Attached files
| file | filename |
|---|---|
| 8-K - 8-K - FIRST SECURITY GROUP INC/TN | a20150203_pressrelease8k.htm |
| EX-99.3 - FINANCIAL STATEMENTS - FIRST SECURITY GROUP INC/TN | a20150203_exh993financials.htm |
| EX-99.1 - FIRST QUARTER 2015 EARNINGS RELEASE - FIRST SECURITY GROUP INC/TN | a20150203_991earningsrelea.htm |
First Security Group, Inc. and Subsidiary
Consolidated Financial Highlights
(unaudited)
4th Quarter | 3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | Year-to-Date | |||||||||||||||||
2014 | 2014 | 2014 | 2014 | 2013 | December 31, 2014 | December 31, 2013 | ||||||||||||||||
(in thousands, except per share amounts and full-time equivalent employees) | ||||||||||||||||||||||
Earnings: | ||||||||||||||||||||||
Net interest income | $ | 7,944 | $ | 8,487 | $ | 7,545 | $ | 6,925 | $ | 6,478 | $ | 30,901 | $ | 23,370 | ||||||||
Credit for loan and lease losses | $ | (221 | ) | $ | 11 | $ | (270 | ) | $ | (972 | ) | $ | (955 | ) | $ | (1,452 | ) | $ | (2,735 | ) | ||
Non-interest income1 | $ | 3,788 | $ | 2,805 | $ | 3,030 | $ | 2,635 | $ | 2,188 | $ | 12,258 | $ | 8,683 | ||||||||
Non-interest expense1 | $ | 10,900 | $ | 10,222 | $ | 10,101 | $ | 10,445 | $ | 10,150 | $ | 41,668 | $ | 47,760 | ||||||||
Income tax provision (benefit) | $ | 131 | $ | 132 | $ | 131 | $ | 132 | $ | 119 | $ | 526 | $ | 477 | ||||||||
Dividends and accretion on preferred stock | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1,381 | ||||||||
Effect of exchange on preferred stock to common stock | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 26,179 | ||||||||
Net income available (loss allocated) to common shareholders | $ | 922 | $ | 927 | $ | 613 | $ | (45 | ) | $ | (648 | ) | $ | 2,417 | $ | 11,349 | ||||||
Per Share Data: | ||||||||||||||||||||||
Net income available (loss allocated) to common shareholders, basic | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.00 | $ | (0.01 | ) | $ | 0.04 | $ | 0.24 | |||||||
Net income available (loss allocated) to common shareholders, diluted | $ | 0.01 | $ | 0.01 | $ | 0.01 | $ | 0.00 | $ | (0.01 | ) | $ | 0.04 | $ | 0.24 | |||||||
Book value per common share | $ | 1.35 | $ | 1.32 | $ | 1.30 | $ | 1.27 | $ | 1.26 | $ | 1.35 | $ | 1.26 | ||||||||
Performance Ratios: | ||||||||||||||||||||||
Return on average assets | 0.36 | % | 0.36 | % | 0.24 | % | (0.02 | )% | (0.26 | )% | 0.24 | % | 1.09 | % | ||||||||
Return on average common equity | 4.13 | % | 4.23 | % | 2.86 | % | (0.21 | )% | (3.08 | )% | 2.79 | % | 18.49 | % | ||||||||
Efficiency ratio | 92.91 | % | 90.52 | % | 95.52 | % | 109.26 | % | 117.12 | % | 96.55 | % | 149.00 | % | ||||||||
Non-interest income to net interest income and non-interest income | 32.29 | % | 24.84 | % | 28.65 | % | 27.56 | % | 25.25 | % | 28.40 | % | 27.09 | % | ||||||||
Capital: | ||||||||||||||||||||||
Total equity to total assets | 8.41 | % | 8.56 | % | 8.55 | % | 8.63 | % | 8.56 | % | 8.41 | % | 8.56 | % | ||||||||
Liquidity, Yields and Rates: | ||||||||||||||||||||||
Interest-bearing cash - average balance | $ | 9,757 | $ | 8,436 | $ | 8,997 | $ | 13,653 | $ | 34,075 | $ | 10,195 | $ | 111,276 | ||||||||
Investment securities - average balance | 225,253 | 230,297 | 247,459 | 272,563 | 330,094 | 243,726 | 301,375 | |||||||||||||||
Loans - average balance | 718,917 | 702,271 | 673,175 | 604,298 | 550,749 | 675,055 | 545,803 | |||||||||||||||
Average Earning Assets | $ | 953,927 | $ | 941,004 | $ | 929,631 | $ | 890,514 | $ | 914,918 | $ | 928,976 | $ | 958,454 | ||||||||
Pure deposits2 - average balance | $ | 525,691 | $ | 493,707 | $ | 455,407 | $ | 446,820 | $ | 452,495 | $ | 480,659 | $ | 434,792 | ||||||||
Core deposits3 - average balance | 680,008 | 654,893 | 622,636 | 624,365 | 640,177 | 645,654 | 644,579 | |||||||||||||||
Customer deposits4 - average balance | 802,837 | 783,996 | 757,704 | 773,336 | 801,827 | 779,561 | 831,924 | |||||||||||||||
Brokered deposits - average balance | 83,490 | 85,369 | 84,021 | 70,204 | 84,143 | 80,820 | 114,926 | |||||||||||||||
4th Quarter | 3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | Year-to-Date | |||||||||||||||||
2014 | 2014 | 2014 | 2014 | 2013 | December 31, 2014 | December 31, 2013 | ||||||||||||||||
(in thousands, except per share amounts and full-time equivalent employees) | ||||||||||||||||||||||
Total deposits - average balance | $ | 886,327 | $ | 869,365 | $ | 841,725 | $ | 843,540 | $ | 885,970 | $ | 860,381 | $ | 946,850 | ||||||||
Total loans to total deposits | 73.28 | % | 75.85 | % | 76.01 | % | 71.85 | % | 68.02 | % | 73.28 | % | 68.02 | % | ||||||||
Yield on earning assets | 3.79 | % | 4.14 | % | 3.86 | % | 3.85 | % | 3.53 | % | 3.90 | % | 3.39 | % | ||||||||
Rate on customer deposits (including impact of non-interest bearing DDAs) | 0.37 | % | 0.37 | % | 0.37 | % | 0.41 | % | 0.48 | % | 0.38 | % | 0.59 | % | ||||||||
Cost of deposits | 0.49 | % | 0.55 | % | 0.59 | % | 0.65 | % | 0.74 | % | 0.57 | % | 0.89 | % | ||||||||
Rate on interest-bearing funding | 0.58 | % | 0.66 | % | 0.68 | % | 0.78 | % | 0.73 | % | 0.65 | % | 1.04 | % | ||||||||
Net interest margin, taxable equivalent | 3.32 | % | 3.60 | % | 3.30 | % | 3.21 | % | 2.89 | % | 3.36 | % | 2.50 | % | ||||||||
Non-Interest Income: | ||||||||||||||||||||||
Service Charges on Deposits | $ | 793 | $ | 778 | $ | 769 | $ | 741 | $ | 800 | $ | 3,081 | $ | 3,097 | ||||||||
POS Fees | 426 | 436 | 439 | 401 | 420 | 1,702 | 1,590 | |||||||||||||||
BOLI | 235 | 234 | 235 | 351 | 239 | 1,055 | 960 | |||||||||||||||
Mortgage Banking Income | 357 | 462 | 279 | 180 | 208 | 1,278 | 1,135 | |||||||||||||||
Trust | 245 | 233 | 235 | 200 | 188 | 913 | 715 | |||||||||||||||
Other | 846 | 398 | 376 | 369 | 165 | 1,989 | 864 | |||||||||||||||
Net Gains on Sales of Loans | 886 | 254 | 450 | 22 | — | 1,612 | — | |||||||||||||||
Net Gains on AFS sales | — | 10 | 247 | 371 | 168 | 628 | 322 | |||||||||||||||
Total Non-Interest Income | $ | 3,788 | $ | 2,805 | $ | 3,030 | $ | 2,635 | $ | 2,188 | $ | 12,258 | $ | 8,683 | ||||||||
Non-Interest Expense: | ||||||||||||||||||||||
Salaries and Benefits | $ | 5,576 | $ | 5,153 | $ | 5,225 | $ | 5,274 | $ | 5,503 | $ | 21,228 | $ | 22,584 | ||||||||
Occupancy | 732 | 814 | 776 | 820 | 799 | 3,142 | 3,301 | |||||||||||||||
Furniture and Fixtures | 580 | 565 | 520 | 557 | 544 | 2,222 | 2,343 | |||||||||||||||
Professional Fees | 888 | 658 | 690 | 599 | 417 | 2,835 | 4,893 | |||||||||||||||
FDIC insurance assessments | 336 | 336 | 336 | 311 | 150 | 1,319 | 2,300 | |||||||||||||||
Write-downs on OREO and repossessions | 59 | 289 | 76 | 309 | 375 | 733 | 2,373 | |||||||||||||||
Losses (Gains) on OREO, repossessions and fixed assets, net | (369 | ) | (113 | ) | (15 | ) | 10 | 57 | (487 | ) | (359 | ) | ||||||||||
Non-performing asset expenses, net | 193 | 204 | 184 | 221 | 450 | 802 | 1,320 | |||||||||||||||
Data processing | 618 | 577 | 506 | 588 | 517 | 2,289 | 2,214 | |||||||||||||||
Communications | 120 | 129 | 147 | 150 | 172 | 546 | 583 | |||||||||||||||
Debit card fees | 307 | 244 | 232 | 258 | 181 | 1,041 | 806 | |||||||||||||||
Intangible asset amortization | 50 | 49 | 49 | 48 | 57 | 196 | 270 | |||||||||||||||
Printing and supplies | 147 | 144 | 150 | 207 | 121 | 648 | 649 | |||||||||||||||
Advertising | 147 | 140 | 135 | 134 | 65 | 556 | 311 | |||||||||||||||
Insurance | 296 | 295 | 303 | 325 | 251 | 1,219 | 2,125 | |||||||||||||||
Other | 1,220 | 738 | 787 | 634 | 491 | 3,379 | 2,047 | |||||||||||||||
Total Non-Interest Expense | $ | 10,900 | $ | 10,222 | $ | 10,101 | $ | 10,445 | $ | 10,150 | $ | 41,668 | $ | 47,760 | ||||||||
Asset Quality: | ||||||||||||||||||||||
Net (recoveries) charge-offs | $ | (221 | ) | $ | 664 | $ | (470 | ) | $ | 228 | $ | (754 | ) | $ | 201 | $ | 565 | |||||
Net loan (recoveries) charge-offs to average loans, annualized | (0.03 | )% | 0.19 | % | (0.14 | )% | 0.15 | % | (0.55 | )% | 0.03 | % | 0.10 | % | ||||||||
4th Quarter | 3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | Year-to-Date | |||||||||||||||||
2014 | 2014 | 2014 | 2014 | 2013 | December 31, 2014 | December 31, 2013 | ||||||||||||||||
(in thousands, except per share amounts and full-time equivalent employees) | ||||||||||||||||||||||
Non-accrual loans | $ | 4,348 | $ | 4,000 | $ | 4,891 | $ | 6,027 | $ | 7,203 | $ | 4,348 | $ | 7,203 | ||||||||
Other real estate owned and repossessed assets, net | $ | 4,519 | $ | 5,960 | $ | 7,725 | $ | 7,075 | $ | 8,213 | $ | 4,519 | $ | 8,213 | ||||||||
Loans 90 days past due | $ | 100 | $ | 1,951 | $ | 1,083 | $ | 854 | $ | 928 | $ | 100 | $ | 928 | ||||||||
Non-performing assets (NPA) | $ | 8,967 | $ | 11,911 | $ | 13,699 | $ | 13,956 | $ | 16,344 | $ | 8,967 | $ | 16,344 | ||||||||
NPA to total assets | 0.84 | % | 1.16 | % | 1.35 | % | 1.42 | % | 1.67 | % | 0.84 | % | 1.67 | % | ||||||||
Non-performing loans (NPL) | $ | 4,448 | $ | 5,951 | $ | 5,974 | $ | 6,881 | $ | 8,131 | $ | 4,448 | $ | 8,131 | ||||||||
NPL to total loans | 0.67 | % | 0.89 | % | 0.91 | % | 1.14 | % | 1.39 | % | 0.67 | % | 1.39 | % | ||||||||
Allowance for loan and lease losses to total loans | 1.29 | % | 1.29 | % | 1.43 | % | 1.52 | % | 1.80 | % | 1.29 | % | 1.80 | % | ||||||||
Allowance for loan and lease losses to NPL | 192.22 | % | 144.51 | % | 157.35 | % | 133.70 | % | 129.14 | % | 192.22 | % | 129.14 | % | ||||||||
Period End Balances: | ||||||||||||||||||||||
Loans, excluding HFS | $ | 663,622 | $ | 666,728 | $ | 659,539 | $ | 604,859 | $ | 583,097 | $ | 663,622 | $ | 583,097 | ||||||||
Allowance for loan and lease losses | $ | 8,550 | $ | 8,600 | $ | 9,400 | $ | 9,200 | $ | 10,500 | $ | 8,550 | $ | 10,500 | ||||||||
Loans held-for-sale | $ | 72,242 | $ | 46,904 | $ | 28,547 | $ | 35,503 | $ | 220 | $ | 72,242 | $ | 220 | ||||||||
Intangible assets | $ | 134 | $ | 184 | $ | 233 | $ | 282 | $ | 330 | $ | 134 | $ | 330 | ||||||||
Assets | $ | 1,070,244 | $ | 1,027,882 | $ | 1,012,685 | $ | 980,505 | $ | 977,574 | $ | 1,070,244 | $ | 977,574 | ||||||||
Deposits | $ | 905,613 | $ | 879,029 | $ | 867,709 | $ | 841,832 | $ | 857,269 | $ | 905,613 | $ | 857,269 | ||||||||
Total shareholders' equity | $ | 89,980 | $ | 87,963 | $ | 86,566 | $ | 84,654 | $ | 83,648 | $ | 89,980 | $ | 83,648 | ||||||||
Common stock market capitalization | $ | 151,027 | $ | 132,315 | $ | 144,594 | $ | 138,601 | $ | 153,187 | $ | 151,027 | $ | 153,187 | ||||||||
Full-time equivalent employees | 268 | 264 | 264 | 275 | 285 | 268 | 285 | |||||||||||||||
Common shares outstanding | 66,826 | 66,826 | 66,633 | 66,635 | 66,603 | 66,826 | 66,603 | |||||||||||||||
Average Balances: | ||||||||||||||||||||||
Loans, including HFS | $ | 718,917 | $ | 702,271 | $ | 673,175 | $ | 604,298 | $ | 550,749 | $ | 675,055 | $ | 545,803 | ||||||||
Intangible assets | $ | 166 | $ | 217 | $ | 265 | $ | 313 | $ | 363 | $ | 240 | $ | 466 | ||||||||
Earning assets | $ | 953,927 | $ | 941,004 | $ | 929,631 | $ | 890,514 | $ | 914,918 | $ | 928,976 | $ | 958,453 | ||||||||
Assets | $ | 1,033,327 | $ | 1,017,631 | $ | 1,006,143 | $ | 967,624 | $ | 993,447 | $ | 1,006,392 | $ | 1,039,941 | ||||||||
Deposits | $ | 886,327 | $ | 869,365 | $ | 841,725 | $ | 843,540 | $ | 885,970 | $ | 860,381 | $ | 946,850 | ||||||||
Common shareholders' equity | $ | 89,205 | $ | 87,656 | $ | 85,613 | $ | 84,340 | $ | 84,125 | $ | 86,720 | $ | 61,382 | ||||||||
Total shareholders' equity | $ | 89,205 | $ | 87,656 | $ | 85,613 | $ | 84,340 | $ | 84,125 | $ | 86,720 | $ | 70,312 | ||||||||
Common shares outstanding, basic - wtd | 65,915 | 65,869 | 65,731 | 65,726 | 66,603 | 65,811 | 46,495 | |||||||||||||||
Common shares outstanding, diluted - wtd | 65,950 | 65,874 | 65,737 | 65,726 | 66,603 | 65,815 | 46,504 | |||||||||||||||
1 Certain amounts were reclassified between non-interest income and non-interest expense to conform with the current presentation. | ||||||||||||||||||||||
2 Pure deposits are all transaction-based accounts, including non-interest bearing DDAs, interest bearing DDAs, money market accounts and savings accounts. | ||||||||||||||||||||||
3 Core deposits are Pure deposits plus customer certificates of deposits less than $100,000. | ||||||||||||||||||||||
4 Customer deposits are total deposits less brokered deposits. | ||||||||||||||||||||||
First Security Group, Inc. and Subsidiary
Consolidated Financial Highlights
Non-GAAP Reconciliation Table
(unaudited)
4th Quarter | 3rd Quarter | 2nd Quarter | 1st Quarter | 4th Quarter | Year-to-Date | |||||||||||||||||
2014 | 2014 | 2014 | 2014 | 2013 | December 31, 2014 | December 31, 2013 | ||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||
Average total shareholders' equity | $ | 89,205 | $ | 87,657 | $ | 85,613 | $ | 84,340 | $ | 84,125 | $ | 86,720 | $ | 70,312 | ||||||||
Effect of average preferred stock | — | — | — | — | — | — | (8,930 | ) | ||||||||||||||
Average common shareholders' equity | $ | 89,205 | $ | 87,657 | $ | 85,613 | $ | 84,340 | $ | 84,125 | $ | 86,720 | $ | 61,382 | ||||||||