Attached files

file filename
8-K - FORM 8-K - FCB FINANCIAL HOLDINGS, INC.d190109d8k.htm

Exhibit 99.1

FCB Financial Holdings, Inc. Surpasses $8 Billion in Assets and Reports Record Second Quarter 2016 Financial Results

Weston, Fla. – FCB Financial Holdings, Inc. (NYSE:FCB) (the “Company”) today reported second quarter 2016 net income of $23.5 million, or $0.55 per share on a fully diluted basis, and record core net income of $24.2 million, or $0.56 per share on a fully diluted basis. Core net income rose 27% year-over-year and core net income per diluted share rose 28%. These resulted in a ROA of 119 basis points and a core ROA of 123 basis points.

 

    Total net revenue of $73.2 million

 

    Core EPS of $0.56 per share on a fully diluted basis

 

    Total loan portfolio grew sequentially at an annualized rate of 25%;

 

    New loan fundings of $508.5 million during the quarter;

 

    Total deposits grew sequentially at an annualized rate of 38%;

 

    Total deposits grew by $565.3 million during the quarter,

 

    Demand deposits grew by $129.2 million, or 37% annualized, during the quarter;

 

    Core efficiency ratio of 43.8%;

 

    Core ROA of 123 basis points; and

 

    Tangible book value per share was $20.64;

The Company views certain non-recurring items, including but not limited to merger related and restructuring charges, gain/(loss) on investment securities and their corresponding tax effect, as core adjustments to net income. Core adjustments for the second quarter of 2016 include $1.0 million expense related to restructuring of employment contracts and severance expense and $324 thousand gain on sale of investment securities.

The reconciliation of non-GAAP measures (including core net income, core efficiency ratio, core ROA, tangible book value and tangible book value per share), which the Company believes facilitate the assessment of its banking operations and peer comparability, are included in tabular form at the end of this release.

Kent Ellert, Chief Executive Officer and President of FCB Financial Holdings, Inc., commented, “We are pleased by our results this quarter highlighted by surpassing $8 billion in assets, as new loans grew by over $400 million and deposits grew over $550 million. This continued momentum across our fundamental core businesses is all a reflection of our mission to build Florida’s leading independent banking franchise.”

Loan Portfolio and Composition

During the quarter, the total loan portfolio, gross of the allowance for loan losses, grew by $353.5 million to $6.0 billion at June 30, 2016, an increase of 6% from $5.6 billion as of March 31, 2016 and 32% from $4.5 billion as of June 30, 2015.

The Bank’s new loan portfolio totaled $5.5 billion as of June 30, 2016, an increase of 8% from $5.1 billion as of March 31, 2016 and 45% from $3.8 billion as of June 30, 2015. Loan growth during the quarter was a result of $508.5 million of organic new loan fundings, consisting of $185.8 million of commercial and industrial, $174.7 million of commercial real estate and $148.1 million of residential and consumer. As the acquired portfolio continues to resolve, the Bank may periodically supplement organic production with high quality purchased residential mortgages as part of its overall balance sheet management strategy. There were no residential mortgage purchases during the second quarter of 2016. As of June 30, 2016 new loans made up 92% of the total loan portfolio as compared to 91% and 84% as of March 31, 2016 and June 30, 2015, respectively.

The Bank’s acquired loan portfolio totaled $474.1 million as of June 30, 2016, a decrease of 11% from $535.1 million as of March 31, 2016 and a decrease of 34% from $720.2 million as of June 30, 2015. The decrease in the current quarter was driven by the resolution of $24.9 million of loans as well as scheduled loan amortization. As of June 30, 2016, acquired loans made up 8% of our total loan portfolio as compared to 9% and 16% as of March 31, 2016 and June 30, 2015, respectively.


Asset Quality

The provision for loan losses of $2.0 million recorded for the second quarter of 2016 includes a $2.2 million provision for new loans and net recoupment of valuation allowance of $0.2 million for the acquired loan portfolio due to recoveries and better than expected performance on resolution of acquired loans. The provision for new loans served to increase the related allowance to $28.5 million, or 0.52% of the $5.5 billion in new loans outstanding. The nonperforming new loan ratio as of June 30, 2016 was 0.01%.

Deposits and Borrowings

Deposits totaled $6.5 billion as of June 30, 2016, an increase of 10% from $5.9 billion as of March 31, 2016 and an increase of 45% from $4.5 billion as of June 30, 2015. During the second quarter of 2016, demand deposits increased by $129.2 million, or 9%, from March 31, 2016 and increased by $604.1 million, or 66%, from June 30, 2015. Demand deposits represent 23% of total deposits as of June 30, 2016 as compared to 23% and 20% as of March 31, 2016 and June 30, 2015, respectively. The cost of deposits was 69 basis points for the quarter, representing a 3 basis point increase from the first quarter of 2016 and a 12 basis point increase from the second quarter of 2015.

Net Interest Margin and Net Interest Income

The net interest margin for the second quarter of 2016 was 3.51%, a decrease of 14 basis points from the first quarter of 2016 and an increase of 8 basis points from the second quarter of 2015. The decrease from the first quarter of 2016 was due primarily to an increase of cost of time deposits and borrowings as well as the continued attrition of the acquired loan portfolio.

Net interest income totaled $64.9 million in the second quarter of 2016, an increase of 1% from $64.4 million in the first quarter of 2016 and an increase of 29% from $50.2 million in the second quarter of 2015. Interest income totaled $77.2 million for the second quarter of 2016, an increase of 2% from $75.7 million in the first quarter of 2016 and an increase of 34% from $57.4 million in the second quarter of 2015. Interest income from new loans increased by $3.4 million, or 8%, from the first quarter of 2016 due to continued growth in the new loan portfolio. Interest income on acquired loans decreased by $2.0 million, or 11%, from the first quarter as balance runoff more than offset better than expected cash flow performance. Interest expense was $12.3 million for the second quarter of 2016, an increase of 9% from $11.3 million in the first quarter of 2016 and an increase 70% from $7.2 million in the second quarter of 2015. The increase from the first quarter of 2016 was a result of an increase of $235.4 million of average interest-bearing liabilities coupled with increased costs associated with the addition of longer duration deposits and borrowings.

Noninterest Income and Noninterest Expense

Noninterest income totaled $8.2 million for the second quarter of 2016 as compared to $5.4 million for the first quarter of 2016 and 14.2 million for the second quarter of 2015. The primary components of noninterest income for the quarter were loan and other fees, gain on sales of other real estate owned and bank-owned life insurance income of $2.2 million, $2.1 million and $1.3 million, respectively. The Company continues to realize resolution of acquired asset income and gain on sales of other real estate owned stemming from its acquired asset portfolio. As a result of the early termination of the FDIC loss share agreements, the Company recognized all recoveries and gain on sales related to what were previously “covered assets” in its consolidated statement of income as these amounts are no longer shared with the FDIC.

Noninterest expense totaled $34.0 million for the second quarter of 2016, an increase of 2% from $33.3 million in the first quarter of 2016 and an increase of 6% from $32.0 million in the second quarter of 2015. For the quarter, the Company recorded non-core expenses of $1.0 million related to restructuring of employment contracts and severance expense.


Financial Position

Capital ratios continue to be strong and well in excess of regulatory requirements. Our tangible common equity, Tier 1 leverage, and total risk-based capital ratios were 10.3%, 9.8% and 11.3% for the second quarter of 2016 respectively, compared to 10.4%, 9.6% and 11.1% for the first quarter of 2016, respectively. Stockholders’ equity totaled $923.2 million as of June 30, 2016, an increase of 3.8% from $889.3 million as of March 31, 2016 due to net income of $23.5 million and an increase in accumulated other comprehensive income of $13.1 million that was partially offset by $6.7 million in treasury stock repurchases. During the quarter, the Company repurchased 195,986 shares at a cost of $6.7 million. Tangible book value per common share is $20.64 as of June 30, 2016.

Conference Call

The Company will host a conference call today, Thursday, July 21, 2016 at 5:00 p.m. Eastern Time. Presentation materials related to the conference call are available on the Company’s website, www.floridacommunitybank.com, by navigating to Investor Relations.

The number to call for this interactive teleconference is (855) 238-8125, and please ask to join the FCB Financial Holdings, Inc. or FCB teleconference. Please dial in 10 minutes prior to the beginning of the call.

A telephonic replay of the conference call will be available through August 21, 2016, by dialing (877) 344-7529 and entering pass code 10088002.

The live broadcast of the conference call will also be available online at the Company’s website by following the link to Investor Relations. An on-line replay of the call will be available at the Company’s website for 90 days.

Forward-Looking Statements

This release may contain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Any statements about our expectations, beliefs, plans, strategies, predictions, forecasts, objectives or assumptions of future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipates,” “believes,” “expects,” “can,” “could,” “may,” “predicts,” “potential,” “opportunity,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “seeks,” “intends” and similar words or phrases. Accordingly, these statements involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual strategies, actions or results to differ materially from those expressed in them, and are not guarantees of timing, future results or other events or performance. Because forward-looking statements are necessarily only estimates of future strategies, actions or results, based on management’s current expectations, assumptions and estimates on the date hereof, and there can be no assurance that actual strategies, actions or results will not differ materially from expectations, you are cautioned not to place undue reliance on such statements. Additional information regarding certain risks, uncertainties and other factors that could cause actual strategies, actions and results to differ materially from those contemplated in forward-looking statements is included from time to time in our filings with the SEC, including under the heading “Risk Factors” in our most recent Annual Report on Form 10-K. Any forward-looking statement speaks only as of the date on which it is made, and FCB Financial Holdings, Inc. undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise.


Use of Non-GAAP Financial Measures

Core net income, core efficiency ratio, core return-on-assets (“core ROA”), tangible book value and tangible book value per share are each non-GAAP financial measures used in this release. A reconciliation to what we believe to be the most directly comparable GAAP financial measures—net income in the case of core net income and core ROA, total net interest income, total noninterest income and total noninterest expense in the case of core efficiency ratio, and total shareholders’ equity in the case of tangible book value and tangible book value per share—appears in tabular form at the end of this release. The Company believes each of core net income, core efficiency ratio, and core ROA is useful for both investors and management to understand the effects of certain noninterest items and provides additional perspective on the Company’s performance over time and in comparison to the Company’s competitors. Neither core net income nor core ROA should be viewed as a substitute for net income, nor should core efficiency ratio be viewed as a substitute for total net interest income, total noninterest income and total noninterest expense. The Company believes that tangible book value and tangible book value per share are useful for both investors and management, among other things, as these are measures commonly used by financial institutions, regulators and investors to measure the capital adequacy of financial institutions. The Company believes these measures facilitate comparison of the quality and composition of the Company’s capital over time and in comparison to its competitors. These measures should not be viewed as a substitute for total stockholders’ equity.

These non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for financial results and analyses of results reported under GAAP, and should be read in conjunction with the Company’s financial statements prepared in accordance with GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

About FCB Financial Holdings, Inc.

With over $8.0 billion in assets, Florida Community Bank (FCB) is the third largest Florida-based independent bank. Listed on the New York Stock Exchange, (NYSE: FCB), the bank serves the state with 47 full service banking centers. The presence of FCB blankets both Florida coasts from Daytona Beach to Miami-Dade, Naples through Tampa Bay, as well as the I-4 Corridor. FCB is among the most highly capitalized banks in the state with capital ratios exceeding the regulatory standard to be considered “well capitalized.” Complete information outlining the depth and breadth of the company is found at www.FloridaCommunityBank.com. Equal Housing Lender, Member FDIC.


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements Of Income

(Unaudited)

 

     Three Months Ended  
     June 30,
2016
     March 31,
2016
    December 31,
2015
    September 30,
2015
     June 30,
2015
 
     (Dollars in thousands, except share and per share data)  

Interest income:

            

Interest and fees on loans

   $ 62,642       $ 61,288      $ 56,945      $ 51,670       $ 44,202   

Interest and dividends on investment securities

     14,470         14,374        14,147        13,315         13,169   

Other interest income

     96         66        65        38         40   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest income

     77,208         75,728        71,157        65,023         57,411   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Interest expense:

            

Interest on deposits

     10,340         9,293        7,719        6,846         5,991   

Interest on borrowings

     1,938         1,993        1,469        1,408         1,246   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest expense

     12,278         11,286        9,188        8,254         7,237   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income

     64,930         64,442        61,969        56,769         50,174   

Provision for loan losses

     1,976         1,440        2,329        675         2,470   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net interest income after provision for loan losses

     62,954         63,002        59,640        56,094         47,704   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest income:

            

Service charges and fees

     842         806        826        823         778   

Loan and other fees

     2,248         2,014        2,425        1,783         1,906   

Bank-owned life insurance income

     1,286         1,285        1,315        1,101         1,097   

FDIC loss share indemnification loss

     —           —          —          —           —     

Income from resolution of acquired assets

     478         680        1,110        2,225         2,898   

Gain (loss) on sales of other real estate owned

     2,102         (110     709        228         5,605   

Gain (loss) on investment securities

     324         (54     (28     166         761   

Other noninterest income

     942         813        1,186        746         1,107   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total noninterest income

     8,222         5,434        7,543        7,072         14,152   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Noninterest expense:

            

Salaries and employee benefits

     19,614         18,645        17,750        16,840         17,856   

Occupancy and equipment expenses

     3,034         3,572        3,946        3,368         3,806   

Loan and other real estate related expenses

     2,235         1,820        2,300        1,939         1,425   

Professional services

     1,105         1,337        1,651        1,166         1,189   

Data processing and network

     2,796         2,863        2,719        2,433         2,801   

Regulatory assessments and insurance

     1,840         2,117        2,066        1,919         2,092   

Amortization of intangibles

     297         379        400        400         407   

Other operating expenses

     3,054         2,567        2,369        2,641         2,471   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total noninterest expense

     33,975         33,300        33,201        30,706         32,047   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Income (loss) before income tax expense (benefit)

     37,201         35,136        33,982        32,460         29,809   

Income tax expense (benefit)

     13,697         12,684        4,233        11,320         10,433   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Net income (loss)

   $ 23,504       $ 22,452      $ 29,749      $ 21,140       $ 19,376   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Earnings (loss) per share:

            

Basic

   $ 0.58       $ 0.55      $ 0.73      $ 0.51       $ 0.47   

Diluted

   $ 0.55       $ 0.52      $ 0.68      $ 0.48       $ 0.45   

Weighted average shares outstanding:

            

Basic

     40,646,498         40,698,866        40,976,006        41,381,482         41,428,588   

Diluted

     42,997,811         42,840,157        43,643,408        43,798,378         43,106,131   


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

 

     June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
    June 30,
2015
 
     (Dollars in thousands)  

Assets:

          

Cash and due from banks

   $ 51,277      $ 48,449      $ 44,696      $ 38,045      $ 32,161   

Interest-earning deposits in other banks

     107,588        77,624        57,764        46,714        109,125   

Investment securities:

          

Available for sale securities, at fair value

     1,562,049        1,525,145        1,524,622        1,467,819        1,430,149   

Federal Home Loan Bank and other bank stock, at cost

     51,557        59,321        59,477        65,955        70,505   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities

     1,613,606        1,584,466        1,584,099        1,533,774        1,500,654   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for sale

     5,363        900        2,514        2,573        4,782   

Loans:

          

New loans

     5,523,071        5,108,538        4,610,763        4,158,997        3,807,547   

Acquired loans

     474,076        535,129        582,424        647,139        720,175   

Allowance for loan losses

     (33,706     (31,995     (29,126     (27,394     (27,046
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

     5,963,441        5,611,672        5,164,061        4,778,742        4,500,676   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Premises and equipment, net

     37,939        36,686        36,954        37,351        37,641   

Other real estate owned

     29,290        43,522        39,340        40,405        42,654   

Goodwill and other intangible assets

     86,408        86,705        87,084        87,484        87,884   

Deferred tax assets, net

     66,213        74,420        75,176        78,090        76,720   

Bank-owned life insurance

     170,817        169,531        168,246        166,931        140,830   

Other assets

     89,280        102,149        71,552        78,580        74,071   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 8,221,222      $ 7,836,124      $ 7,331,486      $ 6,888,689      $ 6,607,198   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

          

Liabilities:

          

Deposits:

          

Transaction accounts:

          

Noninterest-bearing

   $ 789,019      $ 737,875      $ 637,047      $ 618,741      $ 621,845   

Interest-bearing

     3,490,188        3,276,896        2,935,418        2,678,410        2,586,491   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total transaction accounts

     4,279,207        4,014,771        3,572,465        3,297,151        3,208,336   

Time deposits

     2,188,459        1,887,608        1,858,173        1,524,693        1,257,751   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     6,467,666        5,902,379        5,430,638        4,821,844        4,466,087   

Borrowings

     756,759        950,462        983,183        1,149,920        1,232,893   

Other liabilities

     73,625        93,984        41,556        61,047        50,739   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     7,298,050        6,946,825        6,455,377        6,032,811        5,749,719   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ Equity:

          

Class A common stock

     40        39        39        39        37   

Class B common stock

     3        4        4        4        6   

Additional paid-in capital

     857,721        853,726        850,609        846,017        839,265   

Retained earnings

     134,491        110,987        88,535        58,786        37,646   

Accumulated other comprehensive income (loss)

     4,816        (8,240     (9,443     (2,905     78   

Treasury stock, at cost

     (73,899     (67,217     (53,635     (46,063     (19,553
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     923,172        889,299        876,109        855,878        857,479   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 8,221,222      $ 7,836,124      $ 7,331,486      $ 6,888,689      $ 6,607,198   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Key Metrics

(Unaudited)

 

     Three Months Ended  
     June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
    June 30,
2015
 

Performance Ratios

          

Interest rate spread

     3.33     3.49     3.56     3.49     3.28

Net interest margin

     3.51     3.65     3.69     3.62     3.43

Return on average assets

     1.19     1.19     1.66     1.26     1.22

Return on average equity

     10.41     10.28     13.65     9.73     8.99

Efficiency ratio (company level)

     46.04     47.11     47.19     47.47     49.19

Average interest-earning assets to average interest bearing liabilities

     119.60     118.42     119.25     120.40     121.22

Loans receivable to deposits

     92.73     95.62     95.63     99.67     101.38

Yield on interest-earning assets

     4.12     4.24     4.21     4.12     3.88

Cost of interest-bearing liabilities

     0.79     0.75     0.65     0.63     0.60

Asset and Credit Quality Ratios—Total loans

          

Nonperforming loans to loans receivable

     0.30     0.33     0.35     0.36     0.39

Nonperforming assets to total assets

     0.57     0.79     0.79     0.84     0.91

ALL to nonperforming assets

     71.59     51.51     50.47     47.43     44.83

ALL to total gross loans

     0.56     0.57     0.56     0.57     0.60

Asset and Credit Quality Ratios—New Loans

          

Nonperforming new loans to new loans receivable

     0.01     0.02     0.03     0.01     0.00

New loan ALL to total gross new loans

     0.52     0.52     0.52     0.52     0.51

Asset and Credit Quality Ratios—Acquired Loans

          

Nonperforming acquired loans to acquired loans receivable

     3.69     3.32     2.90     2.61     2.45

Acquired loan ALL to total gross acquired loans

     1.10     1.06     0.92     0.92     1.04

Capital Ratios (Company)

          

Average equity to average total assets

     11.5     11.6     12.1     13.0     13.5

Tangible average equity to tangible average assets

     10.5     10.6     11.0     11.8     12.3

Tangible common equity ratio (1)

     10.3     10.4     10.9     11.3     11.8

Tier 1 leverage ratio

     9.8     9.6     10.3     10.6     11.3

Tier 1 risk-based capital ratio

     11.3     11.1     12.1     12.6     13.3

Total risk-based capital ratio

     11.3     11.1     12.1     12.6     13.3

Capital Ratios (Bank)

          

Average equity to average total assets

     10.5     10.6     11.0     11.5     11.8

Tangible common equity ratio

     9.4     9.4     9.7     10.0     10.2

Tier 1 leverage ratio

     9.6     9.5     9.9     10.3     10.7

Tier 1 risk-based capital ratio

     11.1     11.1     11.6     12.2     13.0

Total risk-based capital ratio

     11.2     11.1     11.6     12.8     13.5

 

(1) See Reconciliation of Non-GAAP Financial Measures—Tangible Book Value


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Loan Composition

(Unaudited)

 

     As of  
     June 30,      March 31,      December 31,      September 30,      June 30,  
     2016      2016      2015      2015      2015  
     (Dollars in thousands)  

New Loans:

              

Commercial real estate

   $ 1,209,762       $ 1,067,594       $ 998,141       $ 991,451       $ 942,424   

Owner-occupied commercial real estate

     571,558         558,659         524,728         452,991         400,438   

1-4 single family residential

     1,923,092         1,833,190         1,541,255         1,326,180         1,248,625   

Construction, land and development

     582,615         543,540         537,494         430,690         349,659   

Home equity loans and lines of credit

     43,730         34,973         30,945         28,185         22,798   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 4,330,757       $ 4,037,956       $ 3,632,563       $ 3,229,497       $ 2,963,944   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     1,187,788         1,064,873         972,803         925,285         837,270   

Consumer

     4,526         5,709         5,397         4,215         6,333   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total new loans

   $ 5,523,071       $ 5,108,538       $ 4,610,763       $ 4,158,997       $ 3,807,547   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired ASC 310-30 Loans:

              

Commercial real estate

   $ 182,828       $ 212,041       $ 247,628       $ 259,411       $ 286,337   

1-4 single family residential

     35,400         40,061         40,922         69,915         76,849   

Construction, land and development

     25,296         27,973         28,017         32,996         55,453   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 243,524       $ 280,075       $ 316,567       $ 362,322       $ 418,639   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     28,984         33,413         36,783         46,233         58,045   

Consumer

     2,216         2,287         2,390         2,434         2,524   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Acquired ASC 310-30 Loans

   $ 274,724       $ 315,775       $ 355,740       $ 410,989       $ 479,208   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired Non-ASC 310-30 Loans:

              

Commercial real estate

   $ 44,680       $ 55,731       $ 55,985       $ 60,804       $ 62,473   

Owner-occupied commercial real estate

     19,256         20,814         21,101         19,699         19,860   

1-4 single family residential

     74,568         80,199         84,111         86,832         86,754   

Construction, land and development

     6,338         6,338         6,338         6,319         8,610   

Home equity loans and lines of credit

     46,269         47,362         49,407         50,566         52,971   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 191,111       $ 210,444       $ 216,942       $ 224,220       $ 230,668   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     7,801         8,478         9,312         11,504         9,654   

Consumer

     440         432         430         426         645   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Acquired Non-ASC 310-30 Loans

     199,352         219,354         226,684         236,150         240,967   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 5,997,147       $ 5,643,667       $ 5,193,187       $ 4,806,136       $ 4,527,722   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Deposit Composition

(Unaudited)

 

     As of  
     June 30,      March 31,      December 31,      September 30,      June 30,  
     2016      2016      2015      2015      2015  
     (Dollars in thousands)  

Noninterest-bearing demand deposits

   $ 789,019       $ 737,875       $ 637,047       $ 618,741       $ 621,845   

Interest-bearing demand deposits

     725,896         647,824         608,454         404,085         288,990   

Interest-bearing NOW accounts

     425,464         441,476         347,832         350,602         414,795   

Savings and money market accounts

     2,338,828         2,187,596         1,979,132         1,923,723         1,882,706   

Time deposits

     2,188,459         1,887,608         1,858,173         1,524,693         1,257,751   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

   $ 6,467,666       $ 5,902,379       $ 5,430,638       $ 4,821,844       $ 4,466,087   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Quarterly Average Balances and Yields

(Unaudited)

 

     Three Months Ended
June 30,
    Three Months Ended
March 31,
 
     2016     2016  
     Average
Balance (1)
     Interest/
Expense (2)
     Annualized
Yield/Rate(3)
    Average
Balance (1)
     Interest/
Expense (2)
     Annualized
Yield/Rate(3)
 
     (Dollars in thousands)  

Interest-earning assets:

                

Interest-earning deposits in other banks

   $ 92,582       $ 96         0.42   $ 86,711       $ 66         0.31

New loans

     5,235,352         46,074         3.48     4,856,809         42,712         3.48

Acquired loans (4)

     508,657         16,568         13.03     556,923         18,576         13.34

Investment securities

     1,592,399         14,470         3.59     1,576,617         14,374         3.61
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     7,428,990         77,208         4.12     7,077,060         75,728         4.24
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

FDIC loss share indemnification asset

     —                —           

Noninterest-earning assets

     470,240              477,018         
  

 

 

         

 

 

       

Total assets

   $ 7,899,230            $ 7,554,078         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 671,023       $ 843         0.50   $ 635,500       $ 784         0.48

Interest-bearing NOW accounts

     452,759         434         0.38     391,158         372         0.38

Savings and money market accounts

     2,222,786         3,418         0.62     2,041,197         2,843         0.56

Time deposits

     1,973,438         5,645         1.15     1,901,109         5,294         1.12

FHLB advances and other borrowings

     891,580         1,938         0.86     1,007,239         1,993         0.78
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,211,586       $ 12,278         0.79   $ 5,976,203       $ 11,286         0.75
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders’ equity:

                

Noninterest-bearing demand deposits

   $ 716,806            $ 646,442         

Other liabilities

     65,110              55,374         

Stockholders’ equity

     905,728              876,059         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 7,899,230            $ 7,554,078         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

      $ 64,930            $ 64,442      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.33           3.49
        

 

 

         

 

 

 

Net interest margin

           3.51           3.65
        

 

 

         

 

 

 

 

(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on non-accrual status.


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Quarterly Average Balances and Yields

(Unaudited)

 

     Three Months Ended June 30,  
     2016     2015  
     Average
Balance (1)
     Interest/
Expense (2)
     Annualized
Yield/Rate(3)
    Average
Balance (1)
     Interest/
Expense (2)
     Annualized
Yield/Rate(3)
 
     (Dollars in thousands)  

Interest-earning assets:

                

Interest-earning deposits in other banks

   $ 92,582       $ 96         0.42   $ 75,166       $ 40         0.21

New loans

     5,235,352         46,074         3.48     3,476,829         29,257         3.33

Acquired loans (4)

     508,657         16,568         13.03     730,895         14,945         8.18

Investment securities

     1,592,399         14,470         3.59     1,591,279         13,169         3.27
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     7,428,990         77,208         4.12     5,874,169         57,411         3.88
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

FDIC loss share indemnification asset

     —                —           

Noninterest-earning assets

     470,240              450,904         
  

 

 

         

 

 

       

Total assets

   $ 7,899,230            $ 6,325,073         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 671,023       $ 843         0.50   $ 212,164       $ 226         0.43

Interest-bearing NOW accounts

     452,759         434         0.38     415,206         349         0.34

Savings and money market accounts

     2,222,786         3,418         0.62     1,794,967         2,333         0.52

Time deposits

     1,973,438         5,645         1.15     1,242,071         3,083         1.00

FHLB advances and other borrowings

     891,580         1,938         0.86     1,181,419         1,246         0.42
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,211,586       $ 12,278         0.79   $ 4,845,827       $ 7,237         0.60
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders’ equity:

                

Noninterest-bearing demand deposits

   $ 716,806            $ 576,905         

Other liabilities

     65,110              47,213         

Stockholders’ equity

     905,728              855,128         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 7,899,230            $ 6,325,073         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

      $ 64,930            $ 50,174      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.33           3.28
        

 

 

         

 

 

 

Net interest margin

           3.51           3.43
        

 

 

         

 

 

 

 

(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on non-accrual status.


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Average Balances and Yields

(Unaudited)

 

     Six Months Ended June 30,  
     2016     2015  
     Average
Balance (1)
     Interest/
Expense (2)
     Annualized
Yield/Rate(3)
    Average
Balance (1)
     Interest/
Expense (2)
     Annualized
Yield/Rate(3)
 
     (Dollars in thousands)  

Interest-earning assets:

                

Interest-earning deposits in other banks

   $ 89,646       $ 162         0.36   $ 76,746       $ 73         0.19

New loans

     5,046,080         88,786         3.48     3,329,174         55,842         3.34

Acquired loans (4)

     532,790         35,144         13.19     763,551         31,666         8.29

Investment securities

     1,584,508         28,844         3.60     1,537,879         25,279         3.27
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     7,253,024         152,936         4.18     5,707,350         112,860         3.94
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

FDIC loss share indemnification asset

     —                21,901         

Noninterest-earning assets

     473,630              453,561         
  

 

 

         

 

 

       

Total assets

   $ 7,726,654            $ 6,182,812         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 653,261       $ 1,627         0.50   $ 177,215       $ 358         0.41

Interest-bearing NOW accounts

     421,958         806         0.38     403,825         685         0.34

Savings and money market accounts

     2,131,992         6,261         0.59     1,818,890         4,787         0.53

Time deposits

     1,937,274         10,939         1.13     1,194,537         5,746         0.97

FHLB advances and other borrowings

     949,410         3,931         0.82     1,107,574         2,226         0.40
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,093,895       $ 23,564         0.77   $ 4,702,041       $ 13,802         0.60
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders’ equity:

                

Noninterest-bearing demand deposits

   $ 681,624            $ 573,126         

Other liabilities

     60,241              50,586         

Stockholders’ equity

     890,894              857,059         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 7,726,654            $ 6,182,812         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

      $ 129,372            $ 99,058      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.41           3.34
        

 

 

         

 

 

 

Net interest margin

           3.58           3.50
        

 

 

         

 

 

 

 

(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on non-accrual status.


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures - Core Net Income

(Unaudited)

 

    Three Months Ended  
    June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
    June 30,
2015
 
    (Dollars in thousands)  

Net Income (loss)

  $ 23,504      $ 22,452      $ 29,749      $ 21,140      $ 19,376   

Pre-tax Adjustments

         

Noninterest income

         

Less: Gain (loss) on investment securities

    324        (54     (28     166        761   

  FDIC loss share indemnification loss

    —          —          —          —          —     

Noninterest expense

         

Salaries and employee benefits

    1,018        240        48        3        (17

Occupancy and equipment

    —          103        512        —          —     

Loan and other real estate related expenses

    —          —          —          —          —     

Professional services

    —          —          —          —          45   

Data processing and network fees

    —          —          —          —          —     

Regulatory assessments and insurance

    —          —          —          —          —     

Amortization of intangibles

    —          —          —          —          —     

Other operating expenses

    —          7        88        20        203   

Taxes

         

Tax Effect of adjustments (1)

    17        (146     (7,897     50        186   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core Net Income

  $ 24,215      $ 22,710      $ 22,528      $ 21,047      $ 19,031   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average assets

  $ 7,899,230      $ 7,554,078      $ 7,123,099      $ 6,650,260      $ 6,325,073   

ROA (2)

    1.19     1.19     1.66     1.26     1.23

Core ROA (3)

    1.23     1.21     1.25     1.26     1.21

 

(1) Tax effected at marginal income tax rate of 39% except for non tax deductible and discreet items including $9.1 million release of deferred tax asset valuation reserve in Q4 2015. Core tax rate of 35% in 2015 and 36.1% in 2016.
(2) Return on assets: Annualized net income / average assets
(3) Core return on assets: Annualized core net income / average assets


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Financial Measures - Core Efficiency Ratio

(Unaudited)

 

     Three Months Ended  
     June 30,
2016
    March 31,
2016
    December 31,
2015
    September 30,
2015
    June 30,
2015
 
     (Dollars in thousands)  

Reported: Net interest income

   $ 64,930      $ 64,442      $ 61,969      $ 56,769      $ 50,174   

FTE adjustment

     865        975        1,044        1,043        986   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core net interest income

   $ 65,795      $ 65,417      $ 63,013      $ 57,812      $ 51,160   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reported: Noninterest income

   $ 8,222      $ 5,434      $ 7,543      $ 7,072      $ 14,152   

FTE adjustment

     822        822        841        704        701   

Less: Gain (loss) on investment securities

     324        (54     (28     166        761   

  FDIC loss share indemnification loss

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core noninterest income (loss)

   $ 8,720      $ 6,310      $ 8,412      $ 7,610      $ 14,092   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reported: Noninterest expense

   $ 33,975      $ 33,300      $ 33,201      $ 30,706      $ 32,047   

Less:

          

Salaries and employee benefits

     1,018        240        48        3        (17

Occupancy and equipment

     —          103        512        —          —     

Loan and other real estate related expenses

     —          —          —          —          —     

Professional services

     —          —          —          —          45   

Data processing and network fees

     —          —          —          —          —     

Regulatory assessments and insurance

     —          —          —          —          —     

Amortization of intangibles

     —          —          —          —          —     

Other operating expenses

     —          7        88        20        203   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core noninterest expense

   $ 32,957      $ 32,950      $ 32,553      $ 30,683      $ 31,816   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio (1)

     46.04     47.11     47.19     47.47     49.19

Core efficiency ratio (2)

     43.83     45.41     45.02     46.29     48.14

 

(1) Efficiency ratio: Noninterest expense less amortization of intangibles / (noninterest income + net interest income)
(2) Core efficiency ratio: Core noninterest expense less amortization of intangibles / (core noninterest income + core net interest income)


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Reconciliation of Non-GAAP Measures - Tangible Book Value Per Share

(Unaudited)

 

     June 30,     March 31,     December 31     September 30,     June 30,  
     2016     2016     2015     2015     2015  
     (Dollars in thousands, except share and per share data)  

Total assets

   $ 8,221,222      $ 7,836,124      $ 7,331,486      $ 6,888,689      $ 6,607,198   

Less:

          

Goodwill and other intangible assets

     86,408        86,705        87,084        87,484        87,884   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 8,134,814      $ 7,749,419      $ 7,244,402      $ 6,801,205      $ 6,519,314   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

   $ 923,172      $ 889,299      $ 876,109      $ 855,878      $ 857,479   

Less:

          

Goodwill and other intangible assets

     86,408        86,705        87,084        87,484        87,884   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible stockholders’ equity

   $ 836,764      $ 802,594      $ 789,025      $ 768,394      $ 769,595   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares outstanding

     40,537,913        40,595,787        40,860,453        40,984,200        41,423,199   

Tangible book value per share

   $ 20.64      $ 19.77      $ 19.31      $ 18.75      $ 18.58   

Average assets

   $ 7,899,230      $ 7,554,078      $ 7,123,099      $ 6,650,260      $ 6,325,073   

Average equity

     905,728        876,059        864,654        861,971        855,128   

Average goodwill and other intangible assets

     86,564        86,917        87,291        87,701        88,091   

Tangible average equity to tangible average assets

     10.5     10.6     11.0     11.8     12.3

Tangible common equity ratio

     10.3     10.4     10.9     11.3     11.8

For questions please contact:

Matthew Paluch

305-668-5420

IR@fcb1923.com