Attached files

file filename
8-K - 8-K - SMARTFINANCIAL INC.a2016q2earningsreleasecover.htm


Exhibit 99.1
 
2Q 2016
 
 
  
SmartFinancial Reports Second Quarter Results
 
KNOXVILLE, TN - July 27, 2016 - SmartFinancial, Inc. ("SmartFinancial"; NASDAQ: SMBK), announced today net income of $1.2 million in its second quarter, compared to $0.1 million a year ago. In the third quarter 2015, SmartFinancial successfully completed the merger of two holding companies, legacy SmartFinancial, Inc. and Cornerstone Bancshares, Inc., and carried forward the name "SmartFinancial, Inc." In the first quarter of 2016 SmartFinancial completed the merger of Cornerstone Community Bank into SmartBank. This quarter completes the third full quarter’s results from the combined company and the first full quarter's results of the merged bank.
 
Billy Carroll, President & CEO stated: "We are pleased with the results of our first full quarter as with a single merged bank. Our organic loan growth increased over 17 percent annualized this quarter and at the same time we were able to increase yields of the loan portfolio. Core deposit growth kept a good pace, and as a result we were able to further reduce external borrowings. We are starting to realize merger efficiencies as salary and employee benefit costs decreased slightly quarter to quarter, and we expect further efficiencies in the coming months. We’ll remain focused on fundamentals and strengthening our foundation to support organic growth and increased earnings.”
 
SmartFinancial's Chairman Miller Welborn concluded: "It is exciting to see the synergies of the merged bank materialize with accelerated loan growth and core deposit growth, which will add long term value to the franchise. We are executing on our goals of being a best place to work, a great place to bank and especially rewarding for our shareholders. "
 
Performance Highlights 
 
Net income available to common shareholders totaled $0.9 million or $0.16 per share during the second quarter of 2016.
Annualized return on average assets equaled 0.48 percent in the second quarter of 2016, compared to 0.54 percent in the previous quarter.
Annualized net loan growth was approximately 17.5 percent in the second quarter of 2016, with the growth primarily in commercial and residential real estate loans.
Asset quality was outstanding with just 0.69 percent of nonperforming assets to total assets.
Core funding increased as transaction account balances grew $18.5 million since the end of 2015, while FHLB and other borrowings were reduced by $24.4 million.
Mortgage business continued to increase scale with non-interest income increasing over 45 percent quarter to quarter, while loans held for sale increased from $1.6 million at the end of the first quarter to $3.3 million at the end of the second quarter.

Second Quarter 2016 compared to First Quarter 2016
 
Net operating earnings available to common shareholders, which excludes purchased loans accounting adjustments, securities gains, merger and conversion costs, and foreclosed assets gains and losses, totaled $634 thousand in the second quarter of 2016 compared to $780 thousand in the previous quarter. Net income available to common shareholders totaled $0.9 million in the second quarter of 2016, or $0.15 per diluted share, compared to $1.1 million, or $0.19 per diluted share, in the first quarter of 2016.
 




Net interest income to average assets of 3.87 percent for the quarter increased from 3.67 percent in the first quarter of 2016. Net interest income totaled $9.6 million in the second quarter of 2016 compared to $9.1 million in the first quarter of 2016. Net interest income was positively impacted during the quarter by a mix of higher loan fees, higher yields on newly originated loans, and an increase in purchased loan accounting adjustments. Net interest margin, taxable equivalent, increased from 3.96 percent in the first quarter of 2016 to 4.16 percent in the second quarter of 2016 as a result of higher yields on newly originated loans and increases in purchased loan accounting adjustments.
 
Provision for loan losses was $218 thousand in the second quarter of 2016, compared to $138 thousand in the second quarter of 2016 . The increase in provision for loan losses was primarily due to the growth of the loan portfolio during the quarter. Annualized net charge-offs were 0.01 percent of average loans in the second quarter of 2016 compared to (0.02) percent of average loans in the first quarter of 2016 .
 
The ALLL was $4.7 million, or 0.61 percent of total loans as of June 30, 2016, compared to $4.5 million, or 0.61 percent of total loans, as of March 31, 2016. Adjusted ALLL, which includes the ALLL as well as net acquisition accounting fair value adjustments for acquired loans, was 2.00 percent of total loans as of June 30, 2016, which was down from 2.11 percent as of March 31, 2016. The reduction in adjusted ALLL resulted from continued accretion of fair value discounts.
 
Nonperforming loans as a percentage of total loans was 0.29 percent as of June 30, 2016, which was down from 0.43 percent in the prior quarter. Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was 0.69 percent as of June 30, 2016, compared to 0.82 percent as of March 31, 2016.
 
Non-interest income to average assets of 0.39 percent for the quarter was down from 0.43 percent in the first quarter of 2016. Non-interest income totaled $1.0 million in the second quarter of 2016, compared to $1.1 million in the first quarter of 2016. The reduction in non-interest income was due to lower service charges and fees, an absence of gains on sale of foreclosed assets, and and lower sales of SBA loans generated for sale. The reduction was slightly offset by a gain on securities of $98 thousand for the quarter and higher mortgage loan income.

Non-interest expense to average assets of 3.41 percent for the quarter was up from 3.19 percent in the first quarter of 2016. Non-interest expense totaled $8.5 million in the second quarter of 2016, which was up $520 thousand from the first quarter of 2016 primarily due to merger related data processing costs, higher repair costs at one branch, and increases in legal expenses. Occupancy expense of $1.1 million was up $119 thousand from the previous quarter due to the final costs of a repair project at one branch. Data processing expenses increased $241 thousand compared to the first quarter primarily due to the final merger related data processing costs. Marketing expenses of $184 thousand were up from $173 thousand in the first quarter primarily due to rebranding initiatives related to merger integration.
 
Income tax expense was $691 thousand in the second quarter of 2016 compared to $764 thousand in the first quarter of 2016. The company's effective tax rate was 36.7 percent in the second quarter of 2016 compared to 36.2 percent in the first quarter of 2016.

Second Quarter 2016 compared to Second Quarter 2015
 
Net operating earnings available to common shareholders, which excludes purchased loans accounting adjustments, securities gains, merger and conversion costs, and foreclosed assets gains and losses, totaled $634 thousand in the second quarter of 2016 compared to $192 thousand in the second quarter of 2015. Net income available to common shareholders totaled $0.9 million in the second quarter of 2016, or $0.15 per diluted share, compared to $35 thousand, or $0.01 per diluted share, in the second quarter of 2015. The company's operations and financial performance were significantly impacted in nearly every respect by the merger of SmartFinancial, Inc. and Cornerstone Bancshares, Inc. on August 31, 2015. Therefore, financial results in 2Q 2016 are not comparable to results reported for 2Q 2015.
 





About SmartFinancial, Inc.
 
SmartFinancial, Inc., based in Knoxville, Tennessee, is the bank holding company for SmartBank. SmartBank is a full-service commercial bank founded in 2007, with twelve branches, two loan production offices, and one mortgage production office located in East Tennessee, the Florida Panhandle, and North Georgia. Recruiting the best people, delivering exceptional client service, strategic branching and a conservative and disciplined approach to lending have all given rise to SmartBank’s success. More information about SmartFinancial can be found on its website: www.smartbank.com.
 
This release contains forward-looking statements. SmartFinancial cautions you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: changes in management’s plans for the future, prevailing economic and political conditions, particularly in our market area; credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and other factors that may be described in our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time.
The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, SmartFinancial assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.
 
Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses non-GAAP financial measures, including: (i) net operating earnings available to common shareholders; (ii) operating efficiency ratio; (iii) adjusted allowance for loan losses to loans; and (iv) tangible common equity, in its analysis of the company's performance. Net operating earnings available to common shareholders excludes the following from net income available to common shareholders: securities gains and losses, merger and conversion costs, OREO gain and losses, and the income tax effect of adjustments. The operating efficiency ratio excludes securities gains and losses, merger and conversion costs, and adjustment for OREO gains and losses from the efficiency ratio. Adjusted allowance for loan losses adds net acquisition accounting fair value discounts to the allowance for loan losses. Tangible common equity excludes total preferred stock, preferred stock paid in capital, goodwill, and other intangible assets.
 
Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.
 
Source
SmartFinancial, Inc.
 
Investor Contacts
Billy Carroll
President & CEO
865.868.0613
 
Frank Hughes
Executive Vice President
Investor Relations
423.385.3009
 
Media Contact
Kelley Fowler
First Vice President, Public Relations & Marketing
SmartBank
865.868.0611
kfowler@smartbank.net




SmartFinancial, Inc. and Subsidiaries
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
 
 
(In thousands except per share data)
 
 
 
 
 
 
As of and for the three months ending
 
 
June 30, 2016
 
March 31, 2016
 
Dec. 31, 2015
 
Sept. 30, 2015
 
June 30, 2015
Selected Performance Ratios (Annualized)
 
 
 
 
 
 
 
 
 
 
Return on average assets
 
0.48
%
 
0.54
 %
 
0.47
%
 
(0.04
)%
 
0.05
%
Net operating return on average assets (Non-GAAP)
 
0.26
%
 
0.40
 %
 
0.24
%
 
0.10
 %
 
0.17
%
Return on average shareholder equity
 
4.64
%
 
5.29
 %
 
4.75
%
 
(0.44
)%
 
0.47
%
Net operating return on average shareholder equity (Non-GAAP)
 
2.47
%
 
3.89
 %
 
2.47
%
 
1.05
 %
 
1.58
%
Net interest income / average assets
 
3.87
%
 
3.67
 %
 
3.79
%
 
3.65
 %
 
3.53
%
Yield on earning assets, TE
 
4.61
%
 
4.40
 %
 
4.54
%
 
4.45
 %
 
4.27
%
Cost of interest-bearing liabilities
 
0.56
%
 
0.53
 %
 
0.52
%
 
0.53
 %
 
0.50
%
Net interest margin, TE
 
4.16
%
 
3.96
 %
 
4.10
%
 
4.00
 %
 
3.85
%
Non interest income / average assets
 
0.39
%
 
0.43
 %
 
0.46
%
 
0.10
 %
 
0.08
%
Non interest expense / average assets
 
3.41
%
 
3.19
 %
 
3.20
%
 
3.69
 %
 
3.36
%
Efficiency ratio
 
79.14
%
 
76.93
 %
 
74.29
%
 
97.45
 %
 
88.67
%
Operating efficiency ratio (Non-GAAP)
 
85.49
%
 
82.09
 %
 
85.73
%
 
90.96
 %
 
80.41
%
Pre-tax pre-provision income / average assets
 
0.85
%
 
0.90
 %
 
1.05
%
 
0.06
 %
 
0.26
%
 
 
 
 
 
 
 
 
 
 
 
Per Common Share
 
 
 
 
 
 
 
 
 
 
Net income, basic
 
$
0.16

 
$
0.20

 
$
0.20

 
$
(0.03
)
 
$
0.01

Net income, diluted
 
0.15

 
0.19

 
0.19

 
(0.03
)
 
0.01

Net operating earnings, basic (Non-GAAP)
 
0.11

 
0.13

 
0.10

 
0.04

 
0.06

Net operating earnings, diluted (Non-GAAP)
 
0.10

 
0.13

 
0.10

 
0.04

 
0.06

Book value
 
15.64

 
15.47

 
15.19

 
15.07

 
14.88

Tangible book value (Non-GAAP)
 
14.48

 
14.29

 
13.99

 
13.84

 
14.82

Common shares outstanding
 
5,824

 
5,817

 
5,806

 
5,735

 
2,966

 
 
 
 
 
 
 
 
 
 
 
Composition Of Loans
 
 
 
 
 
 
 
 
 
 
Commercial & financial
 
$
87,253

 
$
83,197

 
$
85,526

 
$
81,107

 
$
37,507

Real estate construction & Development
 
115,385

 
113,028

 
105,132

 
97,050

 
52,634

Real estate commercial
 
389,368

 
370,922

 
369,263

 
365,607

 
208,937

owner occupied
 
177,052

 
166,364

 
161,698

 
153,496

 
82,860

non-owner occupied
 
212,315

 
204,558

 
207,565

 
212,111

 
126,077

Real estate residential
 
174,013

 
166,214

 
161,427

 
162,090

 
89,876

Other loans
 
7,377

 
7,578

 
6,368

 
4,585

 
1,770

Total loans
 
$
773,396

 
$
740,939


$
727,716

 
$
710,439

 
$
390,724

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SmartFinancial, Inc. and Subsidiaries
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
 
 
(In thousands except per share data)
 
 
 
 
 
 
As of and for the three months ending
 
 
June 30, 2016
 
March 31, 2016
 
Dec. 31, 2015
 
Sept. 30, 2015
 
June 30, 2015
Asset Quality Data and Ratios
 
 
 
 
 
 
 
 
 
 
Nonperforming loans
 
$
2,226

 
$
3,171

 
$
2,754

 
$
1,715

 
$
4,067

Foreclosed assets
 
4,936

 
5,133

 
5,358

 
9,647

 
3,728

Total nonperforming assets
 
$
7,162

 
$
8,304

 
$
8,112

 
$
11,362

 
$
7,795

Restructured loans not included in nonperforming loans
 
$
3,639

 
$
3,677

 
$
3,693

 
$
3,731

 
$
1,831

Net charge-offs to average loans (annualized)
 
0.01
%
 
(0.02
)%
 
0.02
%
 
0.03
 %
 
0.13
%
Allowance for loan losses to loans
 
0.61
%
 
0.61
 %
 
0.60
%
 
0.54
 %
 
0.98
%
Adjusted allowance for loan losses to loans (Non-GAAP)
 
2.00
%
 
2.11
 %
 
2.18
%
 
2.26
 %
 
2.38
%
Nonperforming loans to total loans, gross
 
0.29
%
 
0.43
 %
 
0.38
%
 
0.24
 %
 
1.04
%
Nonperforming assets to total assets
 
0.69
%
 
0.82
 %
 
0.79
%
 
1.13
 %
 
1.43
%
 
 
 
 
 
 
 
 
 
 
 
Capital Ratios
 
 
 
 
 
 
 
 
 
 
Tangible equity to tangible assets
 
9.37
%
 
9.43
 %
 
9.17
%
 
9.14
 %
 
10.30
%
Tangible common equity to tangible assets
 
8.20
%
 
8.24
 %
 
7.99
%
 
7.94
 %
 
8.09
%
SmartFinancial Inc.:
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage
 
9.66
%
 
9.74
 %
 
9.45
%
 
9.31
 %
 
*

Common equity Tier 1
 
10.53
%
 
10.61
 %
 
10.30
%
 
10.25
 %
 
*

Tier 1 risk-based capital
 
12.04
%
 
12.14
 %
 
11.78
%
 
11.77
 %
 
*

Total risk-based capital
 
12.60
%
 
12.70
 %
 
12.32
%
 
12.25
 %
 
*

 
* The Company was not required to report quarterly captial ratios prior to 9/30/15




SmartFinancial, Inc. and Subsidiaries
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
(In thousands)
 
 
 
 
BALANCE SHEET
 
 
 
 
 
 
 
 
 
 
 
 
Ending Balances
 
 
June 30, 2016
 
March 31, 2016
 
Dec. 31, 2015
 
Sept. 30, 2015
 
June 30, 2015
Assets
 
 

 
 

 
 

 
 

 
 

Cash & cash equivalents
 
$
71,737

 
$
68,933

 
$
79,965

 
$
89,936

 
$
43,810

Securities available for sale
 
142,875

 
157,560

 
166,413

 
152,150

 
83,747

Other investments
 
4,451

 
4,451

 
4,451

 
4,451

 
2,128

Total investment securities
 
147,326

 
162,011

 
170,864

 
156,601

 
85,875

Total loans
 
773,396

 
740,939

 
727,716

 
710,439

 
390,724

Allowance for loan losses
 
(4,720
)
 
(4,527
)
 
(4,355
)
 
(3,828
)
 
(3,834
)
Loans net
 
768,676

 
736,412

 
723,361

 
706,611

 
386,890

Premises and equipment
 
25,844

 
25,680

 
25,038

 
25,266

 
16,405

Foreclosed assets
 
4,936

 
5,133

 
5,358

 
9,647

 
3,728

Goodwill and other intangibles
 
6,754

 
6,848

 
6,941

 
7,034

 
177

Other assets
 
9,221

 
11,207

 
12,436

 
11,962

 
6,478

Total assets
 
$
1,034,494

 
$
1,016,224

 
$
1,023,963

 
$
1,007,057

 
$
543,363

 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 

 
 

Non-interest demand
 
$
146,189

 
$
132,481

 
$
131,419

 
$
123,551

 
$
69,427

Interest-bearing demand
 
153,166

 
161,454

 
149,424

 
144,012

 
114,165

Money market and savings
 
258,281

 
241,500

 
236,901

 
231,477

 
131,810

Time deposits
 
331,438

 
323,676

 
340,739

 
347,951

 
167,344

Total deposits
 
889,074

 
859,111

 
858,483

 
846,992

 
482,745

Repurchase agreements
 
26,883

 
20,747

 
28,068

 
18,442

 
2,727

FHLB & other borrowings
 
9,766

 
30,125

 
34,187

 
39,278

 

Other liabilities
 
5,707

 
4,253

 
3,048

 
3,908

 
1,772

Total liabilities
 
931,430

 
914,236

 
923,786

 
908,621

 
487,245

Shareholders' Equity
 
 
 
 
 
 
 
 
 
 
Preferred stock
 
12

 
12

 
12

 
12

 
12

Common stock
 
5,824

 
5,817

 
5,806

 
5,732

 
2,966

Additional paid-in capital
 
82,800

 
82,717

 
82,616

 
81,628

 
42,516

Retained earnings
 
14,153

 
13,231

 
12,095

 
10,942

 
11,049

Accumulated other comprehensive loss
 
275

 
211

 
(352
)
 
122

 
(425
)
Total shareholders' equity
 
103,064

 
101,988

 
100,177

 
98,436

 
56,118

Total liabilities & shareholders' equity
 
$
1,034,494

 
$
1,016,224

 
$
1,023,963

 
$
1,007,057

 
$
543,363





SmartFinancial, Inc. and Subsidiaries
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
(In thousands)
 
 
 
 
INCOME STATEMENT
 
 
 
 
 
 
 
 
 
 
 
 
Three months ending
 
 
June 30, 2016
 
March 31, 2016
 
Dec. 31, 2015
 
Sept. 30, 2015
 
June 30, 2015
Interest Income
 
 
 
 
 
 
 
 
 
 
Loans, including fees
 
$
9,954

 
$
9,374

 
$
9,875

 
$
6,660

 
$
4,677

Investment securities
 
665

 
717

 
630

 
458

 
363

Other interest income
 
50

 
63

 
62

 
35

 
28

Total interest income
 
10,670

 
10,154

 
10,567

 
7,153

 
5,068

Interest Expense
 
 
 
 
 
 
 
 
 
 
Deposits
 
1,013

 
961

 
937

 
688

 
498

Repurchase agreements
 
15

 
17

 
17

 
7

 
3

FHLB and other borrowings
 
29

 
45

 
66

 
32

 
3

Total interest expense
 
1,057

 
1,023

 
1,020

 
727

 
504

Net interest income
 
9,613

 
9,131

 
9,547

 
6,426

 
4,564

Provision for loan losses
 
218

 
138

 
567

 
32

 
40

Net interest income after provision for loan losses
 
9,394

 
8,993

 
8,980

 
6,394

 
4,524

Non-interest income
 
 
 
 
 
 
 
 
 
 
Service charges on deposit accounts
 
259

 
296

 
397

 
237

 
149

Gain on securities
 
98

 
83

 

 

 
52

Gain on sale of loans and other assets
 
197

 
222

 
86

 
(294
)
 
31

Gain (loss) on sale of foreclosed assets
 
(4
)
 
58

 
332

 
(86
)
 
(363
)
Other non-interest income
 
410

 
412

 
340

 
317

 
237

Total non-interest income
 
961

 
1,071

 
1,155

 
174

 
106

 
 
 
 
 
 
 
 
 
 
 
Non-interest expense
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
4,486

 
4,495

 
4,208

 
3,187

 
2,236

Occupancy expense
 
1,137

 
1,018

 
910

 
688

 
556

FDIC premiums
 
151

 
136

 
148

 
144

 
98

Foreclosed asset expense
 
64

 
57

 
110

 
91

 
48

Marketing
 
184

 
173

 
100

 
142

 
111

Data Processing
 
555

 
341

 
510

 
278

 
194

Professional expenses
 
551

 
455

 
760

 
908

 
334

Amortization of other intangibles
 
93

 
93

 
93

 
58

 
41

Service contracts
 
316

 
286

 
248

 
192

 
152

Other non-interest expense
 
936

 
897

 
965

 
805

 
570

Total non-interest expense
 
8,472

 
7,952

 
8,052

 
6,493

 
4,340

Earnings before income taxes
 
1,883

 
2,112

 
2,083

 
75

 
290

Income tax expense
 
691

 
764

 
901

 
152

 
225

Net income (loss)
 
1,192

 
1,348

 
1,182

 
(77
)
 
65

Dividends on preferred stock
 
270

 
212

 
30

 
30

 
30

Net income available to common shareholders
 
$
922

 
$
1,136

 
$
1,152

 
$
(107
)
 
$
35

 
 
 
 
 
 
 
 
 
 
 
NET INCOME PER COMMON SHARE
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.16

 
$
0.20

 
$
0.20

 
$
(0.03
)
 
$
0.01

Diluted
 
0.15

 
0.19

 
0.19

 
(0.03
)
 
0.01

 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
 
 
 
 
 
 
 
 
 
 
Basic
 
5,820

 
5,807

 
5,750

 
3,937

 
2,966

Diluted
 
6,127

 
6,108

 
6,037

 
4,244

 
3,293





SmartFinancial, Inc. and Subsidiaries
 
 
 
 
 
 
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
 
 
 
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
YIELD ANALYSIS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2016
 
Three months ended March 31, 2016
 
Three Months Ended June 30, 2015
 
 
Average
 
 
 
Yield/
 
Average
 
 
 
Yield/
 
Average
 
 
 
Yield/
 
 
Balance
 
Interest *
 
Cost*
 
Balance
 
Interest *
 
Cost*
 
Balance
 
Interest *
 
Cost*
Assets
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans
 
$
751,425

 
$
9,955

 
5.31
%
 
$
734,918

 
$
9,374

 
5.12
%
 
$
381,969

 
$
4,677

 
4.91
%
Investment securities and interest bearing due froms
 
171,526

 
678

 
1.59
%
 
182,988

 
730

 
1.60
%
 
91,177

 
364

 
1.60
%
Federal funds and other
 
5,719

 
50

 
3.51
%
 
8,817

 
64

 
2.91
%
 
2,676

 
28

 
4.20
%
Total interest-earning assets
 
928,670

 
10,683

 
4.61
%
 
926,723

 
10,168

 
4.40
%
 
475,822

 
5,069

 
4.27
%
Non-interest-earning assets
 
65,380

 
 

 
 

 
74,368

 
 

 
 

 
41,188

 
 

 
 

Total assets
 
$
994,050

 
 

 
 

 
$
1,001,091

 
 

 
 

 
$
517,010

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders’ Equity
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Interest-bearing demand deposits
 
$
153,881

 
$
69

 
0.18
%
 
$
150,538

 
$
66

 
0.18
%
 
$
110,401

 
$
39

 
0.14
%
Money market and savings deposits
 
248,401

 
299

 
0.48
%
 
242,125

 
272

 
0.45
%
 
121,856

 
112

 
0.37
%
Time deposits
 
321,244

 
645

 
0.81
%
 
334,782

 
623

 
0.75
%
 
165,140

 
347

 
0.84
%
Total interest-bearing deposits
 
723,526

 
1,013

 
0.56
%
 
727,445

 
961

 
0.53
%
 
397,397

 
498

 
0.50
%
Securities sold under agreement to repurchase
 
19,742

 
15

 
0.30
%
 
21,237

 
17

 
0.32
%
 
5,928

 
3

 
0.20
%
Federal Home Loan Bank advances and other borrowings
 
11,287

 
29

 
1.03
%
 
23,504

 
45

 
0.76
%
 
1

 

 
0.85
%
Total interest-bearing liabilities
 
754,555

 
1,057

 
0.56
%
 
772,186

 
1,023

 
0.53
%
 
403,326

 
501

 
0.50
%
Noninterest-bearing deposits
 
132,765

 
 

 
 

 
123,242

 
 

 
 

 
56,373

 
 

 
 

Other liabilities
 
4,111

 
 

 
 

 
4,160

 
 

 
 

 
643

 
 

 
 

Total liabilities
 
891,431

 
 

 
 

 
899,588

 
 

 
 

 
460,342

 
 

 
 

Shareholders’ equity
 
102,619

 
 

 
 

 
101,503

 
 

 
 

 
56,668

 
 

 
 

Total liabilities and stockholders’ equity
 
$
994,050

 
 

 
 

 
$
1,001,091

 
 

 
 

 
$
517,010

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income, taxable equivalent
 
 

 
$
9,626

 
 

 
 

 
$
9,145

 
 

 
 

 
$
4,568

 
 

Interest rate spread
 
 

 
 

 
4.05
%
 
 

 
 

 
3.87
%
 
 

 
 

 
3.77
%
Tax equivalent net interest margin
 
 

 
 

 
4.16
%
 
 

 
 

 
3.96
%
 
 

 
 

 
3.85
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of average interest-earning assets to average interest-bearing liabilities
 
 

 
 

 
123.08
%
 
 

 
 

 
120.01
%
 
 

 
 

 
118.0
%
Percentage of  average equity to average assets
 
 

 
 

 
10.32
%
 
 

 
 

 
10.14
%
 
 

 
 

 
10.96
%
* Taxable equivalent basis
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 

 
 





SmartFinancial, Inc. and Subsidiaries
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
 
 
(In thousands)
 
 
 
 
 
 
Three months ending
 
 
June 30, 2016
 
March 31, 2016
 
Dec. 31, 2015
 
Sept. 30, 2015
 
June 30, 2015
Operating Earnings
 
 

 
 
 
 
 
 
 
 
Net income (loss) (GAAP)
 
$
1,192

 
$
1,348

 
$
1,182

 
$
(77
)
 
$
65

Purchased loan accounting adjustments*
 
(597
)
 
(541
)
 
(818
)
 
(412
)
 
(161
)
Securities (gains) losses
 
(98
)
 
(83
)
 

 

 
(52
)
Merger and conversion costs
 
153

 
105

 
230

 
748

 
104

Foreclosed assets (gains) losses
 
4

 
(58
)
 
(332
)
 
86

 
363

Income tax effect of adjustments
 
250

 
221

 
352

 
(161
)
 
(97
)
Net operating earnings (Non-GAAP)
 
904

 
992

 
614

 
184

 
222

Dividends on preferred stock
 
(270
)
 
(212
)
 
(30
)
 
(30
)
 
(30
)
Net operating earnings available to common shareholders (Non-GAAP)
 
$
634

 
$
780

 
$
584

 
$
154

 
$
192

Net operating earnings per common share:
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.11

 
$
0.13

 
$
0.10

 
$
0.04

 
$
0.06

Diluted
 
0.10

 
0.13

 
0.10

 
0.04

 
0.06

 
 
 
 
 
 
 
 
 
 
 
Operating Efficiency Ratio
 
 
 
 
 
 
 
 
 
 
Efficiency ratio (GAAP)
 
79.14
 %
 
76.93
 %
 
74.29
 %
 
97.45
 %
 
88.67
 %
Adjustment for purchased loan accounting adjustments*
 
7.05
 %
 
6.81
 %
 
10.16
 %
 
6.34
 %
 
3.71
 %
Adjustment for securities (gains) losses
 
1.16
 %
 
1.05
 %
 
 %
 
 %
 
(1.20
)%
Adjustment for merger and conversion costs
 
(1.81
)%
 
(1.33
)%
 
(2.85
)%
 
(11.51
)%
 
(2.41
)%
Adjustment for OREO (gains) losses
 
(0.05
)%
 
0.73
 %
 
4.13
 %
 
(1.32
)%
 
(8.36
)%
Operating efficiency ratio (Non-GAAP)
 
85.49
 %
 
84.19
 %
 
85.73
 %
 
90.96
 %
 
80.41
 %
 
 
 
 
 
 
 
 
 
 
 
Adjusted Allowance for Loan Losses
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses (GAAP)
 
$
4,720

 
$
4,527

 
$
4,355

 
$
3,828

 
$
3,834

Net acquisition accounting fair value discounts to loans
 
11,053

 
11,381

 
11,781

 
12,520

 
5,599

Adjusted allowance for loan losses (Non-GAAP)
 
15,773

 
15,908

 
16,136

 
16,348

 
9,433

Loans (excluding acquisition accounting fair value discounts)
 
789,169

 
752,321

 
739,497

 
722,959

 
396,323

Adjusted allowance for loan losses to loans (Non-GAAP)
 
2.00
 %
 
2.11
 %
 
2.18
 %
 
2.26
 %
 
2.38
 %
 
 
 
 
 
 
 
 
 
 
 
Tangible Common Equity
 
 
 
 
 
 
 
 
 
 
Shareholders' equity (GAAP)
 
$
103,064

 
$
101,988

 
$
100,177

 
$
98,436

 
$
56,118

Less preferred stock & preferred stock paid in capital
 
12,000

 
12,000

 
12,000

 
12,000

 
12,000

Less goodwill and other intangible assets
 
6,754

 
6,848

 
6,941

 
7,034

 
177

Tangible common equity (Non-GAAP)
 
$
84,310

 
$
83,140

 
$
81,236

 
$
79,402

 
$
43,941

 
*Consists of ASC 310-30 accretion above (below) contractual loan income and ASC 310-20 accretion