Attached files

file filename
8-K - 8-K - FIDELITY SOUTHERN CORPlionqe331158k-earnings.htm


FOR IMMEDIATE RELEASE

Contacts:    Martha Fleming, Steve Brolly
Fidelity Southern Corporation (404) 240-1504


FIDELITY SOUTHERN CORPORATION EARNS RECORD $10.7 MILLION
IN FIRST QUARTER
ATLANTA, GA (April 16, 2015) – Fidelity Southern Corporation (“Fidelity” or the “Company”) (NASDAQ: LION), holding company for Fidelity Bank (the “Bank”), today reported financial results for the quarter ended March 31, 2015.
KEY RESULTS

Net income of $10.7 million, or $0.45 per diluted share for the quarter, an increase of $4.6 million, or $0.19 per diluted share, year over year
Total revenue of $58.5 million for the quarter
Mortgage banking income of $21.3 million, an increase of $10.7 million, or 101.4%, year over year
Mortgage production increased $292.2 million, or 91.1%, year over year to $613.0 million for the quarter
Return on average assets of 1.40% for the quarter
Tangible book value of $12.64 per share increased by $1.36, or 12.1%, year over year
Loan portfolio grew by $64.3 million, or 2.9%, during the quarter and $469.5 million, or 25.4%, year over year, to $2.3 billion
Loan servicing portfolio increased to $6.9 billion, or 26.6%, year over year
Total deposit portfolio grew by $194.9 million, or 7.9%, during the quarter and $452.5 million, or 20.6%, year over year, to $2.7 billion

Fidelity's Chairman, Jim Miller, said, “There was a surge in mortgage financing in the first quarter, which we capitalized on. Purchase volume remained a majority of the business. Geographic expansion in the Carolinas and the Mid-Atlantic paid dividends. This means we should, going forward, have mortgage production greater than budgeted, but we don’t know if the surge will continue. Based on our numbers across the board, it looks like the recovery is gaining momentum, which bodes well for all lines of business though rates and terms are increasingly challenging. Our partnerships with U.S. Bancorp’s Elavon unit for handling merchant services, and with FNB Omaha for credit cards are very promising. Trust is performing as planned. Our strategic moves continue. In Georgia, we have identified two new existing bank branches and will open next month our office on Howell Mill Road. Other moves are pending here and in Florida."




1





BALANCE SHEET
Total assets at March 31, 2015, grew to $3.2 billion, an increase of $120.2 million, or 3.9%, compared to December 31, 2014, and $648.5 million, or 25.4%, compared to March 31, 2014. These increases are primarily attributable to an increase in loan production, mainly in indirect and mortgage loans held for investment.
Loans
Total loans held for investment at March 31, 2015, grew to $2.3 billion, an increase of $64.3 million, or 2.9%, compared to December 31, 2014, and $469.5 million, or 25.4%, compared to March 31, 2014.
Continued strong auto sales and overall mortgage volume were the main drivers of the growth in indirect and mortgage loans. Indirect loans grew by $31.8 million and $325.9 million, or 2.6% and 35.2%, respectively, and mortgage loans increased by $24.8 million and $120.7 million, or 10.4% and 85.0%, respectively, compared to December 31, 2014 and March 31, 2014.
Construction loans increased by $10.5 million and $33.0 million, or 8.4% and 32.5%, respectively, compared to December 31, 2014 and March 31, 2014, due to expansion into the Savannah and Birmingham markets in addition to organic growth in our existing markets.
The following table summarizes average loans by category for the periods presented.
 
For the Quarter Ended
 
($ in thousands)
March 31, 2015
 
December 31, 2014
 
March 31, 2014
 
Commercial
$
526,819

 
$
519,932

 
$
531,517

 
SBA
149,420

 
152,672

 
145,863

 
Construction
129,029

 
115,146

 
100,165

 
Indirect automobile
1,419,294

 
1,329,306

 
1,032,592

 
Installment
13,047

 
11,938

 
15,539

 
Residential mortgage
337,122

 
300,652

 
170,675

 
Home equity lines of credit
81,825

 
79,906

 
74,558

 
Total average loans (including HFS)
$
2,656,556

 
$
2,509,552

 
$
2,070,909

 

Deposits
Total deposits at March 31, 2015, of $2.7 billion increased by $194.9 million, or 7.9%, compared to December 31, 2014, and $452.5 million, or 20.6%, compared to March 31, 2014. The increase for the quarter is attributable to an increase in noninterest bearing demand deposits, particularly in commercial accounts which increased $106.8 million, and an increase of $26.8 million in time deposits. The year over year increase occurred primarily due to organic growth of $243.4 million, primarily in noninterest bearing deposits, which increased $155.7 million, as well as the assumption of deposits from six branches in Florida during September 2014 of $170.9 million, and assumption of deposits from one branch in Florida during January 2015 of $38.2 million.
Average core deposits, including noninterest-bearing demand deposits, grew by $53.1 million, or 3.2%, during the quarter and $242.3 million, or 16.3%, year over year, particularly in commercial accounts and assumption of deposits discussed above. Noninterest-bearing demand deposits increased to 24.0% of total average deposits for the quarter compared to 23.5% at December 31, 2014, and 22.2% at March 31, 2014.
Time deposits increased by $26.8 million, or 3.4%, during the quarter and $156.9 million, or 23.8%, year over year. The year over year change occurred primarily due to $88.0 million in time deposits assumed during the third quarter of 2014 and a $62.1 million increase in brokered deposits generally used to fund loan growth.

2




The following table summarizes average deposit composition and average rate paid for the periods presented.
 
For the Quarter Ended
 
March 31, 2015
 
December 31, 2014
 
March 31, 2014
($ in millions)
Average Amount
 
Rate
 
Percent of Total Deposits
 
Average Amount
 
Rate
 
Percent of Total Deposits
 
Average Amount
 
Rate
 
Percent of Total Deposits
Noninterest-bearing demand deposits
$
605.8

 
%
 
24.0
%
 
$
567.4

 
%
 
23.5
%
 
$
478.0

 
%
 
22.2
%
Interest-bearing demand deposits
812.8

 
0.23
%
 
32.1
%
 
783.9

 
0.25
%
 
32.3
%
 
698.8

 
0.29
%
 
32.3
%
Savings deposits
309.4

 
0.33
%
 
12.2
%
 
323.6

 
0.35
%
 
13.4
%
 
308.8

 
0.39
%
 
14.3
%
Time deposits
803.0

 
0.90
%
 
31.7
%
 
741.2

 
0.98
%
 
30.8
%
 
675.0

 
1.01
%
 
31.2
%
    Total average deposits
$
2,531.0

 
0.40
%
 
100.0
%
 
$
2,416.1

 
0.43
%
 
100.0
%
 
$
2,160.6

 
0.48
%
 
100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

INCOME STATEMENT
Interest Income
Interest income was $26.5 million for the quarter, an increase of $3.4 million, or 14.7% as compared to the same period in 2014. The increase was primarily due to a year over year increase in average loans of $585.6 million, or 28.3%, primarily in the indirect and mortgage portfolios, partially offset by a decrease in the yield on loans of 41 basis points, as new loans, on average, were originated at lower yields over the previous twelve months.
On a linked-quarter basis, interest income decreased slightly, primarily due to a decrease of 15 basis points in the yield on total loans, net of a $147.0 million increase in average total loans.
Interest Expense
Interest expense was $2.9 million for the quarter, an increase of $138,000, or 4.9% as compared to the same period in 2014. The year over year increase occurred primarily due to an increase in average other borrowings of $166.1 million used to fund growth in average loans.
On a linked-quarter basis, interest expense decreased by $73,000, or 2.4%, primarily due to a reduction of 4 basis points in the cost of interest bearing deposits.
Net Interest Margin
The net interest margin was 3.35% for the quarter, compared to 3.55% for the same period in 2014. The decrease was primarily attributable to a decrease in the yield on total loans as new loans were originated at lower yields in 2015, partially offset by a slight decrease in deposit yields.
On a linked-quarter basis, the net interest margin decreased by 12 basis points compared to 3.47% for the prior quarter, primarily due to a decrease of 15 basis points in the yield on total loans, offset by an increased volume of loans for the quarter.

3




Noninterest Income
Noninterest income was $32.0 million for the quarter, an increase of $12.7 million , or 65.3%, as compared to the same period in 2014. The increase was primarily related to an increase in gains on the sale of mortgage and indirect loans. Noninterest income from mortgage banking activities increased by $10.7 million for the quarter as gains on mortgage loan sales were $11.8 million higher for the quarter. Fidelity was able to take advantage of the nationwide refinance surge during the quarter while continuing to grow our purchase money mortgage business year over year. Mortgage loan production increased $292.2 million, or 91.1%, to $613.0 million while mortgage loan sales increased $223.9 million, or 68.2%, to $328.1 million year over year. Mortgage loan servicing revenue increased by $641,000 to $3.6 million for the quarter as the servicing portfolio grew to $5.6 billion at March 31, 2015. These increases were partially offset by an increase in mortgage servicing right amortization and impairment adjustment of $2.6 million driven by an increase in prepayment speed assumption.
Higher gains on indirect loan sales drove $723,000 of the increase in noninterest income from indirect lending activities of $1.3 million for the quarter. Indirect loan sales totaled $219.8 million for the quarter compared to sales of $195.0 million for the same period in the prior year.
On a linked-quarter basis, noninterest income increased by $7.3 million, or 29.7%, primarily attributable to increases in income from mortgage banking activities and indirect lending activities of $5.8 million and $2.1 million, respectively. These increases occurred primarily due to increased gain on sale of mortgage and indirect loans of $7.7 million and $2.2 million, respectively, from growth in sales of $76.2 million and $97.8 million, respectively. See "Analysis of Indirect Lending" and "Analysis of Mortgage Lending" tables below.
Noninterest Expense
Noninterest expense was $38.6 million for the quarter, an increase of $6.0 million, or 18.3%, as compared to the same period in 2014.
Salaries and benefits expense has increased due to the growth in employees and locations and the associated administrative support functions as the Company continues to grow. Salaries and benefits increased by $2.7 million, or 17.0%, year over year.
Commissions expense increased $2.7 million, or 77.5%, compared to the same period in 2014. This increase corresponds to the growth in mortgage loan production, which increased $292.2 million or 91.1% compared to the same period in 2014.
Net occupancy and communication also increased $905,000, or 25.7%, year over year, due to the Bank's continued growth during the period.
On a linked-quarter basis, noninterest expense increased by $2.0 million, or 5.4%, primarily due to an $896,000 increase in salaries and benefits and a $615,000 increase in commissions for the quarter.
ABOUT FIDELITY SOUTHERN CORPORATION
Fidelity Southern Corporation, through its operating subsidiaries Fidelity Bank and LionMark Insurance Company, provides banking services and trust services and credit-related insurance products through branches in Georgia and Florida, and an insurance office in Atlanta, Georgia. SBA, indirect automobile, and mortgage loans are provided throughout the South. For additional information about Fidelity's products and services, please visit the web site at www.FidelitySouthern.com.


4




This news release contains forward-looking statements, as defined by Federal Securities Laws, including statements about financial outlook and business environment. These statements are provided to assist in the understanding of future financial performance and such performance involves risks and uncertainties that may cause actual results to differ materially from those in such statements. Any such statements are based on current expectations and involve a number of risks and uncertainties. For a discussion of factors that may cause such forward-looking statements to differ materially from actual results, please refer to the section entitled “Forward Looking Statements” from Fidelity Southern Corporation’s 2014 Annual Report filed on Form 10-K with the Securities and Exchange Commission. Additional information and other factors that could affect future financial results are included in Fidelity's filings with the Securities and Exchange Commission.
-end-


5




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
FINANCIAL HIGHLIGHTS
(UNAUDITED)
 
As of or for the Quarter Ended
 
($ in thousands, except per share data)
March 31,
2015
 
December 31,
2014
 
March 31,
2014
 
INCOME STATEMENT DATA:
 
 
 
 
 
 
Interest income
$
26,486

 
$
26,633

 
$
23,084

 
Interest expense
2,945

 
3,018

 
2,807

 
Net interest income
23,541

 
23,615

 
20,277

 
Provision for loan losses
108

 
556

 
(2,450
)
 
Noninterest income
32,038

 
24,711

 
19,377

 
Noninterest expense
38,635

 
36,645

 
32,656

 
Net income
10,690

 
7,213

 
6,063

 
PERFORMANCE:
 
 
 
 
 
 
Earnings per common share - basic
$
0.50

 
$
0.34

 
$
0.28

 
Earnings per common share - diluted
0.45

 
0.31

 
0.26

 
Book value per common share
$
12.85

 
$
12.40

 
$
11.39

 
Tangible book value per common share
12.64

 
12.22

 
11.28

 
Cash dividends paid per common share
$
0.09

 
$
0.09

 
$
0.04

 
Return on average assets
1.40
%
 
0.98
%
 
0.97
 %
 
Return on average shareholders' equity
16.20
%
 
10.99
%
 
10.36
 %
 
Net interest margin
3.35
%
 
3.47
%
 
3.55
 %
 
END OF PERIOD BALANCE SHEET SUMMARY:
 
 
 
 
 
 
Total assets
$
3,205,376

 
$
3,085,225

 
$
2,556,887

 
Earning assets
2,951,135

 
2,848,618

 
2,350,759

 
Loans, excluding Loans Held-for-Sale
2,317,581

 
2,253,306

 
1,848,092

 
Total loans
2,723,098

 
2,622,241

 
2,028,642

 
Total deposits
2,652,896

 
2,458,022

 
2,200,389

 
Shareholders' equity
274,898

 
264,951

 
242,391

 
DAILY AVERAGE BALANCE SHEET SUMMARY:
 
 
 
 
 
 
Total assets
$
3,098,079

 
$
2,921,742

 
$
2,529,476

 
Earning assets
2,858,827

 
2,711,138

 
2,325,164

 
Loans, excluding Loans Held-for-Sale
2,298,789

 
2,192,383

 
1,886,136

 
Total loans
2,656,556

 
2,509,552

 
2,070,909

 
Total deposits
2,530,988

 
2,416,140

 
2,160,696

 
Shareholders' equity
267,561

 
260,308

 
237,408

 
ASSET QUALITY RATIOS:
 
 
 
 
 
 
Net charge-offs/(recoveries), annualized to average loans
0.29
%
 
0.50
%
 
(0.02
)%
 
Allowance to period-end loans
1.03
%
 
1.13
%
 
1.67
 %
 
Nonperforming assets to total loans, ORE and repossessions
2.33
%
 
2.61
%
 
3.66
 %
 
Allowance to nonperforming loans, ORE and repossessions
0.44x

 
0.43x

 
0.45x

 
SELECTED RATIOS:
 
 
 
 
 
 
Loans to total deposits
87.36
%
 
91.67
%
 
83.99
 %
 
Average total loans to average earning assets
92.92
%
 
92.56
%
 
89.07
 %
 
Noninterest income to total revenue
54.74
%
 
48.13
%
 
45.63
 %
 
Leverage ratio
9.89
%
 
10.40
%
 
11.21
 %
 
Common equity tier 1 capital
9.06
%
 
N/A

 
N/A

 
Tier 1 risk-based capital
10.63
%
 
11.07
%
 
13.20
 %
 
Total risk-based capital
11.43
%
 
12.01
%
 
14.46
 %
 
Average equity to average assets
8.64
%
 
8.91
%
 
9.39
 %
 


6




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
($ in thousands)
 
March 31,
2015
 
December 31,
2014
 
March 31,
2014
ASSETS
 
 
 
 
 
 
Cash and cash equivalents
 
$
85,615

 
$
71,605

 
$
166,952

Investment securities available-for-sale
 
139,727

 
149,590

 
163,803

Investment securities held-to-maturity
 
10,316

 
7,349

 
3,795

Loans held-for-sale
 
405,517

 
368,935

 
180,550

Loans
 
2,317,581

 
2,253,306

 
1,848,092

Allowance for loan losses
 
(23,758
)
 
(25,450
)
 
(30,797
)
Loans, net of allowance for loan losses
 
2,293,823

 
2,227,856

 
1,817,295

Premises and equipment, net
 
60,710

 
60,857

 
48,937

Other real estate, net
 
19,988

 
22,564

 
24,547

Bank owned life insurance
 
65,013

 
59,553

 
34,127

Servicing rights
 
68,146

 
64,897

 
55,281

Other assets
 
56,521

 
52,019

 
61,600

Total assets
 
$
3,205,376

 
$
3,085,225

 
$
2,556,887

 
 
 
 
 
 
 
LIABILITIES
 
 
 
 
 
 
Deposits
 
 
 
 
 
 
Noninterest-bearing demand deposits
 
$
706,679

 
$
558,018

 
$
525,853

Interest-bearing deposits
 
 
 
 
 
 
  Demand and money market
 
825,244

 
788,373

 
700,268

  Savings
 
304,135

 
321,621

 
314,282

  Time deposits
 
816,838

 
790,010

 
659,986

    Total deposits
 
2,652,896

 
2,458,022

 
2,200,389

Other borrowings
 
201,018

 
291,087

 
43,685

Subordinated debt
 
46,393

 
46,393

 
46,393

Other liabilities
 
30,171

 
24,772

 
24,029

Total liabilities
 
2,930,478

 
2,820,274

 
2,314,496

 
 
 
 
 
 
 
SHAREHOLDERS' EQUITY
 
 
 
 
 
 
Preferred stock
 

 

 

Common stock
 
163,340

 
162,575

 
159,654

Accumulated other comprehensive income, net
 
3,229

 
2,814

 
1,606

Retained earnings
 
108,329

 
99,562

 
81,131

Total shareholders’ equity
 
274,898

 
264,951

 
242,391

Total liabilities and shareholders’ equity
 
$
3,205,376

 
$
3,085,225

 
$
2,556,887

 
 
 
 
 
 
 
 
 
 
 
 
 
 


7




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(UNAUDITED)
 
 
For the Quarter Ended
 
($ in thousands, except per share data)
 
March 31,
2015
 
December 31,
2014
 
March 31,
2014
 
INTEREST INCOME
 
 
 
 
 
 
 
Loans, including fees
 
$
25,289

 
$
25,382

 
$
21,797

 
Investment securities
 
1,185

 
1,242

 
1,249

 
Federal funds sold and bank deposits
 
12

 
9

 
38

 
Total interest income
 
26,486

 
26,633

 
23,084

 
INTEREST EXPENSE
 

 
 
 

 
Deposits
 
2,492

 
2,609

 
2,488

 
Other borrowings
 
177

 
130

 
44

 
Subordinated debt
 
276

 
279

 
275

 
Total interest expense
 
2,945

 
3,018

 
2,807

 
Net interest income
 
23,541

 
23,615

 
20,277

 
Provision for loan losses
 
108

 
556

 
(2,450
)
 
Net interest income after provision for loan losses
 
23,433

 
23,059

 
22,727

 
NONINTEREST INCOME
 

 
 
 
 
 
Service charges on deposit accounts
 
1,083

 
1,229

 
1,003

 
Other fees and charges
 
1,166

 
1,189

 
920

 
Mortgage banking activities
 
21,318

 
15,489

 
10,587

 
Indirect lending activities
 
5,979

 
3,847

 
4,676

 
SBA lending activities
 
930

 
1,305

 
844

 
Bank owned life insurance
 
492

 
304

 
301

 
Securities gains
 

 

 

 
Other
 
1,070

 
1,348

 
1,046

 
Total noninterest income
 
32,038

 
24,711

 
19,377

 
NONINTEREST EXPENSE
 

 
 
 
 
 
Salaries and employee benefits
 
18,822

 
17,926

 
16,085

 
Commissions
 
6,160

 
5,545

 
3,470

 
Occupancy
 
3,482

 
3,508

 
2,603

 
Communication
 
948

 
1,068

 
922

 
Other
 
9,223

 
8,598

 
9,576

 
Total noninterest expense
 
38,635

 
36,645

 
32,656

 
Income before income tax expense
 
16,836

 
11,125

 
9,448

 
Income tax expense
 
6,146

 
3,912

 
3,385

 
NET INCOME
 
$
10,690

 
$
7,213

 
$
6,063

 
 
 
 
 
 
 
 
 
EARNINGS PER SHARE:
 
 
 
 
 
 
 
Basic earnings per share
 
$
0.50

 
$
0.34

 
$
0.28

 
Diluted earnings per share
 
$
0.45

 
$
0.31

 
$
0.26

 
Weighted average common shares outstanding-basic
 
21,380

 
21,343

 
21,288

 
Weighted average common shares outstanding-diluted
 
23,683

 
23,544

 
23,447

 
 
 
 
 
 
 
 
 


8




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
LOANS BY CATEGORY
(UNAUDITED)
($ in thousands)
 
March 31,
2015
 
December 31,
2014
 
September 30,
2014
 
June 30,
2014
 
March 31,
2014
Commercial
 
$
519,062

 
$
524,145

 
$
524,419

 
$
536,435

 
$
525,347

SBA
 
138,198

 
134,766

 
143,302

 
136,946

 
138,331

      Total commercial and SBA loans
 
657,260

 
658,911

 
667,721

 
673,381

 
663,678

Construction loans
 
134,456

 
123,994

 
108,823

 
113,873

 
101,443

Indirect automobile
 
1,251,044

 
1,219,232

 
1,087,710

 
997,117

 
925,101

Installment
 
12,209

 
13,372

 
15,647

 
15,892

 
15,932

      Total consumer loans
 
1,263,253

 
1,232,604

 
1,103,357

 
1,013,009

 
941,033

Residential mortgage
 
180,424

 
158,348

 
119,292

 
93,453

 
68,546

Home equity lines of credit
 
82,188

 
79,449

 
74,610

 
74,898

 
73,392

 Total mortgage loans
 
262,612

 
237,797

 
193,902

 
168,351

 
141,938

 Loans
 
2,317,581

 
2,253,306

 
2,073,803

 
1,968,614

 
1,848,092

 
 
 
 
 
 
 
 
 
 
 
Loans held-for-sale:
 
 
 
 
 
 
 
 
 
 
Residential mortgage
 
241,974

 
181,424

 
161,775

 
191,666

 
112,195

SBA
 
13,543

 
12,511

 
17,667

 
8,053

 
8,355

Indirect automobile
 
150,000

 
175,000

 
145,000

 
140,000

 
60,000

     Total loans held-for-sale
 
405,517

 
368,935

 
324,442

 
339,719

 
180,550

          Total loans
 
$
2,723,098

 
$
2,622,241

 
$
2,398,245

 
$
2,308,333

 
$
2,028,642

 
 
 
 
 
 
 
 
 
 
 
Noncovered loans
 
$
2,287,284

 
$
2,218,493

 
$
2,036,097

 
$
1,923,088

 
$
1,796,256

Covered loans
 
30,297

 
34,813

 
37,706

 
45,526

 
51,836

Loans held-for-sale
 
405,517

 
368,935

 
324,442

 
339,719

 
180,550

          Total loans
 
$
2,723,098

 
$
2,622,241

 
$
2,398,245

 
$
2,308,333

 
$
2,028,642




9




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES
(UNAUDITED)
 
As of or for the Quarter Ended
 
($ in thousands)
March 31,
2015
 
December 31,
2014
 
March 31,
2014
 
Balance at beginning of period
$
25,450

 
$
28,297

 
$
33,684

 
Net charge-offs/(recoveries):
 
 
 
 
 
 
Commercial and SBA
815

 
2,239

 
364

 
Construction
(76
)
 
(151
)
 
(1,680
)
 
Indirect automobile and installment loans
872

 
899

 
743

 
Mortgage
(1
)
 
(19
)
 
35

 
Covered
19

 
(225
)
 
448

 
Acquired, noncovered
(1
)
 
(1
)
 
(15
)
 
Total net charge-offs/(recoveries)
1,628

 
2,742

 
(105
)
 
Provision for loan losses (1)
108

 
556

 
(2,450
)
 
Decrease in FDIC loss share receivable
(172
)
 
(661
)
 
(542
)
 
Balance at end of period
$
23,758

 
$
25,450

 
$
30,797

 
 
 
 
 
 
 
 
Net charge-offs/(recoveries), annualized to average loans
0.29
%
 
0.50
%
 
(0.02
)%
 
Average loans
$
2,298,789

 
$
2,192,383

 
$
1,886,136

 
Allowance for loan losses as a percentage of loans
1.03
%
 
1.13
%
 
1.67
 %
 
 
 
 
 
 
 
 
(1) Net of benefit attributable to FDIC loss share receivable
 
 
 
 
 

10




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
NONPERFORMING AND CLASSIFIED ASSETS
(UNAUDITED)
($ in thousands)
March 31,
2015
 
December 31,
2014
 
September 30,
2014
 
June 30,
2014
 
March 31,
2014
NONPERFORMING ASSETS
 
 
 
 
 
 
 
 
 
Nonaccrual loans
$
32,432

 
$
34,856

 
$
36,489

 
$
37,364

 
$
42,158

Loans past due 90 days or more and still accruing
1,006

 
827

 

 

 
488

Repossessions
1,002

 
1,183

 
1,210

 
1,068

 
1,398

Other real estate (ORE)
19,988

 
22,564

 
26,999

 
26,930

 
24,547

Nonperforming assets
$
54,428

 
$
59,430

 
$
64,698

 
$
65,362

 
$
68,591

NONPERFORMING ASSET RATIOS
 
 
 
 
 
 
 
 
 
Loans 30-89 days past due
$
3,934

 
$
4,565

 
$
2,885

 
$
2,874

 
$
4,045

Loans 30-89 days past due to loans
0.17
%
 
0.20
%
 
0.14
%
 
0.15
%
 
0.22
 %
Loans past due 90 days or more and still accruing to loans
0.04
%
 
0.04
%
 
%
 
%
 
0.03
 %
Nonperforming assets to loans, ORE, and repossessions
2.33
%
 
2.61
%
 
3.08
%
 
3.27
%
 
3.66
 %
 
 
 
 
 
 
 
 
 
 
ASSET QUALITY RATIOS
 
 
 
 
 
 
 
 
 
Classified Asset Ratio (3)
20.45
%
 
21.49
%
 
25.36
%
 
24.88
%
 
27.14
 %
Nonperforming loans as a % of loans
1.44
%
 
1.58
%
 
1.76
%
 
1.90
%
 
2.31
 %
Nonperforming assets as a % of loans plus ORE
1.43
%
 
1.57
%
 
1.74
%
 
1.87
%
 
2.28
 %
ALL to nonperforming loans
71.05
%
 
67.66
%
 
63.80
%
 
42.52
%
 
53.95
 %
Net charge-offs/(recoveries), annualized to average loans
0.29
%
 
0.50
%
 
0.40
%
 
0.42
%
 
(0.02
)%
ALL as a % of loans
1.03
%
 
1.13
%
 
1.36
%
 
1.47
%
 
1.67
 %
 
 
 
 
 
 
 
 
 
 
CLASSIFIED ASSETS
 
 
 
 
 
 
 
 
 
Classified loans (1)
$
52,684

 
$
53,415

 
$
61,161

 
$
57,880

 
$
63,993

ORE and repossessions
14,508

 
17,218

 
21,287

 
21,633

 
21,279

Total classified assets (2)
$
67,192

 
$
70,633

 
$
82,448

 
$
79,513

 
$
85,272

 
 
 
 
 
 
 
 
 
 
        (1) Amount of SBA guarantee included
$
5,802

 
$
5,271

 
$
7,590

 
$
6,462

 
$
8,506

       (2) Classified assets include loans having a risk rating of substandard or worse, both accrual and nonaccrual, repossessions and ORE, net of loss share.
       (3) Classified asset ratio is defined as classified assets as a percentage of Tier 1 capital plus allowance for loan losses.

11




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
 
ANALYSIS OF INDIRECT LENDING
 
(UNAUDITED)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of or for the Quarter Ended
 
($ in thousands)
 
March 31,
2015
 
December 31,
2014
 
September 30,
2014
 
June 30,
2014
 
March 31,
2014
 
Average loans outstanding (1)
 
$
1,389,570

 
$
1,329,306

 
$
1,204,314

 
$
1,075,657

 
$
1,032,592

 
Loans serviced for others
 
$
1,025,569

 
$
902,823

 
$
863,931

 
$
701,120

 
$
657,082

 
Past due loans:
 
 
 
 
 
 
 
 
 
 
 
 
Amount 30+ days past due
 
$
1,222

 
$
1,547

 
$
1,573

 
$
1,363

 
$
1,117

 
 
Number 30+ days past due
 
132

 
143

 
136

 
125

 
109

 
30+ day performing delinquency rate (2)
 
0.09
%
 
0.11
%
 
0.13
%
 
0.12
%
 
0.11
%
 
Nonperforming loans
 
$
778

 
$
715

 
$
795

 
$
743

 
$
772

 
Nonperforming loans as a percentage of period end loans (2)
 
0.06
%
 
0.05
%
 
0.06
%
 
0.07
%
 
0.08
%
 
Net charge-offs
 
$
866

 
$
901

 
$
612

 
$
614

 
$
733

 
Net charge-off rate (3)
 
0.36
%
 
0.30
%
 
0.23
%
 
0.25
%
 
0.31
%
 
Number of vehicles repossessed during the period
 
134

 
128

 
136

 
126

 
143

 
Average beacon score of portfolio
 
755

 
753

 
751

 
745

 
752

 
Production by state:
 
 
 
 
 
 
 
 
 
 
 
 
Alabama
 
$
22,056

 
$
26,780

 
$
27,845

 
$
28,530

 
$
22,155

 
 
Arkansas
 
35,786

 
41,912

 
47,894

 
36,572

 
22,183

 
 
North Carolina
 
21,809

 
25,059

 
29,781

 
24,069

 
18,980

 
 
South Carolina
 
16,273

 
16,132

 
22,189

 
23,139

 
14,657

 
 
Florida
 
96,688

 
102,465

 
128,729

 
110,940

 
76,829

 
 
Georgia
 
60,402

 
69,288

 
72,423

 
54,592

 
45,154

 
 
Mississippi
 
19,537

 
23,736

 
30,525

 
28,569

 
23,941

 
 
Tennessee
 
19,479

 
22,880

 
28,684

 
22,196

 
15,746

 
 
Virginia
 
16,919

 
18,590

 
20,903

 
16,017

 
11,458

 
 
Texas
 
41,527

 
50,987

 
49,868

 
39,320

 
15,429

 
 
Louisiana
 
21,042

 
13,531

 
12,597

 
2,595

 

 
 
 
Total production by state
 
$
371,518

 
$
411,360

 
$
471,438

 
$
386,539

 
$
266,532

 
Loan sales
 
$
219,784

 
$
121,973

 
$
244,556

 
$
118,344

 
$
195,027

 
Portfolio yield (1)
 
2.88
%
 
3.07
%
 
3.10
%
 
3.26
%
 
3.38
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) 
Includes held-for-sale
 
(2) 
Calculated by dividing loan category as of the end of the period by period-end loans including held for sale for the specified loan portfolio
 
(3) 
Calculated by dividing annualized net charge-offs for the period by average loans held for investment during the period for the specified loan category
 

12




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
ANALYSIS OF MORTGAGE LENDING
(UNAUDITED)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
($ in thousands)
 
March 31,
2015
 
December 31,
2014
 
September 30,
2014
 
June 30,
2014
 
March 31,
2014
Average loans outstanding (1)
 
$
337,122

 
$
300,652

 
$
286,407

 
$
229,292

 
$
170,675

Loans serviced for others
 
$
5,622,102

 
$
5,413,781

 
$
5,173,282

 
$
4,844,984

 
$
4,574,281

% of loan production for purchases
 
58.82
%
 
74.93
%
 
82.25
%
 
86.18
%
 
78.48
%
% of loan production for refinance loans
 
41.18
%
 
25.07
%
 
17.75
%
 
13.82
%
 
21.52
%
Production by region:
 
 
 
 
 
 
 
 
 
 
 
Georgia
 
$
342,121

 
$
311,846

 
$
316,359

 
$
328,936

 
$
181,667

 
Florida/Alabama
 
51,590

 
42,485

 
31,642

 
26,383

 
20,816

 
Virginia/Maryland
 
158,289

 
126,151

 
127,721

 
132,816

 
73,471

 
North and South Carolina (2)
 
3,858

 

 

 

 

 
Total retail
 
555,858

 
480,482

 
475,722

 
488,135

 
275,954

 
Wholesale
 
57,125

 
34,961

 
60,393

 
73,252

 
44,862

 
 
Total production by region
 
$
612,983

 
$
515,443

 
$
536,115

 
$
561,387

 
$
320,816

Loan sales
 
$
552,085

 
$
475,930

 
$
536,490

 
$
446,176

 
$
328,145

Portfolio yield (1)
 
3.79
%
 
3.93
%
 
4.10
%
 
4.05
%
 
4.21
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INCOME FROM MORTGAGE BANKING ACTIVITIES
(UNAUDITED)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Quarter Ended
(in thousands)
 
March 31,
2015
 
December 31,
2014
 
September 30,
2014
 
June 30,
2014
 
March 31,
2014
Marketing gain, net
 
$
19,745

 
$
12,076

 
$
12,108

 
$
10,954

 
$
7,991

Origination points and fees
 
2,757

 
2,744

 
2,943

 
3,148

 
1,787

Loan servicing revenue
 
3,646

 
3,473

 
3,211

 
2,998

 
3,005

MSR amortization and impairment adjustments
 
(4,830
)
 
(2,804
)
 
(2,127
)
 
(3,530
)
 
(2,196
)
Total mortgage banking activities
 
$
21,318

 
$
15,489

 
$
16,135

 
$
13,570

 
$
10,587

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noncash items included in income from mortgage banking activities:
 
 
 
 
 
 
 
 
 
 
Capitalized MSR, net
 
$
4,429

 
$
3,333

 
$
4,062

 
$
3,693

 
$
2,170

Valuation on MSR
 
(2,469
)
 
(709
)
 
(156
)
 
(1,838
)
 
(619
)
Mark to market adjustments
 
3,967

 
588

 
(1,747
)
 
1,609

 
1,362

   Total noncash items
 
$
5,927

 
$
3,212

 
$
2,159

 
$
3,464

 
$
2,913

 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Includes held-for-sale
 
 
(2) Expanded into North and South Carolina in January 2015
 
 




13




FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES
AVERAGE BALANCE, INTEREST AND YIELDS
(UNAUDITED)
 
For the Quarter Ended
 
March 31, 2015
 
March 31, 2014
 
Average
 
Income/
 
Yield/
 
Average
 
Income/
 
Yield/
($ in thousands)
Balance
 
Expense
 
Rate
 
Balance
 
Expense
 
Rate
Assets
 
 
 
 
 
 
 
 
 
 
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Loans, net of unearned income (1) 
$
2,656,556

 
$
25,333

 
3.87
%
 
$
2,070,909

 
$
21,836

 
4.28
%
Investment securities (1) 
164,456

 
1,236

 
3.05
%
 
176,171

 
1,304

 
3.00
%
Federal funds sold and bank deposits
37,815

 
12

 
0.13
%
 
78,084

 
38

 
0.20
%
Total interest-earning assets
2,858,827

 
26,581

 
3.77
%
 
2,325,164

 
23,178

 
4.04
%
Noninterest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
15,311

 
 
 
 
 
17,508

 
 
 
 
Allowance for loan losses
(25,258
)
 
 
 
 
 
(33,869
)
 
 
 
 
Premises and equipment, net
60,979

 
 
 
 
 
48,479

 
 
 
 
Other real estate
22,219

 
 
 
 
 
28,798

 
 
 
 
Other assets
166,001

 
 
 
 
 
143,396

 
 
 
 
Total assets
$
3,098,079

 
 
 
 
 
$
2,529,476

 
 
 
 
Liabilities and shareholders’ equity
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
$
812,833

 
$
453

 
0.23
%
 
$
698,811

 
$
507

 
0.29
%
Savings deposits
309,393

 
255

 
0.33
%
 
308,819

 
296

 
0.39
%
Time deposits
803,000

 
1,784

 
0.90
%
 
675,034

 
1,685

 
1.01
%
Total interest-bearing deposits
1,925,226

 
2,492

 
0.52
%
 
1,682,664

 
2,488

 
0.60
%
Other borrowings
229,374

 
177

 
0.31
%
 
63,313

 
44

 
0.28
%
Subordinated debt
46,393

 
276

 
2.41
%
 
46,393

 
275

 
2.40
%
Total interest-bearing liabilities
2,200,993

 
2,945

 
0.54
%
 
1,792,370

 
2,807

 
0.64
%
Noninterest-bearing liabilities and shareholders' equity:
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
605,762

 
 
 
 
 
478,033

 
 
 
 
Other liabilities
23,763

 
 
 
 
 
21,665

 
 
 
 
Shareholders’ equity
267,561

 
 
 
 
 
237,408

 
 
 
 
Total liabilities and shareholders’ equity
$
3,098,079

 
 
 
 
 
$
2,529,476

 
 
 
 
Net interest income/spread
 
 
$
23,636

 
3.23
%
 
 
 
$
20,371

 
3.40
%
Net interest margin
 
 
 
 
3.35
%
 
 
 
 
 
3.55
%
 
 
 
 
 
 
 
 
 
 
 
 
(1) Interest income includes the effect of taxable-equivalent adjustment using a 35% tax rate.

14