Attached files

file filename
8-K - FORM 8-K - FCB FINANCIAL HOLDINGS, INC.d163618d8k.htm

Exhibit 99.1

FCB Financial Holdings, Inc. Surpasses $8.5 Billion in Assets and Reports Record Third Quarter 2016 Financial Results

Weston, Fla. – FCB Financial Holdings, Inc. (NYSE:FCB) (the “Company”) today reported third quarter 2016 net income of $26.1 million, or $0.60 per share on a fully diluted basis, and record core net income of $25.4 million, or $0.59 per share on a fully diluted basis. Core net income rose 21% year-over-year and core net income per diluted share rose 22%. These resulted in a ROA of 125 basis points and a core ROA of 122 basis points.

 

    Total net revenue of $75.4 million

 

    Core EPS of $0.59 per share on a fully diluted basis

 

    New loan portfolio grew sequentially at an annualized rate of 23%;

 

    New loan fundings of $441.1 million during the quarter;

 

    Total deposits grew sequentially at an annualized rate of 28%;

 

    Total deposits grew by $449.9 million during the quarter,

 

    Demand deposits grew by $221.7 million, or 58% annualized, during the quarter;

 

    Core efficiency ratio of 42.8%;

 

    Core ROA of 122 basis points; and

 

    Tangible book value per share was $21.57;

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 third quarter of 2016 include $72 thousand of severance expense, $7 thousand of other operating expense and $749 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 our organic growth, as new loan fundings and deposit growth each exceeded $425 million. This continued organic momentum coupled with operational discipline throughout the company produced our fifteenth consecutive quarter of improving and record operating results.”

Loan Portfolio and Composition

During the quarter, the total loan portfolio, gross of the allowance for loan losses, grew by $272.3 million to $6.3 billion at September 30, 2016, an increase of 5% from $6.0 billion as of June 30, 2016 and 30% from $4.8 billion as of September 30, 2015.

The Bank’s new loan portfolio totaled $5.8 billion as of September 30, 2016, an increase of 6% from $5.5 billion as of June 30, 2016 and 40% from $4.2 billion as of September 30, 2015. Loan growth during the quarter was a result of $441.1 million of organic new loan fundings, consisting of $148.0 million of commercial and industrial, $165.5 million of commercial real estate and $127.7 million of residential and consumer. There were no residential mortgage purchases during the third quarter of 2016. As of September 30, 2016 new loans made up 93% of the total loan portfolio as compared to 92% and 87% as of June 30, 2016 and September 30, 2015, respectively.

The Bank’s acquired loan portfolio totaled $431.7 million as of September 30, 2016, a decrease of 9% from $474.1 million as of June 30, 2016 and a decrease of 33% from $647.1 million as of September 30, 2015. The decrease in the current quarter was driven by the resolution of $26.9 million of loans as well as scheduled loan amortization. As of September 30, 2016, acquired loans made up 7% of our total loan portfolio as compared to 8% and 13% as of June 30, 2016 and September 30, 2015, respectively.


Asset Quality

The provision for loan losses of $2.0 million recorded for the third quarter of 2016 includes a $2.0 million provision for new loans and net recoupment of valuation allowance of $25 thousand for the acquired loan portfolio. The provision for new loans served to increase the related allowance to $30.5 million, or 0.52% of the $5.8 billion in new loans outstanding. The nonperforming new loan ratio as of September 30, 2016 was 0.01%.

Deposits and Borrowings

Deposits totaled $6.9 billion as of September 30, 2016, an increase of 7% from $6.5 billion as of June 30, 2016 and an increase of 43% from $4.8 billion as of September 30, 2015. During the third quarter of 2016, demand deposits increased by $221.7 million, or 15%, from June 30, 2016 and increased by $713.8 million, or 70%, from September 30, 2015. Demand deposits represent 25% of total deposits as of September 30, 2016 as compared to 23% and 21% as of June 30, 2016 and September 30, 2015, respectively. The cost of deposits was 71 basis points for the quarter, representing a 2 basis point increase from the second quarter of 2016 and a 12 basis point increase from the third quarter of 2015.    

Net Interest Margin and Net Interest Income

The net interest margin for the third quarter of 2016 was 3.44%, a decrease of 7 basis points from the second quarter of 2016 and a decrease of 18 basis points from the third quarter of 2015. The decrease from the second quarter of 2016 was due primarily to an increase of money market deposits and borrowings as well as the continued attrition of the acquired loan portfolio.

Net interest income totaled $67.3 million in the third quarter of 2016, an increase of 4% from $64.9 million in the second quarter of 2016 and an increase of 19% from $56.8 million in the third quarter of 2015. Interest income totaled $80.8 million for the third quarter of 2016, an increase of 5% from $77.2 million in the second quarter of 2016 and an increase of 24% from $65.0 million in the third quarter of 2015. Interest income from new loans increased by $3.8 million, or 8%, from the second quarter of 2016 due to continued growth in the new loan portfolio. Interest income on acquired loans decreased by $0.7 million, or 4%, from the second quarter as balance runoff more than offset better than expected cash flow performance. Interest expense was $13.5 million for the third quarter of 2016, an increase of 10% from $12.3 million in the second quarter of 2016 and an increase 64% from $8.3 million in the third quarter of 2015. The increase from the second quarter of 2016 was a result of an increase of $205.2 million of average interest-bearing liabilities coupled with increased costs associated with the addition of longer duration time deposits.

Noninterest Income and Noninterest Expense

Noninterest income totaled $8.1 million for the third quarter of 2016 as compared to $8.2 million for the second quarter of 2016 and $7.1 million for the third quarter of 2015. The primary components of noninterest income for the quarter were loan and other fees, bank-owned life insurance income and income from the resolution of acquired assets of $2.1 million, $1.3 million and $1.1 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 $33.0 million for the third quarter of 2016, a decrease of 3% from $34.0 million in the second quarter of 2016 and an increase of 8% from $30.7 million in the third quarter of 2015. For the quarter, the Company recorded non-core expenses of $79 thousand related to severance expense and other operating expenses.


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 10.4%, 10.3% and 12.0% for the third quarter of 2016 respectively, compared to 10.3%, 9.8% and 11.3% for the second quarter of 2016, respectively. Stockholders’ equity totaled $966.1 million as of September 30, 2016, an increase of 5% from $923.2 million as of June 30, 2016 due to net income of $26.1 million and an increase in accumulated other comprehensive income of $11.4 million that was partially offset by $3.5 million in treasury stock repurchases. During the quarter, the Company repurchased 99,565 shares at a cost of $3.5 million. Tangible book value per common share is $21.57 as of September 30, 2016.

Conference Call

The Company will host a conference call today, Thursday, October 20, 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 November 20, 2016, by dialing (877) 344-7529 and entering pass code 10092604.

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.

Florida Community Bank, N.A., a wholly owned subsidiary of FCB Financial Holdings, Inc. (NYSE: FCB), is the third largest Florida-based independent bank, and among the most highly capitalized banks in the state. Recently awarded a five-star rating from Bauer Financial™, FCB assets are more than $8 billion, with capital ratios that exceed regulatory standards. Since its founding in 2010, FCB has been steadfast in its commitment to delivering personalized service, innovation, and products and services equal to those offered by the national banks with an ever-growing team of highly-experienced associates and financial planning professionals. Similarly, FCB recognizes the importance of community, fostering a corporate culture that promotes employee volunteerism at all levels, while supporting community-based programs and partnerships that help promote greater financial independence and improved quality of life for families. FCB serves individuals, businesses and communities across the state with 48 full-service banking centers from east to west, and from Daytona Beach to Miami-Dade. For more information, visit www.FloridaCommunityBank.com. Equal Housing Lender, Member FDIC.


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements Of Income

(Unaudited)

 

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

Interest income:

            

Interest and fees on loans

   $ 65,748       $ 62,642       $ 61,288      $ 56,945      $ 51,670   

Interest and dividends on investment securities

     14,955         14,470         14,374        14,147        13,315   

Other interest income

     97         96         66        65        38   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total interest income

     80,800         77,208         75,728        71,157        65,023   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Interest expense:

            

Interest on deposits

     11,736         10,340         9,293        7,719        6,846   

Interest on borrowings

     1,786         1,938         1,993        1,469        1,408   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total interest expense

     13,522         12,278         11,286        9,188        8,254   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net interest income

     67,278         64,930         64,442        61,969        56,769   

Provision for loan losses

     1,990         1,976         1,440        2,329        675   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

     65,288         62,954         63,002        59,640        56,094   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Noninterest income:

            

Service charges and fees

     884         842         806        826        823   

Loan and other fees

     2,145         2,248         2,014        2,425        1,783   

Bank-owned life insurance income

     1,288         1,286         1,285        1,315        1,101   

Income from resolution of acquired assets

     1,052         478         680        1,110        2,225   

Gain (loss) on sales of other real estate owned

     925         2,102         (110     709        228   

Gain (loss) on investment securities

     749         324         (54     (28     166   

Other noninterest income

     1,099         942         813        1,186        746   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total noninterest income

     8,142         8,222         5,434        7,543        7,072   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Noninterest expense:

            

Salaries and employee benefits

     18,711         19,614         18,645        17,750        16,840   

Occupancy and equipment expenses

     3,480         3,034         3,572        3,946        3,368   

Loan and other real estate related expenses

     1,834         2,235         1,820        2,300        1,939   

Professional services

     1,180         1,105         1,337        1,651        1,166   

Data processing and network

     2,882         2,796         2,863        2,719        2,433   

Regulatory assessments and insurance

     1,860         1,840         2,117        2,066        1,919   

Amortization of intangibles

     257         297         379        400        400   

Other operating expenses

     2,832         3,054         2,567        2,369        2,641   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total noninterest expense

     33,036         33,975         33,300        33,201        30,706   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Income (loss) before income tax expense (benefit)

     40,394         37,201         35,136        33,982        32,460   

Income tax expense (benefit)

     14,330         13,697         12,684        4,233        11,320   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 26,064       $ 23,504       $ 22,452      $ 29,749      $ 21,140   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Earnings (loss) per share:

            

Basic

   $ 0.64       $ 0.58       $ 0.55      $ 0.73      $ 0.51   

Diluted

   $ 0.60       $ 0.55       $ 0.52      $ 0.68      $ 0.48   

Weighted average shares outstanding:

            

Basic

     40,608,706         40,646,498         40,698,866        40,976,006        41,381,482   

Diluted

     43,150,813         42,997,811         42,840,157        43,643,408        43,798,378   


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

 

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

Assets:

          

Cash and due from banks

   $ 67,324      $ 51,277      $ 48,449      $ 44,696      $ 38,045   

Interest-earning deposits in other banks

     20,010        107,588        77,624        57,764        46,714   

Investment securities:

          

Available for sale securities, at fair value

     1,672,089        1,562,049        1,525,145        1,524,622        1,467,819   

Federal Home Loan Bank and other bank stock, at cost

     43,486        51,557        59,321        59,477        65,955   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities

     1,715,575        1,613,606        1,584,466        1,584,099        1,533,774   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for sale

     15,748        5,363        900        2,514        2,573   

Loans:

          

New loans

     5,837,759        5,523,071        5,108,538        4,610,763        4,158,997   

Acquired loans

     431,734        474,076        535,129        582,424        647,139   

Allowance for loan losses

     (35,785     (33,706     (31,995     (29,126     (27,394
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

     6,233,708        5,963,441        5,611,672        5,164,061        4,778,742   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Premises and equipment, net

     38,112        37,939        36,686        36,954        37,351   

Other real estate owned

     25,654        29,290        43,522        39,340        40,405   

Goodwill and other intangible assets

     86,151        86,408        86,705        87,084        87,484   

Deferred tax assets, net

     59,081        66,213        74,420        75,176        78,090   

Bank-owned life insurance

     172,105        170,817        169,531        168,246        166,931   

Other assets

     97,684        89,280        102,149        71,552        78,580   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 8,531,152      $ 8,221,222      $ 7,836,124      $ 7,331,486      $ 6,888,689   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

          

Liabilities:

          

Deposits:

          

Transaction accounts:

          

Noninterest-bearing

   $ 830,910      $ 789,019      $ 737,875      $ 637,047      $ 618,741   

Interest-bearing

     3,794,215        3,490,188        3,276,896        2,935,418        2,678,410   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total transaction accounts

     4,625,125        4,279,207        4,014,771        3,572,465        3,297,151   

Time deposits

     2,292,438        2,188,459        1,887,608        1,858,173        1,524,693   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     6,917,563        6,467,666        5,902,379        5,430,638        4,821,844   

Borrowings

     568,175        756,759        950,462        983,183        1,149,920   

Other liabilities

     79,329        73,625        93,984        41,556        61,047   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     7,565,067        7,298,050        6,946,825        6,455,377        6,032,811   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ Equity:

          

Class A common stock

     41        40        39        39        39   

Class B common stock

     3        3        4        4        4   

Additional paid-in capital

     866,673        857,721        853,726        850,609        846,017   

Retained earnings

     160,555        134,491        110,987        88,535        58,786   

Accumulated other comprehensive income (loss)

     16,186        4,816        (8,240     (9,443     (2,905

Treasury stock, at cost

     (77,373     (73,899     (67,217     (53,635     (46,063
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     966,085        923,172        889,299        876,109        855,878   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 8,531,152      $ 8,221,222      $ 7,836,124      $ 7,331,486      $ 6,888,689   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Key Metrics

(Unaudited)

 

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

Performance Ratios

          

Interest rate spread

     3.26     3.33     3.49     3.56     3.49

Net interest margin

     3.44     3.51     3.65     3.69     3.62

Return on average assets

     1.25     1.19     1.19     1.66     1.26

Return on average equity

     10.96     10.41     10.28     13.65     9.73

Efficiency ratio (company level)

     43.46     46.04     47.11     47.19     47.47

Average interest-earning assets to average interest bearing liabilities

     120.89     119.60     118.42     119.25     120.40

Loans receivable to deposits

     90.63     92.73     95.62     95.63     99.67

Yield on interest-earning assets

     4.09     4.12     4.24     4.21     4.12

Cost of interest-bearing liabilities

     0.83     0.79     0.75     0.65     0.63

Asset and Credit Quality Ratios - Total loans

          

Nonperforming loans to loans receivable

     0.27     0.30     0.33     0.35     0.36

Nonperforming assets to total assets

     0.50     0.57     0.79     0.79     0.84

ALL to nonperforming assets

     83.92     71.59     51.51     50.47     47.43

ALL to total gross loans

     0.57     0.56     0.57     0.56     0.57

Asset and Credit Quality Ratios - New Loans

          

Nonperforming new loans to new loans receivable

     0.01     0.01     0.02     0.03     0.01

New loan ALL to total gross new loans

     0.52     0.52     0.52     0.52     0.52

Asset and Credit Quality Ratios - Acquired Loans

          

Nonperforming acquired loans to acquired loans receivable

     3.76     3.69     3.32     2.90     2.61

Acquired loan ALL to total gross acquired loans

     1.22     1.10     1.06     0.92     0.92

Capital Ratios (Company)

          

Average equity to average total assets

     11.4     11.5     11.6     12.1     13.0

Tangible average equity to tangible average assets

     10.5     10.5     10.6     11.0     11.8

Tangible common equity ratio (1)

     10.4     10.3     10.4     10.9     11.3

Tier 1 leverage ratio

     10.3     9.8     9.6     10.3     10.6

Tier 1 risk-based capital ratio

     11.8     11.3     11.1     12.1     12.6

Total risk-based capital ratio

     12.0     11.3     11.1     12.1     12.6

Capital Ratios (Bank)

          

Average equity to average total assets

     10.6     10.5     10.6     11.0     11.5

Tangible common equity ratio

     9.5     9.4     9.4     9.7     10.0

Tier 1 leverage ratio

     9.6     9.6     9.5     9.9     10.3

Tier 1 risk-based capital ratio

     11.1     11.1     11.1     11.6     12.2

Total risk-based capital ratio

     11.5     11.2     11.1     11.6     12.8

 

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


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Loan Composition

(Unaudited)

 

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

New Loans:

              

Commercial real estate

   $ 1,272,150       $ 1,209,762       $ 1,067,594       $ 998,141       $ 991,451   

Owner-occupied commercial real estate

     596,131         571,558         558,659         524,728         452,991   

1-4 single family residential

     1,982,340         1,923,092         1,833,190         1,541,255         1,326,180   

Construction, land and development

     639,626         582,615         543,540         537,494         430,690   

Home equity loans and lines of credit

     47,508         43,730         34,973         30,945         28,185   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 4,537,755       $ 4,330,757       $ 4,037,956       $ 3,632,563       $ 3,229,497   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     1,295,324         1,187,788         1,064,873         972,803         925,285   

Consumer

     4,680         4,526         5,709         5,397         4,215   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total new loans

   $ 5,837,759       $ 5,523,071       $ 5,108,538       $ 4,610,763       $ 4,158,997   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired ASC 310-30 Loans:

              

Commercial real estate

   $ 160,219       $ 182,828       $ 212,041       $ 247,628       $ 259,411   

1-4 single family residential

     34,329         35,400         40,061         40,922         69,915   

Construction, land and development

     25,156         25,296         27,973         28,017         32,996   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 219,704       $ 243,524       $ 280,075       $ 316,567       $ 362,322   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     21,985         28,984         33,413         36,783         46,233   

Consumer

     2,074         2,216         2,287         2,390         2,434   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Acquired ASC 310-30 Loans

   $ 243,763       $ 274,724       $ 315,775       $ 355,740       $ 410,989   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired Non-ASC 310-30 Loans:

              

Commercial real estate

   $ 39,769       $ 44,680       $ 55,731       $ 55,985       $ 60,804   

Owner-occupied commercial real estate

     20,042         19,256         20,814         21,101         19,699   

1-4 single family residential

     71,302         74,568         80,199         84,111         86,832   

Construction, land and development

     6,338         6,338         6,338         6,338         6,319   

Home equity loans and lines of credit

     43,096         46,269         47,362         49,407         50,566   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 180,547       $ 191,111       $ 210,444       $ 216,942       $ 224,220   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     7,001         7,801         8,478         9,312         11,504   

Consumer

     423         440         432         430         426   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Acquired Non-ASC 310-30 Loans

     187,971         199,352         219,354         226,684         236,150   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 6,269,493       $ 5,997,147       $ 5,643,667       $ 5,193,187       $ 4,806,136   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Deposit Composition

(Unaudited)

 

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

Noninterest-bearing demand deposits

   $ 830,910       $ 789,019       $ 737,875       $ 637,047       $ 618,741   

Interest-bearing demand deposits

     905,687         725,896         647,824         608,454         404,085   

Interest-bearing NOW accounts

     420,207         425,464         441,476         347,832         350,602   

Savings and money market accounts

     2,468,321         2,338,828         2,187,596         1,979,132         1,923,723   

Time deposits

     2,292,438         2,188,459         1,887,608         1,858,173         1,524,693   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

   $ 6,917,563       $ 6,467,666       $ 5,902,379       $ 5,430,638       $ 4,821,844   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Quarterly Average Balances and Yields

(Unaudited)

 

     Three Months Ended
September 30,
    Three Months Ended
June 30,
 
     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

   $ 71,489       $ 97         0.53   $ 92,582       $ 96         0.42

New loans

     5,595,402         49,831         3.48     5,235,352         46,074         3.48

Acquired loans (4)

     447,232         15,917         14.24     508,657         16,568         13.03

Investment securities

     1,643,102         14,955         3.56     1,592,399         14,470         3.59
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     7,757,225         80,800         4.09     7,428,990         77,208         4.12
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

Noninterest-earning assets

     490,465              470,240         
  

 

 

         

 

 

       

Total assets

   $ 8,247,690            $ 7,899,230         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 761,462       $ 1,053         0.55   $ 671,023       $ 843         0.50

Interest-bearing NOW accounts

     421,050         386         0.36     452,759         434         0.38

Savings and money market accounts

     2,375,041         3,932         0.66     2,222,786         3,418         0.62

Time deposits

     2,167,355         6,365         1.17     1,973,438         5,645         1.15

FHLB advances and other borrowings

     691,901         1,786         1.01     891,580         1,938         0.86
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,416,809       $ 13,522         0.83   $ 6,211,586       $ 12,278         0.79
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders’ equity:

                

Noninterest-bearing demand deposits

   $ 810,374            $ 716,806         

Other liabilities

     77,339              65,110         

Stockholders’ equity

     943,168              905,728         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 8,247,690            $ 7,899,230         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

      $ 67,278            $ 64,930      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.26           3.33
        

 

 

         

 

 

 

Net interest margin

           3.44           3.51
        

 

 

         

 

 

 

 

(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 September 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

   $ 71,489       $ 97         0.53   $ 79,951       $ 38         0.19

New loans

     5,595,402         49,831         3.48     3,950,873         33,823         3.35

Acquired loans (4)

     447,232         15,917         14.24     685,403         17,847         10.42

Investment securities

     1,643,102         14,955         3.56     1,499,640         13,315         3.47
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     7,757,225         80,800         4.09     6,215,867         65,023         4.12
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

Noninterest-earning assets

     490,465              434,393         
  

 

 

         

 

 

       

Total assets

   $ 8,247,690            $ 6,650,260         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 761,462       $ 1,053         0.55   $ 369,381       $ 431         0.46

Interest-bearing NOW accounts

     421,050         386         0.36     397,831         342         0.34

Savings and money market accounts

     2,375,041         3,932         0.66     1,895,582         2,569         0.54

Time deposits

     2,167,355         6,365         1.17     1,380,658         3,504         1.01

FHLB advances and other borrowings

     691,901         1,786         1.01     1,119,429         1,408         0.49
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,416,809       $ 13,522         0.83   $ 5,162,881       $ 8,254         0.63
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders' equity:

                

Noninterest-bearing demand deposits

   $ 810,374            $ 578,699         

Other liabilities

     77,339              46,709         

Stockholders' equity

     943,168              861,971         
  

 

 

         

 

 

       

Total liabilities and stockholders' equity

   $ 8,247,690            $ 6,650,260         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

      $ 67,278            $ 56,769      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.26           3.49
        

 

 

         

 

 

 

Net interest margin

           3.44           3.62
        

 

 

         

 

 

 

 

(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)

 

     Nine Months Ended September 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

   $ 83,538       $ 259         0.41   $ 77,826       $ 111         0.19

New loans

     5,231,893         138,617         3.49     3,538,684         89,665         3.34

Acquired loans (4)

     503,869         51,061         13.51     737,216         49,513         8.95

Investment securities

     1,604,283         43,799         3.60     1,524,992         38,594         3.34
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     7,423,583         233,736         4.16     5,878,718         177,883         4.00
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

FDIC loss share indemnification asset

     —                14,520         

Noninterest-earning assets

     479,290              447,102         
  

 

 

         

 

 

       

Total assets

   $ 7,902,873            $ 6,340,340         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 689,790       $ 2,680         0.52   $ 241,975       $ 789         0.44

Interest-bearing NOW accounts

     421,765         1,191         0.38     401,805         1,026         0.34

Savings and money market accounts

     2,214,231         10,193         0.62     1,844,735         7,357         0.53

Time deposits

     2,014,943         17,305         1.15     1,257,259         9,250         0.98

FHLB advances and other borrowings

     862,418         5,717         0.87     1,111,569         3,634         0.43
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,203,147       $ 37,086         0.80   $ 4,857,343       $ 22,056         0.61
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders’ equity:

                

Noninterest-bearing demand deposits

   $ 725,141            $ 575,004         

Other liabilities

     66,021              49,279         

Stockholders’ equity

     908,564              858,714         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 7,902,873            $ 6,340,340         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

      $ 196,650            $ 155,827      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.36           3.39
        

 

 

         

 

 

 

Net interest margin

           3.54           3.54
        

 

 

         

 

 

 

 

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

Net Income (loss)

  $ 26,064      $ 23,504      $ 22,452      $ 29,749      $ 21,140   

Pre-tax Adjustments

         

Noninterest income

         

Less: Gain (loss) on investment securities

    749        324        (54     (28     166   

  FDIC loss share indemnification loss

    —          —          —          —          —     

Noninterest expense

         

Salaries and employee benefits

    72        1,018        240        48        3   

Occupancy and equipment

    —          —          103        512        —     

Loan and other real estate related expenses

    —          —          —          —          —     

Professional services

    —          —          —          —          —     

Data processing and network fees

    —          —          —          —          —     

Regulatory assessments and insurance

    —          —          —          —          —     

Amortization of intangibles

    —          —          —          —          —     

Other operating expenses

    7        —          7        88        20   

Taxes

         

Tax Effect of adjustments (1)

    (10     17        (146     (7,897     50   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core Net Income

  $ 25,384      $ 24,215      $ 22,710      $ 22,528      $ 21,047   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average assets

  $ 8,247,690      $ 7,899,230      $ 7,554,078      $ 7,123,099      $ 6,650,260   

ROA (2)

    1.25     1.19     1.19     1.66     1.26

Core ROA (3)

    1.22     1.23     1.21     1.25     1.26

 

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

Reported: Net interest income

   $ 67,278      $ 64,930      $ 64,442      $ 61,969      $ 56,769   

FTE adjustment

     989        865        975        1,044        1,043   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core net interest income

   $ 68,267      $ 65,795      $ 65,417      $ 63,013      $ 57,812   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reported: Noninterest income

   $ 8,142      $ 8,222      $ 5,434      $ 7,543      $ 7,072   

FTE adjustment

     824        822        822        841        704   

Less: Gain (loss) on investment securities

     749        324        (54     (28     166   

FDIC loss share indemnification loss

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core noninterest income (loss)

   $ 8,217      $ 8,720      $ 6,310      $ 8,412      $ 7,610   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reported: Noninterest expense

   $ 33,036      $ 33,975      $ 33,300      $ 33,201      $ 30,706   

Less:

          

Salaries and employee benefits

     72        1,018        240        48        3   

Occupancy and equipment

     —          —          103        512        —     

Loan and other real estate related expenses

     —          —          —          —          —     

Professional services

     —          —          —          —          —     

Data processing and network fees

     —          —          —          —          —     

Regulatory assessments and insurance

     —          —          —          —          —     

Amortization of intangibles

     —          —          —          —          —     

Other operating expenses

     7        —          7        88        20   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core noninterest expense

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio (1)

     43.46     46.04     47.11     47.19     47.47

Core efficiency ratio (2)

     42.75     43.83     45.41     45.02     46.29

 

(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)

 

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

Total assets

   $ 8,531,152      $ 8,221,222      $ 7,836,124      $ 7,331,486      $ 6,888,689   

Less:

          

Goodwill and other intangible assets

     86,151        86,408        86,705        87,084        87,484   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 8,445,001      $ 8,134,814      $ 7,749,419      $ 7,244,402      $ 6,801,205   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

   $ 966,085      $ 923,172      $ 889,299      $ 876,109      $ 855,878   

Less:

          

Goodwill and other intangible assets

     86,151        86,408        86,705        87,084        87,484   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible stockholders’ equity

   $ 879,934      $ 836,764      $ 802,594      $ 789,025      $ 768,394   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares outstanding

     40,791,359        40,537,913        40,595,787        40,860,453        40,984,200   

Tangible book value per share

   $ 21.57      $ 20.64      $ 19.77      $ 19.31      $ 18.75   

Average assets

   $ 8,247,690      $ 7,899,230      $ 7,554,078      $ 7,123,099      $ 6,650,260   

Average equity

     943,168        905,728        876,059        864,654        861,971   

Average goodwill and other intangible assets

     86,276        86,564        86,917        87,291        87,701   

Tangible average equity to tangible average assets

     10.5     10.5     10.6     11.0     11.8

Tangible common equity ratio

     10.4     10.3     10.4     10.9     11.3

For questions please contact:

Matthew Paluch

305-668-5420

IR@fcb1923.com