Attached files

file filename
8-K - 8-K - COASTAL FINANCIAL CORPck1437958-8k_20210727.htm

Exhibit 99.1

 

COASTAL FINANCIAL CORPORATION ANNOUNCES SECOND QUARTER 2021 RESULTS

Company Release: July 27, 2021

Second Quarter 2021 Highlights:

 

Net income totaled $7.0 million for the quarter ended June 30, 2021, or $0.56 per diluted common share, an increase of 16.5% from $6.0 million, or $0.49 per diluted common share, for the quarter ended March 31, 2021.

 

Basic earnings per share increased 18.0%, and diluted earnings per share increased 15.9%, for the quarter ended June 30, 2021, compared to the quarter ended March 31, 2021.

 

Total deposits increased $130.0 million, or 7.8%, to $1.8 billion for the quarter ended June 30, 2021, compared to $1.67 billion at March 31, 2021.  

 

Loan growth of $35.7 million, or 2.9%, excluding Paycheck Protection Program (“PPP”) loans during the quarter ended June 30, 2021.

 

CCBX relationships increased to 24 at June 30, 2021, compared to 21 at March 31, 2021.

Everett, WA – Coastal Financial Corporation (Nasdaq: CCB) (the “Company”), the holding company for Coastal Community Bank (the “Bank”), today reported unaudited financial results for the quarter ended June 30, 2021.  Net income for the second quarter of 2021 was $7.0 million, or $0.56 per diluted common share, compared with net income of $6.0 million, or $0.49 per diluted common share, for the first quarter of 2021, and $3.7 million, or $0.30 per diluted common share, for the quarter ended June 30, 2020.  

“The second quarter of 2021 ended with total assets of $2.01 billion, down just $22.2 million from March 31, 2021 despite $173.2 million in PPP loan forgiveness, pay-offs and principal paydowns during the quarter, and the payoff of $158.5 million in Paycheck Protection Program Liquidity Facility (“PPPLF”) borrowings that were obtained to help fund PPP loans.  Deposit growth was strong, increasing $130.0 million during the three months ended June 30, 2021.  Core deposits increased $133.3 million and represented 95.7% of total deposits as of June 30, 2021.   And to top it off, we were thrilled at the announcement that Coastal was again named one of the “Top 200 Community Banks” by American Banker for 2021, making this the third year in a row we have received this recognition.  

“As a preferred Small Business Administration (“SBA”) lender, we worked with the SBA to provide financial assistance via PPP loans to existing and new small business customers as provided through the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”).   We diligently accepted and processed applications from the start of the first round of the program back in March of 2020 and until the latest round of PPP loans closed for applications on May 31, 2021.  We are proud to report that we funded a grand total of $763.9 million in PPP loans for small businesses in our communities during that time.    

“We remain focused on our three-prong strategy for success and growth.  Our community bank, CCBX division, which provides Banking as a Service (“BaaS”) and CCDB division, our digital banking division, each play an integral role in the future success of our Company.  Our CCBX division has a total of 24 relationships as of June 30, 2021, an increase of 14 relationships compared to June 30, 2020.  CCBX generates additional fee and interest income for the Company by providing BaaS to broker dealers and digital financial service providers who offer their clients these banking services. During the quarter ended June 30, 2021, we were pleased with the growth in CCBX loans and deposits.  CCDB is our digital banking division, and we are excited to introduce our digital bank accounts later this year or early next year in collaboration with Google,” stated Eric Sprink, the President and CEO of the Company and the Bank.

1

 


Results of Operations

Net interest income was $18.6 million for the quarter ended June 30, 2021, an increase of $1.3 million, or 7.5%, from $17.3 million for the quarter ended March 31, 2021, and an increase of $4.6 million, or 33.0%, from $14.0 million for the quarter ended June 30, 2020.  The increase compared to the prior quarters ended March 31, 2021 and June 30, 2020 was largely related to increased interest income resulting from loan growth.  Average loans receivable for the three months ended June 30, 2021, was $1.75 billion, compared to $1.64 billion for the three months ended March 31, 2021, and $1.33 billion for the three months ended June 30, 2020.  

Interest and fees on loans totaled $19.4 million for the three months ended June 30, 2021, compared to $18.2 million for the three months ended March 31, 2021 and $15.2 million for the three months ended June 30, 2020.  The increase in interest and fees on loans for the quarter ended June 30, 2021, compared to the quarters ended March 31, 2021 and June 30, 2020, was largely due to $692,000 and $2.1 million in increased interest income as a result of loan volume, compared to March 31, 2021 and June 30, 2020, respectively.  Also contributing to the increase was the recognition of interest and deferred fees on PPP loans which totaled $4.8 million for the three months ended June 30, 2021, compared to $4.4 million for the three months ended March 31, 2021, and $2.8 million for the three months ended June 30, 2020.  

As of June 30, 2021, there were $398.0 million in PPP loans, compared to $543.8 million as of March 31, 2021, and $438.1 million as of June 30, 2020.  In the three months ended June 30, 2021, a total of $27.0 million in new PPP loans were generated and $173.2 million in PPP loans were forgiven or repaid.  Net deferred fees recognized on PPP loans contributed $3.6 million for the three months ended June 30, 2021, compared to $3.2 million for the three months ended March 31, 2021, and $1.9 million for the three months ended June 30, 2020.

As of June 30, 2021, $12.4 million in net deferred fees on PPP loans remains to be recognized in interest income along with interest on loans.  Net deferred fees on PPP loans are earned over the life of the loan, as a yield adjustment in interest income.  Forgiveness of principal, early paydowns and payoffs on PPP loans will increase interest income earned in those periods from the recognition of PPP deferred fees. PPP loans in round one and two were originated in 2020, and were predominately two year loans.  PPP loans in round three were originated in 2021 and are all five year loans.   The fees recognized on PPP loans originated in 2021 will be recognized over the term of the loan until forgiven or paid off.

Interest income from interest earning deposits with other banks was $74,000 at June 30, 2021, an increase of $4,000 due to higher balances compared to March 31, 2021, and a decrease of $56,000, as a result of lower interest rates, compared to June 30, 2020.  

Interest expense was $959,000 for the quarter ended June 30, 2021, a $84,000 decrease from the quarter ended March 31, 2021 and a $474,000 decrease from the quarter ended June 30, 2020. Interest expense on interest bearing deposits decreased despite an increase of $45.0 million and $192.4 million in average interest bearing deposits for the quarter ended June 30, 2021 over the quarters ended March 31, 2021 and June 30, 2020, respectively, as a result of lower interest rates.  This contributed to our improved cost of deposits which decreased 17.5% and 59.5% for the three months ended June 30, 2021 when compared to the three months ended March 31, 2021 and June 30, 2020, respectively. Interest expense on borrowed funds was $331,000 for the quarter ended June 30, 2021, compared to $383,000 and $337,000 for the quarters ended March 31, 2021 and June 30, 2020, respectively.  The decrease in interest expense on borrowed funds from the quarters ended March 31, 2021 and June 30, 2020 is the result of a decrease in average PPPLF borrowings, which were paid off in full as of June 30, 2021.  PPPLF borrowings were obtained to provide liquidity to fund the three rounds of PPP loans.  

Net interest margin decreased for the three months ended June 30, 2021 to 3.70%, compared to 3.76% and 3.78% for the three months ended March 31, 2021 and June 30, 2020, respectively.  The net interest margin will likely fluctuate over the near term as PPP loans originated in 2020 and 2021 are forgiven and paid off.  The decrease in net interest margin compared to the quarters ended March 31, 2021 and June 30, 2020 was largely a result of the low interest rate on PPP loans and lower interest rates on all other loans, especially variable rate loans.  Gross PPP loans averaged $509.3 million in for the quarter ended June 30, 2021, and have a contractual interest rate of 1.0%, and a yield of approximately 3.80% after considering the amortization of deferred PPP loan fees, for the quarter ended June 30, 2021.  

Cost of funds decreased four basis points in the quarter ended June 30, 2021 to 0.20%, compared to the quarter ended March 31, 2021 and decreased 21 basis points from the quarter ended June 30, 2020. Cost of deposits for the quarter ended June 30,

2

 


2021 was 0.14%, a decrease of three basis points, or a 17.5% decrease, from 0.17% for the quarter ended March 31, 2021, and a 21 basis point decrease, or a 59.5% decrease, from 0.35% for the quarter ended June 30, 2020, largely due to the decrease in interest expense.  Deposit growth, primarily from CCBX, in noninterest bearing and low interest bearing accounts contributed to the reduced cost of funds in conjunction with rate reductions on deposits.  Noninterest bearing deposits increased $119.2 million, or 15.5%, and $324.1 million, or 57.5%, compared to the quarters ended March 31, 2021, and June 30, 2020, respectively.  Market conditions for deposits continued to be competitive during the quarter ended June 30, 2021; however, we have been able to keep cost of deposit down by increasing low interest bearing and noninterest bearing deposits and permitting high cost deposits to run-off when appropriate, such as when we are able to replace them with lower cost core deposits.  

During the quarter ended June 30, 2021, total loans receivable decreased by $108.6 million, to $1.66 billion, compared to $1.77 billion for the quarter ended March 31, 2021.  Non-PPP loans increased $35.7 million, or 2.9%, for the quarter ended June 30, 2021, compared to the quarter ended March 31, 2021.  PPP loans decreased $145.8 million and totaled $398.0 million as of June 30, 2021 compared to March 31, 2021.  In the three months ended June 30, 2021, a total of $27.0 million in new PPP loans were generated and $173.2 million in PPP loans were forgiven or repaid during that same period.  

Total yield on loans receivable for the quarter ended June 30, 2021 was 4.44%, compared to 4.51% for the quarter ended March 31, 2021, and 4.57% for the quarter ended June 30, 2020. The decrease in yield on loans receivable compared to the quarters ended March 31, 2021 and June 30, 2020 is attributed to the lower 1.0% rate that PPP loans earn and the downward repricing of our variable rate loans in the low interest rate environment established by the Federal Reserve Open Market Committee, which decreased the Fed funds rate in the first quarter of 2020. Although we have rate floors in place for $429.8 million, or 25.7%, in existing loans, the lowered rates may have a corresponding impact on yield on loans receivables and the net interest margin in future periods.  PPP loans reduced the yield on loans receivable* by 26 basis points for the quarter ended June 30, 2021.

Yield on loans receivable, excluding earned fees* approximated 3.46% for the quarter ended June 30, 2021, compared to 3.53% for the quarter ended March 31, 2021, and 3.91% for the quarter ended June 30, 2020. During the quarter ended June 30, 2021, the average balance of PPP loans was $509.3 million.  These loans bear a contractual rate of 1.0%, which negatively impacted the average yield on loans.  Excluding PPP loans from the calculation results in a yield on loans receivable of 4.65%* for the quarter ended June 30, 2021.  Also contributing to the reduction in yield is the current low-rate environment, which has resulted in lower rates on our variable rate loans and on new and renewing loans.  

Return on average assets (“ROA”) was 1.36% for the quarter ended June 30, 2021 compared to 1.28% and 0.96% for the quarters ended March 31, 2021 and June 30, 2020, respectively.  ROA was impacted in the quarter ended June 30, 2020 by increased provision for loan losses due to the economic uncertainties of the COVID-19 pandemic and loan growth. Pre-tax, pre-provision ROA* was 1.87% for the quarter ended June 30, 2021, compared to 1.69% for the quarter ended March 31, 2021, and 1.72% for the quarter ended June 30, 2020.

During the first half of 2021, significant focus was placed on helping the small businesses in our communities through the third round of PPP loans, which ended on May 31, 2021.  The PPP loans originated in the first and second rounds during 2020 and in the third round in 2021 have had a significant impact on our financial statements.  These PPP loans will continue to impact our results in the future.  We continued to receive forgiveness payments from the SBA.  Throughout this earnings release, we will address the impact, to the extent possible, of these loans including borrowings received through PPPLF to help fund these loans and to aid in liquidity, in addition to earnings and expenses related to these activities.  Any estimated adjusted ratios that exclude the impact of this activity are non-GAAP measures.  For more information about non-GAAP financial measures, please see the end of this earnings release.

 

 

* A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

 

3

 


 

The table below summarizes information about total PPP loans originated in 2020 and 2021.

 

 

Total PPP Loan Origination

 

 

 

Round 1 & 2

2020

 

Round 3

2021

 

Total

 

(Dollars in thousands; unaudited)

 

 

 

 

 

 

 

 

 

 

Loans Originated

 

$

452,846

 

$

311,012

 

$

763,858

 

Deferred fees, net

 

 

12,933

 

 

13,334

 

$

26,267

 

 

The table below summarizes key information regarding the PPP loans originated in 2020 as of the period indicated:  

 

 

Round 1 and 2 - Originated in 2020

 

 

 

Original Loan Size

 

 

 

As of and for the Three Months Ended June 30, 2021

 

 

 

$0.00 -

$50,000.00

 

$50,0000.01 -

$150,000.00

 

$150,000.01 -

$350,000.00

 

$350,000.01 -

$2,000,000.00

 

> 2,000,000.01

 

Totals

 

(Dollars in thousands; unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Existing customer

 

$

6,333

 

$

6,496

 

$

12,864

 

$

17,256

 

$

27,852

 

$

70,801

 

New customer

 

 

2,076

 

 

3,649

 

 

4,550

 

 

13,878

 

 

15,540

 

 

39,693

 

Total principal outstanding

 

 

8,409

 

 

10,145

 

 

17,414

 

 

31,134

 

 

43,392

 

 

110,494

 

Deferred fees outstanding

 

 

(227

)

 

(214

)

 

(333

)

 

(351

)

 

(145

)

 

(1,270

)

Deferred costs outstanding

 

 

128

 

 

30

 

 

27

 

 

15

 

 

2

 

 

202

 

Net deferred fees

 

$

(99

)

$

(184

)

$

(306

)

$

(336

)

$

(143

)

$

(1,068

)

Number of loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Existing customer

 

 

107

 

 

41

 

 

21

 

 

19

 

 

5

 

 

193

 

New customer

 

 

379

 

 

77

 

 

60

 

 

27

 

 

9

 

 

552

 

Total loan count

 

 

486

 

 

118

 

 

81

 

 

46

 

 

14

 

 

745

 

Percent of total

 

 

65.3

%

 

15.8

%

 

10.9

%

 

6.2

%

 

1.9

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forgiveness/Payoffs/Paydowns in Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

Dollars

 

$

7,227

 

$

15,346

 

$

15,788

 

$

41,375

 

$

69,959

 

$

149,695

 

Deferred fee recognized

 

 

104

 

 

370

 

 

425

 

 

613

 

 

358

 

 

1,870

 

4

 


 

The table below summarizes key information regarding the PPP loans originated in 2021 as of the period indicated:  

 

 

Round 3 - Originated in 2021

 

 

 

Original Loan Size

 

 

 

As of and for the Three Months Ended June 30, 2021

 

 

 

$0.00 -

$50,000.00

 

$50,0000.01 -

$150,000.00

 

$150,000.01 -

$350,000.00

 

$350,000.01 -

$2,000,000.00

 

> 2,000,000.01

 

Totals

 

(Dollars in thousands; unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Existing customer

 

$

14,830

 

$

33,279

 

$

43,218

 

$

106,856

 

$

2,956

 

$

201,139

 

New customer

 

 

13,735

 

 

15,541

 

 

22,804

 

 

34,325

 

 

-

 

 

86,405

 

Total principal outstanding

 

 

28,565

 

 

48,820

 

 

66,022

 

 

141,181

 

 

2,956

 

 

287,544

 

Deferred fees outstanding

 

 

(3,524

)

 

(2,272

)

 

(3,045

)

 

(3,895

)

 

(27

)

 

(12,763

)

Deferred costs outstanding

 

 

854

 

 

323

 

 

172

 

 

118

 

 

1

 

 

1,468

 

Net deferred fees

 

$

(2,670

)

$

(1,949

)

$

(2,873

)

$

(3,777

)

$

(26

)

$

(11,295

)

Number of loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Existing customer

 

 

724

 

 

362

 

 

187

 

 

133

 

 

1

 

 

1,407

 

New customer

 

 

838

 

 

181

 

 

100

 

 

51

 

 

-

 

 

1,170

 

Total loan count

 

 

1,562

 

 

543

 

 

287

 

 

184

 

 

1

 

 

2,577

 

Percent of total

 

 

60.6

%

 

21.1

%

 

11.1

%

 

7.1

%

 

0.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First or Second Draw

 

 

 

 

 

 

 

 

 

 

First Draw

 

$

9,881

 

$

6,265

 

$

2,728

 

$

6,024

 

$

2,956

 

$

27,854

 

Second Draw

 

 

18,684

 

 

42,555

 

 

63,294

 

 

135,157

 

 

-

 

 

259,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forgiveness/Payoffs/Paydowns in Three Months Ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

Dollars

 

$

5,047

 

$

8,402

 

$

2,585

 

$

7,433

 

$

-

 

$

23,467

 

Deferred fee recognized

 

 

586

 

 

433

 

 

259

 

 

407

 

 

2

 

 

1,687

 

 

5

 


 

The following table shows the Company’s key performance ratios for the periods indicated.  The table also includes ratios that were adjusted by removing the impact of the PPP loans as described above.  The adjusted ratios are non-GAAP measures.  For more information about non-GAAP financial measures, see the end of this earnings release.

 

 

Three Months Ended

 

 

Six Months Ended

 

(unaudited)

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

 

June 30,

2021

 

June 30,

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.36

%

 

1.28

%

 

1.04

%

 

0.95

%

 

0.96

%

 

 

1.31

%

 

0.96

%

Return on average equity (1)

 

 

18.60

%

 

16.84

%

 

13.36

%

 

12.14

%

 

11.37

%

 

 

17.65

%

 

10.03

%

Pre-tax, pre-provision return

     on average assets (1)(2)

 

 

1.87

%

 

1.69

%

 

1.90

%

 

1.72

%

 

1.72

%

 

 

1.78

%

 

1.74

%

Yield on earnings assets (1)

 

 

3.89

%

 

3.99

%

 

4.16

%

 

3.93

%

 

4.16

%

 

 

3.94

%

 

4.43

%

Yield on loans receivable (1)

 

 

4.44

%

 

4.51

%

 

4.64

%

 

4.33

%

 

4.57

%

 

 

4.47

%

 

4.85

%

Yield on loans receivable,

     excluding PPP loans (1)(2)

 

 

4.65

%

 

4.78

%

 

5.00

%

 

4.78

%

 

4.94

%

 

 

4.71

%

 

5.10

%

Yield on loans receivable,

     excluding earned

     fees (1)(2)

 

 

3.46

%

 

3.53

%

 

3.66

%

 

3.61

%

 

3.91

%

 

 

3.49

%

 

4.40

%

Yield on loans receivable,

     excluding earned

     fees and interest on PPP loans,

     as adjusted (1)(2)

 

 

4.42

%

 

4.52

%

 

4.65

%

 

4.69

%

 

4.84

%

 

 

4.47

%

 

4.96

%

Cost of funds (1)

 

 

0.20

%

 

0.24

%

 

0.29

%

 

0.33

%

 

0.41

%

 

 

0.22

%

 

0.54

%

Cost of deposits (1)

 

 

0.14

%

 

0.17

%

 

0.22

%

 

0.27

%

 

0.35

%

 

 

0.16

%

 

0.48

%

Net interest margin (1)

 

 

3.70

%

 

3.76

%

 

3.89

%

 

3.62

%

 

3.78

%

 

 

3.73

%

 

3.93

%

Noninterest expense to average

     assets (1)

 

 

2.65

%

 

2.62

%

 

2.35

%

 

2.26

%

 

2.34

%

 

 

2.64

%

 

2.71

%

Efficiency ratio

 

 

58.69

%

 

60.85

%

 

55.26

%

 

56.73

%

 

57.66

%

 

 

59.70

%

 

60.80

%

Loans receivable to deposits

 

 

92.03

%

 

105.68

%

 

108.85

%

 

110.98

%

 

110.77

%

 

 

92.03

%

 

110.77

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized calculations shown for quarterly periods presented.

 

 

 

 

 

 

 

 

(2) A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

 

 

Noninterest income was $4.8 million as of June 30, 2021, an increase of $1.8 million from $3.0 million as of March 31, 2021, and an increase of $3.3 million from $1.5 million as of June 30, 2020.  The increase in noninterest income over the quarter ended March 31, 2021 was due to a $1.3 million gain on the sale of the Freeland Branch, which closed on April 30, 2021, a $476,000 increase in BaaS fees, which includes interchange income of $110,000 compared to $35,000 as of March 31, 2021, a $209,000 increase in loan referral fees, which are earned when we originate a variable rate loan and arrange for the borrower to enter into an interest rate swap agreement with a third party to fix the interest rate for an extended period, partially offset by a $127,000 decrease in other income and a $99,000 decrease in gain on sale of loans.  The $127,000 decrease in other income was the result of a market adjustment associated with the purchase of $5.0 million in new bank owned life insurance (“BOLI”) during the quarter ended June 30, 2021. We expect that the BOLI policy will grow in value in future periods.  The $3.3 million increase in noninterest income over the quarter ended June 30, 2020 was primarily due to the $1.3 million gain on sale of the Freeland Branch, a $949,000 increase in BaaS fees, which includes $110,000 in interchange income, compared to zero interchange income at June 30, 2020, a $736,000 increase in loan referral fees, a $272,000 increase in deposit service charges and fees, primarily in point of sale and ATM fees, which were down in 2020 because of stay-at-home orders related to the COVID-19 pandemic, and a $101,000 increase in mortgage broker fees, partially offset by $90,000 decrease in other income, which is related to the market value adjustment paid on the BOLI purchased.

Our CCBX division continues to grow, and consists of 24 relationships, at varying stages, as of June 30, 2021, compared to 21 CCBX relationships at March 31, 2021 and ten CCBX relationships as of June 30, 2020, respectively.  As of June 30, 2021, we had twelve active CCBX relationships, three in friends and family/testing, seven relationships in

6

 


onboarding/implementation, two signed letters of intent and a strong pipeline of potential new CCBX relationships.  The following table illustrates the activity and growth in CCBX for the periods presented:

 

As of

 

June 30, 2021

March 31, 2021

June 30, 2020

March 31, 2020

Active

12

10

3

2

Friends and family / testing

3

-

2

-

Implementation / onboarding

7

5

2

3

Signed letters of intent

2

6

3

2

      Total CCBX relationships

24

21

10

7

 

Total noninterest expense increased to $13.7 million as of June 30, 2021, compared to $12.4 million as of March 31, 2021 and $8.9 million as of June 30, 2020. Increase in noninterest expense for the quarter ended June 30, 2021, as compared to the quarter ended March 31, 2021, was due to a $1.2 million increase in salaries and employee benefits which is related to the hiring in CCBX, CCDB, and additional staff for our ongoing banking growth initiatives.  The increase in salary expense included a sizable decrease in deferred loan costs of $787,000, primarily from the slow-down of originating PPP loans, which is recorded as a salary offset, for the quarter ended June 30, 2021, compared to the quarter ended March 31, 2021.  Other expenses increased $109,000 in the second quarter of 2021 compared to the prior quarter largely due to an $59,000 increase in software license, maintenance and subscription expenses, which is expected to increase as we invest more in automated processing and as we grow our product lines and CCBX and CCDB.  In addition, in the second quarter of 2021 compared to the quarter ended March 31, 2021, director and staff expenses increased $98,000 due to increased travel expense and general staff appreciation recognition as the economy opens back up.

The increased noninterest expenses for the quarter ended June 30, 2021 compared to the quarter ended June 30, 2020 were largely due to a $3.7 million increase in salary expenses related to hiring staff for CCBX, CCDB and additional staff for our ongoing banking growth initiatives.  The increase in salary expense for the quarter ended June 30, 2021 was also higher as a result of a $861,000 decrease in deferred loan costs recorded as salary offsets, primarily from the slow-down of originating PPP loans,  compared to the quarter ended June 30, 2020.  Other expenses increased $290,000 in the second quarter of 2021 compared to the quarter ended June 30, 2020, largely due to a $232,000 increase in software license, maintenance and subscription expenses.  In addition, in the second quarter of 2021 compared to the second quarter of 2020, legal and professional fees increased $152,000 and Federal Deposit Insurance Corporation (“FDIC”) assessments increased $151,000. The increase in legal and professional expenses is associated with CCBX division expenses and higher costs associated with legal and accounting work related to financial reporting.  The increase in FDIC assessments is largely the result of an increase in deposits combined with other factors that impact the FDIC assessment calculation compared to the quarter ended June 30, 2020.

The provision for income taxes was $2.3 million at June 30, 2021, a $717,000 increase compared to $1.6 million for the first quarter of 2021 and a $1.3 million increase compared to $967,000 for the second quarter of 2020, both as a result of increased taxable income.  Additionally, the Company is now subject to various state taxes that are being assessed as a result of CCBX activities expanding into other states, which has increased the overall rate used in calculating the provision for income taxes in the current and future periods. The Company uses a federal statutory tax rate of 21% as a basis for calculating provision for federal income taxes.

Financial Condition

Total assets decreased $22.2 million, or 1.1%, to $2.01 billion at June 30, 2021 compared to $2.03 billion at March 31, 2021.  The primary cause of the decrease was $108.6 million in decreased loans receivable, primarily due to forgiveness payments on PPP loans.  Partially offsetting the decrease in loans receivable is an increase in interest earning deposits with other banks of $63.9 million, a $14.6 million increase in cash due from banks and a $4.5 million increase in securities.  Total assets increased $328.2 million, or 19.5%, at June 30, 2021, compared to $1.68 billion at June 30, 2020.  This increase was largely the result of a $211.0 million increase in loans receivable, combined with a $103.8 million increase in interest earning deposits with other banks.

Total loans receivable decreased $108.6 million to $1.66 billion at June 30, 2021, from $1.77 billion at March 31, 2021, and increased $211.0 million from $1.45 billion at June 30, 2020.  The reduction in loans receivable over the quarter ended

7

 


March 31, 2021 was the result of $173.2 million in forgiveness, payoffs or principal paydowns on PPP loans, partially offset by $27.0 million in new PPP loans and growth of $35.7 million in non-PPP loans, consisting of CCBX loan growth of $412,000, and core banking loan growth, which excludes PPP loans and CCBX loans, of $35.2 million during the three months ended June 30, 2021.  CCBX loans totaled $103.5 million at June 30, 2021 compared to $103.1 million at March 31, 2021 and $12.2 million at June 30, 2020.  Total loans receivable as of June 30, 2021 is net of $16.7 million in net deferred origination fees, $12.4 million of which is attributed to PPP loans.  Deferred fees on PPP loans are earned over the life of the loan, for loans originated in 2020 are primarily two year loans with some being 5 year loans as of June 30, 2021 ,and all PPP loans originated in 2021 have five year maturities.  Although loans receivable decreased as of June 30, 2021 compared to March 31, 2021, unused commitments increased during the same period, with the unused commitments on capital call lines increasing $112.0 million to $286.8 million at June 30, 2021 compared to $174.8 million at March 31, 2021, which may translate to loan growth in future periods as the commitments are utilized.  The increase in loans receivable over the quarter ended June 30, 2020 includes growth of $254.9 million in non-PPP loans, partially offset by a $40.0 million decrease in PPP loans as of June 30, 2021.  Non-PPP loan growth consists of $129.4 million in commercial real estate loans, $88.2 million in commercial and industrial loans, $20.6 million in residential real estate loans, and $14.3 million in construction, land and land development loans.  

The latest round of the PPP loans closed on May 31, 2021.  We have been accepting applications from customers for loan forgiveness on PPP loans originated in 2020 and 2021.  In the three months ended June 30, 2021, we received $173.2 million in forgiveness payments or principal paydowns.  We expect that the forgiveness of loans to be fairly active in 2021 and will slow in 2022 until the loans are forgiven or paid off through maturity.  Forgiveness of principal, early paydowns and payoffs on PPP loans will increase interest income earned in those periods from the recognition of deferred PPP loan fees.  Customers with two-year loans are also able to request that their PPP loan be extended to a five-year maturity, which we anticipate will be an option for customers not eligible for forgiveness.

The following table summarizes the loan portfolio at the periods indicated.

 

 

As of

 

 

 

June 30, 2021

 

 

March 31, 2021

 

 

June 30, 2020

 

(Dollars in thousands; unaudited)

 

Balance

 

% to Total

 

 

Balance

 

% to Total

 

 

Balance

 

% to Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   PPP loans

 

$

398,038

 

 

23.8

%

 

$

543,827

 

 

30.5

%

 

$

438,077

 

 

30.0

%

   All other commercial &

     industrial loans

 

 

201,680

 

 

11.9

 

 

 

202,447

 

 

11.2

 

 

 

113,473

 

 

7.8

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Construction, land and

     land development loans

 

 

116,733

 

 

7.0

 

 

 

104,596

 

 

5.9

 

 

 

102,422

 

 

7.0

 

   Residential real estate loans

 

 

143,574

 

 

8.7

 

 

 

136,417

 

 

7.7

 

 

 

122,949

 

 

8.4

 

   Commercial real estate loans

 

 

807,711

 

 

48.2

 

 

 

793,633

 

 

44.5

 

 

 

678,335

 

 

46.5

 

Consumer and other loans

 

 

7,161

 

 

0.4

 

 

 

4,114

 

 

0.2

 

 

 

4,735

 

 

0.3

 

      Gross loans receivable

 

 

1,674,897

 

 

100.0

%

 

 

1,785,034

 

 

100.0

%

 

 

1,459,991

 

 

100.0

%

Net deferred origination fees -

     PPP loans

 

 

(12,363

)

 

 

 

 

 

(14,279

)

 

 

 

 

 

(10,639

)

 

 

 

Net deferred origination fees -

     Other loans

 

 

(4,385

)

 

 

 

 

 

(4,032

)

 

 

 

 

 

(2,208

)

 

 

 

      Loans receivable

 

$

1,658,149

 

 

 

 

 

$

1,766,723

 

 

 

 

 

$

1,447,144

 

 

 

 

 

Please see Appendix A for additional loan portfolio detail regarding industry concentrations.

Total deposits increased $130.0 million, or 7.8%, to $1.80 billion at June 30, 2021 from $1.67 billion at March 31, 2021.  The increase was due primarily to a $133.3 million increase in core deposits, which is the result of expanding and growing banking relationships with new customers, including deposit relationships from PPP loans made to noncustomers, who moved their banking relationship to the Bank.  The overall increase in deposits was achieved despite a decrease of $24.9 million in total deposits compared to March 31, 2021, due to the sale of our Freeland branch.    Additionally, deposits in our CCBX division increased $128.3 million, from $139.1 million at March 31, 2021, to $267.4 million at June 30, 2021.  The

8

 


deposits from our CCBX division are predominately classified as noninterest bearing, or NOW and money market accounts, but a portion of such CCBX deposits may be classified as brokered deposits as a result of the relevant relationship agreement.  During the quarter ended June 30, 2021, noninterest bearing deposits increased $119.2 million, or 15.5%, to $887.9 million from $768.7 million at March 31, 2021.  Included in the increase in noninterest bearing deposits is an increase in CCBX division deposits of $121.8 million for the quarter ended June 30, 2021.  In the second quarter of 2021 compared to the quarter ended March 31, 2021, NOW and money market accounts increased $14.8 million, and savings accounts decreased $693,000.  BaaS-brokered deposits increased $1.8 million, or 7.0%, and time deposits decreased $5.1 million, or 9.2%.  Total deposits increased $495.3 million, or 37.9%, to $1.80 billion at June 30, 2021 compared to $1.31 billion at June 30, 2020.  Noninterest bearing deposits increased $324.1 million, or 57.5%, to $887.9 million at June 30, 2021 from $536.8 million at June 30, 2020.  NOW and money market accounts increased $166.6 million, or 28.9%, to $743.0 million at June 30, 2021, and savings accounts increased $21.2 million, or 29.4%, and BaaS-brokered deposits increased $859,000, or 3.2% while time deposits decreased $17.5 million, or 25.9%.  Efforts to retain and grow core deposits are evidenced by the high ratios in these categories when compared to total deposits.  

The following table summarizes the deposit portfolio at the periods indicated.

 

 

As of

 

 

 

June 30, 2021

 

 

March 31, 2021

 

 

June 30, 2020

 

(Dollars in thousands, unaudited)

 

Balance

 

% to Total

 

 

Balance

 

% to Total

 

 

Balance

 

% to Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, noninterest bearing

 

$

887,896

 

 

49.3

%

 

$

768,690

 

 

46.0

%

 

$

563,794

 

 

43.2

%

NOW and money market

 

 

743,014

 

 

41.2

 

 

 

728,243

 

 

43.6

 

 

 

576,376

 

 

44.1

 

Savings

 

 

93,224

 

 

5.2

 

 

 

93,917

 

 

5.6

 

 

 

72,045

 

 

5.5

 

      Total core deposits

 

 

1,724,134

 

 

95.7

 

 

 

1,590,850

 

 

95.2

 

 

 

1,212,215

 

 

92.8

 

BaaS-brokered deposits

 

 

27,388

 

 

1.5

 

 

 

25,597

 

 

1.5

 

 

 

26,529

 

 

2.0

 

Time deposits less than $250,000

 

 

34,809

 

 

1.9

 

 

 

38,986

 

 

2.3

 

 

 

43,900

 

 

3.4

 

Time deposits $250,000 and over

 

 

15,347

 

 

0.9

 

 

 

16,282

 

 

1.0

 

 

 

23,783

 

 

1.8

 

      Total deposits

 

$

1,801,678

 

 

100.0

%

 

$

1,671,715

 

 

100.0

%

 

$

1,306,427

 

 

100.0

%

 

To support and promote the effectiveness of the SBA PPP loan program, the Federal Reserve is supplying liquidity to participating financial institutions through non-recourse term financing secured by PPP loans to small businesses. The PPPLF extends low cost borrowings at a 0.35% interest rate, to eligible financial institutions that originate PPP loans, taking the loans as collateral at face value. Borrowings are required to be paid down as the pledged PPP loans are paid down.  As of June 30, 2021, all PPPLF borrowings were fully repaid with no outstanding PPPLF advances and pledged PPP loans, compared to $158.5 million at March 31, 2021.  The PPPLF program will close for new borrowings as of July 30, 2021.

The Federal Home Loan Bank (“FHLB”) allows us to borrow against our line of credit, which is collateralized by certain loans. As of June 30, 2021, we borrowed a total of $25.0 million in FHLB term advances.  This includes a $10.0 million advance that matures in March of 2023 and $15.0 million advance that matures in March 2025.  These advances provide an alternative and stable source of funding for loan demand.  Although there are no immediate plans to borrow additional funds, additional FHLB borrowing capacity of $89.2 million was available under this arrangement as of June 30, 2021.

Total shareholders’ equity increased $7.4 million since March 31, 2021.  The increase in shareholders’ equity was primarily due to $7.0 million in net earnings for the three months ended June 30, 2021.  

Capital Ratios

The Company and the Bank remain well capitalized at June 30, 2021, as summarized in the following table.  

9

 


Capital Ratios:

Coastal Community Bank

 

 

Coastal Financial Corporation

 

 

Financial Institution Basel III Regulatory Guidelines

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage capital

 

8.21

%

 

 

8.00

%

 

 

5.00

%

Adjusted Tier 1 leverage capital ratio, excluding PPP loans (1)

 

10.32

%

 

 

10.06

%

 

 

5.00

%

Common Equity Tier 1 risk-based capital

 

11.45

%

 

 

10.92

%

 

 

6.50

%

Tier 1 risk-based capital

 

11.45

%

 

 

11.16

%

 

 

8.00

%

Total risk-based capital

 

12.70

%

 

 

13.12

%

 

 

10.00

%

(1)  A reconciliation of the non-GAAP measure is set forth at the end of this earnings release.

 

Asset Quality

The allowance for loan losses was $20.0 million and 1.20% of loans receivable at June 30, 2021 compared to $19.6 million and 1.11% at March 31, 2021 and $14.8 million and 1.03% at June 30, 2020.  At June 30, 2021, there was $398.0 million in PPP loans, which are 100% guaranteed by the SBA.  Excluding PPP loans, the allowance for loan losses to loans receivable* would be 1.57% for the quarter ended June 30, 2021.  Provision for loan losses totaled $361,000 for the three months ended June 30, 2021, $357,000 for the three months ended March 31, 2021, and $1.9 million for the three months ended June 30, 2020. Net charge-offs totaled $5,000 for the quarter ended June 30, 2021, compared to $9,000 for the quarter ended March 31, 2021 and $8,000 for the quarter ended June 30, 2020.  

The Company’s provision for loan losses during the quarter ended June 30, 2021, is related to an increase in non-PPP loan growth. The factors used in management’s analysis of the provision for loan losses indicated that a provision of $361,000 and $357,000 was needed for the quarters ended June 30, 2021 and March 31, 2021, respectively.  The expected loan losses did not materialize as originally anticipated in 2020, as evidenced by the low level of charge-offs and nonperforming loans.  The economic environment is continuously changing and has shown signs of improvement, with the United States implementing a $1.9 trillion stimulus package, ongoing vaccination of its population and increased re-opening of economic activities.  The Company is not required to implement the provisions of the Current Expected Credit Loss accounting standard until January 1, 2023 and continues to account for the allowance for credit losses under the incurred loss model.  

At June 30, 2021, our nonperforming assets were $648,000, or 0.03% of total assets, compared to $661,000, or 0.03%, of total assets at March 31, 2021, and $4.4 million, or 0.26%, of total assets at June 30, 2020.  Nonperforming assets decreased $13,000 during the quarter ended June 30, 2021, compared to the quarter ended March 31, 2021.  There were no repossessed assets or other real estate owned at June 30, 2021.  Our nonperforming loans to loans receivable ratio was 0.04% at June 30, 2021 and March 31, 2021, compared to 0.31% at June 30, 2020.  

 

 

* A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

For the quarter ended June 30, 2021, we have not seen a significant change in our credit quality metrics, as demonstrated by the low level of charge-offs and nonperforming loans.  The long-term economic impact of the COVID-19 pandemic, political gridlock, and trade issues is unknown; however, the Company remains diligent in its efforts to communicate and proactively work with borrowers to help mitigate potential credit deterioration.  

Pursuant to federal guidance, the Company deferred and/or modified payments on loans to assist customers financially during the COVID-19 pandemic and economic shutdown.  A total of $246.4 million in loans were deferred and/or modified under this guidance.  For the quarter ended June 30, 2021, two loans, or $11.7 million remained on deferred and/or modified status.  The purpose of this program is to provide cash flow relief for small business customers as they navigate through the uncertainties of the COVID-19 pandemic.  The Company’s deferral program has been successful as evidenced by customers’ ability to migrate from deferral to active status and resume making payments as planned.  

10

 


The table below illustrates the status of all loans that were deferred and/or modified under this guidance since the guidelines were issued:

 

 

COVID-19 Deferral Status

 

 

 

As of June 30, 2021

 

 

 

Amount

 

Number  of loans

 

 

 

(Dollars in thousands; unaudited)

 

Currently deferred

 

$

11,738

 

 

2

 

Closed - paid off

 

 

18,618

 

 

44

 

Successfully resumed payments

 

 

216,036

 

 

204

 

Total

 

$

246,392

 

 

250

 

 

The following table details the Company’s nonperforming assets for the periods indicated.

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

June 30,

 

(Dollars in thousands, unaudited)

 

2021

 

2021

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

$

482

 

$

488

 

$

689

 

Real estate:

 

 

 

 

 

 

 

 

 

 

   Construction, land and land development

 

 

-

 

 

-

 

 

3,270

 

   Residential real estate

 

 

166

 

 

173

 

 

63

 

   Commercial real estate

 

 

-

 

 

-

 

 

413

 

         Total nonaccrual loans

 

 

648

 

 

661

 

 

4,435

 

 

 

 

 

 

 

 

 

 

 

 

Accruing loans past due 90 days or more:

 

 

 

 

 

 

 

 

 

 

         Total accruing loans past due 90 days or more

 

 

-

 

 

-

 

 

-

 

         Total nonperforming loans

 

 

648

 

 

661

 

 

4,435

 

Other real estate owned

 

 

-

 

 

-

 

 

-

 

Repossessed assets

 

 

-

 

 

-

 

 

-

 

Total nonperforming assets

 

$

648

 

$

661

 

$

4,435

 

Troubled debt restructurings, accruing

 

 

-

 

 

-

 

 

-

 

Total nonperforming loans to loans receivable

 

 

0.04

%

 

0.04

%

 

0.31

%

Total nonperforming assets to total assets

 

 

0.03

%

 

0.03

%

 

0.26

%

 

About Coastal Financial

Coastal Financial Corporation (Nasdaq: CCB) (the “Company”), is an Everett, Washington based bank holding company whose wholly owned subsidiaries are Coastal Community Bank (“Bank”) and Arlington Olympic LLC.  The $2.0 billion community bank that the Bank operates provides service through 14 branches in Snohomish, Island, and King Counties, the Internet and its mobile banking application.  The Bank provides banking as a service to broker dealers and digital financial service providers through its CCBX Division.  Late in 2021 or early 2022, the Bank expects to open deposit accounts to consumers over the internet in CCDB, its digital bank division in collaboration with Google.  To learn more about Coastal visit www.coastalbank.com.

Contact

Eric Sprink, President & Chief Executive Officer, (425) 357-3659

Joel Edwards, Executive Vice President & Chief Financial Officer, (425) 357-3687

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. Any statements about our management’s expectations, beliefs, plans, predictions, forecasts,

11

 


objectives, assumptions or 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 “anticipate,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “intends” and similar words or phrases. Any or all of the forward-looking statements in this earnings release may turn out to be inaccurate. The inclusion of or reference to forward-looking information in this earnings release should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. Our actual results could differ materially from those anticipated in such forward-looking statements as a result of risks, uncertainties and assumptions that are difficult to predict. Factors that could cause actual results to differ materially from those in the forward-looking statements include, without limitation, the risks and uncertainties discussed under “Risk Factors” in our Annual Report on Form 10-K for the most recent period filed, our Quarterly Report on Form 10-Q for the most recent quarter, and in any of our subsequent filings with the Securities and Exchange Commission.

If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. You are cautioned not to place undue reliance on forward-looking statements. Further, any forward-looking statement speaks only as of the date on which it is made and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as required by law.

12

 


COASTAL FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Dollars in thousands; unaudited)

 

ASSETS

 

 

 

June 30,

 

 

March 31,

 

 

June 30,

 

 

 

2021

 

 

2021

 

 

2020

 

Cash and due from banks

 

$

31,473

 

 

$

16,842

 

 

$

26,510

 

Interest earning deposits with other banks

 

 

251,416

 

 

 

187,472

 

 

 

147,666

 

Investment securities, available for sale, at fair value

 

 

25,341

 

 

 

20,378

 

 

 

20,448

 

Investment securities, held to maturity, at amortized cost

 

 

2,101

 

 

 

2,515

 

 

 

3,870

 

Other investments

 

 

6,839

 

 

 

6,829

 

 

 

5,951

 

Loans receivable

 

 

1,658,149

 

 

 

1,766,723

 

 

 

1,447,144

 

Allowance for loan losses

 

 

(19,966

)

 

 

(19,610

)

 

 

(14,847

)

     Total loans receivable, net

 

 

1,638,183

 

 

 

1,747,113

 

 

 

1,432,297

 

Premises and equipment, net

 

 

17,207

 

 

 

17,194

 

 

 

16,668

 

Operating lease right-of-use assets

 

 

6,637

 

 

 

6,900

 

 

 

7,635

 

Accrued interest receivable

 

 

8,108

 

 

 

8,597

 

 

 

5,944

 

Bank-owned life insurance, net

 

 

12,056

 

 

 

7,133

 

 

 

6,981

 

Deferred tax asset, net

 

 

3,808

 

 

 

3,802

 

 

 

2,721

 

Other assets

 

 

3,969

 

 

 

4,584

 

 

 

2,265

 

     Total assets

 

$

2,007,138

 

 

$

2,029,359

 

 

$

1,678,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,801,678

 

 

$

1,671,715

 

 

$

1,306,427

 

Federal Home Loan Bank advances

 

 

24,999

 

 

 

24,999

 

 

 

24,999

 

Paycheck Protection Program Liquidity Facility

 

 

-

 

 

 

158,519

 

 

 

190,156

 

Subordinated debt, net

 

 

10,000

 

 

 

9,996

 

 

 

9,986

 

Junior subordinated debentures, net

 

 

3,585

 

 

 

3,585

 

 

 

3,584

 

Deferred compensation

 

 

803

 

 

 

833

 

 

 

919

 

Accrued interest payable

 

 

179

 

 

 

538

 

 

 

312

 

Operating lease liabilities

 

 

6,845

 

 

 

7,105

 

 

 

7,831

 

Other liabilities

 

 

4,949

 

 

 

5,330

 

 

 

3,765

 

     Total liabilities

 

 

1,853,038

 

 

 

1,882,620

 

 

 

1,547,979

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

88,699

 

 

 

88,329

 

 

 

87,309

 

Retained earnings

 

 

65,399

 

 

 

58,386

 

 

 

43,617

 

Accumulated other comprehensive income, net of tax

 

 

2

 

 

 

24

 

 

 

51

 

     Total shareholders’ equity

 

 

154,100

 

 

 

146,739

 

 

 

130,977

 

     Total liabilities and shareholders’ equity

 

$

2,007,138

 

 

$

2,029,359

 

 

$

1,678,956

 

13

 


 

COASTAL FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts; unaudited)

 

 

Three Months Ended

 

 

June 30,

 

March 31,

 

June 30,

 

 

2021

 

2021

 

2020

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

19,365

 

$

18,230

 

$

15,154

 

Interest on interest earning deposits with other banks

 

74

 

 

70

 

 

130

 

Interest on investment securities

 

24

 

 

28

 

 

53

 

Dividends on other investments

 

108

 

 

30

 

 

89

 

Total interest and dividend income

 

19,571

 

 

18,358

 

 

15,426

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

Interest on deposits

 

628

 

 

660

 

 

1,096

 

Interest on borrowed funds

 

331

 

 

383

 

 

337

 

Total interest expense

 

959

 

 

1,043

 

 

1,433

 

Net interest income

 

18,612

 

 

17,315

 

 

13,993

 

PROVISION FOR LOAN LOSSES

 

361

 

 

357

 

 

1,930

 

Net interest income after provision for loan losses

 

18,251

 

 

16,958

 

 

12,063

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

949

 

 

863

 

 

677

 

BaaS fees

 

1,424

 

 

948

 

 

475

 

Loan referral fees

 

806

 

 

597

 

 

70

 

Mortgage broker fees

 

253

 

 

262

 

 

152

 

Sublease and lease income

 

31

 

 

32

 

 

31

 

Gain on sales of loans, net

 

31

 

 

130

 

 

-

 

Gain on sale of branch

 

1,263

 

 

-

 

 

-

 

Other income

 

25

 

 

152

 

 

115

 

Total noninterest income

 

4,782

 

 

2,984

 

 

1,520

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

8,913

 

 

7,686

 

 

5,215

 

Occupancy

 

990

 

 

1,058

 

 

933

 

Data processing

 

734

 

 

697

 

 

621

 

Director and staff expenses

 

318

 

 

220

 

 

187

 

Excise taxes

 

388

 

 

359

 

 

262

 

Marketing

 

132

 

 

82

 

 

116

 

Legal and professional fees

 

626

 

 

760

 

 

474

 

Federal Deposit Insurance Corporation assessments

 

225

 

 

195

 

 

74

 

Business development

 

100

 

 

99

 

 

48

 

Other expense

 

1,305

 

 

1,196

 

 

1,015

 

Total noninterest expense

 

13,731

 

 

12,352

 

 

8,945

 

Income before provision for income taxes

 

9,302

 

 

7,590

 

 

4,638

 

PROVISION FOR INCOME TAXES

 

2,289

 

 

1,572

 

 

967

 

NET INCOME

$

7,013

 

$

6,018

 

$

3,671

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.59

 

$

0.50

 

$

0.31

 

Diluted earnings per common share

$

0.56

 

$

0.49

 

$

0.30

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

11,984,927

 

 

11,960,772

 

 

11,917,394

 

Diluted

 

12,459,467

 

 

12,393,493

 

 

12,190,284

 

14

 


 

COASTAL FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts; unaudited)

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

June 30,

 

June 30,

 

 

2021

 

2020

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

Interest and fees on loans

$

37,595

 

$

27,781

 

Interest on interest earning deposits with other banks

 

144

 

 

488

 

Interest on investment securities

 

52

 

 

172

 

Dividends on other investments

 

138

 

 

105

 

Total interest and dividend income

 

37,929

 

 

28,546

 

INTEREST EXPENSE

 

 

 

 

 

 

Interest on deposits

 

1,288

 

 

2,650

 

Interest on borrowed funds

 

714

 

 

539

 

Total interest expense

 

2,002

 

 

3,189

 

Net interest income

 

35,927

 

 

25,357

 

PROVISION FOR LOAN LOSSES

 

718

 

 

3,508

 

Net interest income after provision for loan losses

 

35,209

 

 

21,849

 

NONINTEREST INCOME

 

 

 

 

 

 

Deposit service charges and fees

 

1,812

 

 

1,400

 

BaaS fees

 

2,372

 

 

1,054

 

Loan referral fees

 

1,403

 

 

1,123

 

Mortgage broker fees

 

515

 

 

314

 

Sublease and lease income

 

63

 

 

61

 

Gain on sales of loans, net

 

161

 

 

-

 

Gain on sale of branch

 

1,263

 

 

-

 

Other

 

177

 

 

239

 

Total noninterest income

 

7,766

 

 

4,191

 

NONINTEREST EXPENSE

 

 

 

 

 

 

Salaries and employee benefits

 

16,599

 

 

10,898

 

Occupancy

 

2,048

 

 

1,860

 

Data processing

 

1,431

 

 

1,172

 

Director and staff expenses

 

538

 

 

457

 

Excise taxes

 

747

 

 

465

 

Marketing

 

214

 

 

228

 

Legal and professional fees

 

1,386

 

 

797

 

Federal Deposit Insurance Corporation assessments

 

420

 

 

144

 

Business development

 

199

 

 

173

 

Other

 

2,501

 

 

1,770

 

Total noninterest expense

 

26,083

 

 

17,964

 

Income before provision for income taxes

 

16,892

 

 

8,076

 

PROVISION FOR INCOME TAXES

 

3,861

 

 

1,681

 

NET INCOME

$

13,031

 

$

6,395

 

 

 

 

 

 

 

 

Basic earnings per common share

$

1.09

 

$

0.54

 

Diluted earnings per common share

$

1.05

 

$

0.52

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

Basic

 

11,972,916

 

 

11,913,321

 

Diluted

 

12,423,659

 

 

12,185,154

 

 

15

 


 

COASTAL FINANCIAL CORPORATION

AVERAGE BALANCES, YIELDS, AND RATES – QUARTERLY

(Dollars in thousands; unaudited)

 

 

For the Three Months Ended

 

 

June 30, 2021

 

 

March 31, 2021

 

 

June 30, 2020

 

 

Average

 

Interest &

 

Yield /

 

 

Average

 

Interest &

 

Yield /

 

 

Average

 

Interest &

 

Yield /

 

 

Balance

 

Dividends

 

Cost (4)

 

 

Balance

 

Dividends

 

Cost (4)

 

 

Balance

 

Dividends

 

Cost (4)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits

$

235,187

 

$

74

 

 

0.13

%

 

$

195,308

 

$

70

 

 

0.15

%

 

$

127,721

 

$

130

 

 

0.41

%

Investment securities (1)

 

25,000

 

 

24

 

 

0.39

 

 

 

24,185

 

 

28

 

 

0.47

 

 

 

21,835

 

 

53

 

 

0.98

 

Other investments

 

6,835

 

 

108

 

 

6.34

 

 

 

6,080

 

 

30

 

 

2.00

 

 

 

5,841

 

 

89

 

 

6.13

 

Loans receivable (2)

 

1,750,825

 

 

19,365

 

 

4.44

 

 

 

1,640,108

 

 

18,230

 

 

4.51

 

 

 

1,334,991

 

 

15,154

 

 

4.57

 

Total interest earning assets

 

2,017,847

 

 

19,571

 

 

3.89

 

 

 

1,865,681

 

 

18,358

 

 

3.99

 

 

 

1,490,388

 

 

15,426

 

 

4.16

 

Noninterest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

(19,733

)

 

 

 

 

 

 

 

 

(19,391

)

 

 

 

 

 

 

 

 

(13,555

)

 

 

 

 

 

 

Other noninterest earning assets

 

76,727

 

 

 

 

 

 

 

 

 

65,912

 

 

 

 

 

 

 

 

 

61,713

 

 

 

 

 

 

 

Total assets

$

2,074,841

 

 

 

 

 

 

 

 

$

1,912,202

 

 

 

 

 

 

 

 

$

1,538,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

$

901,120

 

$

628

 

 

0.28

%

 

$

856,111

 

$

660

 

 

0.31

%

 

$

708,724

 

$

1,096

 

 

0.62

%

Subordinated debt, net

 

9,998

 

 

146

 

 

5.86

 

 

 

9,994

 

 

145

 

 

5.88

 

 

 

9,984

 

 

147

 

 

5.92

 

Junior subordinated debentures, net

 

3,585

 

 

21

 

 

2.35

 

 

 

3,585

 

 

21

 

 

2.38

 

 

 

3,583

 

 

26

 

 

2.92

 

PPPLF borrowings

 

107,047

 

 

94

 

 

0.35

 

 

 

170,376

 

 

147

 

 

0.35

 

 

 

107,443

 

 

94

 

 

0.35

 

FHLB advances and other borrowings

 

24,999

 

 

70

 

 

1.12

 

 

 

24,999

 

 

70

 

 

1.14

 

 

 

24,999

 

 

70

 

 

1.13

 

Total interest bearing liabilities

 

1,046,749

 

 

959

 

 

0.37

 

 

 

1,065,065

 

 

1,043

 

 

0.40

 

 

 

854,733

 

 

1,433

 

 

0.67

 

Noninterest bearing deposits

 

863,962

 

 

 

 

 

 

 

 

 

690,465

 

 

 

 

 

 

 

 

 

541,448

 

 

 

 

 

 

 

Other liabilities

 

12,887

 

 

 

 

 

 

 

 

 

11,778

 

 

 

 

 

 

 

 

 

12,498

 

 

 

 

 

 

 

Total shareholders' equity

 

151,243

 

 

 

 

 

 

 

 

 

144,894

 

 

 

 

 

 

 

 

 

129,867

 

 

 

 

 

 

 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    shareholders' equity

$

2,074,841

 

 

 

 

 

 

 

 

$

1,912,202

 

 

 

 

 

 

 

 

$

1,538,546

 

 

 

 

 

 

 

Net interest income

 

 

 

$

18,612

 

 

 

 

 

 

 

 

$

17,315

 

 

 

 

 

 

 

 

$

13,993

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

3.52

%

 

 

 

 

 

 

 

 

3.59

%

 

 

 

 

 

 

 

 

3.49

%

Net interest margin (3)

 

 

 

 

 

 

 

3.70

%

 

 

 

 

 

 

 

 

3.76

%

 

 

 

 

 

 

 

 

3.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted

     for amortization of premiums and accretion of discounts.

 

(2) Includes nonaccrual loans.

 

(3) Net interest margin represents net interest income divided by the average total interest earning assets.

 

(4) Yields and costs are annualized.

 

16

 


 

COASTAL FINANCIAL CORPORATION

AVERAGE BALANCES, YIELDS, AND RATES – YEAR-TO-DATE

(Dollars in thousands; unaudited)

 

 

For the Six Months Ended

 

 

June 30, 2021

 

 

June 30, 2020

 

 

Average

 

Interest &

 

Yield /

 

 

Average

 

Interest &

 

Yield /

 

 

Balance

 

Dividends

 

Cost (4)

 

 

Balance

 

Dividends

 

Cost (4)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits

$

215,358

 

$

144

 

 

0.13

%

 

$

115,547

 

$

488

 

 

0.85

%

Investment securities (1)

 

24,595

 

 

52

 

 

0.43

 

 

 

24,438

 

 

172

 

 

1.42

 

Other Investments

 

6,460

 

 

138

 

 

4.31

 

 

 

5,174

 

 

105

 

 

4.08

 

Loans receivable (2)

 

1,695,772

 

 

37,595

 

 

4.47

 

 

 

1,150,797

 

 

27,781

 

 

4.85

 

Total interest earning assets

$

1,942,185

 

$

37,929

 

 

3.94

 

 

$

1,295,956

 

$

28,546

 

 

4.43

 

Noninterest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

(19,563

)

 

 

 

 

 

 

 

 

(12,610

)

 

 

 

 

 

 

Other noninterest earning assets

 

71,349

 

 

 

 

 

 

 

 

 

56,654

 

 

 

 

 

 

 

Total assets

$

1,993,971

 

 

 

 

 

 

 

 

$

1,340,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

$

878,740

 

$

1,288

 

 

0.30

%

 

$

668,381

 

$

2,650

 

 

0.80

%

Subordinated debt, net

 

9,996

 

 

291

 

 

5.87

 

 

 

9,982

 

 

293

 

 

5.90

 

Junior subordinated debentures, net

 

3,585

 

 

42

 

 

2.36

 

 

 

3,583

 

 

61

 

 

3.42

 

PPPLF borrowings

 

138,536

 

 

240

 

 

0.35

 

 

 

53,722

 

 

94

 

 

0.35

 

FHLB advances and other borrowings

 

24,999

 

 

141

 

 

1.14

 

 

 

16,425

 

 

91

 

 

1.11

 

Total interest bearing liabilities

$

1,055,856

 

$

2,002

 

 

0.38

 

 

$

752,093

 

$

3,189

 

 

0.85

 

Noninterest bearing deposits

 

777,693

 

 

 

 

 

 

 

 

 

447,189

 

 

 

 

 

 

 

Other liabilities

 

12,336

 

 

 

 

 

 

 

 

 

12,520

 

 

 

 

 

 

 

Total shareholders' equity

 

148,086

 

 

 

 

 

 

 

 

 

128,198

 

 

 

 

 

 

 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    shareholders' equity

$

1,993,971

 

 

 

 

 

 

 

 

$

1,340,000

 

 

 

 

 

 

 

Net interest income

 

 

 

$

35,927

 

 

 

 

 

 

 

 

$

25,357

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

3.56

%

 

 

 

 

 

 

 

 

3.58

%

Net interest margin (3)

 

 

 

 

 

 

 

3.73

%

 

 

 

 

 

 

 

 

3.93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For presentation in this table, average balances and the corresponding average rates for investment securities

      are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.

 

(2) Includes nonaccrual loans.

 

(3) Net interest margin represents net interest income divided by the average total interest earning assets.

 

(4) Yields and costs are annualized.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17

 


 

COASTAL FINANCIAL CORPORATION

QUARTERLY STATISTICS

(Dollars in thousands, except share and per share data; unaudited)

 

 

Three Months Ended

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

2021

 

2021

 

2020

 

2020

 

2020

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

$

19,571

 

$

18,358

 

$

18,098

 

$

16,394

 

$

15,426

 

Interest expense

 

959

 

 

1,043

 

 

1,165

 

 

1,298

 

 

1,433

 

Net interest income

 

18,612

 

 

17,315

 

 

16,933

 

 

15,096

 

 

13,993

 

Provision for loan losses

 

361

 

 

357

 

 

2,600

 

 

2,200

 

 

1,930

 

Net interest income after

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

provision for loan losses

 

18,251

 

 

16,958

 

 

14,333

 

 

12,896

 

 

12,063

 

Noninterest income

 

4,782

 

 

2,984

 

 

2,049

 

 

1,942

 

 

1,520

 

Noninterest expense

 

13,731

 

 

12,352

 

 

10,489

 

 

9,666

 

 

8,945

 

Net income - pre-tax, pre-provision (1)

 

9,663

 

 

7,947

 

 

8,493

 

 

7,372

 

 

6,568

 

Provision for income tax

 

2,289

 

 

1,572

 

 

1,232

 

 

1,082

 

 

967

 

Net income

 

7,013

 

 

6,018

 

 

4,661

 

 

4,090

 

 

3,671

 

 

 

 

 

As of and for the Three Month Period

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

2021

 

2021

 

2020

 

2020

 

2020

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

282,889

 

$

204,314

 

$

163,117

 

$

182,170

 

$

174,176

 

Investment securities

 

27,442

 

 

22,893

 

 

23,247

 

 

23,782

 

 

24,318

 

Loans receivable

 

1,658,149

 

 

1,766,723

 

 

1,547,138

 

 

1,509,389

 

 

1,447,144

 

Allowance for loan losses

 

(19,966

)

 

(19,610

)

 

(19,262

)

 

(17,046

)

 

(14,847

)

Total assets

 

2,007,138

 

 

2,029,359

 

 

1,766,122

 

 

1,749,619

 

 

1,678,956

 

Interest bearing deposits

 

913,782

 

 

903,025

 

 

829,046

 

 

789,347

 

 

742,633

 

Noninterest bearing deposits

 

887,896

 

 

768,690

 

 

592,261

 

 

570,664

 

 

563,794

 

Core deposits (2)

 

1,724,134

 

 

1,590,850

 

 

1,328,195

 

 

1,270,249

 

 

1,212,215

 

Total deposits

 

1,801,678

 

 

1,671,715

 

 

1,421,307

 

 

1,360,011

 

 

1,306,427

 

Total borrowings

 

38,584

 

 

197,099

 

 

192,292

 

 

241,167

 

 

228,725

 

Total shareholders’ equity

 

154,100

 

 

146,739

 

 

140,217

 

 

135,232

 

 

130,977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share Data (3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic

$

0.59

 

$

0.50

 

$

0.39

 

$

0.34

 

$

0.31

 

Earnings per share – diluted

$

0.56

 

$

0.49

 

$

0.38

 

$

0.34

 

$

0.30

 

Dividends per share

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Book value per share (4)

$

12.83

 

$

12.24

 

$

11.73

 

$

11.34

 

$

10.98

 

Tangible book value per share (5)

$

12.83

 

$

12.24

 

$

11.73

 

$

11.34

 

$

10.98

 

Weighted avg outstanding shares – basic

 

11,984,927

 

 

11,960,772

 

 

11,936,289

 

 

11,919,850

 

 

11,917,394

 

Weighted avg outstanding shares – diluted

 

12,459,467

 

 

12,393,493

 

 

12,280,191

 

 

12,181,272

 

 

12,190,284

 

Shares outstanding at end of period

 

12,007,669

 

 

11,988,636

 

 

11,954,327

 

 

11,930,243

 

 

11,926,263

 

Stock options outstanding at end of period

 

714,620

 

 

728,492

 

 

749,397

 

 

769,607

 

 

774,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See footnotes on following page

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18

 


 

As of and for the Three Month Period

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

2021

 

2021

 

2020

 

2020

 

2020

 

Credit Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

0.03

%

 

0.03

%

 

0.04

%

 

0.26

%

 

0.26

%

Nonperforming assets to loans receivable and OREO

 

0.04

%

 

0.04

%

 

0.05

%

 

0.30

%

 

0.31

%

Nonperforming loans to total loans receivable

 

0.04

%

 

0.04

%

 

0.05

%

 

0.30

%

 

0.31

%

Allowance for loan losses to nonperforming loans

 

3081.2

%

 

2966.7

%

 

2705.3

%

 

380.7

%

 

334.8

%

Allowance for loan losses to total loans receivable

 

1.20

%

 

1.11

%

 

1.25

%

 

1.13

%

 

1.03

%

Allowance for loan losses to loans receivable, as adjusted (1)

 

1.57

%

 

1.59

%

 

1.62

%

 

1.60

%

 

1.46

%

Gross charge-offs

$

12

 

$

18

 

$

386

 

$

2

 

$

13

 

Gross recoveries

$

7

 

$

9

 

$

2

 

$

1

 

$

5

 

Net charge-offs to average loans (6)

 

0.00

%

 

0.00

%

 

0.10

%

 

0.00

%

 

0.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (7):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage capital

 

8.00

%

 

8.62

%

 

9.05

%

 

9.20

%

 

9.38

%

Common equity Tier 1 risk-based capital

 

10.92

%

 

10.89

%

 

11.27

%

 

12.14

%

 

12.34

%

Tier 1 risk-based capital

 

11.16

%

 

11.15

%

 

11.55

%

 

12.45

%

 

12.67

%

Total risk-based capital

 

13.12

%

 

13.15

%

 

13.61

%

 

14.61

%

 

14.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

 

(2) Core deposits are defined as all deposits excluding brokered and all time deposits.

 

(3) Share and per share amounts are based on total common shares outstanding.

 

(4) We calculate book value per share as total shareholders’ equity at the end of the relevant period divided by the outstanding number of

     our common shares at the end of each period.

 

(5) Tangible book value per share is a non-GAAP financial measure. We calculate tangible book value per share as total shareholders’

     equity at the end of the relevant period, less goodwill and other intangible assets, divided by the outstanding number of our

     common shares at the end of each period. The most directly comparable GAAP financial measure is book value per share. We

     had no goodwill or other intangible assets as of any of the dates indicated. As a result, tangible book value per share is the

     same as book value per share as of each of the dates indicated.

 

(6) Annualized calculations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7) Capital ratios are for the Company, Coastal Financial Corporation.

 

19

 


 

Non-GAAP Financial Measures

The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these adjusted measures, this presentation may not be comparable to other similarly titled adjusted measures reported by other companies.

 

The following non-GAAP measures are presented to illustrate the impact of provision for loan losses and provision for income taxes on net income and return on average assets.

 

Pre-tax, pre-provision net income is a non-GAAP measure that excludes the impact of provision for loan losses and provision for income taxes from net income.  The most directly comparable GAAP measure is net income.  

 

Pre-tax, pre-provision return on average assets is a non-GAAP measure that excludes the impact of provision for loan losses and provision for income taxes from return on average assets.  The most directly comparable GAAP measure is return on average assets.

Reconciliations of the GAAP and non-GAAP measures are presented below.

 

 

 

As of and for the Three Months Ended

 

 

As of and for the

Six Months Ended

 

(Dollars in thousands, unaudited)

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

 

June 30,

2021

 

June 30,

2020

 

Pre-tax, pre-provision net income and pre-tax, pre-provision return on average assets:

 

 

 

 

 

 

 

 

Total average assets

 

$

2,074,841

 

$

1,912,202

 

$

1,774,723

 

$

1,704,874

 

$

1,538,546

 

 

$

1,993,971

 

$

1,340,000

 

Total net income

 

 

7,013

 

 

6,018

 

 

4,661

 

 

4,090

 

 

3,671

 

 

 

13,031

 

 

6,395

 

Plus:  provision for loan

     losses

 

 

361

 

 

357

 

 

2,600

 

 

2,200

 

 

1,930

 

 

 

718

 

 

3,508

 

Plus:  provision for

     income taxes

 

 

2,289

 

 

1,572

 

 

1,232

 

 

1,082

 

 

967

 

 

 

3,861

 

 

1,681

 

Pre-tax, pre-provision

     net income

 

$

9,663

 

$

7,947

 

$

8,493

 

$

7,372

 

$

6,568

 

 

$

17,610

 

$

11,584

 

Return on average assets

 

 

1.36

%

 

1.28

%

 

1.04

%

 

0.95

%

 

0.96

%

 

 

1.31

%

 

0.96

%

Pre-tax, pre-provision

     return on average assets:

 

 

1.87

%

 

1.69

%

 

1.90

%

 

1.72

%

 

1.72

%

 

 

1.78

%

 

1.74

%

20

 


 

The following non-GAAP measure is presented to illustrate the impact of loan fees on contractual loan yield.  

 

Yield on loans receivable, excluding earned fees is a non-GAAP measure that excludes the impact of earned loan fees on the contractual interest rate yield. The most directly comparable GAAP measure is yield on loans.

Reconciliations of the GAAP and non-GAAP measures are presented below.

 

 

As of and for the Three Months Ended

 

 

As of and for the

Six Months Ended

 

(Dollars in thousands, unaudited)

 

June 30,

2021

 

March 31,

2021

 

December 31,

2020

 

September 30,

2020

 

June 30,

2020

 

 

June 30,

2021

 

June 30,

2020

 

Yield on loans receivable, excluding earned fees :

 

 

 

 

 

 

 

 

Total average loans receivable

 

$

1,750,825

 

$

1,640,108

 

$

1,533,533

 

$

1,493,024

 

$

1,334,991

 

 

$

1,695,772

 

$

1,150,797

 

Interest and earned fee income

     on loans

 

 

19,365

 

 

18,230

 

 

17,885

 

 

16,244

 

 

15,154

 

 

 

37,595

 

 

27,781

 

Less: earned fee income on all

     loans

 

 

(4,274

)

 

(3,974

)

 

(3,765

)

 

(2,692

)

 

(2,182

)

 

 

(8,248

)

 

(2,610

)

Adjusted interest income on

     loans

 

$

15,091

 

$

14,256

 

$

14,120

 

$

13,552

 

$

12,972

 

 

$

29,347

 

$

25,171

 

Yield on loans receivable

 

 

4.44

%

 

4.51

%

 

4.64

%

 

4.33

%

 

4.57

%

 

 

4.47

%

 

4.85

%

Yield on loans

     receivable, excluding

     earned fees:

 

 

3.46

%

 

3.53

%

 

3.66

%

 

3.61

%

 

3.91

%

 

 

3.49

%

 

4.40

%

Yield on loans

     receivable, excluding earned

     fees and interest on

     PPP loans (1):

 

 

4.42

%

 

4.52

%

 

4.65

%

 

4.69

%

 

4.84

%

 

 

4.47

%

 

4.96

%

(1) Non-GAAP measure - see next table of "Non-GAAP Financial Measures" for more information.

 

 

 

The following non-GAAP financial measures are presented to illustrate and identify the impact of PPP loans on loans receivable related measures.  By removing these items and showing what the results would have been without them, we are providing investors with the information to better compare results with periods that did not have these items.  These measures include the following:

Adjusted allowance for loan losses to loans receivable is a non-GAAP measure that excludes the impact of PPP loans on balance sheet. The most directly comparable GAAP measure is allowance for loan losses to loans receivable.

Yield on loans receivable, excluding PPP loans is a non-GAAP measure that excludes the impact of PPP loans on balance sheet and income statement. The most directly comparable GAAP measure is yield on loans.

Yield on loans receivable, excluding earned fees and interest on PPP loans is a non-GAAP measure that excludes the impact of PPP loans on the balance sheet and income statement. The most directly comparable GAAP measure is yield on loans.

Adjusted Tier 1 leverage capital ratio, excluding PPP loans is a non-GAAP measure that excludes the impact of PPP loans on balance sheet. The most directly comparable GAAP measure is Tier 1 leverage capital ratio.

21

 


Reconciliations of the GAAP and non-GAAP measures are presented below.

 

 

 

As of and for the

 

 

As of and for the

 

 

 

Three Months Ended

 

 

Six Months Ended

 

(Dollars in thousands, unaudited)

 

June 30, 2021

 

March 31, 2021

 

June 30, 2020

 

 

June 30, 2021

 

June 30, 2020

 

Adjusted allowance for loan losses to loans receivable, excluding PPP loans:

 

 

 

 

 

 

 

 

 

 

 

Total loans, net of deferred fees

 

$

1,658,149

 

$

1,766,723

 

$

1,447,144

 

 

$

1,658,149

 

$

1,447,144

 

Less: PPP loans

 

 

(398,038

)

 

(543,827

)

 

(438,077

)

 

 

(398,038

)

 

(438,077

)

Less: net deferred fees on PPP loans

 

 

12,363

 

 

14,279

 

 

10,639

 

 

 

12,363

 

 

10,639

 

Adjusted loans, net of deferred fees

 

$

1,272,474

 

$

1,237,175

 

$

1,019,707

 

 

$

1,272,474

 

$

1,019,707

 

Allowance for loan losses

 

$

(19,966

)

$

(19,610

)

$

(14,847

)

 

$

(19,966

)

$

(14,847

)

Allowance for loan losses to

     loans receivable

 

 

1.20

%

 

1.11

%

 

1.03

%

 

 

1.20

%

 

1.03

%

Adjusted allowance for loan losses to

     loans receivable, excluding PPP loans

 

 

1.57

%

 

1.59

%

 

1.46

%

 

 

1.57

%

 

1.46

%

Yield on loans receivable, excluding PPP loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average loans receivable

 

$

1,750,825

 

$

1,640,108

 

$

1,334,991

 

 

$

1,695,772

 

$

1,150,797

 

Less: average PPP loans

 

 

(509,265

)

 

(475,941

)

 

(335,200

)

 

 

(492,695

)

 

(167,600

)

Plus: average deferred fees on PPP loans

 

 

14,213

 

 

10,788

 

 

8,700

 

 

 

12,510

 

 

4,350

 

Adjusted total average loans receivable

 

$

1,255,773

 

$

1,174,955

 

$

1,008,491

 

 

$

1,215,587

 

$

987,547

 

Interest income on loans

 

$

19,365

 

$

18,230

 

$

15,154

 

 

$

37,595

 

$

27,781

 

Less: interest and deferred fee income

     recognized on PPP loans

 

 

(4,821

)

 

(4,378

)

 

(2,759

)

 

 

(9,199

)

 

(2,759

)

Adjusted interest income on loans

 

$

14,544

 

$

13,852

 

$

12,395

 

 

$

28,396

 

$

25,022

 

Yield on loans receivable

 

 

4.44

%

 

4.51

%

 

4.57

%

 

 

4.47

%

 

4.85

%

Yield on loans receivable,

     excluding PPP loans:

 

 

4.65

%

 

4.78

%

 

4.94

%

 

 

4.71

%

 

5.10

%

Yield on loans receivable, excluding earned fees and interest on PPP loans:

 

 

 

 

 

 

 

 

Total average loans receivable

 

$

1,750,825

 

$

1,640,108

 

$

1,334,991

 

 

$

1,695,772

 

$

1,150,797

 

Less: average PPP loans

 

 

(509,265

)

 

(475,941

)

 

(335,200

)

 

 

(492,695

)

 

(167,600

)

Plus: average deferred fees on PPP loans

 

$

14,213

 

$

10,788

 

$

8,700

 

 

$

12,510

 

$

4,350

 

Adjusted total average loans receivable

 

$

1,255,773

 

$

1,174,955

 

$

1,008,491

 

 

$

1,215,587

 

$

987,547

 

Interest and earned fee income on loans

 

$

19,365

 

$

18,230

 

$

15,154

 

 

$

37,595

 

$

27,781

 

Less: earned fee income on all loans

 

$

(4,274

)

$

(3,974

)

$

(2,182

)

 

$

(8,248

)

$

(2,610

)

Less: interest income on PPP loans

 

 

(1,257

)

 

(1,169

)

 

(837

)

 

 

(2,426

)

 

(837

)

Adjusted interest income on loans

 

$

13,834

 

$

13,086

 

$

12,135

 

 

$

26,921

 

$

24,334

 

Yield on loans receivable

 

 

4.44

%

 

4.51

%

 

4.57

%

 

 

4.47

%

 

4.85

%

Yield on loans receivable,

     excluding earned fees (1):

 

 

3.46

%

 

3.53

%

 

3.91

%

 

 

3.49

%

 

4.40

%

Yield on loans receivable,

     excluding earned fees and interest on

     PPP loans:

 

 

4.42

%

 

4.52

%

 

4.84

%

 

 

4.47

%

 

4.96

%

(1) Non-GAAP measure - see previous table of "Non-GAAP Financial Measures" for more information.

 

 

 

22

 


 

(Dollars in thousands, unaudited)

 

As of

June 30, 2021

 

As of

March 31, 2021

 

Adjusted Tier 1 leverage capital ratio, excluding PPP loans:

 

Company:

 

 

 

 

 

 

 

Tier 1 capital

 

$

157,450

 

$

150,055

 

Average assets for the leverage capital ratio

 

$

1,967,646

 

$

1,741,666

 

Less:  Average PPP loans

 

 

(509,265

)

 

(475,941

)

Plus:  Average PPPLF borrowings

 

 

107,047

 

 

170,376

 

Adjusted average assets for the leverage capital ratio

 

$

1,565,428

 

$

1,436,101

 

Tier 1 leverage capital ratio

 

 

8.00

%

 

8.62

%

Adjusted Tier 1 leverage capital ratio, excluding PPP loans

 

 

10.06

%

 

10.45

%

Bank:

 

 

 

 

 

 

 

Tier 1 capital

 

$

161,368

 

$

153,844

 

Average assets for the leverage capital ratio

 

$

1,966,528

 

$

1,740,660

 

Less:  Average PPP loans

 

 

(509,265

)

 

(475,941

)

Plus:  Average PPPLF borrowings

 

 

107,047

 

 

170,376

 

Adjusted average assets for the leverage capital ratio

 

$

1,564,310

 

$

1,435,095

 

Tier 1 leverage capital ratio

 

 

8.21

%

 

8.84

%

Adjusted Tier 1 leverage capital ratio, excluding PPP loans

 

 

10.32

%

 

10.72

%

23

 


 

APPENDIX A -

As of June 30, 2021

Industry Concentration

We have a diversified loan portfolio, representing a wide variety of industries. Three of our largest categories of our loans are commercial real estate, commercial and industrial, and construction, land and land development loans.  Together they represent $1.13 billion in outstanding loan balances, or 88.2% of total gross loans outstanding, excluding PPP loans of $398.0 million.  When combined with $544.1 million in unused commitments the total of these three categories is $1.62 billion, or 88.8% of total outstanding loans and loan commitments.

Commercial real estate loans represent the largest segment of our loans, comprising 63.3% of our total balance of outstanding loans, excluding PPP loans, as of June 30, 2021.  Unused commitments to extend credit represents an additional $18.2 million, the combined total exposure in commercial real estate loans represents $825.9 million, or 45.4% of our total outstanding loans and loan commitments, excluding PPP loans.

The following table summarizes our exposure by industry for our commercial real estate portfolio as of June 30, 2021:

 

(Dollars in thousands, unaudited)

 

Outstanding Balance

 

 

Available Loan Commitments

 

 

Total Exposure

 

 

% of Total Loans

(Outstanding Balance & Available Commitment)

 

 

Average Loan Balance

 

 

Number of Loans

 

Apartments

 

$

124,057

 

 

$

2,466

 

 

$

126,523

 

 

 

6.9

%

 

$

1,676

 

 

 

74

 

Hotel/Motel

 

 

111,831

 

 

 

228

 

 

 

112,059

 

 

 

6.2

 

 

 

4,301

 

 

 

26

 

Office

 

 

91,200

 

 

 

3,218

 

 

 

94,418

 

 

 

5.2

 

 

 

970

 

 

 

94

 

Retail

 

 

83,957

 

 

 

2,630

 

 

 

86,587

 

 

 

4.8

 

 

 

1,012

 

 

 

83

 

Warehouse

 

 

74,164

 

 

 

1,480

 

 

 

75,644

 

 

 

4.2

 

 

 

1,514

 

 

 

49

 

Convenience Store

 

 

73,584

 

 

 

1,093

 

 

 

74,677

 

 

 

4.1

 

 

 

1,795

 

 

 

41

 

Mixed use

 

 

69,092

 

 

 

1,717

 

 

 

70,809

 

 

 

3.9

 

 

 

823

 

 

 

84

 

Mini Storage

 

 

44,085

 

 

 

174

 

 

 

44,259

 

 

 

2.4

 

 

 

2,755

 

 

 

16

 

Manufacturing

 

 

38,165

 

 

 

600

 

 

 

38,765

 

 

 

2.1

 

 

 

1,123

 

 

 

34

 

Groups < 2.0% of total

 

 

97,576

 

 

 

4,577

 

 

 

102,153

 

 

 

5.6

 

 

 

1,267

 

 

 

77

 

Total

 

$

807,711

 

 

$

18,183

 

 

$

825,894

 

 

 

45.4

%

 

$

1,397

 

 

 

578

 

 

24

 


 

Commercial and industrial loans comprise 15.8% of our total balance of outstanding loans, excluding PPP loans, as of June 30, 2021.  Unused commitments to extend credit represents an additional $347.1 million, the combined total exposure in commercial and industrial loans represents $548.8 million, or 30.1% of our total outstanding loans and loan commitments, excluding PPP loans.

The following table summarizes our exposure by industry, excluding PPP loans, for our commercial and industrial loan portfolio as of June 30, 2021:

 

(Dollars in thousands, unaudited)

 

Outstanding Balance

 

 

Available Loan Commitments

 

 

Total Exposure

 

 

% of Total Loans

(Outstanding Balance & Available Commitment)

 

 

Average Loan Balance

 

 

Number of Loans

 

Capital Call Lines

 

$

98,905

 

 

$

286,775

 

 

$

385,680

 

 

 

21.2

%

 

$

1,124

 

 

 

88

 

Construction/Contractor

     Services

 

 

13,930

 

 

 

25,222

 

 

 

39,152

 

 

 

2.2

 

 

 

92

 

 

 

152

 

Financial Institutions

 

 

20,150

 

 

 

-

 

 

 

20,150

 

 

 

1.1

 

 

 

3,358

 

 

 

6

 

Manufacturing

 

 

10,939

 

 

 

6,699

 

 

 

17,638

 

 

 

1.0

 

 

 

185

 

 

 

59

 

Medical / Dental /

     Other Care

 

 

10,386

 

 

 

4,153

 

 

 

14,539

 

 

 

0.8

 

 

 

185

 

 

 

56

 

Retail

 

 

7,793

 

 

 

4,710

 

 

 

12,503

 

 

 

0.7

 

 

 

312

 

 

 

25

 

Groups < 0.70% of total

 

 

39,577

 

 

 

19,549

 

 

 

59,126

 

 

 

3.2

 

 

 

141

 

 

 

281

 

Total

 

$

201,680

 

 

$

347,108

 

 

$

548,788

 

 

 

30.1

%

 

$

302

 

 

 

667

 

 

Construction, land and land development loans comprise 9.1% of our total balance of outstanding loans, excluding PPP loans, as of June 30, 2021.  Unused commitments to extend credit represents an additional $125.8 million, the combined total exposure in construction, land and land development loans represents $242.6 million, or 13.3% of our total outstanding loans and loan commitments, excluding PPP loans.

The following table details our exposure for our construction, land and land development portfolio as of June 30, 2021:

 

(Dollars in thousands, unaudited)

 

Outstanding Balance

 

 

Available Loan Commitments

 

 

Total Exposure

 

 

% of Total Loans

(Outstanding Balance & Available Commitment)

 

 

Average Loan Balance

 

 

Number of Loans

 

Commercial construction

 

$

65,895

 

 

$

106,626

 

 

$

172,521

 

 

 

9.5

%

 

$

2,126

 

 

 

31

 

Residential construction

 

 

17,685

 

 

 

15,640

 

 

 

33,325

 

 

 

1.8

 

 

 

680

 

 

 

26

 

Land development

 

 

13,626

 

 

 

1,963

 

 

 

15,589

 

 

 

0.9

 

 

 

852

 

 

 

16

 

Developed land loans

 

 

14,221

 

 

 

1,598

 

 

 

15,819

 

 

 

0.9

 

 

 

474

 

 

 

30

 

Undeveloped land loans

 

 

5,306

 

 

 

-

 

 

 

5,306

 

 

 

0.3

 

 

 

379

 

 

 

14

 

Total

 

$

116,733

 

 

$

125,827

 

 

$

242,560

 

 

 

13.3

%

 

$

998

 

 

 

117

 

 

 

 

 

 

 

 

 

25