Attached files
file | filename |
---|---|
EX-99.1 - EXHIBIT 99.1 - CHARTER FINANCIAL CORP | chfn110717ex991.htm |
8-K - FORM 8-K - CHARTER FINANCIAL CORP | chfn110720178-k.htm |
This presentation may contain certain forward-looking statements
regarding our prospective performance and strategies within the
meaning of Section 27A of the Securities Act of 1933, as amended and
Section 21E of the Securities Exchange Act of 1934, as amended. We
intend such forward-looking statements to be covered by the Safe
Harbor Provision for forward-looking statements contained in the
Private Securities Litigation Reform Act of 1995, and are including
this statement for purposes of said safe harbor provision. Forward-
looking statements can be identified by the use of words such as
“estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,”
“seek,” “expect” and words of similar meaning. These forward-
looking statements include, but are not limited to:
• statements of our goals, intentions and expectations;
• statements regarding our business plans, prospects, growth and
operating strategies;
• statements regarding the asset quality of our loan and investment
portfolios; and
• estimates of our risks and future costs and benefits.
These forward-looking statements are based on current beliefs and
expectations of our management and are inherently subject to significant
business, economic and competitive uncertainties and contingencies, many
of which are beyond our control. In addition, these forward-looking
statements are subject to assumptions with respect to future business
strategies and decisions that are subject to change.
The following factors, among others, could cause actual results to differ
materially from the anticipated results or other expectations expressed in
the forward-looking statements:
• general economic conditions, either nationally or in our market
areas, that are worse than expected;
• competition among depository and other financial institutions
Forward Looking Statements
• changes in the interest rate environment that reduce our margins
or reduce the fair value of financial instruments;
• adverse changes in the securities markets;
• changes in laws or government regulations or policies affecting
financial institutions, including changes in regulatory fees and
capital requirements;
• our ability to enter new markets successfully and capitalize on
growth opportunities;
• our ability to successfully identify, acquire, and integrate future
acquisitions;
• our incurring higher than expected loan charge-offs with respect
to assets acquired in FDIC-assisted acquisitions;
• changes in consumer spending, borrowing and savings habits;
• changes in accounting policies and practices, as may be adopted
by the bank regulatory agencies and the Financial Accounting
Standards Board; and
• changes in our organization, compensation and benefit plans.
Because of these and other uncertainties, our actual future results may
be materially different from the results indicated by these forward-looking
statements. Readers are cautioned not to place undue reliance on the
forward-looking statements contained herein, which speak only as of
the date of this presentation. Except as required by applicable law or
regulation, we do not undertake, and specifically disclaim any obligation to
update any forward-looking statements that may be made from time to
time by or on behalf of the Company. Please see “Risk Factors” beginning
on page 15 of the Company’s 10-K dated December 9, 2016.
2
Corporate Profile
3
Dollars in thousands
Data as of or for the twelve months ended 9/30/17; Tangible Equity and Tangible Assets are month end balances
Core deposits defined as total deposits less jumbo time deposits greater than $250,000
Financial Highlights
Company Overview
Branch Map
• Founded in 1954 in West Point, GA
• Successful acquirer, completed two whole
bank and three FDIC acquisitions since 2009
• 356 FTEs servicing 61,540 checking accounts
• 22 Branches located throughout strong
growth markets
CHFN (16)
Resurgens (2)
CBS Financial (4)
Balance Sheet ($mm)
Total Assets $1,640
Loans 1,162
Deposits 1,339
Core Deposits 1,245
Loans / Deposits 87 %
Profitability
ROAA 0.98 %
Efficiency Ratio 68.0
Asset Quality
NPA / Loans + OREO 0.27 %
Reserves / NPLs 649.1
LLR / Loans 0.96
Capital Ratios
Tang. Com. Equity / Tang. Assets Ratio 10.72 %
Leverage Ratio 12.05
CET1 Capital Ratio 14.32
Tier 1 Capital Ratio 14.87
Total Risk Based Capital Ratio 15.79
GEORGIA
ALABAMA
FLORIDA
Roswell
Atlanta
LaGrange
West Point
Auburn
Savannah
Montgomery
Augusta
Mobile
Pensacola
Jacksonville
Dothan
Birmingham
Columbus
Huntsville
Tallahassee
Athens
Macon
Tuscaloosa
Albany
Gainesville
Panama City
75
75
16
65
20
20
95
10
65
Atlanta
Sandy Springs
Roswell
Marietta
Alpharetta
Duluth
Douglasville
Source: SNL Financial
Pricing data as of 10/30/17; financial data as of or for the twelve months ended 9/30/17
Market Profile
4
Closing Price: $19.20
Shares Outstanding: 15,115,883
Market Capitalization ($mm): $290.2
Price / Tangible Book Value: 169 %
Price / LTM EPS: 19.0 x
Dividend Yield: 1.46 %
Price Performance Since Full Conversion (4/8/13)
Shareholders’ Return 1 - Year Price Performance
Shareholders’ Return Since Full Conversion (4/8/13)
Market Highlights
103%
96%
77%
CHFN SNL U.S. Bank & Thrift S&P 500
45%
41%
19%
CHFN SNL U.S. Bank & Thrift S&P 500
$10.08
$19.20
$0
$5
$10
$15
$20
$25
4/8/2013 2013 2014 2015 2016 10/30/2017
CHFN Stock Price
Effective Capital Deployment
5
Source: Bloomberg; Company documents
Data as of or for the twelve months ended 9/30 each respective year; Tangible Common Equity/Tangible Assets are month end balances
24.78%
10.72%3.06%
8.18%
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
8.0%
9.0%
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
30.0%
2013 2014 2015 2016 2017
Tangible Common Equity/Tangible Assets
Return on Average Tangible Common Equity
Raised Capital in
MHC Conversion
Strategic Direction
6
November 2017
CHFN Branch (22)
December 31, 2007
CHFN Branch (10)
2000 2001 2008 2009 2013 2015 2016 2017 1954
(1954 – 2000)
Small Town Mutual Thrift
(2009 – 2012)
Financial Crisis
• Three FDIC assisted acquisitions
(2 in the Atlanta MSA)
• Supplemental capital raises to
40% public
2012 2014
4/8/2013
Completed full
conversion
raising
$143 Million
(2013 – 2015)
Bought back 35.6% of
outstanding stock through
buybacks
12/3/2015
Announced CBS
Financial
Corporation
Acquisition
(closed 4/15/16)
February 2017
Opened
Buckhead
Branch
6/1/2017
Announced
Resurgens Bancorp
Acquisition
(closed 9/1/2017)
(2001 – 2008)
MHC 20%
• Raised $39 Million in
Capital
• Buyback and dividends
totaling $85 Million
Overview of Management Team
7
• Served as the Chief Executive Officer of CHFN since 2001 and as the CEO of
CharterBank since 1996
• Previously served as CharterBank President, SVP, and CFO
• Began working with CharterBank in 1984
• Served as Vice President and Treasurer of CharterBank since 1991 and became CFO
of Charter Financial in 2001
• Graduate of Graduate School of Community Bank Management
• Certified Public Accountant and Certified Management Accountant
• Served as President of CharterBank since 2007
• Previously Executive Vice President of CharterBank for six years
• 34 years of banking experience
Lee W. Washam
President
Curtis R. Kollar
Senior Vice President
& CFO
Robert L. Johnson
Chairman & CEO
• Focus on strategic growth in strong high growth markets
• M&A execution experience
• Successfully leveraging excess capital
• Maintained conservative credit underwriting
• Built strong retail deposit franchise
• History of rewarding shareholders
Investment Highlights
8
Overview of Our Markets
• Atlanta
- Fourth fastest growing city in the US
- Projected to be the sixth largest US city in the next
30 years
- Wage growth has outpaced the US average for the
last two years
- Home to fifteen FORTUNE 500 companies
• Auburn
- Home to a top Public Research University
- 6th best performing city for economic growth in
the U.S.
• Pensacola
- 50 acre port with over 200,000 tonnage of annual
shipments
- Top quintile of US metro areas by population growth
• West Point / LaGrange
- Charter’s home market, 23.3% market share
- Epicenter of the I-85 automotive industry
- KIA auto plant has produced over half-a-million cars last year
9
Market Highlights http://www.ajc.com/news/local-govt--politics/census-
metro-atlanta-population-approaches-
million/1pxSPBRYI6L26zn4jgVBrN/
https://www.auburnalabama.org/economic-
development/auburn-community-
profile/National%20Recognition.pdf
http://www.fdot.gov/seaport/pdfs/2015%20Florida%20Seaport%20Profiles%20Final.pdf
’18 – ’23 Projected Population Growth
Unemployment Rate
1.7%
4.6%
5.2%
6.1%
6.7% 6.7%
US: 3.8%
0.0%
2.0%
4.0%
6.0%
8.0%
Alabama Southeast Georgia Pensacola, FL Atlanta, GA Auburn, AL
3.9% 4.0%
4.2%
4.6% 4.7%
US: 4.4%
2.0%
3.0%
4.0%
5
6.
Auburn, AL Pensacola, FL Alabama Atlanta, GA Georgia
Source: SNL Financial; LaGrange Chamber of Commerce; Auburn Economic Development, FDOT; KIA; Atlanta Journal Constitution
http://www.automobilemag.com/news/the-15-top-producing-american-car-plants-151801/
www.lagrangechamber.c
om/work/economic-
development
https://www.bls.gov/regions/southeast/summary/blss
ummary_atlanta.pdf
https://www.kmmgusa.com/about-kmmg/our-history/
Population Growth By County
10
Source: SNL Financial
(6%) to 0% (84)
.01% to 3% (90)
3.1% to 6% (68)
6.1% to 10.7% (51)
Total Pop. Growth
CHFN (22)
Source: SNL Financial
Deposit data as of 6/30/17
Demographic data deposit weighted by county
Acquired branches include all transactions announced since 12/31/07
11
Acquisitive Growth in Attractive Markets
‘18 – ‘23 Projected Population Growth (%) ‘18 – ‘23 Projected Median HHI Growth (%)
2023 Projected Median HHI ($)
4.1%
6.3%
5.5%
4.6%
0.0%
2.0%
4.0%
6.0%
8.0%
Legacy Branches Acquired Branches Combined Southeast
9.8% 9.9% 9.8%
6.5%
0.0%
3.0%
6.0%
9.0%
12.0%
Legacy Branches Acquired Branches Combined Southeast
$48,507
$73,669
$64,135
$54,678
$30,000
$45,000
$60, 00
$75,000
$90,000
Legacy Branches Acquired Branches Combined Southeast
5.5%
Median: 3.4%
(4.0%)
0.0%
4.0%
8.0%
12.0%
Top Quartile Southeast Banks by
Population Growth
12
Source: SNL Financial
Includes all major exchange traded banks headquartered in AL, AR, FL, GA, KY, LA, MS, NC, SC, TN, VA, WV with total assets between $1.0 bn and
$10.0 bn; excludes merger targets
Population Growth vs. Southeast Banks with Assets $1.0 bn - $10.0 bn
0.47% Median: 0.49%
0.00%
0.50%
1.00%
1.50%
2.00%
Low Cost of Deposits
Southeast Banks by Cost of Deposits
13
Source: SNL Financial
Includes all major exchange traded banks headquartered in AL, AR, FL, GA, KY, LA, MS, NC, SC, TN, VA, WV with total assets between $1.0 bn and
$10.0 bn; excludes merger targets
Cost of Deposits vs. Southeast Banks with Assets $1.0 bn - $10.0 bn
Strong Positioning in the Atlanta Metro
Market
14
• Rank 8th in deposit market share among community banks in Atlanta MSA with less than
$10.0 billion in assets
• 56% or $662 million of CHFN’s loans are in the Atlanta MSA
• Atlanta MSA proportion of CHFN’s deposits is 53% or $712 million
Source: SNL Financial
Data as of 6/30/17
Atlanta Market Share – Banks Under $10 bn in Assets
Deposits Market % Deposits in
Rank Institution ($mm) Share Branches Atlanta
1 Fidelity Southern Corp. $3,062 1.84 % 46 78.4 %
2 Brand Group Holdings Inc. 1,840 1.10 7 97.2
3 Atlantic Capital Bancshares Inc. 1,573 0.94 1 73.9
4 Hamilton State Bancshares Inc. 1,335 0.80 24 86.3
5 State Bank Financial Corp. 1,271 0.76 7 30.1
6 United Bank Corp. 981 0.59 14 83.7
7 MetroCity Bankshares Inc. 740 0.44 6 77.5
8 Charter Financial Corp. 712 0.43 11 52.7
9 Piedmont Bancorp Inc. 502 0.30 4 74.6
10 Landmark Bancshares Inc. 443 0.27 3 100.0
11 CCF Holding Co. 380 0.23 6 100.0
12 Georgia Banking Co. 361 0.22 2 100.0
13 Quantum Capital Corp. 361 0.22 3 100.0
14 National Commerce Corp. 311 0.19 2 12.2
15 First IC Corp. 296 0.18 6 99.8
Source: SNL Financial
Deposit data as of 6/30 each respective year
Legacy Homeland consists of Chambers County, AL and Troup County, GA
15
Expanded Presence in the Atlanta MSA
2007 Deposits by Market 2017 Deposits by Market
Legacy
Homeland
74%
Auburn, AL
MSA
26%
Atlanta, GA
MSA
53%
Legacy
Homeland
24%
Pensacola,
FL MSA
12%
Auburn, AL
MSA
11%
16
Financial Information
$0.29
$0.35
$0.83
$1.01
$0.00
$0.20
$0.40
$0.60
$0.80
$1.00
$1.20
2014 2015 2016 2017
Basic Earnings Per Share
17
Source: SNL Financial; Company documents
Data for the twelve months ended 9/30 each respective year
Performance Metrics
18
Return on Average Assets (%) Efficiency Ratio (%)
Return on Tangible Common Equity (%)
Source: SNL Financial; Company documents
Data as of or for the twelve months ended 9/30 each respective year
0.56% 0.56%
0.98% 0.98%
0.25%
0.50%
0.75%
1.00%
1.25%
2014 2015 2016 2017
82% 81%
72%
68%
60%
70%
80%
90%
100%
2014 2015 2016 2017
2.32%
2.68%
6.46%
8.18%
0.00%
2.50%
5.00%
7.50%
10.00%
2014 2015 2016 2017
Credit Quality
19
Return on Average Assets (%) Efficiency Ratio (%)
Allowance for Loan Losses / Total Loans
NPAs / Total As ets Reserves / NPLs
Net Charge Offs / Total Average Loans
Source: SNL Financial; Company documents
Data as of or for the twelve months ended 9/30 each respective year
1.14%
0.73%
0.45%
0.19%
0.00%
0.40%
0.80%
1.20%
1.60%
2014 2015 2016 2017
223.1% 229.9%
277.7%
649.1%
75.0%
225.0%
375.0%
525.0%
675.0%
4 5 6 2017
1.53%
1.30%
1.03%
0.96%
0.00%
0.50%
1.00%
1.50%
2.00%
2014 2015 2016 2017
0.06%
(0.00%)
(0.13%)
(0.16%)(0.20%)
(0.10%)
0.00%
0 10%
0.20%
2014 2015 2016 2017
$618
$726
$1,007
$1,162
$500
$750
$1,000
$1,250
$1,500
2014 2015 2016 2017
$717 $739
$1,162
$1,339
$500
$750
$1,000
$1,250
$1,500
2014 2015 2016 2017
Assets ($mm)
$1,010 $1,027
$1,438
$1,640
$800
$1,050
$1,300
$1,550
$1,800
2014 2015 2016 2017
Balance Sheet Growth
20
Deposits ($mm) Gross Loans ($mm)
Source: SNL Financial
Data as of 9/30 each respective year
Deposit Highlights
21
• 61,540 checking accounts
• 52,343 active debit cards
• 2.7% (1) gross fee yield on checking account balances
• Bank card revenue 42% of deposit fees
• 63% checking accounts accept electronic statements
• 47 bps cost of deposits
(1) Annualized fees divided by average checking account balances
September 30, 2017
Deposit Highlights
22
2012 2017
Deposit Composition
Core Deposit Growth
Source: SNL Financial
Data as of or for the twelve months ended 9/30 each respective year
Demand
Deposits
7%
Transaction
Accounts
15%
Money
Market &
Savings
36%
Retail Time
Deposits
35%
Jumbo Time
Deposits
7%
Demand
Deposits
18%
Transaction
Accounts
25%
Money
Market &
Savings
26%
Retail Time
Deposits
27%
Jumbo Time
Deposits
4%
$755 $718
$695
$684
$1,088
$1,245
0.86%
0.61%
0.50% 0.44% 0.43%
0.47%
0.20%
0.40%
0.60%
0.80%
1.00%
$400
$650
$900
$1,150
$1,400
2012 2013 2014 2015 2016 2017
Core Deposits ($mm) Cost of Deposits (%)
*Adjusted for net purchase discount accretion and amortization; see Appendix for Non-GAAP reconciliation
Data for twelve months ended 9/30 each respective year 23
Net Interest Margin Trends
3.11%
2.82% 2.87%
3.26% 3.47%
3.53%
0.00%
0.50%
1.00%
1.50%
2.00%
2.50%
3.00%
3.50%
4.00%
4.50%
2012 2013 2014 2015 2016 2017
Impact of Purchase Accounting on Net Interest Margin
Net Interest Margin Excluding the effects of Purchase Accounting*
Net Interest Margin Including the effects of Purchase Accounting
24
Operating Leverage
($000s) Average Deposits Per Branches Efficiency Ratio
Source: SNL Financial
Data as of or for the twelve months ended 9/30 each respective year
$47,813
$49,257
$58,092
$60,870
$45,000
$50,000
$55,000
$60,000
$65,000
2014 2015 2016 2017
82% 81%
72%
68%
60%
70%
80%
90%
100%
2014 2015 2016 2017
25
Non-Interest Income
Dollars in millions
Noninterest Income adjusted for FDIC purchase accounting accretion
*Other includes BOLI, Brokerage Commissions, Gain/Loss on Sale of Securities, Recovery on Purchase Accounting Loans
Data for the twelve months ended 9/30 each respective year
$0.0
$6.0
$12.0
$18.0
$24.0
2012 2013 2014 2015 2016 2017
Deposit Fees 1-4 Loan Gain on Sale Other*
$11.5
21.8%
66.7%61.2%
30.4%
64.9%
27.5%
$14.5
57.2%
32.7%
$14.8
71.0%
18.1%
$21.0
$11.6
10.1%
10.9%
7.6%
11.5%
8.4% 68.3%
12.6%
19.1%
$19.2
26
Non-Interest Expense
Dollars in millions
FY 2016 - Noninterest Expense includes $4.2 million of deal costs
FY 2017 - Noninterest Expense includes $1.9 million of deal costs
Data for the twelve months ended 9/30 each respective year
$0.0
$12.0
$24.0
$36.0
$48.0
2012 2013 2014 2015 2016 2017
Salaries and Benefits Other Occupancy & Furn. and Equip. Professional Services Marketing
22.4%
17.9%
50.8%48.0%
21.7%
21.6%
54.6%
14.1%
22.7%
$36.2
56.5%
11.9%
23.3%
$36.8
23.2%
56.2%
13.3%
$45.4
$40.3
$36.3
55.1%
7.6%
29.8%
$46.5
4.0%
3.5%
4.6%5.3%
4.0%
4.7%
3.6% 4.0%
3.5%
3.2%
3.8%
5.1%
Capital Leveraging Strategy
Effectively deploy capital through:
• M&A
• Organic growth
• Adding loan producers
• Cash dividends
• Share Buybacks
27
Source: SNL Financial
Data as of 9/30 each respective year; Tangible Equity and Tangible Assets are month end balances
TCE / TA
Leverage Ratio
Total Risk-Based Capital Ratio
21.90%
19.56%
12.14%
10.72%
5.00%
10.00%
15.00%
20.00%
25.00%
2014 2015 2016 2017
17.67%
19.11%
12.68% 12.05%
5.00%
10.00%
15.00%
20.00%
2 .
2014 2015 2016 2017
27.90% 25.48%
16.74% 15.79%
5.00%
10.00%
15.00%
20.00%
25.00%
30
2014 2015 2016 2017
28
Why Charter?
Investment Merits
29
• Accelerating EPS growth
• Exposure to high growth markets
• Capacity for additional operating and capital leverage
• Focused on organic growth
• Strategic M&A potential
• Track record of returns to shareholders
• Annualized total return since 2013 stock conversion of 16.5%
Investor Contacts
1233 O. G. Skinner Drive
West Point, Georgia 31833
1-800-763-4444
www.charterbk.com
30
Robert L. Johnson
Chairman and Chief Executive Officer
bjohnson@charterbank.net
(706) 645-3249
Lee W. Washam
President
lwasham@charterbank.net
(706) 645-3630
Curtis R. Kollar
Senior Vice President and
Chief Financial Officer
ckollar@charterbank.net
(706) 645-3237
31
Appendix
Loan and Deposit Detail
32 Data as of 9/30/17
Source: SNL Financial
Loans Deposits
Non
Interest
Bearing
18%
Interest
Bearing &
Other Trans
25%
MMDA &
Sav
26%
Time
Deposits <
$250k
25%
Time
Deposits >
250k
6%
Deposit Type Amount % of Total
Non Interest Bearing $235,874 18 %
Interest Bearing & Other Trans 331,339 25
MMDA & Sav 345,641 26
Time Deposits < $250k 332,608 25
Time Deposits > 250k 93,681 6
Total Deposits $1,339,143 100.0 %
Loan Portfolio Amount % of Total
C&D 157,723 14 %
1-4 Family 242,588 21
Home Equity 42,702 4
Owner-Occupied CRE 200,194 17
Other CRE 333,890 29
Multifamily 30,073 3
C&I 96,651 8
Consr & Other 7,699 4
Gross Loans & Leases $1,161,520 100.0 %
C&D
14%
1-4 Family
21%
Home Equity
4%
Owner-
Occupied
CRE
17%
Other CRE
29%
Multifamily
3%
C&I
8%
Consr &
Other
4%
Reconciliation of Non-GAAP Measures
33
Source: SNL Financial
Data as of or for the twelve months ended 9/30 each respective year
2014 2015 2016 2017
Loans Receivable Income Excluding Accretion
Loans receivable income $35,003,936 $36,375,782 $43,548,848 $50,333,085
Loan purchase discount accretion $6,593,661 $5,945,442 $4,371,087 $1,741,625
Amortization of FDIC loss share and amortization ($3,507,017) ($2,387,205)
Net purchase discount accretion and amortization $3,086,644 $3,558,237 $4,371,087 $1,741,625
Loans receivable income excluding accretion and amortization of loss share
receivable (Non-GAAP) $31,917,292 $32,817,545 $39,177,761 $48,591,460
Net Interest Margin Excluding the Effects of Purchase Accounting
Net Interest margin 3.22% 3.67% 3.89% 3.67%
Effect to adjust for net purchase discount accretion -0.35% -0.41% -0.42% -0.14%
Net interest margin excluding the effects of purchase accounting (Non-GAAP) 2.87% 3.26% 3.47% 3.53%
Tangible Book Value Per Share
Book value per share $12.32 $12.79 $13.52 $14.17
Effect to adjust for goodwill and other intangible assets ($0.26) ($0.31) ($2.16) ($2.84)
Tangible book value per share (Non-GAAP) $12.06 $12.48 $11.36 $11.33
Tangible Common Equity Ratio
Total equity to total assets 22.26% 19.95% 14.12% 13.06%
Effect to adjust for goodwill and other intangible assets -0.36% -0.39% -1.98% -2.34%
Tangible common equity ratio (Non-GAAP) 21.90% 19.56% 12.14% 10.72%
Return on Average Tangible Equity
Return on average equity 2.28% 2.62% 5.90% 6.89%
Effect to adjust for goodwill and other intangible assets 0.04% 0.06% 0.56% 1.29%
Return on average tangible equity (Non-GAAP) 2.32% 2.68% 6.46% 8.18%
Interest Rate Risk Bank Net Portfolio
34
(1) Assumes an instantaneous uniform change in interest rates at all maturities.
(2) NPV is the difference between the present value of an institution's assets and liabilities.
(3) Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.
(4) NPV ratio represents NPV divided by the present value of assets.
At September 30, 2017
Change in Interest
Ra es (bp) (1) Estimated NPV (2)
Estimated
Increase
(Decrease)
in NPV
Percentage
Change in
NPV
NPV Ratio as a
Percent of
Present Value of
Assets (3)(4)
Increase (Decrease)
in NPV Ratio as a
Percent of Present
Value of Assets (3)(4)
(dollars in thousands)
300 $319,856 $13,445 4.4% 19.5% 0.5%
200 $316,502 $10,091 3.3% 19.3% 0.6%
100 $312,115 $5,704 1.9% 19.0% 0.3%
— $306,411 — — 18.7% —
(100) $281,583 ($24,828) (8.1%) 17.2% (1.5%)