average loan balances (despite late funding in the quarter) and higher loan fees;
  6. In 2Q15, sales of other real estate owned ("OREO") reduced our OREO balance by $2.6 million. Including the improvement in nonperforming loans, total nonperforming assets declined $4.9 million when compared to the previous quarter. Our Texas Ratio was 22.4% at the end of 2Q15, improved from 25.7% at the end of 1Q15;
  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);  
  8. Our allowance for loan losses was up 10 bps to 0.56% of total loans at the end of 2Q15, from 0.46% at the end of 1Q15;
  9. Special events in this quarter included: (i) we sold our excess parking lots surrounding our Wynwood branch in Miami for a $2.6 million pre-tax gain; (ii) we booked a $163 thousand tax expense adjustment as a result of an IRS audit (related primarily to years 2012-2013); and (iii) we increased the general reserve for performing loans of our allowance for loan losses approximately $1.2 million in addition to the allowance for net loan growth, which was partially funded by a $393 thousand large recovery (related to the shared national credit loan charged off in 2Q14), resulting in an additional net pre-tax provision for loan loss expense of $808 thousand in 2Q15.

ASSETS

Total assets at the end of 2Q15 were $1.678 billion, $81.1 million higher (+5.1%) than at the end of 1Q15, primarily funded by deposit growth ($16.2 million) and additional longer term Federal Home Loan Bank ("FHLB") borrowings ($59.0 million).

LOANS

Total loans at the end of 2Q15 were $1.361 billion, up $104.9 million (+8.3%) from the end of 1Q15. Loan growth in 2Q15 was mainly driven by strong loan originations of $177.1 million and funding of unfunded commitments, partially offset by loans paying off in the acquired portfolio, which decreased $15.9 million (-4.8%) from the end of 1Q15 to $315.2 million at the end of 2Q15. The outstanding balance of C1 Bank originated loans grew $120.7 million (+13.0%) during 2Q15. At the end of 2Q15, C1 Bank originated loans represented 77% of the loan portfolio, up from 74% at the end of 1Q15. 

DEPOSITS

Total deposits at the end of 2Q15 were $1.216 billion, an increase of $16.2 million (+1.3%) from the end of 1Q15. Core deposits were $954.1 million, or 78.5% of total deposits at the end of 2Q15, compared to $926.3 million, or 77.2% of total deposits at the end of 1Q15. The shift in the deposit mix provided for a 3 bps decline in the cost of total deposits to 0.44% in 2Q15 from 0.47% in 1Q15.

ASSET QUALITY

Nonperforming assets totaled $45.1 million at the end of 2Q15, declining $4.8 million (-9.7%) when compared to the end of 1Q15. The decline in 2Q15 was driven primarily by a reduction of $2.6 million in OREO balances as we continued to sell properties. As a percentage of total assets, nonperforming assets decreased to 2.69% at the end of 2Q15 when compared to 3.13% at the end of 1Q15. Our Texas Ratio improved to 22.4% at the end of 2Q15 from 25.7% at the end of 1Q15. At the end of 2Q15, only $340 thousand, or less than 1.0% of total nonperforming assets, were related to loans originated by C1 Bank.

Total recoveries of $681 thousand, net of charge-offs of $69 thousand, resulted in net recoveries of $612 thousand in 2Q15 (0.19% 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. The $1.3 million provision for loan losses was primarily driven by net loan growth and the above mentioned addition to general reserves for existing loans, and partially funded by our net recoveries.

Our allowance for loan losses at the end of 2Q15 was $7.7 million (representing 0.56% of total loans), compared to $5.8 million (representing 0.46% of total loans) at the end of 1Q15. On a non-GAAP basis (including remaining loan discount from acquired performing loans), the allowance plus discount amount totaled $10.7 million (representing 0.79% of total loans) at the end of 2Q15, compared to $9.0 million (representing 0.72% of total loans) at the end of 1Q15.

NET INTEREST INCOME AND MARGIN

Net interest income for 2Q15 totaled $16.8 million, up $1.2 million (+7.9%) from 1Q15, mainly driven by growth of our average loans balance combined with an improvement in our earnings assets mix.

Net interest margin for 2Q15 increased 15 bps to 4.71% from 4.56% in 1Q15, mainly driven by a 15 bps higher yield on average earning assets as we redeployed lower-yielding cash investments into higher-yielding loans, and an improvement in the deposit mix (which resulted in a 3 bps decline in the cost of total deposits when compared to the previous quarter), partially offset by higher FHLB interest expense (as we continue to borrow longer term to extend the duration of our liabilities). Strong loan fees (driven primarily by prepayments) 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 2Q15 was 4.60%, or 19 bps up from 4.41% in 1Q15.

Our excess cash (defined as our average available cash above our target liquidity level – See explanation of non-GAAP financial measures) was down to $5.6 million at the end of 2Q15, as we successfully deployed it into loans during the quarter. However, this was not fully reflected in the quarter's earning assets mix, as our average excess cash was $27.6 million for 2Q15.

NONINTEREST INCOME

Noninterest income for 2Q15 totaled $4.3 million, $2.7 million higher when compared to 1Q15. The increase was primarily due to a $2.6 million gain on the sale of land (included in gains on disposals of premises and equipment). Also impacting the increase were higher gains on sales of loans of $354 thousand (due to a higher volume of Small Business Administration ("SBA") loans sold) and income from bank-owned life insurance ("BOLI") of $166 thousand (the income from which was not fully reflected in 1Q15 as the ramp-up investment period was completed in early 2Q15). Partially offsetting the increase in noninterest income was a $300 thousand decline in gains on sales of OREO.

NONINTEREST EXPENSE & TAXES

Noninterest expense totaled $11.8 million in 2Q15, relatively flat when compared to 1Q15. Included in noninterest expense for 2Q15 were higher occupancy expenses, primarily due to our new Doral branch, and advertising expenses, primarily due to various promotional items and seasonal events. These higher expenses were mainly offset by declines in OREO related expense and professional fees. Lower OREO related expense was due to fewer OREO properties and lower professional fees were mainly due to less activity relating to OREO properties.

Our income tax expense was $3.3 million for 2Q15 and $2.0 million for 1Q15. Included in income tax expense for 2Q15 was a $163 thousand audit related tax adjustment, which increased the effective tax rate to 40.9% from 38.4% for 1Q15. Excluding this adjustment, our effective tax rate for 2Q15 was 38.9%, in line with 1Q15.

EFFICIENCY

Our efficiency ratio improved to 56.0% in 2Q15 from 68.9% in 1Q15. The efficiency ratio for 2Q15 was down from 1Q15 due to the gain on sale of land and our growth in net interest income. We also closely track annualized revenue per employee and average assets per employee, as measures of efficiency. Annualized revenue per employee was $384 thousand in 2Q15, compared to $326 thousand in 1Q15, while average assets per employee were $6.6 million in 2Q15, compared to $6.5 million in 1Q15, which reflected our efforts to achieve productivity gains as we grow our balance sheet.

NET INCOME

Net income was $4.7 million for 2Q15, compared to $3.2 million for 1Q15. This corresponded to a return on average assets of 1.18% and 0.82% for 2Q15 and 1Q15, respectively, and a return on average equity of 9.88% and 6.81% for 2Q15 and 1Q15, respectively.

CAPITAL

Our consolidated Tier 1 leverage ratio was 12.01% and total risk-based capital ratio was 13.60% as of the end of 2Q15, reflecting that we remained well capitalized under Interim Final Basel III rules. Additional capital ratios are presented in the financial tables.

OTHER EVENTS DURING 2Q15

On April 14, C1 Bank opened in Doral, its 31st banking center and fourth in Miami-Dade County.

On April 30, C1 Bank unveiled its Client Service Vehicle ("C1 Bankmobile"), primarily to be used for disaster recovery and community outreach, and at sporting and community events throughout Florida.

On June 12, C1 Bank announced that Rita Lowman, C1 Bank's Executive Vice President and Chief Operating Officer, was elected the 2017 Chairwoman elect of the Florida Bankers Association.

WEBCAST AND CONFERENCE CALL INFORMATION

C1 Financial, Inc. will host a webcast and conference call at 8:30 a.m. (ET) on July 17, 2015 to discuss second quarter 2015 results and other matters.  To access the conference call, please dial 1-888-317-6016. The live webcast audio can be heard at http://services.choruscall.com/links/bnk150717.

C1 Financial, Inc. Information

Our 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 31 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 for the five-year period ending June 30, 2014. Additional information is available at www.c1bank.com.

Forward-Looking Statements

In 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)

June 30,

March 31,

June 30,

2015

2015

2014 (1)

ASSETS

Cash and cash equivalents

$

165,200

$

182,824

$

258,944

Time deposits in other financial institutions

247

-

-

Federal Home Loan Bank stock, at cost

12,476

9,989

8,639

Loans receivable, net

1,348,185

1,245,938

1,054,785

Premises and equipment, net

63,576

64,973

62,938

Other real estate owned, net

27,686

30,321

36,278

Bank-owned life insurance

42,743

43,999

8,825

Accrued interest receivable

3,953

3,668

3,015

Core deposit intangible

824

904

1,190

Prepaid expenses

4,983

5,660

4,792

Other assets

7,933

8,463

9,808

Total assets

$

1,677,806

$

1,596,739

$

1,449,214

LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits

Noninterest bearing

$

322,173

$

318,510

$

253,148

Interest bearing

893,815

881,318

882,303

Total deposits

1,215,988

1,199,828

1,135,451

Federal Home Loan Bank advances

261,000

202,500

165,500

Other borrowings

-

-

3,000

Other liabilities

6,263

4,599

5,072

Total liabilities

1,483,251

1,406,927

1,309,023

Stockholders' equity

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

  shares authorized

16,101

16,101

13,340

Additional paid-in capital

148,122

148,122

108,404

Retained earnings

30,332

25,589

18,447

Accumulated other comprehensive income

-

-

-

Total stockholders' equity

194,555

189,812

140,191

Total liabilities and stockholders' equity

$

1,677,806

$

1,596,739

$

1,449,214

Period-end shares outstanding

16,100,966

16,100,966

13,339,837

Book value per share

$

12.08

$

11.79

$

10.51

(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

For the Six Months Ended

June 30,

March 31,

June 30,

June 30,

June 30,

2015

2015

2014 (1)

2015

2014 (1)

Interest income

Loans, including fees

$

18,899

$

17,564

$

15,468

$

36,463

$

30,453

Securities

3

3

29

6

57

Federal funds sold and other

213

202

215

415

397

Total interest income

19,115

17,769

15,712

36,884

30,907

Interest expense

Savings and interest-bearing demand deposits

631

602

518

1,233

1,026

Time deposits

677

784

984

1,461

1,966

Federal Home Loan Bank advances

996

808

599

1,804

1,143

Other borrowings

-

-

14

-

29

Total interest expense

2,304

2,194

2,115

4,498

4,164

Net interest income

16,811

15,575

13,597

32,386

26,743

Provision for loan losses

1,276

191

4,572

1,467

4,608

Net interest income after provision for loan losses

15,535

15,384

9,025

30,919

22,135

Noninterest income

Gains on sales of securities

-

-

241

-

241

Gains on sales of loans

584

230

804

814

1,548

Service charges and fees

581

567

538

1,148

1,132

Bargain purchase gain

-

-

(30)

-

11

Gains on sales of other real estate owned, net

48

348

375

396

652

Bank-owned life insurance

258

92

41

350

77

Mortgage banking fees

-

-

4

-

47

Gains on disposals of premises and equipment

2,588

2

-

2,590

-

Other noninterest income

276

363

374

639

679

Total noninterest income

4,335

1,602

2,347

5,937

4,387

Noninterest expense

Salaries and employee benefits

5,229

5,217

4,282

10,446

8,749

Occupancy expense

1,360

1,212

1,109

2,572

2,172

Furniture and equipment

740

756

641

1,496

1,281

Regulatory assessments

390

361

355

751

705

Network services and data processing

1,080

1,084

940

2,164

1,791

Printing and office supplies

71

58

88

129

193

Postage and delivery

80

84

74

164

129

Advertising and promotion

1,053

826

939

1,879

1,822

Other real estate owned related expense, net

498

593

494

1,091

1,114

Other real estate owned - valuation allowance expense

35

31

185

66

564

Amortization of intangible assets

80

83

141

163

295

Professional fees

509

698

828

1,207

1,424

Loan collection expenses

3

84

175

87

323

Other noninterest expense

717

748

699

1,465

1,385

Total noninterest expense

11,845

11,835

10,950

23,680

21,947

Income before income taxes

8,025

5,151

422

13,176

4,575

Income tax expense

3,282

1,977

192

5,259

1,819

Net Income

$

4,743

$

3,174

$

230

$

7,917

$

2,756

Weighted average shares outstanding - basic

16,100,966

16,100,966

13,232,152

16,100,966

12,868,044

Weighted average shares outstanding - diluted

16,100,966

16,100,966

13,232,152

16,100,966

12,868,044

Basic net income per share

$

0.29

$

0.20

$

0.02

$

0.49

$

0.21

Diluted net income per share

0.29

0.20

0.02

0.49

0.21

(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

June 30, 2015

March 31, 2015

June 30, 2014

Average

Average

Average

Balances (1)

Income/

Expense

Yields/

Rates

Balances (1)

Income/

Expense

Yields/

Rates

Balances (1)

Income/

Expense

Yields/

Rates

Interest-earning assets

Loans receivable (2)

$

1,286,665

$

18,899

5.89%

$

1,207,295

$

17,564

5.90%

$

1,056,231

$

15,468

5.87%

Securities available for sale and other securities

250

3

4.56%

250

3

4.56%

1,050

29

10.79%

Federal funds sold and balances at Federal Reserve Bank

132,527

93

0.28%

166,413

97

0.24%

205,689

138

0.27%

Time deposits in other financial institutions

147

-

0.43%

-

-

0.00%

-

-

0.00%

FHLB stock

11,300

120

4.26%

10,001

105

4.25%

8,320

77

3.73%

Total interest-earning assets

1,430,889

19,115

5.36%

1,383,959

17,769

5.21%

1,271,290

15,712

4.96%

Noninterest-earning assets

Cash and due from banks

36,213

38,175

33,481

Other assets (3)

148,366

154,285

121,353

Total noninterest-earning assets

184,579

192,460

154,834

Total assets

$

1,615,468

$

1,576,419

$

1,426,124

Interest-bearing liabilities

Interest-bearing deposits:

Time

$

235,998

677

1.15%

$

290,695

784

1.09%

$

365,812

984

1.08%

Money market

440,430

476

0.43%

409,553

445

0.44%

341,248

364

0.43%

Negotiable order of withdrawal (NOW)

145,027

133

0.37%

145,943

136

0.38%

143,973

132

0.37%

Savings

39,039

22

0.22%

38,788

21

0.22%

38,899

22

0.22%

Total interest-bearing deposits

860,494

1,308

0.61%

884,979

1,386

0.64%

889,932

1,502

0.68%

Other interest-bearing liabilities:

FHLB advances

233,065

996

1.72%

197,000

808

1.66%

159,028

599

1.51%

Other borrowings

-

-

0.00%

-

-

0.00%

3,000

14

1.96%

Total interest-bearing liabilities

1,093,559

2,304

0.85%

1,081,979

2,194

0.82%

1,051,960

2,115

0.81%

Noninterest-bearing liabilities and stockholders' equity:

Demand deposits

324,831

301,097

228,491

Other liabilities

4,467

4,289

5,020

Stockholders' equity

192,611

189,054

140,653

Total noninterest-bearing liabilities and stockholder's equity

521,909

494,440

374,164

Total liabilities and stockholders' equity

$

1,615,468

$

1,576,419

$

1,426,124

Interest rate spread (taxable-equivalent basis)

4.51%

4.39%

4.15%

Net interest income (taxable-equivalent basis)

$

16,811

$

15,575

$

13,597

Net interest margin (taxable-equivalent basis)

4.71%

4.56%

4.29%

Average interest-earning assets to interest-bearing liabilities

130.85%

127.91%

120.85%

(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 $1.2 million, $913 thousand and $712 thousand in the three months ended June 30, 2015, March 31, 2015 and June 30, 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.

Average Balance Sheets - Unaudited

(Dollars in thousands)

For the Six Months Ended,

June 30, 2015

June 30, 2014

Average

Average

Balances (1)

Income/

Expense

Yields/

Rates

Balances (1)

Income/

Expense

Yields/

Rates

Interest-earning assets

Loans receivable (2)

$

1,247,199

$

36,463

5.90%

$

1,049,220

$

30,453

5.85%

Securities available for sale and other securities

250

6

4.56%

657

57

17.63%

Federal funds sold and balances at Federal Reserve Bank

149,377

190

0.26%

182,103

226

0.25%

Time deposits in other financial institutions

74

-

0.47%

-

-

0.00%

FHLB stock

10,654

225

4.25%

8,250

171

4.18%

Total interest-earning assets

1,407,554

36,884

5.28%

1,240,230

30,907

5.03%

Noninterest-earning assets

Cash and due from banks

37,189

42,763

Other assets (3)

151,309

120,025

Total noninterest-earning assets

188,498

162,788

Total assets

$

1,596,052

$

1,403,018

Interest-bearing liabilities

Interest-bearing deposits:

Time

$

263,195

1,461

1.12%

$

366,247

1,966

1.08%

Money market

425,077

921

0.44%

337,181

713

0.43%

NOW

145,482

269

0.37%

144,432

270

0.38%

Savings

38,914

43

0.22%

38,452

43

0.22%

Total interest-bearing deposits

872,668

2,694

0.62%

886,312

2,992

0.68%

Other interest-bearing liabilities:

FHLB advances

215,132

1,804

1.69%

155,147

1,143

1.49%

Other borrowings

-

-

0.00%

3,000

29

1.96%

Total interest-bearing liabilities

1,087,800

4,498

0.83%

1,044,459

4,164

0.80%

Noninterest-bearing liabilities and stockholders' equity:

Demand deposits

313,030

219,557

Other liabilities

4,379

4,875

Stockholders' equity

190,843

134,127

Total noninterest-bearing liabilities and stockholder's equity

508,252

358,559

Total liabilities and stockholders' equity

$

1,596,052

$

1,403,018

Interest rate spread (taxable-equivalent basis)

4.45%

4.23%

Net interest income (taxable-equivalent basis)

$

32,386

$

26,743

Net interest margin (taxable-equivalent basis)

4.64%

4.35%

Average interest-earning assets to interest-bearing liabilities

129.39%

118.74%

(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 $2.1 million and $1.1 million in the six months ended June 30, 2015 and June 30, 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)

2Q15

1Q15

4Q14

3Q14

2Q14 (2)

Statement of Income Data

Interest income

$

19,115

$

17,769

$

17,158

$

16,245

$

15,712

Interest expense

2,304

2,194

2,239

2,223

2,115

Net interest income

16,811

15,575

14,919

14,022

13,597

Provision (reversal of provision) for loan losses

1,276

191

(1)

207

4,572

Gains on sales of securities

-

-

-

-

241

Bargain purchase gain

-

-

-

37

(30)

Total noninterest income

4,335

1,602

1,554

1,797

2,347

Total noninterest expense

11,845

11,835

14,005

11,280

10,950

Income before income taxes

8,025

5,151

2,469

4,332

422

Income tax expense

3,282

1,977

1,127

1,706

192

Net income

4,743

3,174

1,342

2,626

230

Selected Performance Metrics

Return on average assets

1.18%

0.82%

0.34%

0.70%

0.06%

Return on average equity

9.88%

6.81%

2.84%

6.47%

0.66%

Efficiency ratio (1)

56.0%

68.9%

85.0%

71.3%

69.7%

Full-time equivalent employees at period end

247

244

238

246

221

Revenue per average number of employees (1)

$

384

$

326

$

307

$

305

$

343

Average assets per average number of employees (1)

6,594

6,541

6,414

6,356

6,759

Per Share Outstanding Data

Net earnings per share

$

0.29

$

0.20

$

0.08

$

0.18

$

0.02

Diluted net earnings per share

$

0.29

$

0.20

$

0.08

$

0.18

$

0.02

Weighted average shares

16,101

16,101

16,101

14,572

13,232

Weighted average shares - diluted

16,101

16,101

16,101

14,572

13,232

Book value per share

$

12.08

$

11.79

$

11.59

$

11.51

$

10.51

Tangible book value per share (1)

$

12.02

$

11.72

$

11.51

$

11.43

$

10.40

Common shares outstanding at period end

16,101

16,101

16,101

16,101

13,340

Market value per share at period end

$

19.38

$

18.75

$

18.29

$

18.13

N/A

Market range per share:

  High

19.84

19.10

19.70

18.77

N/A

  Low

17.81

16.25

15.98

16.66

N/A

Balance Sheet Data

Cash and cash equivalents

$

165,200

$

182,824

$

185,703

$

283,741

$

258,944

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

250

250

250

250

250

Total loans

1,361,459

1,256,606

1,188,522

1,134,351

1,062,701

Loans originated by C1 Bank (Nonacquired)

1,046,227

925,511

840,275

757,529

665,615

Loans not originated by C1 Bank (Acquired)

315,232

331,095

348,247

376,822

397,086

Net deferred loan fees

(5,599)

(4,881)

(4,142)

(3,759)

(3,323)

Loans receivable, gross (3)

1,355,860

1,251,725

1,184,380

1,130,592

1,059,378

Allowance for loan losses

(7,675)

(5,787)

(5,324)

(5,441)

(4,593)

Loans receivable, net

1,348,185

1,245,938

1,179,056

1,125,151

1,054,785

Total assets

1,677,806

1,596,739

1,536,691

1,548,045

1,449,214

Total interest-bearing deposits

893,815

881,318

888,959

870,820

882,303

Total deposits

1,215,988

1,199,828

1,167,502

1,164,964

1,135,451

Borrowings

261,000

202,500

178,500

192,000

168,500

Federal Home Loan Bank

261,000

202,500

178,500

189,000

165,500

Other

-

-

-

3,000

3,000

Total liabilities

1,483,251

1,406,927

1,350,053

1,362,749

1,309,023

Total stockholders' equity

194,555

189,812

186,638

185,296

140,191

Tangible stockholders' equity (1)

193,482

188,659

185,402

183,973

138,752

Selected Average Balance Sheet Data

Loans receivable, gross (3)

$

1,286,665

$

1,207,295

$

1,145,230

$

1,098,466

$

1,056,231

Securities available for sale and other securities

250

250

250

250

1,050

Earning assets

1,430,889

1,383,959

1,395,052

1,330,762

1,271,290

Total assets

1,615,468

1,576,419

1,552,264

1,493,667

1,426,124

Total interest-bearing deposits

860,494

884,979

883,373

877,488

889,932

Total deposits

1,185,325

1,186,076

1,174,001

1,147,816

1,118,423

Borrowings

233,065

197,000

186,306

179,964

162,028

Total stockholders' equity

192,611

189,054

187,270

160,933

140,653

Yields Earned and Rates Paid

Loans receivable, gross (3)

5.89%

5.90%

5.84%

5.79%

5.87%

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

5.79%

5.76%

5.65%

5.65%

5.72%

Securities available for sale and other securities

4.56%

4.56%

4.56%

4.56%

10.79%

Earning assets

5.36%

5.21%

4.88%

4.84%

4.96%

Total interest-bearing deposits

0.61%

0.64%

0.66%

0.68%

0.68%

Total deposits

0.44%

0.47%

0.50%

0.52%

0.54%

Adjusted total deposits (1),(5)

0.45%

0.48%

0.50%

0.53%

0.55%

Borrowings

1.72%

1.66%

1.63%

1.59%

1.52%

Total interest-bearing liabilities

0.85%

0.82%

0.83%

0.83%

0.81%

Net interest margin (NIM) 

4.71%

4.56%

4.24%

4.18%

4.29%

Adjusted NIM (1),(6)

4.60%

4.41%

4.05%

4.03%

4.12%

Capital Ratios

Total capital to risk-weighted assets (7)

13.60%

14.01%

14.74%

15.45%

12.42%

Tier 1 capital to risk-weighted assets (7)

13.08%

13.59%

14.33%

14.96%

11.98%

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

13.08%

13.59%

N/A

N/A

N/A

Tier 1 leverage ratio (7)

12.01%

12.01%

11.95%

12.32%

9.73%

Tangible Equity / Tangible Assets (1)

11.54%

11.82%

12.07%

11.89%

9.58%

Equity / Assets

11.60%

11.89%

12.15%

11.97%

9.67%

Average Equity / Average Assets

11.92%

11.99%

12.06%

10.77%

9.86%

Asset Quality Data

Nonacquired nonperforming assets

$

340

$

428

$

487

$

567

$

507

Nonaccrual loans

340

428

443

523

463

Other real estate owned (OREO)

-

-

44

44

44

Nonacquired restructured loans (8)

-

-

-

-

-

Nonacquired nonperforming assets to nonacquired loans plus OREO

0.03%

0.05%

0.06%

0.07%

0.08%

Acquired nonperforming assets

$

44,804

$

49,597

$

55,323

$

58,004

$

57,224

Nonaccrual loans

17,118

19,276

20,451

20,092

20,990

OREO

27,686

30,321

34,872

37,912

36,234

Acquired restructured loans

891

900

906

913

921

Acquired nonperforming assets to acquired loans plus OREO

13.07%

13.72%

14.44%

13.99%

13.21%

Total nonperforming assets

$

45,144

$

50,025

$

55,810

$

58,571

$

57,731

Nonaccrual loans

17,458

19,704

20,894

20,615

21,453

OREO

27,686

30,321

34,916

37,956

36,278

Total restructured loans

891

900

906

913

921

Total nonperforming assets to total loans plus OREO

3.25%

3.89%

4.56%

5.00%

5.25%

Net charge-offs (recoveries)

$

(612)

$

(272)

$

116

$

(641)

$

3,605

Charge-offs

69

4

552

157

4,418

Recoveries

(681)

(276)

(436)

(798)

(813)

Asset Quality Ratios

Total nonperforming loans to loans receivable

1.28%

1.57%

1.76%

1.82%

2.02%

Total nonperforming assets to total assets

2.69%

3.13%

3.63%

3.78%

3.98%

Allowance for loan losses to nonperforming loans

43.96%

29.37%

25.48%

26.39%

21.41%

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

(0.19)%

(0.09)%

0.04%

(0.23)%

1.37%

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

(0.14)%

(0.01)%

0.02%

(0.08)%

2.46%

Allowance for loan losses to total loans receivable

0.56%

0.46%

0.45%

0.48%

0.43%

Allowance for loan losses to nonacquired loans

0.73%

0.63%

0.63%

0.72%

0.69%

Texas ratio (9)

22.4%

25.7%

29.3%

30.9%

40.3%

Loan Composition

Nonacquired loans by type

1-4 family residential real estate

$

146,192

$

132,253

$

123,421

$

116,244

$

94,675

Owner occupied commercial real estate

136,789

139,780

124,067

107,530

97,458

Nonowner occupied commercial real estate

407,654

343,539

311,239

275,598

240,886

Secured by farmland commercial real estate

52,876

54,774

57,825

59,009

60,179

Multifamily commercial real estate

26,721

26,993

27,385

26,256

26,295

Construction

135,586

92,389

88,072

75,126

52,238

Commercial

63,190

57,683

58,809

58,450

55,031

Consumer

77,219

78,100

49,457

39,316

38,853

Acquired loans by type

1-4 family residential real estate

$

90,516

$

96,758

$

100,995

$

105,083

$

110,548

Owner occupied commercial real estate

95,445

99,859

107,169

113,957

118,854

Nonowner occupied commercial real estate

83,227

86,089

88,363

95,549

98,705

Secured by farmland commercial real estate

1,941

1,977

2,013

3,242

5,584

Multifamily commercial real estate

5,040

5,140

5,516

5,941

6,437

Construction

16,985

18,738

19,364

20,069

21,092

Commercial

14,556

14,704

16,551

24,423

26,840

Consumer

7,522

7,830

8,276

8,558

9,026

New loan originations (10)

$

177,090

$

176,356

$

139,009

$

141,436

$

163,611

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

237,877

245,051

189,049

181,224

158,557

Deposit Composition

Noninterest-bearing demand

$

322,173

$

318,510

$

278,543

$

294,144

$

253,148

Interest-bearing demand/NOW

148,724

146,873

140,598

135,623

140,939

Money market and savings

483,157

460,933

435,105

398,000

383,259

Retail time

247,700

251,825

286,979

310,243

330,832

Jumbo time (11)

14,234

21,687

26,277

26,954

27,273

(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 2Q15 and 1Q15 are calculated under Interim Final Basel III rules. Ratios prior to 1Q15 are calculated under Basel I rules.

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

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

(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.

 

2Q15

1Q15

4Q14

3Q14

2Q14 (1)

Loan loss reserves

Allowance for loan losses

$

7,675

$

5,787

$

5,324

$

5,441

$

4,593

Acquired performing loans discount

3,047

3,242

3,532

3,811

4,093

Total

$

10,722

$

9,029

$

8,856

$

9,252

$

8,686

Loans receivable, gross

$

1,361,459

$

1,256,606

$

1,188,522

$

1,134,351

$

1,062,701

Allowance for loan losses to total loans receivable

0.56%

0.46%

0.45%

0.48%

0.43%

Allowance plus performing loans discount to total loans receivable

0.79%

0.72%

0.75%

0.82%

0.82%

Efficiency ratio 

Noninterest expense

$

11,845

$

11,835

$

14,005

$

11,280

$

10,950

Taxable-equivalent net interest income

$

16,811

$

15,575

$

14,919

$

14,022

$

13,597

Noninterest income

$

4,335

$

1,602

$

1,554

$

1,797

$

2,347

Gains on sales of securities

-

-

-

-

(241)

Adjusted noninterest income

$

4,335

$

1,602

$

1,554

$

1,797

$

2,106

Efficiency ratio

56.0%

68.9%

85.0%

71.3%

69.7%

Revenue and average assets per average number of employees

Interest income

$

19,115

$

17,769

$

17,158

$

16,245

$

15,712

Noninterest income

4,335

1,602

1,554

1,797

2,347

Total revenue

$

23,450

$

19,371

$

18,712

$

18,042

$

18,059

Total revenue annualized

$

94,058

$

78,560

$

74,238

$

71,580

$

72,434

Total average assets

$

1,615,468

$

1,576,419

$

1,552,264

$

1,493,667

$

1,426,124

Average number of employees

245

241

242

235

211

Revenue per average number of employees

$

384

$

326

$

307

$

305

$

343

Average assets per average number of employees

$

6,594

$

6,541

$

6,414

$

6,356

$

6,759

Tangible stockholders' equity and Tangible book value per share 

Total stockholders' equity

$

194,555

$

189,812

$

186,638

$

185,296

$

140,191

Less:  Goodwill

(249)

(249)

(249)

(249)

(249)

           Other intangible assets

(824)

(904)

(987)

(1,074)

(1,190)

Tangible stockholders' equity

$

193,482

$

188,659

$

185,402

$

183,973

$

138,752

Common shares outstanding

16,101

16,101

16,101

16,101

13,340

Book value per share

$

12.08

$

11.79

$

11.59

$

11.51

$

10.51

Tangible book value per share

12.02

11.72

11.51

11.43

10.40

Adjusted yield earned on loans 

Reported yield on loans

5.89%

5.90%

5.84%

5.79%

5.87%

Effect of accretion income on acquired loans

(0.10)%

(0.14)%

(0.19)%

(0.14)%

(0.15)%

Adjusted yield on loans

5.79%

5.76%

5.65%

5.65%

5.72%

Adjusted rate paid on total deposits

Reported rate paid on total deposits

0.44%

0.47%

0.50%

0.52%

0.54%

Effect of premium amortization on acquired deposits

0.01%

0.01%

0.00%

0.01%

0.01%

Adjusted rate paid on total deposits

0.45%

0.48%

0.50%

0.53%

0.55%

Adjusted net interest margin

Reported net interest margin

4.71%

4.56%

4.24%

4.18%

4.29%

Effect of accretion income on acquired loans

(0.09)%

(0.12)%

(0.16)%

(0.11)%

(0.13)%

Effect of premium amortization on acquired deposits and borrowings

(0.02)%

(0.03)%

(0.03)%

(0.04)%

(0.04)%

Adjusted net interest margin

4.60%

4.41%

4.05%

4.03%

4.12%

Average excess cash

Average total deposits

$

1,185,325

$

1,186,076

$

1,174,001

$

1,147,816

$

1,118,423

Borrowings due in one year or less

17,750

25,189

28,940

34,753

33,750

Total base for liquidity

$

1,203,075

$

1,211,265

$

1,202,941

$

1,182,569

$

1,152,173

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

$

120,308

$

121,127

$

120,294

$

118,257

$

115,217

Average cash and cash equivalents (b)

168,740

204,588

271,827

262,617

239,171

Cash above liquidity level (b)-(a)

48,432

83,461

151,533

144,360

123,954

Less estimated short-term deposits

(20,823)

(11,353)

(24,421)

(28,440)

(24,662)

Average excess cash

$

27,609

$

72,108

$

127,112

$

115,920

$

99,292

Tangible equity to tangible assets 

Total stockholders' equity

$

194,555

$

189,812

$

186,638

$

185,296

$

140,191

Less:  Goodwill

(249)

(249)

(249)

(249)

(249)

           Other intangible assets

(824)

(904)

(987)

(1,074)

(1,190)

Tangible stockholders' equity

$

193,482

$

188,659

$

185,402

$

183,973

$

138,752

Total assets

$

1,677,806

$

1,596,739

$

1,536,691

$

1,548,045

$

1,449,214

Less:  Goodwill

(249)

(249)

(249)

(249)

(249)

           Other intangible assets

(824)

(904)

(987)

(1,074)

(1,190)

Tangible assets

$

1,676,733

$

1,595,586

$

1,535,455

$

1,546,722

$

1,447,775

Equity/Assets

11.60%

11.89%

12.15%

11.97%

9.67%

Tangible Equity/Tangible Assets

11.54%

11.82%

12.07%

11.89%

9.58%

(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

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 that 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 total deposits is our cost of deposits after excluding amortization of premiums 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 premiums 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 premiums 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. In 2015, based on an historical analysis, we changed our methodology for estimating short-term deposits, which reduced the results beginning 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 total 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-second-quarter-results-300114477.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