Attached files

file filename
8-K - 8-K - COBIZ FINANCIAL INCcobz-20160128x8k.htm

Exhibit 99.1

 

CoBiz Financial Announces Selected Fourth Quarter 2015 Results

 

Denver -- CoBiz Financial Inc. (NASDAQ: COBZ), a financial services company with $3.4 billion in assets, announced certain selected financial results for the fourth quarter of 2015.

 

Release of full financial results is being delayed pending the completion of an impairment analysis related to an $11.2 million Commercial & Industrial (C&I) credit with a for-profit, technical college that was downgraded and classified as impaired and placed on nonaccrual during the fourth quarter.  The relationship is not part of a syndicate, or shared national credit program.  Including the impairment loss on this credit, the Company expects to recognize a provision for loan loss of $4.4 million to $6.4 million for the fourth quarter 2015.  This expected provision amount is based on a preliminary impairment analysis and is subject to change until the year-end financial reporting process is complete.

 

The Company currently expects to announce its complete financial results for the year ended December 31, 2015 and to host a conference call to discuss fourth quarter 2015 financial results on or about February 12, 2016, in conjunction with filing its 2015 Form 10-K.

 

Noted below are certain preliminary financial results,  which are not impacted by the C&I credit relationship discussed above.

 

Select Financial Highlights – Fourth Quarter 2015

 

Loans at December 31, 2015 increased $78.2 million from September 30, 2015, or 11.8% annualized, and $293.6 million, or 12.2%, from December 31, 2014.

Deposits at December 31, 2015 increased $34.3 million from September 30, 2015, or 5.0% annualized, and $249.4 million, or 10.0%, from December 31, 2014.

As part of ongoing efficiency measures, the Company recorded severance expense of $1.0 million in the fourth quarter of 2015.

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Quarter ended (unaudited)

 

 

4Q15 change vs.

 

(in thousands)

 

4Q15

 

3Q15

 

4Q14

 

3Q15

    

4Q14

    

LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,175,379

 

$

1,173,950

 

$

977,699

 

$

1,429

 

0.1

$

197,680

 

20.2

Owner-occupied real estate

 

 

436,643

 

 

443,907

 

 

422,471

 

 

(7,264)

 

(1.6)

 

14,172

 

3.4

Investor real estate

 

 

579,625

 

 

474,284

 

 

567,248

 

 

105,341

 

22.2

 

12,377

 

2.2

Construction & land

 

 

201,281

 

 

229,284

 

 

181,864

 

 

(28,003)

 

(12.2)

 

19,417

 

10.7

Consumer

 

 

253,317

 

 

244,994

 

 

207,955

 

 

8,323

 

3.4

 

45,362

 

21.8

Other

 

 

52,960

 

 

54,634

 

 

48,338

 

 

(1,674)

 

(3.1)

 

4,622

 

9.6

Total loans

 

$

2,699,205

 

$

2,621,053

 

$

2,405,575

 

$

78,152

 

3.0

$

293,630

 

12.2

 

 

1 | Page


 

Loans at December 31, 2015 increased $78.2 million from September 30, 2015, or 11.8% annualized, and $293.6 million, or 12.2%, from December 31, 2014.

During the fourth quarter of 2015, $64.1 million of construction loans were transferred to the investor real estate category upon project completion and stabilization. 

Loans increased $31.4 million in the Arizona market and $46.7 million in the Colorado market from September 30, 2015. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended (unaudited)

 

(in thousands)

    

4Q15

    

3Q15

    

2Q15

    

1Q15

    

4Q14

 

Loans - beginning balance

 

$

2,621,053

 

$

2,496,113

 

$

2,449,542

 

$

2,405,575

 

$

2,357,069

 

New credit extended

 

 

187,750

 

 

261,764

 

 

197,340

 

 

151,539

 

 

177,247

 

Credit advanced

 

 

129,789

 

 

131,936

 

 

114,932

 

 

105,157

 

 

100,921

 

Paydowns & maturities

 

 

(239,212)

 

 

(268,673)

 

 

(265,459)

 

 

(211,937)

 

 

(228,914)

 

Gross loan charge-offs

 

 

(175)

 

 

(87)

 

 

(242)

 

 

(792)

 

 

(748)

 

Loans - ending balance

 

$

2,699,205

 

$

2,621,053

 

$

2,496,113

 

$

2,449,542

 

$

2,405,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change - loans outstanding

 

$

78,152

 

$

124,940

 

$

46,571

 

$

43,967

 

$

48,506

 

 

New credit extensions and advances improved in 2015 over prior years. However, the Company experienced a higher level of paydowns and maturities, particularly within the commercial real estate portfolio. 

Commercial line utilization was 34.5% at December 31, 2015, compared to 34.7% and 36.2%, respectively, at the linked- and prior-year quarter ends.

 

Deposits and Customer Repurchase Agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Quarter ended (unaudited)

 

 

4Q15 change vs.

 

(in thousands)

   

4Q15

   

3Q15

   

4Q14

   

3Q15

   

4Q14

 

DEPOSITS AND CUSTOMER REPURCHASE AGREEMENTS

 

 

 

 

 

 

 

 

 

   

 

 

 

 

   

 

 

Money market

 

$

804,777

 

$

832,131

 

$

661,519

 

$

(27,354)

 

(3.3)

$

143,258

 

21.7

%

Interest-bearing demand

 

 

585,524

 

 

572,848

 

 

531,365

 

 

12,676

 

2.2

 

54,159

 

10.2

%

Savings

 

 

18,078

 

 

18,540

 

 

15,236

 

 

(462)

 

(2.5)

 

2,842

 

18.7

%

Certificates of deposits under $100

 

 

21,515

 

 

22,220

 

 

24,184

 

 

(705)

 

(3.2)

 

(2,669)

 

(11.0)

%

Certificates of deposits $100 and over

 

 

94,260

 

 

100,958

 

 

122,216

 

 

(6,698)

 

(6.6)

 

(27,956)

 

(22.9)

%

Reciprocal CDARS

 

 

37,223

 

 

32,969

 

 

64,607

 

 

4,254

 

12.9

 

(27,384)

 

(42.4)

%

Total interest-bearing deposits

 

 

1,561,377

 

 

1,579,666

 

 

1,419,127

 

 

(18,289)

 

(1.2)

 

142,250

 

10.0

%

Noninterest-bearing demand deposits

 

 

1,180,335

 

 

1,127,747

 

 

1,073,164

 

 

52,588

 

4.7

 

107,171

 

10.0

%

Total deposits

 

 

2,741,712

 

 

2,707,413

 

 

2,492,291

 

 

34,299

 

1.3

 

 

249,421

 

10.0

 

Customer repurchase agreements

 

 

47,459

 

 

62,182

 

 

49,976

 

 

(14,723)

 

(23.7)

 

(2,517)

 

(5.0)

%

Total deposits and customer repurchase agreements

 

$

2,789,171

 

$

2,769,595

 

$

2,542,267

 

$

19,576

 

0.7

$

246,904

 

9.7

%

 

Total deposits at December 31, 2015 increased $34.3 million from September 30, 2015 and $249.4 million from December 31, 2014.

oGiven the nature of commercial deposits, end-of-period balances may vary significantly on a day-to-day basis.  Average deposits for the fourth quarter of 2015 increased $106.9 million, and 16.1% annualized, from the linked-quarter, and $288.1 million, or 11.8%, from the prior-year quarter.

Noninterest-bearing demand accounts increased $52.6 million from September 30, 2015 and were 43.1% of total deposits at December 31, 2015.   

oAverage noninterest-bearing demand accounts increased $95.9 million from the third quarter of 2015 and were 42.8% of total average deposits for the fourth quarter of 2015.

 

2 | Page


 

Credit Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended (unaudited)

 

(in thousands)

    

4Q15

    

3Q15

    

4Q14

    

CREDIT QUALITY

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

15,717

 

$

4,881

 

$

8,994

 

Loans 90 days or more past due and accruing interest

 

 

505

 

 

 -

 

 

161

 

Total nonperforming loans

 

 

16,222

 

 

4,881

 

 

9,155

 

OREO and repossessed assets

 

 

5,079

 

 

5,481

 

 

5,819

 

Total nonperforming assets

 

$

21,301

 

$

10,362

 

$

14,974

 

 

 

 

 

 

 

 

 

 

 

 

Performing renegotiated loans

 

$

28,196

 

$

29,567

 

$

27,275

 

Classified loans

 

$

51,078

 

$

41,190

 

$

36,940

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY MEASURES

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

 

 

0.60

 

0.19

 

0.38

Nonperforming loans and OREO to total loans and OREO

 

 

0.79

 

0.39

 

0.62

 

Nonperforming assets (NPAs) increased by $10.9 million from the third quarter of 2015 to $21.3 million at December 31, 2015.  Classified loans had a corresponding increase.

oThe increase in NPAs and Classified loans was driven by the downgrade of the large C&I credit discussed above, which was classified as impaired and placed on nonaccrual during the fourth quarter of 2015

 

Net Interest Income and Margin

 

Net interest income on a tax-equivalent basis was $29.9 million for the fourth quarter of 2015, an increase of $1.0 million from the third quarter of 2015 (linked-quarter), and $1.4 million from the prior-year quarter. On an annual basis, tax-equivalent net interest income increased by $7.7 million to $117.4 million.

Interest expense of $1.8 million related to the $60.0 million of unsecured fixed-to-floating rate subordinated notes due 2030 (Notes) issued in late June 2015 is included in net interest income for the year ended December 31, 2015.

Net Interest Margin (NIM) was relatively stable from the linked-quarter, but contracted 21 basis points from the prior-year quarter to 3.73%.  For the full year, NIM was 3.86% in 2015 as compared to 3.91% in 2014.

oNIM was impacted by the Notes offering, which contributed 11 basis points of the contraction to the reported NIM for the fourth quarter of 2015 compared to the prior-year quarter, but did not impact the linked-quarter comparison.

oThe NIM for the full year of 2015 benefited from the recognition of past-due interest collected on problem loan resolutions and prepayment penalties, particularly in the first half of 2015.

Supporting the growth in net interest income was an increase in the earning asset base and improved deposit composition.

oQuarterly average loans increased $111.9 million, or 17.5% annualized, from the linked-quarter, and $291.2 million, or 12.3%, from the prior-year quarter.

oQuarterly average deposits increased $106.9 million, or 16.1% annualized, from the linked-quarter, and $288.1 million, or 11.8%, from the prior-year quarter.

oAverage noninterest-bearing demand accounts increased $95.9 million from the third quarter of 2015 and $124.4 million from the prior-year quarter.

 

3 | Page


 

Noninterest Income

 

The Company has decided to focus on fee-based business lines with recurring revenue and as of March 31, 2015 ceased offering investment banking services. The operations of GMB have been reported as discontinued operations retrospectively for all periods presented.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended (unaudited)

 

 

4Q15 change vs.

 

(in thousands)

    

4Q15

    

3Q15

    

4Q14

    

3Q15

    

4Q14

    

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

    

 

 

Deposit service charges

 

$

1,424

 

$

1,490

 

$

1,404

 

$

(66)

 

(4.4)

$

20

 

1.4

Investment advisory income

 

 

1,388

 

 

1,478

 

 

1,454

 

 

(90)

 

(6.1)

 

(66)

 

(4.5)

Insurance income

 

 

2,937

 

 

3,023

 

 

2,872

 

 

(86)

 

(2.8)

 

65

 

2.3

Other income

 

 

2,236

 

 

1,433

 

 

1,762

 

 

803

 

56.0

 

474

 

26.9

Total noninterest income

 

$

7,985

 

$

7,424

 

$

7,492

 

$

561

 

7.6

$

493

 

6.6

 

Noninterest income was $8.0 million for the fourth quarter of 2015, an increase of $0.6 million from the linked-quarter and $0.5 million from the prior-year quarter.

oOther income increased from the linked-quarter primarily due to greater income on equity method investments and positive valuation adjustments on the interest rate hedging portfolio. The improvement over the prior-year quarter is due mainly to fees from the sale of interest rate swaps and the positive valuation adjustments on the interest rate hedging portfolio.

On an annual basis, noninterest income increased $2.8 million to $30.7 million for the year ended December 31, 2015.

oNoninterest income for 2014 was adversely impacted by a $1.3 million valuation adjustment on one of the Company’s limited partnership interests accounted for as an equity method investment. Income from equity method investments totaled $1.3 million for the full year of 2015 as compared to a slight negative return for the full year of 2014.

oInsurance revenues for 2015 increased $0.9 million, or 8.0%, to $12.0 million.

Noninterest income as a percentage of operating income was 21.1% for the fourth quarter of 2015, as compared to 20.4% and 20.8%, respectively, for the linked- and prior-year quarters.

 

Operating Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended (unaudited)

 

 

4Q15 change vs.

 

(in thousands)

    

4Q15

    

3Q15

    

4Q14

    

3Q15

    

4Q14

    

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

    

 

 

Salaries and employee benefits

 

$

17,095

 

$

15,916

 

$

16,618

 

$

1,179

 

7.4

$

477

 

2.9

Stock-based compensation expense

 

 

713

 

 

707

 

 

712

 

 

6

 

0.8

 

1

 

0.1

Occupancy expenses, premises and equipment

 

 

3,301

 

 

3,371

 

 

3,358

 

 

(70)

 

(2.1)

 

(57)

 

(1.7)

Amortization of intangibles

 

 

150

 

 

150

 

 

150

 

 

 -

 

 -

 

 -

 

 -

Other operating expenses

 

 

4,704

 

 

4,653

 

 

4,229

 

 

51

 

1.1

 

475

 

11.2

Net (gain) loss on OREO, repossessed assets and other

 

 

(246)

 

 

(59)

 

 

(169)

 

 

(187)

 

(316.9)

 

(77)

 

(45.6)

Total noninterest expense

 

$

25,717

 

$

24,738

 

$

24,898

 

$

979

 

4.0

$

819

 

3.3

 

Total noninterest expense increased $1.0 million from the linked-quarter and $0.8 million from the prior-year quarter.

oDuring the fourth quarter of 2015, the Company eliminated several job positions and recorded related severance expense of $1.0 million.

For the full year, total noninterest expenses excluding gains or losses on assets were $100.5 million and $96.7 million, respectively, for 2015 and 2014, a 3.9% increase.  Excluding the fourth quarter of 2015 severance charge, the annual increase was 2.9%.

The efficiency ratio was 67.9% for the full year of 2015, as compared to 70.3% for the prior year.  For the fourth quarter of 2015, the efficiency ratio was 68.5%, and 65.8% excluding the severance charge noted above.

 

4 | Page


 

Contact Information

CoBiz Financial Inc.

Lyne Andrich 303.312.3458

 

About CoBiz Financial

 

CoBiz Financial (NASDAQ:COBZ) is a $3.4 billion financial services company that serves the complete financial needs of businesses, business owners and professionals in Colorado and Arizona. The Company provides banking services through Colorado Business Bank, Arizona Business Bank and CoBiz Private Bank; wealth planning and investment management through CoBiz Wealth Management; and property and casualty insurance brokerage and employee benefits through CoBiz Insurance.

 

Forward-Looking Information

 

This release contains forward-looking statements that describe CoBiz's future plans, strategies and expectations. Forward-looking statements include statements about future performance and results of operations. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as "believe," "expect," "anticipate," "intend," "plan," "estimate" or words of similar meaning, or future or conditional verbs such as "would”, "could", “should” or "may." Forward-looking statements speak only as of the date they are made. All forward-looking statements are based on assumptions and involve risks and uncertainties, many of which are beyond our control and which may cause our actual results, performance or achievements to differ materially from the results, performance or achievements contemplated by the forward-looking statements. Such risks and uncertainties include, among other things:

 

Results of the impairment analysis related to the large Commercial & Industrial credit discussed in this release.

Risks and uncertainties described in our reports filed with the Securities and Exchange Commission, including our most recent Form 10-K.

Competitive pressures among depository and other financial institutions nationally and in our market areas may increase significantly.

Adverse changes in the economy or business conditions, either nationally or in our market areas, could increase credit-related losses and expenses and/or limit growth.

Increases in defaults by borrowers and other delinquencies could result in increases in our provision for losses on loans and related expenses.

Our ability to manage growth effectively could adversely affect our results of operations and prospects.

Fluctuations in interest rates and market prices could reduce our net interest margin and asset valuations and increase our expenses.

The consequences of continued bank acquisitions and mergers in our market areas, resulting in fewer but much larger and financially stronger competitors, could increase competition for financial services to our detriment.

Changes in legislative or regulatory requirements applicable to us and our subsidiaries and implementation of current legislative or regulatory requirements could increase costs, limit certain operations and adversely affect results of operations.

Changes in tax requirements, including tax rate changes, new tax laws and revised tax law interpretations may increase our tax expense or adversely affect our customers' businesses.

 

In light of these risks, uncertainties and assumptions, you should not place undue reliance on any forward-looking statements in this release. We undertake no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

5 | Page


 

CoBiz Financial Inc.

December 31, 2015

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31, 

 

Year ended December 31, 

 

(in thousands, except per share amounts)

    

2015

 

2014

    

2015

    

2014

    

INCOME STATEMENT DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

31,081

 

$

29,611

 

$

121,266

 

$

114,317

 

Interest expense

 

 

2,845

 

 

2,043

 

 

9,590

 

 

8,429

 

NET INTEREST INCOME BEFORE PROVISION

 

$

28,236

 

$

27,568

 

$

111,676

 

$

105,888

 

Noninterest income

 

$

7,985

 

$

7,492

 

$

30,667

 

$

27,909

 

Noninterest expense

 

$

25,717

 

$

24,898

 

$

100,177

 

$

94,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERIOD END BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

$

512,812

 

$

484,621

 

Loans

 

 

 

 

 

 

 

 

2,699,205

 

 

2,405,575

 

Intangible assets

 

 

 

 

 

 

 

 

1,926

 

 

2,526

 

Deposits

 

 

 

 

 

 

 

 

2,741,712

 

 

2,492,291

 

Subordinated debentures

 

 

 

 

 

 

 

 

131,197

 

 

72,166

 

Interest-earning assets

 

 

 

 

 

 

 

 

3,230,664

 

 

2,927,132

 

Interest-bearing liabilities

 

 

 

 

 

 

 

 

1,872,033

 

 

1,653,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE SHEET AVERAGES

 

 

 

 

 

 

 

 

 

 

 

 

 

Average investments

 

 

 

 

 

 

 

$

499,219

 

$

522,822

 

Average loans

 

 

 

 

 

 

 

 

2,517,766

 

 

2,259,265

 

Average deposits

 

 

 

 

 

 

 

 

2,614,410

 

 

2,337,116

 

Average subordinated debentures

 

 

 

 

 

 

 

 

102,884

 

 

72,166

 

Average interest-earning assets

 

 

 

 

 

 

 

 

3,041,127

 

 

2,802,605

 

Average interest-bearing liabilities

 

 

 

 

 

 

 

 

1,759,619

 

 

1,612,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 

 

(in thousands)

    

 

 

 

    

2015

    

2014

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CREDIT QUALITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

 

 

 

 

 

 

$

15,717

 

$

8,994

 

Loans 90 days or more past due and accruing interest

 

 

 

 

 

 

 

 

505

 

 

161

 

Total nonperforming loans

 

 

 

 

 

 

 

 

16,222

 

 

9,155

 

OREO & repossessed assets

 

 

 

 

 

 

 

 

5,079

 

 

5,819

 

Total nonperforming assets

 

 

 

 

 

 

 

$

21,301

 

$

14,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing renegotiated loans

 

 

 

 

 

 

 

$

28,196

 

$

27,275

 

Classified loans

 

 

 

 

 

 

 

$

51,078

 

$

36,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

 

 

 

 

 

 

 

 

0.60

 

0.38

Nonperforming loans and OREO to total loans and OREO

 

 

 

 

 

 

 

 

0.79

 

0.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

NPAs as a

 

NONPERFORMING ASSETS BY MARKET

    

Colorado

    

Arizona

    

Total

    

in Category

    

%

    

Commercial

 

$

14,255

 

$

854

 

$

15,109

 

$

1,175,379

 

1.29

Real estate - mortgage

 

 

 -

 

 

499

 

 

499

 

 

1,016,268

 

0.05

Construction & land

 

 

27

 

 

 -

 

 

27

 

 

201,281

 

0.01

Consumer

 

 

82

 

 

505

 

 

587

 

 

253,317

 

0.23

Other loans

 

 

 -

 

 

 -

 

 

 -

 

 

52,960

 

 -

OREO & repossessed assets

 

 

4,903

 

 

176

 

 

5,079

 

 

5,079

 

-

 

NPAs

 

$

19,267

 

$

2,034

 

$

21,301

 

$

2,704,284

 

0.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

1,845,292

 

$

853,913

 

$

2,699,205

 

 

 

 

 

 

Total loans and OREO

 

 

1,850,195

 

 

854,089

 

 

2,704,284

 

 

 

 

 

 

Nonperforming loans to loans

 

 

0.78

 

0.22

 

0.60

 

 

 

 

 

Nonperforming loans and OREO to total loans and OREO

 

 

1.04

 

0.24

 

0.79

 

 

 

 

 

 

 

 

 

6 | Page


 

CoBiz Financial Inc.

December 31, 2015

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

 

December 31, 

 

September 30, 

 

June 30, 

 

March 31, 

 

December 31, 

 

(in thousands, except per share amounts)

    

2015

    

2015

    

2015

    

2015

    

2014

    

Interest income

 

$

31,081

 

$

30,177

 

$

30,044

 

$

29,964

 

$

29,611

 

Interest expense

 

 

2,845

 

 

2,810

 

 

1,972

 

 

1,963

 

 

2,043

 

Net interest income before provision

 

 

28,236

 

 

27,367

 

 

28,072

 

 

28,001

 

 

27,568

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit service charges

 

$

1,424

 

$

1,490

 

$

1,455

 

$

1,493

 

$

1,404

 

Investment advisory income

 

 

1,388

 

 

1,478

 

 

1,471

 

 

1,495

 

 

1,454

 

Insurance income

 

 

2,937

 

 

3,023

 

 

3,137

 

 

2,950

 

 

2,872

 

Other income

 

 

2,236

 

 

1,433

 

 

1,877

 

 

1,380

 

 

1,762

 

Total noninterest income

 

$

7,985

 

$

7,424

 

$

7,940

 

$

7,318

 

$

7,492

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

17,095

 

$

15,916

 

$

16,216

 

$

16,975

 

$

16,618

 

Stock-based compensation expense

 

 

713

 

 

707

 

 

739

 

 

1,165

 

 

712

 

Occupancy expenses, premises and equipment

 

 

3,301

 

 

3,371

 

 

3,258

 

 

3,149

 

 

3,358

 

Amortization of intangibles

 

 

150

 

 

150

 

 

150

 

 

150

 

 

150

 

Other operating expenses

 

 

4,704

 

 

4,653

 

 

4,091

 

 

3,893

 

 

4,229

 

Net (gain) loss on securities, other assets and OREO

 

 

(246)

 

 

(59)

 

 

(95)

 

 

31

 

 

(169)

 

Total noninterest expense

 

$

25,717

 

$

24,738

 

$

24,359

 

$

25,363

 

$

24,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding at period end (in thousands)

 

 

41,122

 

 

41,067

 

 

41,028

 

 

40,988

 

 

40,770

 

Diluted weighted average common shares outstanding (in thousands)

 

 

40,874

 

 

40,824

 

 

40,742

 

 

40,456

 

 

40,374

 

 

 

7 | Page


 

CoBiz Financial Inc.

December 31, 2015

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At

 

 

 

December 31, 

 

September 30, 

 

June 30, 

 

March 31, 

 

December 31, 

 

(in thousands)

    

2015

    

2015

    

2015

    

2015

    

2014

    

PERIOD END BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

$

512,812

 

$

513,864

 

$

493,292

 

$

488,186

 

$

484,621

 

Loans

 

 

2,699,205

 

 

2,621,053

 

 

2,496,113

 

 

2,449,542

 

 

2,405,575

 

Intangible assets

 

 

1,926

 

 

2,076

 

 

2,226

 

 

2,376

 

 

2,526

 

Deposits

 

 

2,741,712

 

 

2,707,413

 

 

2,632,386

 

 

2,547,217

 

 

2,492,291

 

Subordinated debentures

 

 

131,197

 

 

131,178

 

 

131,159

 

 

72,166

 

 

72,166

 

Interest-earning assets

 

 

3,230,664

 

 

3,171,849

 

 

3,008,533

 

 

2,945,276

 

 

2,927,132

 

Interest-bearing liabilities

 

 

1,872,033

 

 

1,883,026

 

 

1,767,240

 

 

1,691,143

 

 

1,653,738

 

LOANS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,175,379

 

$

1,173,950

 

$

1,100,416

 

$

1,034,189

 

$

977,699

 

Real estate - mortgage

 

 

1,016,268

 

 

918,191

 

 

934,923

 

 

974,785

 

 

989,719

 

Construction & land

 

 

201,281

 

 

229,284

 

 

203,262

 

 

179,749

 

 

181,864

 

Consumer

 

 

253,317

 

 

244,994

 

 

212,730

 

 

213,543

 

 

207,955

 

Other

 

 

52,960

 

 

54,634

 

 

44,782

 

 

47,276

 

 

48,338

 

Gross loans

 

$

2,699,205

 

$

2,621,053

 

$

2,496,113

 

$

2,449,542

 

$

2,405,575

 

Gross Loans - Colorado

 

$

1,845,292

 

$

1,798,543

 

$

1,744,418

 

$

1,729,317

 

$

1,732,453

 

Gross Loans - Arizona

 

$

853,913

 

$

822,510

 

$

751,695

 

$

720,225

 

$

673,122

 

DEPOSITS AND CUSTOMER REPURCHASE AGREEMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market

 

$

804,777

 

$

832,131

 

$

770,076

 

$

687,199

 

$

661,519

 

Interest-bearing demand

 

 

585,524

 

 

572,848

 

 

618,272

 

 

589,401

 

 

531,365

 

Savings

 

 

18,078

 

 

18,540

 

 

19,384

 

 

16,811

 

 

15,236

 

Certificates of deposits under $100

 

 

21,515

 

 

22,220

 

 

22,487

 

 

23,405

 

 

24,184

 

Certificates of deposits $100 and over

 

 

94,260

 

 

100,958

 

 

105,111

 

 

113,030

 

 

122,216

 

Reciprocal CDARS

 

 

37,223

 

 

32,969

 

 

42,424

 

 

57,317

 

 

64,607

 

Total interest-bearing deposits

 

 

1,561,377

 

 

1,579,666

 

 

1,577,754

 

 

1,487,163

 

 

1,419,127

 

Noninterest-bearing demand deposits

 

 

1,180,335

 

 

1,127,747

 

 

1,054,632

 

 

1,060,054

 

 

1,073,164

 

Total deposits

 

 

2,741,712

 

 

2,707,413

 

 

2,632,386

 

 

2,547,217

 

 

2,492,291

 

Customer repurchase agreements

 

 

47,459

 

 

62,182

 

 

58,328

 

 

58,814

 

 

49,976

 

Total deposits and customer repurchase agreements

 

$

2,789,171

 

$

2,769,595

 

$

2,690,714

 

$

2,606,031

 

$

2,542,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE SHEET AVERAGES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average investments

 

$

512,638

 

$

513,469

 

$

483,867

 

$

486,460

 

$

491,764

 

Average loans

 

 

2,651,689

 

 

2,539,774

 

 

2,467,522

 

 

2,409,171

 

 

2,360,469

 

Average deposits

 

 

2,738,796

 

 

2,631,887

 

 

2,588,477

 

 

2,495,616

 

 

2,450,685

 

Average subordinated debentures

 

 

131,187

 

 

131,167

 

 

76,056

 

 

72,166

 

 

72,166

 

Average interest-earning assets

 

 

3,183,463

 

 

3,080,460

 

 

2,975,133

 

 

2,916,283

 

 

2,877,329

 

Average interest-bearing liabilities

 

 

1,835,549

 

 

1,804,693

 

 

1,729,251

 

 

1,666,630

 

 

1,624,211

 

CREDIT QUALITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

15,717

 

$

4,881

 

$

4,075

 

$

6,088

 

$

8,994

 

Loans 90 days or more past due and accruing interest

 

 

505

 

 

 -

 

 

 -

 

 

 -

 

 

161

 

Total nonperforming loans

 

 

16,222

 

 

4,881

 

 

4,075

 

 

6,088

 

 

9,155

 

OREO and repossessed assets

 

 

5,079

 

 

5,481

 

 

5,786

 

 

5,786

 

 

5,819

 

Total nonperforming assets

 

$

21,301

 

$

10,362

 

$

9,861

 

$

11,874

 

$

14,974

 

Performing renegotiated loans

 

$

28,196

 

$

29,567

 

$

29,806

 

$

27,139

 

$

27,275

 

Classified loans

 

$

51,078

 

$

41,190

 

$

46,277

 

$

36,792

 

$

36,940

 

ASSET QUALITY MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total loans

 

 

0.60

 

0.19

 

0.16

 

0.25

 

0.38

Nonperforming loans and OREO to total loans and OREO

 

 

0.79

 

0.39

 

0.39

 

0.48

 

0.62

 

 

 

8 | Page


 

CoBiz Financial Inc.

December 31, 2015

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended,

 

 

 

December 31, 2015

 

September 30, 2015

 

December 31, 2014

 

 

 

 

 

 

Interest

 

Average

 

 

 

 

Interest

 

Average

 

 

 

 

Interest

 

Average

 

 

   

Average

 

earned

   

yield

 

Average

 

earned

   

yield

 

Average

 

earned

   

yield

 

(in thousands)

 

balance

 

or paid

 

or cost

 

balance

 

or paid

 

or cost

 

balance

 

or paid

 

or cost

 

Interest-Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other

 

$

19,136

 

$

14

 

0.29

$

27,217

 

$

17

 

0.24

$

25,096

 

$

31

 

0.48

%

Investment securities

 

 

512,638

 

 

3,518

 

2.75

 

513,469

 

 

3,540

 

2.76

 

491,764

 

 

3,586

 

2.92

%

Loans

 

 

2,651,689

 

 

29,221

 

4.31

 

2,539,774

 

 

28,162

 

4.34

 

2,360,469

 

 

26,965

 

4.47

%

Total interest-earning assets

 

$

3,183,463

 

$

32,753

 

4.04

$

3,080,460

 

$

31,719

 

4.04

$

2,877,329

 

$

30,582

 

4.17

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities and Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market

 

$

812,953

 

$

553

 

0.27

$

798,098

 

$

546

 

0.27

$

645,435

 

$

517

 

0.32

%

Interest-bearing demand

 

 

581,622

 

 

202

 

0.14

 

575,977

 

 

193

 

0.13

 

528,639

 

 

196

 

0.15

%

Savings

 

 

18,749

 

 

3

 

0.06

 

19,047

 

 

3

 

0.06

 

16,723

 

 

3

 

0.07

%

Certificates of deposit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reciprocal

 

 

34,796

 

 

15

 

0.17

 

37,333

 

 

19

 

0.20

 

64,160

 

 

48

 

0.30

%

Under $100

 

 

21,626

 

 

21

 

0.39

 

22,401

 

 

22

 

0.39

 

24,536

 

 

16

 

0.26

%

$100 and over

 

 

97,759

 

 

124

 

0.50

 

103,636

 

 

133

 

0.51

 

124,330

 

 

172

 

0.55

%

Total interest-bearing deposits

 

$

1,567,505

 

$

918

 

0.23

$

1,556,492

 

$

916

 

0.23

$

1,403,823

 

$

952

 

0.27

%

Other borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

 

52,090

 

 

8

 

0.06

 

60,687

 

 

9

 

0.06

 

58,007

 

 

16

 

0.11

%

Other short-term borrowings

 

 

84,767

 

 

71

 

0.33

 

56,347

 

 

37

 

0.26

 

90,215

 

 

36

 

0.16

%

Long term-debt

 

 

131,187

 

 

1,849

 

5.52

 

131,167

 

 

1,848

 

5.51

 

72,166

 

 

1,039

 

5.63

%

Total interest-bearing liabilities

 

$

1,835,549

 

$

2,846

 

0.61

$

1,804,693

 

$

2,810

 

0.61

$

1,624,211

 

$

2,043

 

0.50

%

Noninterest-bearing demand accounts

 

 

1,171,291

 

 

 

 

 

 

 

1,075,395

 

 

 

 

 

 

 

1,046,862

 

 

 

 

 

 

Total deposits and interest-bearing liabilities

 

$

3,006,840

 

 

 

 

 

 

$

2,880,088

 

 

 

 

 

 

$

2,671,073

 

 

 

 

 

 

Net interest income - taxable equivalent

 

 

 

 

$

29,907

 

 

 

 

 

 

$

28,909

 

 

 

 

 

 

$

28,539

 

 

 

Net interest spread

 

 

 

 

 

 

 

3.43

 

 

 

 

 

 

3.43

 

 

 

 

 

 

3.67

%

Net interest margin

 

 

 

 

 

 

 

3.73

 

 

 

 

 

 

3.72

 

 

 

 

 

 

3.94

%

 

 

9 | Page


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 

 

 

 

2015

 

2014

 

 

 

 

 

 

Interest

 

Average

 

 

 

 

Interest

 

Average

 

 

 

Average

 

earned

 

yield

 

Average

 

earned

 

yield

 

(in thousands)

 

balance

 

or paid

 

or cost

 

balance

 

or paid

 

or cost

 

Interest-Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and other

 

$

24,142

 

$

58

 

0.24

$

20,518

 

$

102

 

0.50

Investment securities

 

 

499,219

 

 

13,935

 

2.79

 

522,822

 

 

15,742

 

3.01

Loans

 

 

2,517,766

 

 

112,994

 

4.49

 

2,259,265

 

 

102,281

 

4.53

Total interest-earning assets

 

$

3,041,127

 

$

126,987

 

4.18

$

2,802,605

 

$

118,125

 

4.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities and Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market

 

$

758,389

 

$

2,102

 

0.28

$

610,525

 

$

1,954

 

0.32

Interest-bearing demand

    

 

585,241

 

 

789

 

0.13

 

488,255

 

 

886

 

0.18

Savings

 

 

18,015

 

 

10

 

0.06

 

15,140

 

 

10

 

0.07

Certificates of deposit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reciprocal

 

 

45,187

 

 

99

 

0.22

 

69,465

 

 

222

 

0.32

Under $100

 

 

22,687

 

 

90

 

0.40

 

25,888

 

 

110

 

0.42

$100 and over

 

 

107,608

 

 

550

 

0.51

 

134,158

 

 

685

 

0.51

Total interest-bearing deposits

 

$

1,537,127

 

$

3,640

 

0.24

$

1,343,431

 

$

3,867

 

0.29

Other borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold under agreements to repurchase

 

 

57,280

 

 

36

 

0.06

 

83,543

 

 

154

 

0.18

Other short-term borrowings

 

 

62,328

 

 

178

 

0.29

 

113,504

 

 

286

 

0.25

Long term-debt

 

 

102,884

 

 

5,737

 

5.58

 

72,166

 

 

4,122

 

5.71

Total interest-bearing liabilities

 

$

1,759,619

 

$

9,591

 

0.55

$

1,612,644

 

$

8,429

 

0.52

Noninterest-bearing demand accounts

 

 

1,077,283

 

 

 

 

 

 

 

993,685

 

 

 

 

 

 

Total deposits and interest-bearing liabilities

 

$

2,836,902

 

 

 

 

 

 

$

2,606,329

 

 

 

 

 

 

Net interest income - taxable equivalent

 

 

 

 

$

117,396

 

 

 

 

 

 

$

109,696

 

 

 

Net interest spread

 

 

 

 

 

 

 

3.63

 

 

 

 

 

 

3.69

Net interest margin

 

 

 

 

 

 

 

3.86

 

 

 

 

 

 

3.91

 

 

 

 

 

10 | Page


 

CoBiz Financial Inc.

December 31, 2015

(unaudited)

 

Reconciliation of Non-GAAP Measures to GAAP

(in thousands, except per share amounts)

 

The Company believes these non-GAAP measures are useful to obtain an understanding of the operating results of the Company’s core business and reflect the basis on which management internally reviews financial performance and capital adequacy.  These non-GAAP measures are not a substitute for operating results determined in accordance with GAAP nor do they necessarily conform to non-GAAP performance measures that may be presented by other companies. 

 

The following table includes non-GAAP financial measures related to total noninterest expense adjusted to exclude certain expenses.    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

Increase

(in thousands)

 

2015

 

2014

 

Amount

 

 

%

Total noninterest expense - GAAP

 

$

100,177

 

$

94,136

 

$

6,041

 

 

6.4

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gain on securities, other assets and OREO

 

 

369

 

 

2,597

 

 

(2,228)

 

 

(85.8)

Total noninterest expense - non-GAAP

 

$

100,546

 

$

96,733

 

$

3,813

 

 

3.9

Excluding Severance

 

 

(1,043)

 

 

 -

 

 

(1,043)

 

 

(100.0)

Total noninterest expense - non-GAAP

 

$

99,503

 

$

96,733

 

$

2,770

 

 

2.9

 

 

11 | Page