Guaranty Bancorp Announces 2015 First Quarter Financial Results
Tweet
Share
E-mailGet Alerts GBNK Hot Sheet
Join SI Premium – FREE
DENVER, CO -- (Marketwired) -- 04/15/15 -- Guaranty Bancorp (NASDAQ: GBNK)
- Increased net income 43.5% in the first quarter 2015 as compared to the same quarter in 2014
- Improved return on average assets to 0.98% during the quarter as compared to 0.75% in the first quarter 2014
- Increased net interest margin to 3.84% during the quarter as compared to 3.69% in the same quarter in 2014
- Doubled quarterly cash dividend to $0.10 per share during the quarter as compared to the first quarter 2014
Guaranty Bancorp (NASDAQ: GBNK) ("we", "our" or "the Company"), a community bank holding company based in Colorado, today announced first quarter 2015 net income of $5.1 million or $0.24 per basic and diluted common share, an increase of $1.5 million or $0.07 per basic and diluted common share as compared to the first quarter 2014.
"We experienced significant improvement in our key operating metrics in the first quarter 2015 primarily due to continued loan and deposit growth and a strategic decision to significantly lower our cost of funds by prepaying $90 million in FHLB term advances at the end of 2014," said Paul W. Taylor, President and CEO. "Return on average assets improved to 0.98% for the first quarter 2015 as compared to 0.75% in the first quarter 2014. Our return on average equity increased to 9.81% as compared to 7.43% in the same quarter 2014. Additionally, our net interest margin grew to 3.84% in the first quarter 2015 due to our lower funding costs and higher loan yields. We are also pleased with the continued momentum we experienced in our loan portfolio despite the higher level of payoffs received during the quarter due to the solid Colorado economy. New loans and advances on existing commitments were $153.6 million during the first quarter 2015, reflecting the value clients place in having a locally based community bank partner. Overall we continue to support the growth of local small and medium-sized businesses together with their owners and employees."
The Company's net income increased $1.5 million, or 43.5% for the first quarter 2015, as compared to the same quarter in the prior year, due to a $2.0 million improvement in interest income; a $0.5 million decline in interest expense and a $0.5 million increase in noninterest income. The $2.0 million increase in interest income was driven by a $198.5 million increase in average loans for the quarter ended March 31, 2015 combined with a $0.7 million increase in loan fees as compared to the first quarter of 2014. The $0.5 million decrease in interest expense during the first quarter 2015, as compared to the same quarter in 2014, was mostly the result of the prepayment of $90.0 million of high-cost Federal Home Loan Bank (FHLB) term advances during the fourth quarter 2014. The $0.5 million increase in noninterest income in the first quarter 2015 as compared to the first quarter 2014 was primarily due to an increase in investment management and trust income. The Company's acquisition of Cherry Hills Investment Advisors during the third quarter 2014 contributed $0.3 million in investment management and trust income during the first quarter 2015.
Key Financial Measures Income Statement
Three Months Ended
----------------------------------------
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(Dollars in thousands, except per share
amounts)
Net income $ 5,084 $ 1,215 $ 3,542
Earnings per common share - basic $ 0.24 $ 0.06 $ 0.17
Return on average assets 0.98% 0.23% 0.75%
Return on average equity 9.81% 2.32% 7.43%
Net interest margin 3.84% 3.61% 3.69%
Efficiency ratio (1) 62.82% 64.03% 68.65%
(1) The "efficiency ratio" equals noninterest expense adjusted to exclude amortization of intangible assets, prepayment penalties on long-term debt and impairment of long-lived assets divided by the sum of tax equivalent net interest income and tax equivalent noninterest income. To calculate tax equivalent net interest income and noninterest income, the interest earned on tax exempt loans and investment securities and the income earned on bank-owned life insurance has been adjusted to reflect the amount that would have been earned had these investments been subject to normal income taxation.
Balance Sheet
March 31, December 31, Percent March 31, Percent
2015 2014 Change 2014 Change
---------- ------------ ------- ---------- -------
(Dollars in thousands, except per share amounts)
Total investments $ 452,271 $ 449,482 0.6% $ 470,847 (3.9)%
Total loans, net of
unearned loan fees 1,555,154 1,541,434 0.9% 1,362,312 14.2%
Allowance for loan
losses (22,500) (22,490) 0.0% (21,550) 4.4%
Total assets 2,145,452 2,124,778 1.0% 1,961,392 9.4%
Total deposits 1,721,881 1,685,324 2.2% 1,533,010 12.3%
Book value per
common share 9.71 9.57 1.5% 8.99 8.0%
Tangible book value
per common share 9.41 9.24 1.8% 8.72 7.9%
Equity ratio - GAAP 9.84% 9.74% 1.0% 9.94% (1.0)%
Tangible common
equity ratio 9.56% 9.43% 1.4% 9.67% (1.1)%
Total risk-based
capital ratio 13.76% 13.85% (0.6)% 14.75% (6.7)%
Assets under
management $ 706,844 $ 683,138 3.5% $ 495,328 42.7%
Net Interest Income and Margin
Three Months Ended
----------------------------------------
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(Dollars in thousands)
Net interest income $ 18,777 $ 17,680 $ 16,259
Average earning assets 1,980,717 1,941,028 1,787,778
Interest rate spread 3.72% 3.40% 3.49%
Net interest margin 3.84% 3.61% 3.69%
Net interest margin, fully tax
equivalent 3.93% 3.69% 3.78%
Average cost of interest-bearing
liabilities
(including noninterest-bearing
deposits) 0.23% 0.37% 0.39%
Average cost of deposits
(including noninterest-bearing
deposits) 0.16% 0.16% 0.16%
During the first quarter 2015, net interest margin increased by 23 basis points to 3.84%, as compared to the fourth quarter 2014 and increased 15 basis points, as compared to the first quarter 2014. The increase in net interest margin during the first quarter 2015 as compared to the fourth quarter 2014 was the result of an eight basis point increase in loan yield combined with a 14 basis point decrease in the cost of interest-bearing liabilities. The increase in loan yields during the first quarter 2015 as compared to the fourth quarter 2014 was largely due to fees recognized on the early payoff of loans during the same period. The decline in the cost of interest bearing liabilities during the first quarter 2015, as compared to the fourth quarter 2014, was the result of the prepayment of $90.0 million in FHLB high-cost term advances with a weighted average yield of 3.07% in the fourth quarter 2014. As compared to the first quarter 2014, the increase in the net interest margin during the first quarter 2015 was mostly due to a 16 basis point decline in the cost of interest-bearing liabilities due to the prepayment of the FHLB term advances.
Net interest income improved $1.1 million to $18.8 million in the first quarter 2015, as compared to the fourth quarter 2014, and increased $2.5 million as compared to the first quarter 2014. The $1.1 million increase in net interest income in the first quarter 2015 as compared to the fourth quarter 2014 was due to a $0.5 million increase in interest income, primarily due to loan fees and a $0.6 million decrease in interest expense, mostly due to the prepayment of FHLB term advances. The $2.5 million increase in net interest income in the first quarter 2015, as compared to the first quarter 2014, was due to a $2.0 million increase in interest income, driven by a 14.9% increase in average loan balances and a $0.5 million decrease in interest expense, driven by the prepayment of FHLB term advances.
Noninterest Income
The following table presents noninterest income as of the dates indicated:
Three Months Ended
--------------------------------------
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(In thousands)
Noninterest income:
Deposit service and other fees $ 2,035 $ 2,358 $ 2,066
Investment management and trust 1,334 1,231 908
Increase in cash surrender value of
life insurance 408 418 293
Gain on sale of securities - - 25
Gain on sale of SBA loans 280 447 137
Other 58 408 229
------------ ------------ ------------
Total noninterest income $ 4,115 $ 4,862 $ 3,658
============ ============ ============
Noninterest income increased $0.5 million to $4.1 million as compared to $3.7 million in the first quarter 2014 and decreased $0.7 million from $4.9 million in the fourth quarter 2014.
The $0.5 million increase in noninterest income in the first quarter 2015, as compared to the same quarter in 2014, was mostly due to a $0.4 million increase in investment management and trust income. The Company's acquisition of Cherry Hills Investment Advisors during the third quarter 2014 contributed $0.3 million to the increase in investment management and trust income during the first quarter 2015. At acquisition, Cherry Hills Investment Advisors had assets under management of $178.5 million. As compared to the fourth quarter 2014, noninterest income decreased $0.7 million primarily due to a $0.3 million decrease in deposit service and other fees; a $0.4 million decrease in other noninterest income, due to non-recurring income received in the fourth quarter 2014; and a $0.2 million decrease in gains on sale of SBA loans.
Total assets under management at March 31, 2015 were $706.8 million, an increase of $211.5 million, or 42.7% as compared to March 31, 2014.
Noninterest Expense
The following table presents noninterest expense as of the dates indicated:
Three Months Ended
--------------------------------------
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(In thousands)
Noninterest expense:
Salaries and employee benefits $ 8,604 $ 8,434 $ 8,075
Occupancy expense 1,697 1,544 1,548
Furniture and equipment 730 698 695
Amortization of intangible assets 495 654 591
Other real estate owned 41 142 56
Insurance and assessment 565 576 580
Professional fees 829 927 892
Prepayment penalty on debt
extinguishment - 5,459 -
Impairment of long-lived assets - 76 -
Other general and administrative 2,309 2,524 2,201
------------ ------------ ------------
Total noninterest expense $ 15,270 $ 21,034 $ 14,638
============ ============ ============
Noninterest expense decreased $5.8 million to $15.3 million as compared to $21.0 million in the fourth quarter 2014 and increased $0.6 million from $14.6 million in the first quarter 2014. The Company's tax equivalent efficiency ratio improved 121 basis points to 62.82% for the quarter ended March 31, 2015 as compared to 64.03% for the quarter ended December 31, 2014 and improved 583 basis points as compared to 68.65% for the quarter ended March 31, 2014.
The primary cause for the $5.8 million decrease in noninterest expense in the first quarter 2015 as compared to the fourth quarter 2014 was due to a prepayment penalty of $5.5 million incurred in connection with the prepayment of FHLB term advances in the fourth quarter 2014. Salaries and employee benefits increased $0.2 million in the first quarter 2015 as compared to the fourth quarter 2014, mostly due to increased payroll taxes as a result of the timing of the payroll cycle.
The $0.6 million increase in noninterest expense in the first quarter 2015 as compared to the first quarter 2014 included a $0.3 million increase in salaries and a $0.3 million increase in equity compensation expense. The primary driver for the increase in salaries was an increase of 6.2 average full-time equivalent employees in the first quarter 2015 as compared to the first quarter 2014. The increase in equity compensation expense was primarily due to an increase in average unvested shares outstanding during the first quarter 2015 as compared to the same quarter in 2014.
Balance Sheet
March 31, December 31, Percent March 31, Percent
2015 2014 Change 2014 Change
---------- ------------ ------- ---------- -------
(Dollars in thousands)
Total assets $2,145,452 $ 2,124,778 1.0% $1,961,392 9.4%
Average assets,
quarter-to-date 2,108,766 2,067,371 2.0% 1,907,779 10.5%
Total loans, net of
unearned loan fees 1,555,154 1,541,434 0.9% 1,362,312 14.2%
Total deposits 1,721,881 1,685,324 2.2% 1,533,010 12.3%
Equity ratio - GAAP 9.84% 9.74% 1.0% 9.94% (1.0)%
Tangible common
equity ratio 9.56% 9.43% 1.4% 9.67% (1.1)%
At March 31, 2015, the Company had total assets of $2.1 billion, reflecting a $20.7 million increase compared to December 31, 2014 and a $184.1 million increase compared to March 31, 2014. The increase in total assets during the quarter ended March 31, 2015 includes a $13.7 million increase in loans, a $5.3 million increase in bank-owned life insurance (BOLI) and a $2.8 million increase in investments. During the first quarter 2015, the Company transferred approximately $50.2 million in investments classified as "available-for-sale" to "held-to-maturity." The increases in assets were funded by a $36.6 million increase in deposits.
The following table sets forth the amount of loans outstanding at the dates indicated:
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(In thousands)
Loans held for sale $ 700 $ - $ -
Commercial and residential real
estate 1,055,219 1,049,315 904,124
Construction 72,505 66,634 67,862
Commercial 326,679 324,057 288,865
Agricultural 10,625 10,625 10,917
Consumer 60,008 60,155 60,010
SBA 27,419 30,025 30,839
Other 2,133 1,002 570
------------ ------------ ------------
Total gross loans 1,555,288 1,541,813 1,363,187
Unearned loan fees (134) (379) (875)
------------ ------------ ------------
Loans, net of unearned loan fees $ 1,555,154 $ 1,541,434 $ 1,362,312
============ ============ ============
The following table presents the changes in our loan balances at the dates indicated:
March 31, December 31, September 30, June 30, March 31,
2015 2014 2014 2014 2014
---------- ------------ ------------ ---------- ----------
(In thousands)
Beginning
balance $1,541,434 $ 1,482,268 $ 1,438,089 $1,362,312 $1,320,424
New credit
extended 95,738 106,718 93,215 107,484 96,999
Net existing
credit
advanced 57,900 71,815 78,829 54,169 36,492
Net paydowns
and
maturities (141,983) (119,854) (127,633) (87,095) (89,611)
Charge-offs
and other 2,065 487 (232) 1,219 (1,992)
---------- ------------ ------------ ---------- ----------
Loans, net
of
unearned
loan fees $1,555,154 $ 1,541,434 $ 1,482,268 $1,438,089 $1,362,312
========== ============ ============ ========== ==========
Net change -
loans
outstanding $ 13,720 $ 59,166 $ 44,179 $ 75,777 $ 41,888
During the first quarter 2015, loans net of unearned fees increased $13.7 million, comprised of a $5.9 million increase in commercial and residential real estate, a $5.9 million increase in construction loans and a $2.6 million increase in commercial loans, partially offset by a $2.6 million decline in SBA loans. First quarter 2015 net loan growth consisted of $153.6 million in new loans and new advances on existing loans, partially offset by $142.0 million in net loan pay-downs and maturities. The net loan pay-downs and maturities during the first quarter 2015 exceeded every quarter in the prior five years. In addition to contractual loan principal payments and maturities, the first quarter 2015 included $41.5 million in early payoffs related to the sale of the borrower's assets, $18.8 million in pay-downs related to revolving line of credit fluctuations, $9.8 million in pay-downs of energy-related loans, $6.6 million in early payoffs of jumbo mortgages and $2.4 million in pay-downs on classified or watch loans.
For the twelve months ended March 31, 2015, loans net of unearned fees increased by $192.8 million, or 14.2%. Net loan growth was comprised of a $151.1 million increase in commercial and residential real estate loans and a $37.8 million increase in commercial loans. The growth in loans was both the result of development of new customer relationships and growth in existing customer relationships. The utilization rate on commercial lines of credit was 37.8% at March 31, 2015 as compared to 41.0% at December 31, 2014 and 40.7% at March 31, 2014. At March 31, 2015, our energy portfolio was $45.3 million, or less than 3.0% of our total loan portfolio, and was comprised primarily of exploration and production loans, with relatively equal exposure to oil and gas. In addition, at March 31, 2015, 1-4 family residential real estate loans grew $33.0 million to $262.0 million as compared to $229.0 million at March 31, 2014 mostly due to growth in jumbo mortgage loans.
The following table sets forth the amounts of deposits outstanding at the dates indicated:
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(In thousands)
Noninterest-bearing demand $ 659,765 $ 654,051 $ 573,653
Interest-bearing demand and NOW 356,573 326,748 327,395
Money market 370,705 374,063 332,869
Savings 141,948 138,588 119,416
Time 192,890 191,874 179,677
------------ ------------ ------------
Total deposits $ 1,721,881 $ 1,685,324 $ 1,533,010
============ ============ ============
Non-maturing deposits increased $35.5 million in the first quarter 2015 as compared to the fourth quarter 2014, and increased $175.7 million, or 13.0%, as compared to the first quarter 2014. At March 31, 2015, noninterest bearing deposits as a percentage of total deposits was 38.3% as compared to 38.8% at December 31, 2014 and 37.4% at March 31, 2014.
During the first quarter 2015, securities sold under agreements to repurchase decreased by $9.6 million as compared to December 31, 2014 and decreased by $3.1 million as compared to March 31, 2014.
Total FHLB borrowings were $148.6 million at March 31, 2015 consisting of $128.6 million of overnight advances on our line of credit and a $20.0 million term note. At December 31, 2014, total FHLB borrowings consisted of $140.3 million in overnight advances and $20.0 million in term advances.
Regulatory Capital Ratios
The following table provides the capital ratios of the Company and our subsidiary bank, Guaranty Bank and Trust Company ("Bank") as of the dates presented, along with the applicable regulatory capital requirements:
Minimum
Requirement
for
Minimum "Well-
Capital Capitalized"
Requirement Institution
Ratio at Ratio at at at
March 31, December 31, March 31, March 31,
2015 2014 2015 2015
------------ ------------ ------------ ------------
Common Equity Tier 1
Risk-Based Capital
Ratio
Consolidated 11.32% N/A 4.50% N/A
Guaranty Bank and
Trust Company 12.46% N/A 4.50% 6.50%
Tier 1 Risk-Based
Capital Ratio
Consolidated 12.54% 12.60% 6.00% N/A
Guaranty Bank and
Trust Company 12.46% 12.33% 6.00% 8.00%
Total Risk-Based
Capital Ratio
Consolidated 13.76% 13.85% 8.00% N/A
Guaranty Bank and
Trust Company 13.67% 13.58% 8.00% 10.00%
Leverage Ratio
Consolidated 11.09% 11.10% 4.00% N/A
Guaranty Bank and
Trust Company 11.02% 10.86% 4.00% 5.00%
The increases in the Bank's total risk-based capital ratio, Tier 1 risk-based capital ratio and leverage ratio from December 31, 2014 to March 31, 2015 were primarily attributable to net income recorded in the first quarter 2015, partially offset by changes in risk-weighted assets including new risk-weightings as a result of the final rule on Enhanced Regulatory Capital Standards, commonly referred to as Basel III which became effective in the first quarter of 2015. The consolidated total risk-based capital ratio, Tier 1 risk-based capital ratio and leverage ratio decreased from December 31, 2014 to March 31, 2015 mostly due to certain adjustments to consolidated total risk-based capital and Tier 1 risk-based capital required under Basel III.
Asset Quality
The following table presents select asset quality data as of the dates indicated:
March 31, December 31, September 30, June 30, March 31,
2015 2014 2014 2014 2014
--------- ------------ ------------- -------- ---------
(Dollars in thousands)
Nonaccrual
loans and
leases $ 13,266 $ 12,617 $ 13,237 $ 13,884 $ 14,605
Accruing loans
past due 90
days or more
(1) - - - - -
--------- ------------ ------------- -------- ---------
Total
nonperforming
loans (NPLs) $ 13,266 $ 12,617 $ 13,237 $ 13,884 $ 14,605
Other real
estate owned
and foreclosed
assets 2,175 2,175 3,526 4,373 4,419
--------- ------------ ------------- -------- ---------
Total
nonperforming
assets (NPAs) $ 15,441 $ 14,792 $ 16,763 $ 18,257 $ 19,024
========= ============ ============= ======== =========
Total
classified
assets $ 28,637 $ 27,271 $ 32,578 $ 35,010 $ 27,176
========= ============ ============= ======== =========
Accruing loans
past due 30-89
days (1) $ 8,368 $ 1,381 $ 458 $ 1,236 $ 432
========= ============ ============= ======== =========
Charged-off
loans $ 49 $ 73 $ 80 $ 63 $ 407
Recoveries (82) (214) (278) (644) (958)
--------- ------------ ------------- -------- ---------
Net charge-
offs $ (33) $ (141) $ (198) $ (581) $ (551)
========= ============ ============= ======== =========
Provision
(credit) for
loan losses $ (23) $ (1) $ (3) $ 24 $ (6)
========= ============ ============= ======== =========
Allowance for
loan losses $ 22,500 $ 22,490 $ 22,350 $ 22,155 $ 21,550
========= ============ ============= ======== =========
Selected
ratios:
NPLs to loans,
net of
unearned loan
fees (2) 0.85% 0.82% 0.89% 0.97% 1.07%
NPAs to total
assets 0.72% 0.70% 0.81% 0.90% 0.97%
Allowance for
loan losses to
NPLs 169.61% 178.25% 168.84% 159.57% 147.55%
Allowance for
loan losses to
loans, net of
unearned loan
fees (2) 1.45% 1.46% 1.51% 1.54% 1.58%
Loans 30-89
days past due
to loans, net
of unearned
loan fees (2) 0.54% 0.09% 0.03% 0.09% 0.03%
Texas ratio (3) 6.07% 6.01% 6.89% 7.60% 8.11%
Classified
asset ratio
(4) 11.26% 11.08% 13.39% 14.58% 11.59%
(1) Past due loans include both loans that are past due with respect to
payments and loans that are past due because the loan has matured, and
is in the process of renewal, but continues to be current with respect
to payments.
(2) Loans, net of unearned loan fees, exclude loans held for sale.
(3) Texas ratio defined as total NPAs divided by subsidiary bank only Tier
1 Capital plus allowance for loan losses.
(4) Classified asset ratio defined as total classified assets to subsidiary
bank only Tier 1 Capital plus allowance for loan losses.
The following tables summarize past due loans held for investment by class as of the dates indicated:
90 Days + Total
30-89 Past Due Loans,
Days Past and Still Total Held for
March 31, 2015 Due Accruing Nonaccrual Past Due Investment
--------- --------- ----------- -------- -----------
(In thousands)
Commercial and
residential
real estate $ 7,154 $ - $ 11,592 $ 18,746 $ 1,055,127
Construction - - 986 986 72,499
Commercial 882 - - 882 326,651
Consumer 91 - 536 627 60,003
Other 241 - 152 393 40,174
--------- --------- ----------- -------- -----------
Total $ 8,368 $ - $ 13,266 $ 21,634 $ 1,554,454
========= ========= =========== ======== ===========
90 Days + Total
30-89 Past Due Loans,
Days Past and Still Total Held for
December 31, 2014 Due Accruing Nonaccrual Past Due Investment
--------- --------- ----------- -------- -----------
(In thousands)
Commercial and
residential real
estate $ 92 $ - $ 11,872 $ 11,964 $ 1,049,057
Construction - - - - 66,618
Commercial 1,080 - 18 1,098 323,977
Consumer 66 - 559 625 60,140
Other 143 - 168 311 41,642
--------- --------- ----------- -------- -----------
Total $ 1,381 $ - $ 12,617 $ 13,998 $ 1,541,434
========= ========= =========== ======== ===========
During the first quarter 2015, nonperforming assets increased by $0.6 million from December 31, 2014 and decreased $3.6 million from March 31, 2014. The increase in nonperforming assets during the first quarter 2015 was primarily the result of the transfer of a $1.0 million construction loan to nonaccrual status. Nonperforming loans at March 31, 2015 include one out-of-state loan participation with a balance of $9.8 million.
The increase in 30-89 day past due loans during the first quarter 2015, as compared to the fourth quarter 2014, was mostly due to a $6.2 million performing loan that was subsequently renewed in April 2015.
At March 31, 2015, classified assets represent 11.3% of bank-level Tier 1 Risk-based Capital plus allowance for loan losses as compared to 11.1% at December 31, 2014 and 11.6% at March 31, 2014. The increase in this ratio during the first quarter 2015 was primarily the result of the downgrade of the $1.0 million construction loan outlined above.
Net recoveries in the first quarter 2015 were immaterial as compared to net recoveries of $0.1 million in the fourth quarter 2014 and net recoveries of $0.6 million in the first quarter 2014. The coverage ratio, defined as allowance for loan losses divided by nonperforming loans, decreased from 178.3% at December 31, 2014 to 169.6% at March 31, 2015. The decrease in the coverage ratio during the first quarter 2015 reflects the transfer of the $1.0 million construction loan to nonaccrual status outlined above during the quarter.
During the quarters ended March 31, 2015 and December 31, 2014 the Company recorded immaterial credit provisions for loan losses. The Company considered recoveries, improvement in nonperforming loans, as well as loan growth when determining the adequacy of the allowance for loan losses and the resulting amount of loan loss provision to be recognized during the same quarter.
Shares Outstanding
As of March 31, 2015, the Company had 21,738,501 shares of common stock outstanding, consisting of 20,719,501 shares of voting common stock, of which 676,017 shares were in the form of unvested stock awards, and 1,019,000 shares of non-voting common stock.
Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures related to tangible assets, including tangible book value and tangible common equity, pre-tax operating earnings adjusted for (if any) provision (credit) for loan losses, OREO expenses, debt termination expense, impairments of long-lived assets, acquisition, reorganization and integration costs and securities gains and losses.
The Company discloses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company's operational performance and to enhance investors' overall understanding of the Company's core financial performance. Management believes that these non-GAAP financial measures allow for additional transparency and are used by some investors, analysts and other users of the Company's financial information as performance measures. These non-GAAP financial measures are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP. These non-GAAP financial measures presented by the Company may be different from non-GAAP financial measures used by other companies.
The following non-GAAP schedule reconciles the non-GAAP pre-tax operating earnings to GAAP net income before income taxes as of the dates indicated:
Three Months Ended
----------------------------------------
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(Dollars in thousands, except per share
amounts)
Income before income taxes $ 7,645 $ 1,509 $ 5,285
Adjusted for:
Provision (credit) for loan
losses (23) (1) (6)
Expenses (gains) related to
other real estate owned, net 41 142 56
Prepayment penalty on long term
debt - 5,459 -
Impairment of long-lived assets - 76 -
Gain on sale of securities - - (25)
------------ ------------ ------------
Pre-tax operating earnings $ 7,663 $ 7,185 $ 5,310
============ ============ ============
Weighted basic average common
shares outstanding: 21,037,325 20,968,551 20,936,295
Fully diluted average common
shares outstanding: 21,165,433 21,114,680 21,028,722
Pre-tax operating earnings per
common share-basic: $ 0.36 $ 0.34 $ 0.25
Pre-tax operating earnings per
common share-diluted: $ 0.36 $ 0.34 $ 0.25
The following non-GAAP schedules reconcile the book value per share to the tangible book value per share and the GAAP equity ratio to the tangible equity ratio as of the dates indicated:
Tangible Book Value per Common
Share
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(Dollars in thousands, except per share
amounts)
Total stockholders' equity $ 211,137 $ 206,939 $ 195,029
Less: Intangible assets (6,659) (7,154) (5,939)
------------ ------------ ------------
Tangible common equity $ 204,478 $ 199,785 $ 189,090
============ ============ ============
Number of common shares
outstanding 21,738,501 21,628,873 21,696,107
Book value per common share $ 9.71 $ 9.57 $ 8.99
Tangible book value per common
share $ 9.41 $ 9.24 $ 8.72
Tangible Common Equity Ratio
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(Dollars in thousands)
Total stockholders' equity $ 211,137 $ 206,939 $ 195,029
Less: Intangible assets (6,659) (7,154) (5,939)
------------ ------------ ------------
Tangible common equity $ 204,478 $ 199,785 $ 189,090
============ ============ ============
Total assets $ 2,145,452 $ 2,124,778 $ 1,961,392
Less: Intangible assets (6,659) (7,154) (5,939)
------------ ------------ ------------
Tangible assets $ 2,138,793 $ 2,117,624 $ 1,955,453
============ ============ ============
Equity ratio - GAAP (total
stockholders' equity / total
assets) 9.84% 9.74% 9.94%
Tangible common equity ratio
(tangible common equity /
tangible assets) 9.56% 9.43% 9.67%
About Guaranty Bancorp
Guaranty Bancorp is a $2.1 billion financial services company that operates as the bank holding company for Guaranty Bank and Trust Company, a premier Colorado community bank. The Bank provides comprehensive financial solutions to consumers and small to medium-sized businesses that value local and personalized service. In addition to loans and depository services, the Bank also offers wealth management solutions, including trust and investment management services. More information about Guaranty Bancorp can be found at www.gbnk.com.
Forward-Looking Statements
This press release contains forward-looking statements, which are included in accordance with the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terminology such as "may," "will," "should," "could," "expects," "plans," "intends," "anticipates," "believes," "estimates," "predicts," "potential," or "continue," or the negative of such terms and other comparable terminology. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the Company's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following: failure to maintain adequate levels of capital and liquidity to support the Company's operations; general economic and business conditions in those areas in which the Company operates, including the impact of global and national economic conditions on our local economy; demographic changes; competition; fluctuations in interest rates; continued ability to attract and employ qualified personnel; ability to receive regulatory approval for the bank subsidiary to declare dividends to the Company; adequacy of the allowance for loan losses, changes in credit quality and the effect of credit quality on the provision for credit losses and allowance for loan losses; changes in governmental legislation or regulation, including, but not limited to, any increase in FDIC insurance premiums; changes in accounting policies and practices; changes in business strategy or development plans; changes in the securities markets; changes in consumer spending, borrowing and savings habits; the availability of capital from private or government sources; competition for loans and deposits and failure to attract or retain loans and deposits; failure to recognize expected cost savings; changes in the financial performance and/or condition of our borrowers and the ability of our borrowers to perform under the terms of their loans and terms of other credit agreements; political instability, acts of war or terrorism and natural disasters; and additional "Risk Factors" referenced in the Company's most recent Annual Report on Form 10-K/A filed with the Securities and Exchange Commission, as supplemented from time to time. When relying on forward-looking statements to make decisions with respect to the Company, investors and others are cautioned to consider these and other risks and uncertainties. The Company can give no assurance that any goal or plan or expectation set forth in any forward-looking statement can be achieved and readers are cautioned not to place undue reliance on such statements, which speak only as of the date made. The forward-looking statements are made as of the date of this press release, and, except as may otherwise be required by law, the Company does not intend, and assumes no obligation, to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.
GUARANTY BANCORP AND SUBSIDIARIES
Unaudited Consolidated Balance Sheets
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(In thousands)
Assets
Cash and due from banks $ 31,649 $ 32,441 $ 35,311
Securities available for sale, at
fair value 295,700 346,146 399,679
Securities held to maturity 141,969 88,514 54,021
Bank stocks, at cost 14,602 14,822 17,147
------------ ------------ ------------
Total investments 452,271 449,482 470,847
------------ ------------ ------------
Loans held for sale 700 - -
Loans, held for investment, net of
unearned loan fees 1,554,454 1,541,434 1,362,312
Less allowance for loan losses (22,500) (22,490) (21,550)
------------ ------------ ------------
Net loans, held for
investment 1,531,954 1,518,944 1,340,762
------------ ------------ ------------
Premises and equipment, net 48,400 45,937 47,538
Other real estate owned and
foreclosed assets 2,175 2,175 4,419
Other intangible assets, net 6,659 7,154 5,939
Bank owned life insurance 47,795 42,456 31,652
Other assets 23,849 26,189 24,924
------------ ------------ ------------
Total assets $ 2,145,452 $ 2,124,778 $ 1,961,392
============ ============ ============
Liabilities and Stockholders'
Equity
Liabilities:
Deposits:
Noninterest-bearing demand $ 659,765 $ 654,051 $ 573,653
Interest-bearing demand and
NOW 356,573 326,748 327,395
Money market 370,705 374,063 332,869
Savings 141,948 138,588 119,416
Time 192,890 191,874 179,677
------------ ------------ ------------
Total deposits 1,721,881 1,685,324 1,533,010
------------ ------------ ------------
Securities sold under agreement to
repurchase and federal funds
purchased 23,922 33,508 27,045
Federal Home Loan Bank term notes 20,000 20,000 110,000
Federal Home Loan Bank line of
credit borrowing 128,600 140,300 63,017
Subordinated debentures 25,774 25,774 25,774
Securities purchased, not yet
settled 2,284 - -
Interest payable and other
liabilities 11,854 12,933 7,517
------------ ------------ ------------
Total liabilities 1,934,315 1,917,839 1,766,363
------------ ------------ ------------
Stockholders' equity:
Common stock and additional
paid-in capital - common stock 710,241 709,365 706,973
Accumulated deficit (393,193) (396,172) (402,998)
Accumulated other comprehensive
loss (2,466) (3,127) (6,111)
Treasury stock (103,445) (103,127) (102,835)
------------ ------------ ------------
Total stockholders' equity 211,137 206,939 195,029
------------ ------------ ------------
Total liabilities and
stockholders' equity $ 2,145,452 $ 2,124,778 $ 1,961,392
============ ============ ============
GUARANTY BANCORP AND SUBSIDIARIES
Unaudited Consolidated Statements of Operations
Three Months Ended March 31,
-----------------------------
2015 2014
-------------- --------------
(In thousands, except share
and per share data)
Interest income:
Loans, including fees $ 16,806 $ 14,734
Investment securities:
Taxable 2,123 2,332
Tax-exempt 702 645
Dividends 222 169
Federal funds sold and other 1 1
-------------- --------------
Total interest income 19,854 17,881
-------------- --------------
Interest expense:
Deposits 668 580
Securities sold under agreement to
repurchase andfederal funds purchased 11 8
Borrowings 199 836
Subordinated debentures 199 198
-------------- --------------
Total interest expense 1,077 1,622
-------------- --------------
Net interest income 18,777 16,259
Provision (credit) for loan losses (23) (6)
-------------- --------------
Net interest income, after provision for
loan losses 18,800 16,265
Noninterest income:
Deposit service and other fees 2,035 2,066
Investment management and trust 1,334 908
Increase in cash surrender value of life
insurance 408 293
Gain on sale of securities - 25
Gain on sale of SBA loans 280 137
Other 58 229
-------------- --------------
Total noninterest income 4,115 3,658
Noninterest expense:
Salaries and employee benefits 8,604 8,075
Occupancy expense 1,697 1,548
Furniture and equipment 730 695
Amortization of intangible assets 495 591
Other real estate owned, net 41 56
Insurance and assessments 565 580
Professional fees 829 892
Other general and administrative 2,309 2,201
-------------- --------------
Total noninterest expense 15,270 14,638
-------------- --------------
Income before income taxes 7,645 5,285
Income tax expense 2,561 1,743
-------------- --------------
Net income $ 5,084 $ 3,542
============== ==============
Earnings per common share-basic: $ 0.24 $ 0.17
Earnings per common share-diluted: 0.24 0.17
Dividend declared per common share: $ 0.10 $ 0.05
Weighted average common shares outstanding-
basic: 21,037,325 20,936,295
Weighted average common shares outstanding-
diluted: 21,165,433 21,028,722
GUARANTY BANCORP AND SUBSIDIARIES
Unaudited Consolidated Average Balance Sheets
QTD Average
--------------------------------------
March 31, December 31, March 31,
2015 2014 2014
------------ ------------ ------------
(In thousands)
Assets
Interest earning assets
Loans, net of unearned loan fees $ 1,529,619 $ 1,481,748 $ 1,331,154
Securities 448,764 452,200 454,442
Other earning assets 2,334 7,080 2,182
------------ ------------ ------------
Average earning assets 1,980,717 1,941,028 1,787,778
Other assets 128,049 126,343 120,001
------------ ------------ ------------
Total average assets $ 2,108,766 $ 2,067,371 $ 1,907,779
============ ============ ============
Liabilities and Stockholders' Equity
Average liabilities:
Average deposits:
Noninterest-bearing deposits $ 647,184 $ 637,551 $ 548,272
Interest-bearing deposits 1,045,330 1,034,401 960,442
------------ ------------ ------------
Average deposits 1,692,514 1,671,952 1,508,714
Other interest-bearing liabilities 192,618 175,203 196,182
Other liabilities 13,524 12,192 9,434
------------ ------------ ------------
Total average liabilities 1,898,656 1,859,347 1,714,330
Average stockholders' equity 210,110 208,024 193,449
------------ ------------ ------------
Total average liabilities and
stockholders' equity $ 2,108,766 $ 2,067,371 $ 1,907,779
============ ============ ============
Contacts: Paul W. Taylor President and Chief Executive Officer Guaranty Bancorp 1331 Seventeenth Street, Suite 200 Denver, CO 80202 (303) 293-5563 Christopher G. Treece E.V.P., Chief Financial Officer and Secretary Guaranty Bancorp 1331 Seventeenth Street, Suite 200 Denver, CO 80202 (303) 675-1194
Source: Guaranty Bancorp
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Evolution Petroleum closes $16M Midland Basin royalty acquisition
- Vox Royalty agrees to buy two Australian royalties for A$3.4M
- LivePerson adjourns stockholder vote on SoundHound AI merger to Sept. 2
Create E-mail Alert Related Categories
Press ReleasesRelated Entities
Dividend, FDIC, Earnings, Definitive AgreementSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!
