Attached files

file filename
8-K - FORM 8-K - FCB FINANCIAL HOLDINGS, INC.d275417d8k.htm

Exhibit 99.1

FCB Financial Holdings, Inc. Surpasses $9 Billion in Assets and Reports Record Fourth Quarter 2016 Financial Results

Weston, Fla. – FCB Financial Holdings, Inc. (NYSE:FCB) (the “Company”) today reported fourth quarter 2016 net income of $27.9 million, or $0.64 per share on a fully diluted basis, and record core net income of $27.2 million, or $0.62 per share on a fully diluted basis. Core net income rose 21% year-over-year and core net income per diluted share rose 20%. This resulted in a ROA of 126 basis points and a core ROA of 123 basis points.

 

    Total net revenue of $79.0 million

 

    Core EPS of $0.62 per share on a fully diluted basis

 

    New loan portfolio grew sequentially at an annualized rate of 29%;

 

    Record New loan fundings of $549.0 million during the quarter;

 

    Total deposits grew sequentially at an annualized rate of 22%;

 

    Total deposits grew by $388.1 million during the quarter,

 

    Demand deposits grew by $173.8 million, or 40% annualized, during the quarter;

 

    Core efficiency ratio of 41.3%;

 

    Core ROA of 123 basis points; and

 

    Tangible book value per share was $21.78;

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 fourth quarter of 2016 include $132 thousand of severance expense, $43 thousand of cease use expense, $66 thousand of other operating expense and $800 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, “This was, yet again, a record quarter for FCB and a great way to punctuate our second full year as a public company. The fourth quarter of 2016 marks 16 consecutive quarters, or four straight years, of improving core operating results. We are pleased by our results this quarter highlighted by our organic growth, as record new loan fundings of $549 million and core deposit growth of $465 million continue our momentum into the New Year.”

Loan Portfolio and Composition

During the quarter, the total loan portfolio, gross of the allowance for loan losses, grew by $365.4 million to $6.6 billion at December 31, 2016, an increase of 6% from $6.3 billion as of September 30, 2016 and 28% from $5.2 billion as of December 31, 2015.

The Bank’s new loan portfolio totaled $6.3 billion as of December 31, 2016, an increase of 7% from $5.8 billion as of September 30, 2016 and 36% from $4.6 billion as of December 31, 2015. Loan growth during the quarter was a result of $549.0 million of organic new loan fundings, consisting of $244.5 million of commercial and industrial, $166.7 million of commercial real estate and $137.8 million of residential and consumer. There were no residential mortgage purchases during the fourth quarter of 2016. As of December 31, 2016 new loans made up 94% of the total loan portfolio as compared to 93% and 89% as of September 30, 2016 and December 31, 2015, respectively.

The Bank’s acquired loan portfolio totaled $375.5 million as of December 31, 2016, a decrease of 13% from $431.7 million as of September 30, 2016 and a decrease of 36% from $582.4 million as of December 31, 2015. The decrease in the current quarter was driven by the resolution of $22.9 million of loans as well as scheduled loan amortization. As of December 31, 2016, acquired loans made up 6% of our total loan portfolio as compared to 7% and 11% as of September 30, 2016 and December 31, 2015, respectively.


Asset Quality

The provision for loan losses of $2.2 million recorded for the fourth quarter of 2016 includes a $3.0 million provision for new loans and net recoupment of valuation allowance of $0.8 million for the acquired loan portfolio. The provision for new loans served to increase the related allowance to $33.5 million, or 0.54% of the $6.3 billion in new loans outstanding. The nonperforming new loan ratio as of December 31, 2016 was 0.04%.

Deposits and Borrowings

Deposits totaled $7.3 billion as of December 31, 2016, an increase of 6% from $6.9 billion as of September 30, 2016 and an increase of 35% from $5.4 billion as of December 31, 2015. During the fourth quarter of 2016, demand deposits increased by $173.8 million, or 10%, from September 30, 2016 and increased by $664.9 million, or 53%, from December 31, 2015. Demand deposits represent 26% of total deposits as of December 31, 2016 as compared to 25% and 23% as of September 30, 2016 and December 31, 2015, respectively. The cost of deposits was 72 basis points for the quarter, representing a basis point increase from the third quarter of 2016 and a 12 basis point increase from the fourth quarter of 2015.

Net Interest Margin and Net Interest Income

The net interest margin for the fourth quarter of 2016 was 3.41%, a decrease of 3 basis points from the third quarter of 2016 and a decrease of 28 basis points from the fourth quarter of 2015. The decrease from the third quarter of 2016 was due primarily to the continued attrition of the acquired loan portfolio.

Net interest income totaled $71.1 million in the fourth quarter of 2016, an increase of 6% from $67.3 million in the third quarter of 2016 and an increase of 15% from $62.0 million in the fourth quarter of 2015. Interest income totaled $85.6 million for the fourth quarter of 2016, an increase of 6% from $80.8 million in the third quarter of 2016 and an increase of 20% from $71.2 million in the fourth quarter of 2015. Interest income from new loans increased by $4.2 million, or 8%, from the third quarter of 2016 due to continued growth in the new loan portfolio. Interest income on acquired loans decreased by $1.4 million, or 9%, from the third quarter as balance runoff offset better than expected cash flow performance. Interest expense was $14.5 million for the fourth quarter of 2016, an increase of 7% from $13.5 million in the third quarter of 2016 and an increase of 58% from $9.2 million in the fourth quarter of 2015. The increase from the third quarter of 2016 was a result of a 7%, or $433.0 million, increase of average interest-bearing liabilities.

Noninterest Income and Noninterest Expense

Noninterest income totaled $7.9 million for the fourth quarter of 2016 as compared to $8.1 million for the third quarter of 2016 and $7.5 million for the fourth 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 $2.5 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 $33.6 million for the fourth quarter of 2016, an increase of 2% from $33.0 million in the third quarter of 2016 and an increase of 1% from $33.2 million in the fourth quarter of 2015. For the quarter, the Company recorded non-core expenses of $241 thousand consisting of $132 thousand of severance expense, $43 thousand of cease use expense and $66 thousand of other operating 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 10.0%, 10.3% and 12.5% for the fourth quarter of 2016 respectively, compared to 10.4%, 10.3% and 12.0% for the third quarter of 2016, respectively. Stockholders’ equity totaled $982.4 million as of December 31, 2016, an increase of 1.7% from $966.1 million as of September 30, 2016 due to net income of $27.9 million that was partially offset by a decrease in accumulated other comprehensive income of $20.2 million. The Company did not repurchase common stock during the quarter. Tangible book value per common share is $21.78 as of December 31, 2016.

Conference Call

The Company will host a conference call today, Wednesday, January 25, 2017 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 February 25, 2017, by dialing (877) 344-7529 and entering pass code 10098372.

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.

FCB Financial Holdings, Inc. (NYSE: FCB) is the third largest Florida-based independent bank, and among the most highly capitalized banks in the state. Awarded a five-star rating from Bauer Financial™, FCB assets are more than $9 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. 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 46 full-service banking centers from east to west, and from Daytona Beach to Miami-Dade. For more information, visit FloridaCommunityBank.com. Equal Housing Lender, Member FDIC.


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements Of Income

(Unaudited)

 

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

Interest income:

             

Interest and fees on loans

   $ 68,583       $ 65,748       $ 62,642       $ 61,288      $ 56,945   

Interest and dividends on investment securities

     16,907         14,955         14,470         14,374        14,147   

Other interest income

     90         97         96         66        65   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total interest income

     85,580         80,800         77,208         75,728        71,157   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Interest expense:

             

Interest on deposits

     12,960         11,736         10,340         9,293        7,719   

Interest on borrowings

     1,554         1,786         1,938         1,993        1,469   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total interest expense

     14,514         13,522         12,278         11,286        9,188   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net interest income

     71,066         67,278         64,930         64,442        61,969   

Provision for loan losses

     2,249         1,990         1,976         1,440        2,329   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net interest income after provision for loan losses

     68,817         65,288         62,954         63,002        59,640   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Noninterest income:

             

Service charges and fees

     935         884         842         806        826   

Loan and other fees

     2,488         2,145         2,248         2,014        2,425   

Bank-owned life insurance income

     1,333         1,288         1,286         1,285        1,315   

Income from resolution of acquired assets

     1,135         1,052         478         680        1,110   

Gain (loss) on sales of other real estate owned

     209         925         2,102         (110     709   

Gain (loss) on investment securities

     800         749         324         (54     (28

Other noninterest income

     1,019         1,099         942         813        1,186   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest income

     7,919         8,142         8,222         5,434        7,543   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Noninterest expense:

             

Salaries and employee benefits

     19,261         18,711         19,614         18,645        17,750   

Occupancy and equipment expenses

     3,505         3,480         3,034         3,572        3,946   

Loan and other real estate related expenses

     1,467         1,834         2,235         1,820        2,300   

Professional services

     1,585         1,180         1,105         1,337        1,651   

Data processing and network

     2,920         2,882         2,796         2,863        2,719   

Regulatory assessments and insurance

     2,055         1,860         1,840         2,117        2,066   

Amortization of intangibles

     256         257         297         379        400   

Other operating expenses

     2,597         2,832         3,054         2,567        2,369   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total noninterest expense

     33,646         33,036         33,975         33,300        33,201   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Income before income tax expense

     43,090         40,394         37,201         35,136        33,982   

Income tax expense

     15,194         14,330         13,697         12,684        4,233   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net income

   $ 27,896       $ 26,064       $ 23,504       $ 22,452      $ 29,749   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Earnings per share:

             

Basic

   $ 0.68       $ 0.64       $ 0.58       $ 0.55      $ 0.73   

Diluted

   $ 0.64       $ 0.60       $ 0.55       $ 0.52      $ 0.68   

Weighted average shares outstanding:

             

Basic

     40,911,326         40,608,706         40,646,498         40,698,866        40,976,006   

Diluted

     43,728,282         43,150,813         42,997,811         42,840,157        43,643,408   

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(Unaudited)

 

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

Assets:

          

Cash and due from banks

   $ 52,903      $ 67,324      $ 51,277      $ 48,449      $ 44,696   

Interest-earning deposits in other banks

     30,973        20,010        107,588        77,624        57,764   

Investment securities:

          

Available for sale securities, at fair value

     1,876,434        1,672,089        1,562,049        1,525,145        1,524,622   

Federal Home Loan Bank and other bank stock, at cost

     51,656        43,486        51,557        59,321        59,477   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities

     1,928,090        1,715,575        1,613,606        1,584,466        1,584,099   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans held for sale

     20,220        15,748        5,363        900        2,514   

Loans:

          

New loans

     6,259,406        5,837,759        5,523,071        5,108,538        4,610,763   

Acquired loans

     375,488        431,734        474,076        535,129        582,424   

Allowance for loan losses

     (37,897     (35,785     (33,706     (31,995     (29,126
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans, net

     6,596,997        6,233,708        5,963,441        5,611,672        5,164,061   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Premises and equipment, net

     36,652        38,112        37,939        36,686        36,954   

Other real estate owned

     19,228        25,654        29,290        43,522        39,340   

Goodwill and other intangible assets

     85,895        86,151        86,408        86,705        87,084   

Deferred tax assets, net

     61,391        59,081        66,213        74,420        75,176   

Bank-owned life insurance

     198,438        172,105        170,817        169,531        168,246   

Other assets

     59,347        97,684        89,280        102,149        71,552   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 9,090,134      $ 8,531,152      $ 8,221,222      $ 7,836,124      $ 7,331,486   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

          

Liabilities:

          

Deposits:

          

Transaction accounts:

          

Noninterest-bearing

   $ 905,905      $ 830,910      $ 789,019      $ 737,875      $ 637,047   

Interest-bearing

     4,183,972        3,794,215        3,490,188        3,276,896        2,935,418   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total transaction accounts

     5,089,877        4,625,125        4,279,207        4,014,771        3,572,465   

Time deposits

     2,215,794        2,292,438        2,188,459        1,887,608        1,858,173   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     7,305,671        6,917,563        6,467,666        5,902,379        5,430,638   

Borrowings

     751,103        568,175        756,759        950,462        983,183   

Other liabilities

     50,919        79,329        73,625        93,984        41,556   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     8,107,693        7,565,067        7,298,050        6,946,825        6,455,377   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ Equity:

          

Class A common stock

     44        41        40        39        39   

Class B common stock

     —          3        3        4        4   

Additional paid-in capital

     875,314        866,673        857,721        853,726        850,609   

Retained earnings

     188,451        160,555        134,491        110,987        88,535   

Accumulated other comprehensive income (loss)

     (3,995     16,186        4,816        (8,240     (9,443

Treasury stock, at cost

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     982,441        966,085        923,172        889,299        876,109   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 9,090,134      $ 8,531,152      $ 8,221,222      $ 7,836,124      $ 7,331,486   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Key Metrics

(Unaudited)

 

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

Performance Ratios

          

Interest rate spread

     3.22     3.26     3.33     3.49     3.56

Net interest margin

     3.41     3.44     3.51     3.65     3.69

Return on average assets

     1.26     1.25     1.19     1.19     1.66

Return on average equity

     11.36     10.96     10.41     10.28     13.65

Efficiency ratio (company level)

     42.27     43.46     46.04     47.11     47.19

Average interest-earning assets to average interest bearing liabilities

     120.75     120.89     119.60     118.42     119.25

Loans receivable to deposits

     90.82     90.63     92.73     95.62     95.63

Yield on interest-earning assets

     4.06     4.09     4.12     4.24     4.21

Cost of interest-bearing liabilities

     0.84     0.83     0.79     0.75     0.65

Asset and Credit Quality Ratios - Total loans

          

Nonperforming loans to loans receivable

     0.39     0.27     0.30     0.33     0.35

Nonperforming assets to total assets

     0.50     0.50     0.57     0.79     0.79

ALL to nonperforming assets

     84.08     83.92     71.59     51.51     50.47

ALL to total gross loans

     0.57     0.57     0.56     0.57     0.56

Asset and Credit Quality Ratios - New Loans

          

Nonperforming new loans to new loans receivable

     0.04     0.01     0.01     0.02     0.03

New loan ALL to total gross new loans

     0.54     0.52     0.52     0.52     0.52

Asset and Credit Quality Ratios - Acquired Loans

          

Nonperforming acquired loans to acquired loans receivable

     6.18     3.76     3.69     3.32     2.90

Acquired loan ALL to total gross acquired loans

     1.16     1.22     1.10     1.06     0.92

Capital Ratios (Company)

          

Average equity to average total assets

     11.1     11.4     11.5     11.6     12.1

Tangible average equity to tangible average assets

     10.2     10.5     10.5     10.6     11.0

Tangible common equity ratio (1)

     10.0     10.4     10.3     10.4     10.9

Tier 1 leverage ratio

     10.3     10.3     9.8     9.6     10.3

Tier 1 risk-based capital ratio

     11.9     11.8     11.3     11.1     12.1

Total risk-based capital ratio

     12.5     12.0     11.3     11.1     12.1

Capital Ratios (Bank)

          

Average equity to average total assets

     10.2     10.6     10.5     10.6     11.0

Tangible common equity ratio

     9.0     9.5     9.4     9.4     9.7

Tier 1 leverage ratio

     9.3     9.6     9.6     9.5     9.9

Tier 1 risk-based capital ratio

     10.9     11.1     11.1     11.1     11.6

Total risk-based capital ratio

     11.4     11.5     11.2     11.1     11.6

 

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


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Loan Composition

(Unaudited)

 

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

New Loans:

              

Commercial real estate

   $ 1,438,427       $ 1,272,150       $ 1,209,762       $ 1,067,594       $ 998,141   

Owner-occupied commercial real estate

     769,814         596,131         571,558         558,659         524,728   

1-4 single family residential

     2,012,856         1,982,340         1,923,092         1,833,190         1,541,255   

Construction, land and development

     651,253         639,626         582,615         543,540         537,494   

Home equity loans and lines of credit

     49,819         47,508         43,730         34,973         30,945   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 4,922,169       $ 4,537,755       $ 4,330,757       $ 4,037,956       $ 3,632,563   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     1,332,869         1,295,324         1,187,788         1,064,873         972,803   

Consumer

     4,368         4,680         4,526         5,709         5,397   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total new loans

   $ 6,259,406       $ 5,837,759       $ 5,523,071       $ 5,108,538       $ 4,610,763   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired ASC 310-30 Loans:

              

Commercial real estate

   $ 130,628       $ 160,219       $ 182,828       $ 212,041       $ 247,628   

1-4 single family residential

     31,476         34,329         35,400         40,061         40,922   

Construction, land and development

     17,657         25,156         25,296         27,973         28,017   

Home equity loans and lines of credit

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 179,761       $ 219,704       $ 243,524       $ 280,075       $ 316,567   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     15,147         21,985         28,984         33,413         36,783   

Consumer

     1,681         2,074         2,216         2,287         2,390   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Acquired ASC 310-30 Loans

   $ 196,589       $ 243,763       $ 274,724       $ 315,775       $ 355,740   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Acquired Non-ASC 310-30 Loans:

              

Commercial real estate

   $ 38,786       $ 39,769       $ 44,680       $ 55,731       $ 55,985   

Owner-occupied commercial real estate

     18,477         20,042         19,256         20,814         21,101   

1-4 single family residential

     66,854         71,302         74,568         80,199         84,111   

Construction, land and development

     6,338         6,338         6,338         6,338         6,338   

Home equity loans and lines of credit

     42,295         43,096         46,269         47,362         49,407   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 172,750       $ 180,547       $ 191,111       $ 210,444       $ 216,942   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

     5,815         7,001         7,801         8,478         9,312   

Consumer

     334         423         440         432         430   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Acquired Non-ASC 310-30 Loans

     178,899         187,971         199,352         219,354         226,684   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 6,634,894       $ 6,269,493       $ 5,997,147       $ 5,643,667       $ 5,193,187   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Deposit Composition

(Unaudited)

 

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

Noninterest-bearing demand deposits

   $ 905,905       $ 830,910       $ 789,019       $ 737,875       $ 637,047   

Interest-bearing demand deposits

     1,004,452         905,687         725,896         647,824         608,454   

Interest-bearing NOW accounts

     398,823         420,207         425,464         441,476         347,832   

Savings and money market accounts

     2,780,697         2,468,321         2,338,828         2,187,596         1,979,132   

Time deposits

     2,215,794         2,292,438         2,188,459         1,887,608         1,858,173   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

   $ 7,305,671       $ 6,917,563       $ 6,467,666       $ 5,902,379       $ 5,430,638   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Quarterly Average Balances and Yields

(Unaudited)

 

     Three Months Ended
December 31,
    Three Months Ended
September 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

   $ 63,533       $ 90         0.56   $ 71,489       $ 97         0.53

New loans

     5,982,383         54,025         3.53     5,595,402         49,831         3.48

Acquired loans (4)

     409,681         14,558         14.21     447,232         15,917         14.24

Investment securities

     1,815,854         16,907         3.64     1,643,102         14,955         3.56
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     8,271,451         85,580         4.06     7,757,225         80,800         4.09
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

FDIC loss share indemnification asset

     —                —           

Noninterest-earning assets

     493,487              490,465         
  

 

 

         

 

 

       

Total assets

   $ 8,764,938            $ 8,247,690         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 999,239       $ 1,531         0.61   $ 761,462       $ 1,053         0.55

Interest-bearing NOW accounts

     385,979         347         0.36     421,050         386         0.36

Savings and money market accounts

     2,662,325         4,424         0.66     2,375,041         3,932         0.66

Time deposits

     2,253,993         6,658         1.17     2,167,355         6,365         1.17

FHLB advances and other borrowings

     548,290         1,554         1.11     691,901         1,786         1.01
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,849,826       $ 14,514         0.84   $ 6,416,809       $ 13,522         0.83
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders’ equity:

                

Noninterest-bearing demand deposits

   $ 880,828            $ 810,374         

Other liabilities

     59,740              77,339         

Stockholders’ equity

     974,544              943,168         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 8,764,938            $ 8,247,690         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

        71,066            $ 67,278      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.22           3.26
        

 

 

         

 

 

 

Net interest margin

           3.41           3.44
        

 

 

         

 

 

 

 

(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 December 31,  
     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

   $ 63,533       $ 90         0.56   $ 142,637       $ 65         0.18

New loans

     5,982,383         54,025         3.53     4,314,707         37,230         3.38

Acquired loans (4)

     409,681         14,558         14.21     622,110         19,715         12.68

Investment securities

     1,815,854         16,907         3.64     1,575,963         14,147         3.51
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     8,271,451         85,580         4.06     6,655,417         71,157         4.21
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

FDIC loss share indemnification asset

     —                —           

Noninterest-earning assets

     493,487              467,682         
  

 

 

         

 

 

       

Total assets

   $ 8,764,938            $ 7,123,099         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 999,239       $ 1,531         0.61   $ 567,610       $ 616         0.43

Interest-bearing NOW accounts

     385,979         347         0.36     319,586         284         0.35

Savings and money market accounts

     2,662,325         4,424         0.66     1,906,896         2,369         0.49

Time deposits

     2,253,993         6,658         1.17     1,680,997         4,450         1.05

FHLB advances and other borrowings

     548,290         1,554         1.11     1,105,878         1,469         0.52
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,849,826       $ 14,514         0.84   $ 5,580,967       $ 9,188         0.65
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders’ equity:

                

Noninterest-bearing demand deposits

   $ 880,828            $ 620,508         

Other liabilities

     59,740              56,970         

Stockholders’ equity

     974,544              864,654         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 8,764,938            $ 7,123,099         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

      $ 71,066            $ 61,969      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.22           3.56
        

 

 

         

 

 

 

Net interest margin

           3.41           3.69
        

 

 

         

 

 

 

 

(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)

 

     Years Ended December 31,  
     2016     2015  
     Average
Balance (1)
     Interest/
Expense
(2)
     Annualized
Yield/Rate
    Average
Balance (1)
     Interest/
Expense
(2)
     Annualized
Yield/Rate
 
     (Dollars in thousands)  

Interest-earning assets:

                

Interest-earning deposits in other banks

   $ 78,496       $ 349         0.44   $ 94,162       $ 176         0.19

New loans

     5,421,058         192,642         3.50     3,734,285         126,895         3.35

Acquired loans (3)

     480,129         65,619         13.67     708,203         69,228         9.78

Investment securities

     1,657,610         60,706         3.61     1,537,840         52,741         3.38
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-earning assets

     7,637,293         319,316         4.13     6,074,490         249,040         4.06
  

 

 

    

 

 

      

 

 

    

 

 

    

Non-earning assets:

                

FDIC loss share indemnification asset

     —                10,860         

Noninterest-earning assets

     482,868              452,288         
  

 

 

         

 

 

       

Total assets

   $ 8,120,161            $ 6,537,638         
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Interest-bearing demand deposits

   $ 767,788       $ 4,211         0.55   $ 324,053       $ 1,405         0.43

Interest-bearing NOW accounts

     412,745         1,538         0.37     381,081         1,310         0.34

Savings and money market accounts

     2,327,175         14,617         0.63     1,860,403         9,726         0.52

Time deposits

     2,075,196         23,963         1.15     1,364,064         13,700         1.00

FHLB advances and other borrowings

     783,241         7,271         0.92     1,110,135         5,103         0.45
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

   $ 6,366,145       $ 51,600         0.84   $ 5,039,736       $ 31,244         0.63
  

 

 

    

 

 

      

 

 

    

 

 

    

Noninterest-bearing liabilities and shareholders’ equity:

                

Noninterest-bearing demand deposits

   $ 764,383            $ 586,473         

Other liabilities

     64,438              51,218         

Stockholders’ equity

     925,195              860,211         
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 8,120,161            $ 6,537,638         
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income

      $ 267,716            $ 217,796      
     

 

 

    

 

 

      

 

 

    

 

 

 

Net interest spread

           3.29           3.43
        

 

 

         

 

 

 

Net interest margin

           3.51           3.59
        

 

 

         

 

 

 

 

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

Net Income (loss)

   $ 27,896      $ 26,064      $ 23,504      $ 22,452      $ 29,749   

Pre-tax Adjustments

          

Noninterest income

          

Less: Gain (loss) on investment securities

     800        749        324        (54     (28

Noninterest expense

          

Salaries and employee benefits

     132        72        1,018        240        48   

Occupancy and equipment

     43        —          —          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

     66        7        —          7        88   

Taxes

          

Tax Effect of adjustments (1)

     (160     (10     17        (146     (7,897
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core Net Income

   $ 27,177      $ 25,384      $ 24,215      $ 22,710      $ 22,528   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average assets

   $ 8,764,938      $ 8,247,690      $ 7,899,230      $ 7,554,078      $ 7,123,099   

ROA (2)

     1.26     1.25     1.19     1.19     1.66

Core ROA (3)

     1.23     1.22     1.23     1.21     1.25

 

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

Reported: Net interest income

   $ 71,066      $ 67,278      $ 64,930      $ 64,442      $ 61,969   

FTE adjustment

     1,132        989        865        975        1,044   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core net interest income

   $ 72,198      $ 68,267      $ 65,795      $ 65,417      $ 63,013   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reported: Noninterest income

   $ 7,919      $ 8,142      $ 8,222      $ 5,434      $ 7,543   

FTE adjustment

     852        824        822        822        841   

Less: Gain (loss) on investment securities

     800        749        324        (54     (28
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core noninterest income (loss)

   $ 7,971      $ 8,217      $ 8,720      $ 6,310      $ 8,412   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reported: Noninterest expense

   $ 33,646      $ 33,036      $ 33,975      $ 33,300      $ 33,201   

Less:

          

Salaries and employee benefits

     132        72        1,018        240        48   

Occupancy and equipment

     43        —          —          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

     66        7        —          7        88   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Core noninterest expense

   $ 33,405      $ 32,957      $ 32,957      $ 32,950      $ 32,553   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Efficiency ratio (1)

     42.27     43.46     46.04     47.11     47.19

Core efficiency ratio (2)

     41.35     42.75     43.83     45.41     45.02

 

(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)

 

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

Total assets

   $ 9,090,134      $ 8,531,152      $ 8,221,222      $ 7,836,124      $ 7,331,486   

Less:

          

Goodwill and other intangible assets

     85,895        86,151        86,408        86,705        87,084   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 9,004,239      $ 8,445,001      $ 8,134,814      $ 7,749,419      $ 7,244,402   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

   $ 982,441      $ 966,085      $ 923,172      $ 889,299      $ 876,109   

Less:

          

Goodwill and other intangible assets

     85,895        86,151        86,408        86,705        87,084   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible stockholders’ equity

   $ 896,546      $ 879,934      $ 836,764      $ 802,594      $ 789,025   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares outstanding

     41,157,571        40,912,571        40,537,913        40,595,787        40,860,453   

Tangible book value per share

   $ 21.78      $ 21.51      $ 20.64      $ 19.77      $ 19.31   

Average assets

   $ 8,764,938      $ 8,247,690      $ 7,899,230      $ 7,554,078      $ 7,123,099   

Average equity

     974,544        943,168        905,728        876,059        864,654   

Average goodwill and other intangible assets

     86,029        86,276        86,564        86,917        87,291   

Tangible average equity to tangible average assets

     10.2     10.5     10.5     10.6     11.0

Tangible common equity ratio

     10.0     10.4     10.3     10.4     10.9

For questions please contact:

Matthew Paluch

305-668-5420

IR@fcb1923.com