Attached files

file filename
EX-99.1 - EX-99.1 - Green Bancorp, Inc.gnbc-20140911ex9915dca0d.pdf
8-K - 8-K - Green Bancorp, Inc.gnbc-20140911x8k.htm

 

Green Bancorp logo

Media Contact:

Mike Barone

713-275-8243

mbarone@greenbank.com 

 

Investor Relations:

713-275-8220
investors@greenbank.com

PRESS RELEASE

FOR IMMEDIATE RELEASE

 

Green  Bancorp, Inc.  Reports Second Quarter 2014 Earnings

2014 Second Quarter Highlights

·

Second quarter 2014 earnings per share (diluted) increased 37.5% to $0.22 compared with the second quarter 2013

·

 Net income was $4.7 million, a  $1.3 million or 40.1%  increase compared with the second quarter 2013

·

 Nonperforming assets remain low at 1.03% of second quarter total assets

·

 Loans increased $172.7 million or 13.7% to $1.4 billion compared with the second quarter 2013

·

 Deposits increased $50.3 million or 3.4% to $1.5 billion compared with the second quarter 2013

Houston, TXSept 11, 2014 –  Green Bancorp, Inc. (NASDAQ: GNBC), the bank holding company that operates Green Bank, N.A., today announced results for its quarter ended June 30, 2014.  The Company reported net income for the quarter of $4.7 million, or $0.22 per diluted common share, compared to net income of $3.3 million or $0.16 per diluted common share, an increase in net income of $1.3 million, or 40.1%,  reported for the same period in 2013.

“I am pleased to report strong second quarter earnings and continued growth. Following our successful initial public offering completed in August, we are positioned to energize our ongoing acquisition strategy with a strong public currency and capitalize on the organic opportunity existing in our target markets utilizing our portfolio banker growth strategy,” said Manny Mehos, Chairman and Chief Executive Officer of Green Bancorp.

Green Bancorp’s management uses certain non−GAAP (generally accepted accounting principles) financial measures to evaluate its performance. Specifically, Green Bancorp reviews tangible book value per common share and the tangible common equity to tangible assets ratio.  Green Bancorp has included in this Earnings Release information related to these non-GAAP financial measures for the applicable periods presented. Please refer to the “Notes to Financial Highlights” at the end of this Earnings Release for a reconciliation of these non-GAAP financial measures. 

Results of operations for the three months ended June 30, 2014 

For the three months ended June 30, 2014, net income was $4.7 million, compared with $3.3 million for the same period in 2013. Net income per diluted common share was $0.22 for the three months ended June 30, 2014, compared with $0.16 for the same period in 2013. The increase in net income was principally due to increased interest income resulting from growth in loans. Other factors also contributed to the increase, including a decrease in interest expense, increase in noninterest income and a decrease in provision for loan losses, offset by increases in noninterest expense and provision for income taxes. Returns on average assets and average common equity, each on an annualized basis, for the three months ended June 30, 2014 were 1.05% and 9.12%, respectively. Green Bancorp’s efficiency ratio, which represents noninterest expense divided by the sum of net interest income and noninterest income, was 61.0% for the three months ended June 30, 2014.


 

 

Net interest income before provision for loan losses for the quarter ended June 30, 2014 increased 18.7% to $16.7 million, compared with $14.1 million during the same period in 2013. The increase was primarily due to the 13.6% increase in average loan volume, an 11 basis point decrease in the cost of interest-bearing deposits and the $116 thousand decrease in interest expense on other borrowed funds resulting from pay-down of term borrowings. The net interest margin for the three months ended June 30, 2014 increased to 3.87%, compared with 3.43% for the same period in 2013 and increased from 3.79% for the three months ended March 31, 2014. Net interest income before provision for loan losses during the quarter ended June 30, 2014 increased 6.6% or $1.0 million to $16.7 million, compared with $15.7 million during the three months ended March 31, 2014, primarily due to the 3.1% increase in average loan volume and deferred origination fee income earned on loans paid off before maturity.  

Noninterest income increased $453 thousand, or 29.7%, to $2.0 million for the three months ended June 30, 2014, compared with $1.5 million for the same period in 2013. This increase was primarily due to the $258 thousand, or 48.2%, increase in gain on sale of government guaranteed portion of loans and the $184 thousand, or 40.9%, increase in customer service fees.  When comparing the three months ended June 30, 2014 to the three months ended March 31, 2014, noninterest income increased $371 thousand, or 23.1%, primarily due to the $363 thousand, or 84.4%, increase in gain on sales of the government guaranteed portion of certain loans.

Noninterest expense increased $1.3 million, or 12.9%, to $11.4 million for the three months ended June 30, 2014, compared with $10.1 million for the same period in 2013. This increase was primarily due to a $916 thousand increase in professional expenses related to M&A activities, and a $635 thousand increase in salaries and employee benefits resulting primarily from increased staffing levels.  When comparing the three months ended June 30, 2014 to the three months ended March 31, 2014, noninterest expense increased 7.5%, or $799 thousand, primarily due to an increase of $987 thousand in professional expenses related to M&A activities.

Loans at June 30, 2014 were $1.4 billion, an increase of $172.7 million, or 13.7%, compared with $1.3 billion at June 30, 2013, primarily due to continued loan generation within our target markets.  Loans at June 30, 2014 increased $29.4 million, or 2.1%, from March 31, 2014 due mainly to the continued marketing activity of our portfolio bankers within our target markets.  Average loans increased 13.6% or $169.8 million to $1.4 billion for the quarter ended June 30, 2014, compared with $1.2 billion for the same period in 2013. Average loans for the quarter ended June 30, 2014 increased 3.1% or $42.4 million from the quarter ended March 31, 2014.

Deposits at June 30, 2014 were $1.5 billion, an increase of $50.3 million, or 3.4%, compared to June 30, 2013, primarily due to our customer focused strategy resulting in an increase in our commercial deposits, public deposits, and bankruptcy trustee deposits after allowing certain promotional deposits to run off at the end of 2013 and early 2014.  Deposits at June 30, 2014 increased $48.1 million or 3.2% from March 31, 2014 due primarily to our continuing deposit marketing strategy focusing on commercial, public and bankruptcy trustee deposits.    Average deposits increased 2.1% or $31.4 million to $1.5 billion for the quarter ended June 30, 2014, compared with the same period of 2013. Average deposits for the quarter ended June 30, 2014 increased 4.3% or $62.3 million compared with the quarter ended March 31, 2014.

Results of operations for the six months ended June 30, 2014 

For the six months ended June 30, 2014, net income was $8.2 million, compared with $6.0 million for the same period in 2013. Net income per diluted common share was $0.39 for the six months ended June 30, 2014, compared with $0.29 for the same period in 2013. The increase in net income was principally due to increased interest income resulting from growth in loans. Other factors also contributed to the increase, including a decrease in interest expense, increase in noninterest income and a decrease in provision for loan losses, offset by increases in noninterest expense and provision for income taxes. Returns on average assets and average common equity, each on an annualized basis, for the six months ended June 30, 2014 were 0.94% and 8.10%, respectively. Green Bancorp’s efficiency ratio was 61.2% for the six months ended June 30, 2014.

2

 


 

 

Net interest income before provision for loan losses for the six months ended June 30, 2014, increased $5.0 million or 18.3% to $32.4 million, compared with $27.4 million during the same period in 2013. The increase was primarily due to the 15.0% increase in average loan volume, an 11 basis point decrease in the cost of interest-bearing deposits and the $224 thousand decrease in interest expense on other borrowed funds resulting from the pay-down of term borrowings, partially offset by a 15 basis point decrease in loan yields. The net interest margin for the six months ended June 30, 2014 increased to 3.84%, compared with 3.39% for the same period in 2013.

Noninterest income increased $1.0 million or 38.3% to $3.6 million for the six months ended June 30, 2014, compared with $2.6 million for the same period in 2013. This increase was primarily due to the $431 thousand increase in gain on sale of the guaranteed portion of certain loans, the $376 thousand increase in miscellaneous loan fees primarily prepayment fees, and the $285 thousand increase in customer service fees primarily related to bankruptcy trustee and commercial account treasury management service charges.

Noninterest expense increased $2.5 million or 12.7% to $22.0 million for the six months ended June 30, 2014, compared with $19.5 million for the same period in 2013. This increase was primarily due to an increase in salaries and employee benefits of $1.3 million or 10.5% resulting from increased staffing levels and increased compensation due to our portfolio banker compensation program and general merit compensation increases and the $933 thousand increase in professional expenses related to M&A activities.

Average loans increased 15.0% or $181.7 million to $1.4 billion for the six months ended June 30, 2014, compared with $1.2 billion for the same period in 2013.  Average deposits increased 1.2% or $17.2 million to $1.5 billion for the six months ended June 30, 2014, compared with the same period of 2013.

Asset Quality 

Nonperforming assets totaled $18.6 million or 1.03% of period end total assets at June 30, 2014, compared with $27.5 million or 1.62% of period end total assets at June 30, 2013, and $19.3 million or 1.10% of period end total assets at March 31, 2014. Accruing loans classified as troubled debt restructures and included in the nonperforming asset totals were $4.0 million at June 30, 2014, compared with $6.6 million at June 30, 2013.  The allowance for loan losses was 1.10% of total loans at June 30, 2014, compared with 1.15% of total loans at June 30, 2013 and 1.08% of total loans at March 31, 2014.

The Company recorded no provision for loan losses for the three months ended June 30, 2014 following recoveries related to previously charged-off loans of $640 thousand received in the second quarter.  The Company recorded a provision for loan losses of  $1.2 million for the three months ended March 31, 2014 and $346 thousand for the three months ended June 30, 2013. The provision for loan losses was $1.2 million for the six months ended June 30, 2014, compared with $1.1 million for the six months ended June 30, 2013.

Net recoveries were $586 thousand for the three months ended June 30, 2014, compared with net charge offs of $2.5 million for the three months ended March 31, 2014 and net charge offs of $1.2 million for the three months ended June 30, 2013. Net charge offs were $1.9 million for the six months ended June 30, 2014, compared with $737 thousand for the six months ended June 30, 2013.

Acquisition of SP Bancorp, Inc.

On May 5, 2014,  Green Bancorp entered into a definitive agreement to acquire SP Bancorp, Inc. (“SP Bancorp”) and its wholly-owned subsidiary, Share Plus Bank (“Share Plus”) headquartered in Plano, Texas. Share Plus operates three banking offices in the Dallas, Texas MSA and one banking office in Louisville, Kentucky. As of June 30, 2014,  SP Bancorp, on a consolidated basis, reported total assets of $335.1 million, total loans of $250.2 million and total deposits of $269.0 million.    Green Bancorp has received all requisite regulatory approvals and the closing is scheduled to occur in the fourth quarter of 2014 pending SP Bancorp shareholder approval and satisfaction of other customary closing conditions.

3

 


 

 

Conference Call

As previously announced, Green Bancorp will hold a conference call today,  September 11, 2014, to discuss its second quarter 2014 results at 5:00  p.m. (Eastern Time).  The conference call can be accessed live over the phone by dialing 1-877-407-0789, or for international callers, 1-201-689-8562 and requesting to be joined to the Green Bancorp Second Quarter 2014 Earnings Conference Call.  A replay will be available starting at 8:00 pm EST on September 11, 2014 and can be accessed by dialing 1-877-870-5176, or for international callers, 1-858-384-5517.  The passcode for the replay is 13590155.  The replay will be available until 11:59 pm EST on September 18, 2014.

Interested investors and other parties may also listen to a simultaneous webcast of the conference call by logging onto the Investor Relations section of the Company's website at investors.greenbank.com.  The online replay will remain available for a limited time beginning immediately following the call.

To learn more about Green Bancorp, please visit the company's web site at www.greenbank.com.  Green Bancorp uses its web site as a channel of distribution for material Company information.  Financial and other material information regarding Green Bancorp is routinely posted on the Company's web site and is readily accessible.

About Green Bancorp, Inc.

Headquartered in Houston, Green Bancorp, Inc. is a bank holding company that operates Green Bank, N.A., in Houston, Dallas and Austin. Commercial-focused, Green Bank is a nationally chartered bank regulated by the Office of the Comptroller of the Currency, a division of the Department of the Treasury of the United States.

 

Forward Looking Statement

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995: This release contains, and the remarks by Green Bancorp’s management on the conference call may contain, forward-looking statements within the meaning of the securities laws that are based on current expectations, assumptions, estimates and projections about Green Bancorp and its subsidiaries. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, many of which are outside of Green Bancorp’s control, which may cause actual results to differ materially from those expressed or implied by the forward-looking statements. These risks and uncertainties include but are not limited to whether Green Bancorp can: successfully identify acquisition targets and integrate the businesses of acquired companies and banks; continue to sustain its current internal growth rate or total growth rate; provide products and services that appeal to its customers; continue to have access to debt and equity capital markets; and achieve its sales objectives. Other risks include, but are not limited to: the possibility that credit quality could deteriorate; actions of competitors; changes in laws and regulations (including changes in governmental interpretations of regulations and changes in accounting standards); a deterioration or downgrade in the credit quality and credit agency ratings of the securities in Green Bancorp’s securities portfolio; customer and consumer demand, including customer and consumer response to marketing; effectiveness of spending, investments or programs; fluctuations in the cost and availability of supply chain resources; economic conditions, including currency rate fluctuations and interest rate fluctuations; and weather. These and various other factors are discussed in Green Bancorp’s Final Prospectus on Form 424(b)(4) and other reports and statements Green Bancorp has filed with the SEC. Copies of the SEC filings for Green Bancorp may be downloaded from the Internet at no charge from investors.greenbank.com.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Jun 30, 2014

    

Mar 31, 2014

    

Dec 31, 2013

    

Sep 30, 2013

    

Jun 30, 2013

 

 

 

(Dollars in thousands)

 

Period End Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

68,329 

 

$

42,561 

 

$

34,757 

 

$

120,136 

 

$

137,491 

 

Securities

 

 

253,208 

 

 

250,878 

 

 

255,515 

 

 

255,415 

 

 

247,287 

 

Other investments

 

 

8,865 

 

 

8,862 

 

 

7,730 

 

 

6,419 

 

 

6,412 

 

Loans held for investment

 

 

1,433,702 

 

 

1,404,275 

 

 

1,359,415 

 

 

1,270,559 

 

 

1,261,015 

 

Allowance for loan losses

 

 

(15,705)

 

 

(15,119)

 

 

(16,361)

 

 

(14,874)

 

 

(14,541)

 

Goodwill

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

Core deposit intangibles, net

 

 

862 

 

 

923 

 

 

984 

 

 

1,046 

 

 

1,107 

 

Real estate acquired through foreclosure

 

 

4,863 

 

 

6,690 

 

 

6,690 

 

 

6,841 

 

 

7,353 

 

Premises and equipment, net

 

 

21,326 

 

 

21,476 

 

 

21,365 

 

 

20,849 

 

 

20,316 

 

Other assets

 

 

16,742 

 

 

15,345 

 

 

17,360 

 

 

15,011 

 

 

16,078 

 

Total assets

 

$

1,807,864 

 

$

1,751,563 

 

$

1,703,127 

 

$

1,697,074 

 

$

1,698,190 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

342,617 

 

$

290,782 

 

$

282,227 

 

$

268,123 

 

$

278,108 

 

Interest-bearing transaction and savings deposits

 

 

613,954 

 

 

621,879 

 

 

590,795 

 

 

617,601 

 

 

619,500 

 

Certificates and other time deposits

 

 

578,001 

 

 

573,779 

 

 

574,350 

 

 

597,577 

 

 

586,648 

 

Total deposits

 

 

1,534,572 

 

 

1,486,440 

 

 

1,447,372 

 

 

1,483,301 

 

 

1,484,256 

 

Securities sold under agreements to repurchase

 

 

5,617 

 

 

8,383 

 

 

2,583 

 

 

3,296 

 

 

1,301 

 

Other borrowed funds

 

 

51,835 

 

 

46,846 

 

 

46,858 

 

 

7,596 

 

 

14,775 

 

Other liabilities

 

 

7,088 

 

 

6,294 

 

 

7,096 

 

 

6,508 

 

 

5,675 

 

Total liabilities

 

 

1,599,112 

 

 

1,547,963 

 

 

1,503,909 

 

 

1,500,701 

 

 

1,506,007 

 

Shareholders' equity

 

 

208,752 

 

 

203,600 

 

 

199,218 

 

 

196,373 

 

 

192,183 

 

Total liabilities and equity

 

$

1,807,864 

 

$

1,751,563 

 

$

1,703,127 

 

$

1,697,074 

 

$

1,698,190 

 

 

 

 

 

 

 

 

4

 


 

Green Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Three Months Ended

 

As of and for the

Six Months Ended

 

 

    

Jun 30,
2014

    

Mar 31,
2014

    

Dec 31,
2013

    

Sep 30,
2013

    

Jun 30,
2013

    

2014

    

2013

 

 

 

(Dollars in thousands)

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

17,986 

 

$

16,976 

 

$

16,970 

 

$

16,121 

 

$

16,025 

 

$

34,962 

 

$

31,313 

 

Securities

 

 

1,024 

 

 

1,029 

 

 

964 

 

 

870 

 

 

779 

 

 

2,053 

 

 

1,537 

 

Other investments

 

 

81 

 

 

78 

 

 

77 

 

 

80 

 

 

78 

 

 

159 

 

 

156 

 

Federal funds sold

 

 

 -

 

 

 -

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Deposits in financial institutions

 

 

32 

 

 

24 

 

 

77 

 

 

75 

 

 

97 

 

 

56 

 

 

218 

 

Total interest income

 

 

19,123 

 

 

18,107 

 

 

18,089 

 

 

17,146 

 

 

16,979 

 

 

37,230 

 

 

33,224 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction and savings deposits

 

 

621 

 

 

577 

 

 

709 

 

 

708 

 

 

776 

 

 

1,198 

 

 

1,793 

 

Certificates and other time deposits

 

 

1,760 

 

 

1,810 

 

 

1,984 

 

 

2,044 

 

 

1,975 

 

 

3,570 

 

 

3,761 

 

Other borrowed funds

 

 

36 

 

 

44 

 

 

17 

 

 

100 

 

 

150 

 

 

80 

 

 

301 

 

Total interest expense

 

 

2,417 

 

 

2,431 

 

 

2,710 

 

 

2,852 

 

 

2,901 

 

 

4,848 

 

 

5,855 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

16,706 

 

 

15,676 

 

 

15,379 

 

 

14,294 

 

 

14,078 

 

 

32,382 

 

 

27,369 

 

Provision for loan losses

 

 

 -

 

 

1,223 

 

 

1,247 

 

 

(1)

 

 

346 

 

 

1,223 

 

 

1,127 

 

Net interest income after provisions for loan losses

 

 

16,706 

 

 

14,453 

 

 

14,132 

 

 

14,295 

 

 

13,732 

 

 

31,159 

 

 

26,242 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

634 

 

 

531 

 

 

476 

 

 

470 

 

 

450 

 

 

1,165 

 

 

880 

 

Loan fees

 

 

462 

 

 

550 

 

 

339 

 

 

295 

 

 

327 

 

 

1,012 

 

 

636 

 

Gain on sale of guaranteed portion of loans, net

 

 

793 

 

 

430 

 

 

197 

 

 

240 

 

 

535 

 

 

1,223 

 

 

792 

 

Other

 

 

89 

 

 

96 

 

 

95 

 

 

107 

 

 

213 

 

 

185 

 

 

285 

 

Total noninterest income

 

 

1,978 

 

 

1,607 

 

 

1,107 

 

 

1,112 

 

 

1,525 

 

 

3,585 

 

 

2,593 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

7,149 

 

 

6,931 

 

 

6,245 

 

 

6,629 

 

 

6,514 

 

 

14,080 

 

 

12,744 

 

Occupancy

 

 

1,172 

 

 

1,133 

 

 

1,226 

 

 

1,189 

 

 

1,178 

 

 

2,305 

 

 

2,310 

 

Professional and regulatory fees

 

 

1,767 

 

 

780 

 

 

848 

 

 

762 

 

 

851 

 

 

2,547 

 

 

1,614 

 

Data processing

 

 

389 

 

 

388 

 

 

363 

 

 

347 

 

 

359 

 

 

777 

 

 

719 

 

Software license and maintenance

 

 

341 

 

 

315 

 

 

278 

 

 

258 

 

 

232 

 

 

656 

 

 

429 

 

Marketing

 

 

196 

 

 

172 

 

 

101 

 

 

242 

 

 

131 

 

 

368 

 

 

262 

 

Loan related

 

 

85 

 

 

117 

 

 

357 

 

 

229 

 

 

132 

 

 

202 

 

 

227 

 

Real estate acquired by foreclosure

 

 

62 

 

 

169 

 

 

29 

 

 

(552)

 

 

(9)

 

 

231 

 

 

(72)

 

Other

 

 

235 

 

 

592 

 

 

1,275 

 

 

633 

 

 

703 

 

 

827 

 

 

1,273 

 

Total noninterest expense

 

 

11,396 

 

 

10,597 

 

 

10,722 

 

 

9,737 

 

 

10,091 

 

 

21,993 

 

 

19,506 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

7,288 

 

 

5,463 

 

 

4,517 

 

 

5,670 

 

 

5,166 

 

 

12,751 

 

 

9,329 

 

Provision for income taxes

 

 

2,614 

 

 

1,975 

 

 

1,453 

 

 

2,109 

 

 

1,830 

 

 

4,589 

 

 

3,344 

 

Net income

 

$

4,674 

 

$

3,488 

 

$

3,064 

 

$

3,561 

 

$

3,336 

 

$

8,162 

 

$

5,985 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Three Months Ended

 

As of and for the

Six Months Ended

 

 

    

Jun 30,
2014

    

Mar 31,
2014

    

Dec 31,
2013

    

Sep 30,
2013

    

Jun 30,
2013

    

2014

    

2013

 

 

 

(In thousands, except per share data)

 

Per Share Data (Common Stock):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.22 

 

$

0.17 

 

$

0.15 

 

$

0.17 

 

$

0.16 

 

$

0.39 

 

$

0.29 

 

Diluted earnings per share

 

 

0.22 

 

 

0.17 

 

 

0.15 

 

 

0.17 

 

 

0.16 

 

 

0.39 

 

 

0.29 

 

Book value per common share

 

 

10.05 

 

 

9.80 

 

 

9.59 

 

 

9.46 

 

 

9.26 

 

 

10.05 

 

 

9.26 

 

Tangible book value per common share (1)

 

 

9.25 

 

 

9.00 

 

 

8.79 

 

 

8.66 

 

 

8.45 

 

 

9.25 

 

 

8.45 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at period end

 

 

20,780 

 

 

20,780 

 

 

20,771 

 

 

20,748 

 

 

20,748 

 

 

20,780 

 

 

20,748 

 

Weighted average basic shares outstanding for the period

 

 

20,780 

 

 

20,775 

 

 

20,749 

 

 

20,748 

 

 

20,748 

 

 

20,778 

 

 

20,748 

 

Weighted average diluted shares outstanding for the period

 

 

20,936 

 

 

20,907 

 

 

20,881 

 

 

20,836 

 

 

20,834 

 

 

20,921 

 

 

20,803 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Performance Metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

1.05 

%

 

0.82 

%

 

0.71 

%

 

0.84 

%

 

0.79 

%

 

0.94 

%

 

0.72 

%

Return on average equity

 

 

9.12 

 

 

7.04 

 

 

6.15 

 

 

7.29 

 

 

6.98 

 

 

8.10 

 

 

6.34 

 

Efficiency ratio

 

 

60.99 

 

 

61.31 

 

 

65.04 

 

 

63.20 

 

 

64.67 

 

 

61.15 

 

 

65.10 

 

Loans to deposits ratio

 

 

93.43 

 

 

94.47 

 

 

93.92 

 

 

85.66 

 

 

84.96 

 

 

93.43 

 

 

84.96 

 

Noninterest expense to average assets

 

 

2.56 

 

 

2.49 

 

 

2.50 

 

 

2.29 

 

 

2.38 

 

 

2.53 

 

 

2.34 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity to average total assets

 

 

11.5 

%

 

11.6 

%

 

11.6 

%

 

11.5 

%

 

11.3 

%

 

11.6 

%

 

11.3 

%

Tier 1 capital to average assets

 

 

10.4 

 

 

10.5 

 

 

10.3 

 

 

10.3 

 

 

10.0 

 

 

10.4 

 

 

10.0 

 

Tier 1 capital to risk-weighted assets

 

 

11.6 

 

 

11.6 

 

 

11.4 

 

 

12.4 

 

 

12.2 

 

 

11.6 

 

 

12.2 

 

Total capital to risk-weighted assets

 

 

12.6 

 

 

12.6 

 

 

12.5 

 

 

13.4 

 

 

13.2 

 

 

12.6 

 

 

13.2 

 

Tangible common equity to tangible assets (1)

 

 

10.7 

 

 

10.8 

 

 

10.8 

 

 

10.7 

 

 

10.4 

 

 

10.7 

 

 

10.4 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Other Metrics:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of full time equivalent employees

 

 

216 

 

 

216 

 

 

214 

 

 

216 

 

 

210 

 

 

216 

 

 

210 

 

Number of portfolio bankers

 

 

49 

 

 

50 

 

 

48 

 

 

48 

 

 

49 

 

 

49 

 

 

49 

 

Period end actual loan portfolio average per portfolio banker

 

$

27,741

 

$

26,742 

 

$

26,807

 

$

24,848

 

$

23,052

 

$

27,741

 

$

23,052

 

Period end target loan portfolio average per portfolio banker

 

$

47,633

 

$

47,180 

 

$

48,104

 

$

49,458

 

$

50,286

 

$

47,633

 

$

50,286

 

Estimated remaining capacity to target loan portfolio size

 

 

41.76 

%

 

43.32 

%

 

44.27 

%

 

49.76 

%

 

54.16 

%

 

41.76 

%

 

54.16 

%


(1)Refer to “Notes to Financial Highlights” at the end of this Earnings Release for a reconciliation of this non-GAAP financial measure.

 

5

 


 

Green Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

June 30, 2014

 

 

March 31, 2014

 

 

June 30, 2013

 

 

  

Average
Outstanding
Balance

  

Interest

Earned/

Interest

Paid

  

Average
Yield/
Rate

 

  

Average
Outstanding
Balance

  

Interest

Earned/

Interest

Paid

  

Average
Yield/
Rate

 

  

Average
Outstanding
Balance

  

Interest

Earned/

Interest

Paid

  

Average
Yield/
Rate

 

 

 

(Dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

1,416,665 

 

$

17,986 

 

5.09 

%

 

$

1,374,230 

 

$

16,976 

 

5.01 

%

 

$

1,246,915 

 

$

16,025 

 

5.15 

%

Securities

 

 

256,584 

 

 

1,024 

 

1.60 

 

 

 

255,039 

 

 

1,029 

 

1.64 

 

 

 

241,961 

 

 

779 

 

1.29 

 

Other investments

 

 

8,861 

 

 

81 

 

3.67 

 

 

 

9,021 

 

 

78 

 

3.51 

 

 

 

6,398 

 

 

78 

 

4.89 

 

Federal funds sold

 

 

761 

 

 

 -

 

 -

 

 

 

596 

 

 

 -

 

 -

 

 

 

1,555 

 

 

 -

 

 -

 

Interest earning deposits in financial institutions

 

 

46,730 

 

 

32 

 

0.27 

 

 

 

36,621 

 

 

24 

 

0.27 

 

 

 

150,317 

 

 

97 

 

0.26 

 

Total interest-earning assets

 

 

1,729,601 

 

 

19,123 

 

4.43 

%

 

 

1,675,507 

 

 

18,107 

 

4.38 

%

 

 

1,647,146 

 

 

16,979 

 

4.13 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(15,531)

 

 

 

 

 

 

 

 

(16,792)

 

 

 

 

 

 

 

 

(15,356)

 

 

 

 

 

 

Noninterest-earning assets

 

 

69,897 

 

 

 

 

 

 

 

 

69,815 

 

 

 

 

 

 

 

 

66,385 

 

 

 

 

 

 

Total assets

 

$

1,783,967 

 

 

 

 

 

 

 

$

1,728,530 

 

 

 

 

 

 

 

$

1,698,175 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction and savings deposits

 

$

613,561 

 

$

621 

 

0.41 

%

 

$

603,653 

 

$

577 

 

0.39 

%

 

$

644,654 

 

$

776 

 

0.48 

%

Certificates and other time deposits

 

 

582,354 

 

 

1,760 

 

1.21 

 

 

 

572,389 

 

 

1,810 

 

1.28 

 

 

 

575,145 

 

 

1,975 

 

1.38 

 

Securities sold under agreements to repurchase

 

 

6,696 

 

 

 

0.18 

 

 

 

6,234 

 

 

 

0.13 

 

 

 

3,451 

 

 

 

0.12 

 

Other borrowed funds

 

 

51,565 

 

 

33 

 

0.26 

 

 

 

64,338 

 

 

42 

 

0.26 

 

 

 

14,820 

 

 

149 

 

4.03 

 

Total interest-bearing liabilities

 

 

1,254,176 

 

 

2,417 

 

0.77 

%

 

 

1,246,614 

 

 

2,431 

 

0.79 

%

 

 

1,238,070 

 

 

2,901 

 

0.94 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

 

318,056 

 

 

 

 

 

 

 

 

275,584 

 

 

 

 

 

 

 

 

262,758 

 

 

 

 

 

 

Other liabilities

 

 

6,168 

 

 

 

 

 

 

 

 

5,314 

 

 

 

 

 

 

 

 

5,553 

 

 

 

 

 

 

Total liabilities

 

 

1,578,400 

 

 

 

 

 

 

 

 

1,527,512 

 

 

 

 

 

 

 

 

1,506,381 

 

 

 

 

 

 

Shareholders’ equity

 

 

205,567 

 

 

 

 

 

 

 

 

201,018 

 

 

 

 

 

 

 

 

191,794 

 

 

 

 

 

 

Total liabilities and  shareholders’ equity

 

$

1,783,967 

 

 

 

 

 

 

 

$

1,728,530 

 

 

 

 

 

 

 

$

1,698,175 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread 

 

 

 

 

 

 

 

3.66 

%

 

 

 

 

 

 

 

3.59 

%

 

 

 

 

 

 

 

3.19 

%

Net interest income and margin(1)

 

 

 

 

$

16,706 

 

3.87 

%

 

 

 

 

$

15,676 

 

3.79 

%

 

 

 

 

$

14,078 

 

3.43 

%


(1)Net interest margin is equal to net interest income divided by interest-earning assets.

 

 

6

 


 

Green Bancorp, Inc.

Financial Highlights

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30,

 

 

 

2014

 

 

2013

 

 

    

Average
Outstanding
Balance

    

Interest

Earned/

Interest

Paid

    

Average
Yield/
Rate

 

    

Average
Outstanding
Balance

    

Interest

Earned/

Interest

Paid

    

Average
Yield/
Rate

 

 

 

(Dollars in thousands)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Loans

 

$

1,395,565 

 

$

34,962 

 

5.05 

%

 

$

1,213,905 

 

$

31,313 

 

5.20 

%

 Securities

 

 

255,816 

 

 

2,053 

 

1.62 

 

 

 

238,969 

 

 

1,537 

 

1.30 

 

 Other investments

 

 

8,940 

 

 

159 

 

3.59 

 

 

 

6,371 

 

 

156 

 

4.94 

 

 Federal funds sold

 

 

679 

 

 

 -

 

 -

 

 

 

1,170 

 

 

 -

 

 -

 

 Interest earning deposits in financial institutions

 

 

41,703 

 

 

56 

 

0.27 

 

 

 

167,299 

 

 

218 

 

0.26 

 

   Total interest-earning assets

 

 

1,702,703 

 

 

37,230 

 

4.41 

%

 

 

1,627,714 

 

 

33,224 

 

4.12 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(16,158)

 

 

 

 

 

 

 

 

(14,963)

 

 

 

 

 

 

Noninterest-earning assets

 

 

69,856 

 

 

 

 

 

 

 

 

66,211 

 

 

 

 

 

 

  Total assets

 

$

1,756,401 

 

 

 

 

 

 

 

$

1,678,962 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Interest-bearing transaction and savings deposits

 

$

608,634 

 

$

1,198 

 

0.40 

%

 

$

657,958 

 

$

1,793 

 

0.55 

%

 Certificates and other time deposits

 

 

577,399 

 

 

3,570 

 

1.25 

 

 

 

556,591 

 

 

3,761 

 

1.36 

 

 Securities sold under agreements to repurchase

 

 

6,467 

 

 

 

0.16 

 

 

 

2,815 

 

 

 

0.14 

 

 Other borrowed funds

 

 

57,916 

 

 

75 

 

0.26 

 

 

 

14,885 

 

 

299 

 

4.05 

 

   Total interest-bearing liabilities

 

 

1,250,416 

 

 

4,848 

 

0.78 

%

 

 

1,232,249 

 

 

5,855 

 

0.96 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Noninterest-bearing demand deposits

 

 

296,937 

 

 

 

 

 

 

 

 

251,175 

 

 

 

 

 

 

 Other liabilities

 

 

5,743 

 

 

 

 

 

 

 

 

5,080 

 

 

 

 

 

 

  Total liabilities

 

 

1,553,096 

 

 

 

 

 

 

 

 

1,488,504 

 

 

 

 

 

 

Shareholders’ equity

 

 

203,305 

 

 

 

 

 

 

 

 

190,458 

 

 

 

 

 

 

 Total liabilities and  shareholders’ equity

 

$

1,756,401 

 

 

 

 

 

 

 

$

1,678,962 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread 

 

 

 

 

 

 

 

3.63 

%

 

 

 

 

 

 

 

3.16 

%

Net interest income and margin(1)

 

 

 

 

$

32,382 

 

3.84 

%

 

 

 

 

$

27,369 

 

3.39 

%


(1)Net interest margin is equal to net interest income divided by interest-earning assets.

 

 

 

7

 


 

Green Bancorp, Inc.

Financial Highlights

(Unaudited)

 

Yield Trend

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

    

Jun 30,
2014

    

Mar 31,
2014

    

Dec 31,
2013

    

Sep 30,
2013

    

Jun 30,
2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Average yield on interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

5.09 

%

5.01 

%

5.25 

%

5.05 

%

5.15 

%

Securities

 

1.60 

 

1.64 

 

1.50 

 

1.35 

 

1.29 

 

Other investments

 

3.67 

 

3.51 

 

5.00 

 

4.95 

 

4.89 

 

Federal funds sold

 

 -

 

 -

 

0.27 

 

 -

 

 -

 

Interest-earning deposits in financial institutions

 

0.27 

 

0.27 

 

0.29 

 

0.28 

 

0.26 

 

Total interest-earning assets

 

4.43 

%

4.38 

%

4.35 

%

4.16 

%

4.13 

%

 

 

 

 

 

 

 

 

 

 

 

 

Average rate on interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

Interest bearing transaction and savings

 

0.41 

%

0.39 

%

0.45 

%

0.46 

%

0.48 

%

Certificates and other time deposits

 

1.21 

 

1.28 

 

1.34 

 

1.36 

 

1.38 

 

Other borrowed funds

 

0.25 

 

0.25 

 

1.23 

 

2.75 

 

3.29 

 

Total interest-bearing liabilities

 

0.77 

%

0.79 

%

0.88 

%

0.92 

%

0.94 

%

 

 

 

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

3.66 

%

3.59 

%

3.47 

%

3.23 

%

3.19 

%

Net interest margin (1)

 

3.87 

%

3.79 

%

3.69 

%

3.47 

%

3.43 

%


(1)Net interest margin is equal to net interest income divided by interest-earning assets.

Supplemental Yield Trend

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

    

Jun 30,
2014

    

Mar 31,
2014

    

Dec 31,
2013

    

Sep 30,
2013

    

Jun 30,
2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Average yield on loans, excluding fees (2)

 

4.57 

%

4.64 

%

4.81 

%

4.69 

%

4.80 

%

Average cost of interest-bearing deposits

 

0.80 

 

0.82 

 

0.88 

 

0.90 

 

0.90 

 

Average cost of total deposits, including noninterest-bearing

 

0.63 

 

0.67 

 

0.72 

 

0.74 

 

0.74 

 


(2)Average yield on loans, excluding fees is equal to loan interest income divided by average loan principal.

Interest Rate Sensitivity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage Change in Net Interest Income over a 12-month Horizon as of

 

 

    

Jun 30,
2014

    

Mar 31,
2014

    

Dec 31,
2013

    

Sep 30,
2013

    

Jun 30,
2013

 

 

 

 

 

 

 

 

 

 

 

 

 

+200 basis point change in interest rates

 

17.55 

%

16.36 

%

20.06 

%

17.56 

%

18.55 

%

+100 basis point change in interest rates

 

9.29 

 

8.66 

 

10.57 

 

8.96 

 

9.35 

 

No change in interest rates

 

 -

 

 -

 

 -

 

 -

 

 -

 

-100 basis point change in interest rates

 

(3.53)

 

(3.46)

 

(3.53)

 

(2.15)

 

(1.44)

 

 

Portfolio Composition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

Jun 30, 2014

 

  

Mar 31, 2014

 

  

Dec 31, 2013

 

  

Sep 30, 2013

 

  

Jun 30, 2013

 

Period End Balances

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

$

710,915 

 

49.6 

%

 

$

675,812 

 

48.1 

%

 

$

681,290 

 

50.1 

%

 

$

635,951 

 

50.1 

%

 

$

659,758 

 

52.3 

%

Owner occupied commercial real estate

 

 

142,484 

 

9.9 

 

 

 

152,515 

 

10.9 

 

 

 

156,961 

 

11.6 

 

 

 

147,521 

 

11.6 

 

 

 

137,767 

 

10.9 

 

Commercial real estate

 

 

281,882 

 

19.7 

 

 

 

310,379 

 

22.1 

 

 

 

267,011 

 

19.6 

 

 

 

238,053 

 

18.7 

 

 

 

218,637 

 

17.4 

 

Construction, land & land development

 

 

188,691 

 

13.2 

 

 

 

152,327 

 

10.8 

 

 

 

140,067 

 

10.3 

 

 

 

141,927 

 

11.2 

 

 

 

132,874 

 

10.5 

 

Total commercial loans

 

 

1,323,972 

 

92.4 

 

 

 

1,291,033 

 

91.9 

 

 

 

1,245,329 

 

91.6 

 

 

 

1,163,452 

 

91.6 

 

 

 

1,149,036 

 

91.1 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 

104,913 

 

7.3 

 

 

 

107,408 

 

7.7 

 

 

 

106,362 

 

7.8 

 

 

 

99,283 

 

7.8 

 

 

 

104,327 

 

8.3 

 

Other consumer

 

 

4,817 

 

0.3 

 

 

 

5,834 

 

0.4 

 

 

 

7,724 

 

0.6 

 

 

 

7,824 

 

0.6 

 

 

 

7,652 

 

0.6 

 

Total consumer loans

 

 

109,730 

 

7.6 

 

 

 

113,242 

 

8.1 

 

 

 

114,086 

 

8.4 

 

 

 

107,107 

 

8.4 

 

 

 

111,979 

 

8.9 

 

Total loans held for investment

 

$

1,433,702 

 

100.0 

%

 

$

1,404,275 

 

100.0 

%

 

$

1,359,415 

 

100.0 

%

 

$

1,270,559 

 

100.0 

%

 

$

1,261,015 

 

100.0 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

342,617 

 

22.3 

%

 

$

290,782 

 

19.6 

%

 

$

282,227 

 

19.5 

%

 

$

268,123 

 

18.1 

%

 

$

278,108 

 

18.8 

%

Interest-bearing transaction

 

 

77,836 

 

5.1 

 

 

 

84,533 

 

5.7 

 

 

 

76,984 

 

5.3 

 

 

 

69,343 

 

4.7 

 

 

 

67,215 

 

4.5 

 

Money market

 

 

502,535 

 

32.7 

 

 

 

501,424 

 

33.7 

 

 

 

477,627 

 

33.0 

 

 

 

512,314 

 

34.5 

 

 

 

516,863 

 

34.8 

 

Savings

 

 

33,583 

 

2.2 

 

 

 

35,922 

 

2.4 

 

 

 

36,184 

 

2.5 

 

 

 

35,944 

 

2.4 

 

 

 

35,422 

 

2.4 

 

Certificates and other time deposits

 

 

578,001 

 

37.7 

 

 

 

573,779 

 

38.6 

 

 

 

574,350 

 

39.7 

 

 

 

597,577 

 

40.3 

 

 

 

586,648 

 

39.5 

 

Total deposits

 

$

1,534,572 

 

100.0 

%

 

$

1,486,440 

 

100.0 

%

 

$

1,447,372 

 

100.0 

%

 

$

1,483,301 

 

100.0 

%

 

$

1,484,256 

 

100.0 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan to Deposit Ratio

 

 

93.4 

%

 

 

 

 

94.5 

%

 

 

 

 

93.9 

%

 

 

 

 

85.7 

%

 

 

 

 

85.0 

%

 

 

 

 

 

8

 


 

Green Bancorp, Inc.

Financial Highlights

(Unaudited)

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the Three Months Ended

 

As of and for the Six Months Ended June 30,

 

 

   

Jun 30,
2014

   

Mar 31,
2014

   

Dec 31,
2013

   

Sep 30,
2013

   

Jun 30,
2013

   

2014

   

2013

 

 

 

(Dollars in thousands)

 

Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

2,141 

 

$

1,972 

 

$

1,496 

 

$

6,314 

 

$

2,319 

 

$

2,141 

 

$

2,319 

 

Accruing loans 90 or more days past due

 

 

604 

 

 

33 

 

 

1,316 

 

 

133 

 

 

99 

 

 

604 

 

 

99 

 

Restructured loansnonaccrual

 

 

6,983 

 

 

6,746 

 

 

9,864 

 

 

9,139 

 

 

11,143 

 

 

6,983 

 

 

11,143 

 

Restructured loansaccrual

 

 

3,999 

 

 

3,907 

 

 

4,072 

 

 

6,483 

 

 

6,585 

 

 

3,999 

 

 

6,585 

 

Total nonperforming loans

 

 

13,727 

 

 

12,658 

 

 

16,748 

 

 

22,069 

 

 

20,146 

 

 

13,727 

 

 

20,146 

 

Real estate acquired through foreclosure

 

 

4,863 

 

 

6,690 

 

 

6,690 

 

 

6,841 

 

 

7,353 

 

 

4,863 

 

 

7,353 

 

Total nonperforming assets

 

$

18,590

 

$

19,348

 

$

23,438

 

$

28,910

 

$

27,499

 

$

18,590

 

$

27,499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

(50)

 

$

(1,238)

 

$

(2)

 

$

(17)

 

$

(899)

 

$

(1,288)

 

$

(899)

 

Commercial real estate

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(333)

 

 

 -

 

 

(333)

 

Residential mortgage

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(186)

 

Other consumer

 

 

(4)

 

 

(1,281)

 

 

 -

 

 

(2)

 

 

(2)

 

 

(1,285)

 

 

(50)

 

Total charge-offs

 

 

(54)

 

 

(2,519)

 

 

(2)

 

 

(19)

 

 

(1,234)

 

 

(2,573)

 

 

(1,468)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

$

49 

 

$

154 

 

$

252 

 

$

 

$

55 

 

$

638 

 

Owner occupied commercial real estate

 

 

14 

 

 

 -

 

 

85 

 

 

83 

 

 

30 

 

 

14 

 

 

53 

 

Commercial real estate

 

 

 -

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

21 

 

Construction, land & land development

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

Residential mortgage

 

 

 

 

 

 

 

 

10 

 

 

 

 

 

 

15 

 

Other consumer

 

 

615 

 

 

 

 

 -

 

 

 

 

 

 

616 

 

 

 

Total recoveries

 

 

640 

 

 

54 

 

 

242 

 

 

353 

 

 

46 

 

 

694 

 

 

731 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net recoveries (charge-offs)

 

$

586

 

$

(2,465)

 

$

240

 

$

334

 

$

(1,188)

 

$

(1,879)

 

$

(737)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses at end of period

 

$

15,705 

 

$

15,119 

 

$

16,361 

 

$

14,874 

 

$

14,541 

 

$

15,705 

 

$

14,541 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

 

1.03 

%

 

1.10 

%

 

1.38 

%

 

1.70 

%

 

1.62 

%

 

1.03 

%

 

1.62 

%

Nonperforming loans to total loans

 

 

0.96 

 

 

0.90 

 

 

1.23 

 

 

1.74 

 

 

1.60 

 

 

0.96 

 

 

1.60 

 

Total classified assets to total regulatory capital

 

 

9.29 

 

 

9.61 

 

 

11.87 

 

 

14.85 

 

 

16.90 

 

 

9.29 

 

 

16.90 

 

Allowance for loan losses to total loans

 

 

1.10 

 

 

1.08 

 

 

1.20 

 

 

1.17 

 

 

1.15 

 

 

1.10 

 

 

1.15 

 

Net charge-offs (recoveries) to average loans outstanding

 

 

(0.04)

 

 

0.18 

 

 

(0.02)

 

 

(0.03)

 

 

0.10 

 

 

0.13 

 

 

0.06 

 

 

 

 

We identify certain financial measures discussed in this release as being “nonGAAP financial measures.” In accordance with the SEC’s rules, we classify a financial measure as being a nonGAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles as in effect from time to time in the United States in our statements of income, balance sheet or statements of cash flows. NonGAAP financial measures do not include operating and other statistical measures or ratios or statistical measures calculated using exclusively either financial measures calculated in accordance with GAAP, operating measures or other measures that are not nonGAAP financial measures or both.

The nonGAAP financial measures that we discuss in this release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the nonGAAP financial measures that we discuss in this prospectus may differ from that of other companies reporting measures with similar names. You should understand how such other banking organizations calculate their financial measures similar or with names similar to the nonGAAP financial measures we have discussed in this release when comparing such nonGAAP financial measures.

Tangible Book Value Per Common Share.  Tangible book value is a nonGAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as shareholders’ equity less goodwill and core deposit intangibles, net of accumulated amortization; and (b) tangible book value per common share as tangible common equity (as described in clause (a)) divided by shares of common stock outstanding. For tangible book value, the most directly comparable financial measure calculated in accordance with GAAP is our book value.

We believe that this measure is important to many investors in the marketplace who are interested in changes from period to period in book value per common share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing our tangible book value.

The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and presents our tangible book value per common share compared with our book value per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Jun 30,
2014

    

Mar 31,
2014

    

Dec 31,
2013

    

Sep 30,
2013

    

Jun 30,
2013

 

 

 

(In thousands, except per share data)

Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

208,752 

 

$

203,600 

 

$

199,218 

 

$

196,373 

 

$

192,183 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

Core deposit intangibles

 

 

862 

 

 

923 

 

 

984 

 

 

1,046 

 

 

1,107 

 

Tangible common equity 

 

$

192,218 

 

$

187,005 

 

$

182,562 

 

$

179,655 

 

$

175,404 

 

Common shares outstanding (1)

 

 

20,780 

 

 

20,780 

 

 

20,771 

 

 

20,748 

 

 

20,748 

 

Book value per common share (1)

 

$

10.05 

 

$

9.80 

 

$

9.59 

 

$

9.46 

 

$

9.26 

 

Tangible book value per common share (1)

 

$

9.25 

 

$

9.00 

 

$

8.79 

 

$

8.66 

 

$

8.45 

 


(1)Excludes the dilutive effect of common stock issuable upon exercise of outstanding stock options.  The number of exercisable options outstanding was 1,006,510 as of June 30, 2014; 910,208 as of March 31, 2014; 910,793 as of December 31, 2013; 931,680 as of September 30, 2013; and 923,568 as of June 30, 2013.

Tangible Common Equity to Tangible Assets.  Tangible common equity to tangible assets is a nonGAAP measure generally used by financial analysts and investment bankers to evaluate financial institutions. We calculate: (a) tangible common equity as shareholders’ equity less goodwill and core deposit intangibles, net of accumulated amortization; (b) tangible assets as total assets less goodwill and core deposit intangibles, net of accumulated amortization; and (c) tangible common equity to tangible assets as tangible common equity (as described in clause (a)) divided by tangible assets (as described in clause (b)). For common equity to tangible assets, the most directly comparable financial measure calculated in accordance with GAAP is total shareholders’ equity to total assets.

9

 


 

Green Bancorp, Inc.

Notes to Financial Highlights

(Unaudited)

 

We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period in common equity and total assets, each exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing both total shareholders’ equity and assets while not increasing our tangible common equity or tangible assets.

The following table reconciles, as of the dates set forth below, total shareholders’ equity to tangible common equity and total assets to tangible assets and presents our tangible common equity to tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Jun 30,
2014

    

Mar 31,
2014

    

Dec 31,
2013

    

Sep 30,
2013

    

Jun 30,
2013

    

 

 

(Dollars in thousands)

Tangible Common Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

$

208,752 

 

$

203,600 

 

$

199,218 

 

$

196,373 

 

$

192,183 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

Core deposit intangibles

 

 

862 

 

 

923 

 

 

984 

 

 

1,046 

 

 

1,107 

 

Tangible common equity 

 

$

192,218 

 

$

187,005 

 

$

182,562 

 

$

179,655 

 

$

175,404 

 

Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,807,864 

 

$

1,751,563 

 

$

1,703,127 

 

$

1,697,074 

 

$

1,698,190 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

 

15,672 

 

Core deposit intangibles

 

 

862 

 

 

923 

 

 

984 

 

 

1,046 

 

 

1,107 

 

Tangible assets 

 

$

1,791,330 

 

$

1,734,968 

 

$

1,686,471 

 

$

1,680,356 

 

$

1,681,411 

 

Tangible Common Equity to Tangible Assets

 

 

10.7 

%

 

10.8 

%

 

10.8 

%

 

10.7 

%

 

10.4 

%

 

 

 

 

10