Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

TowneBank Reports Third Quarter 2018 Earnings

TOWN

SUFFOLK, Va., Oct. 25, 2018 (GLOBE NEWSWIRE) -- TowneBank (the “Company”) (NASDAQ: TOWN) today reported record earnings for the quarter ended September 30, 2018, of $38.29 million, or $0.53 per diluted share, compared to the $27.15 million or $0.44 per diluted share for the quarter ended September 30, 2017. Excluding acquisition-related expenses, earnings for the quarter ended September 30, 2018 were $38.67 million (non-GAAP), or $0.54 (non-GAAP) per diluted share, compared to $27.50 million (non-GAAP), or $0.44 (non-GAAP) per diluted share for the quarter ended September 30, 2017.

“As the continued leaders in deposit market share in Hampton Roads, we are pleased to report another record quarter and strong operating performance.  Net income increased 41.05% over 2017, credit quality remained strong and our return on average assets was 1.40%,” said G. Robert Aston, Jr., Executive Chairman.

Highlights for the Third Quarter of 2018 Compared to the Third Quarter of 2017:

  • Total revenues were $137.91 million, an increase of $22.58 million, or 19.57%.
  • Loans held for investment increased $1.97 billion, or 33.35%, from September 30, 2017, and $0.11 billion, or 1.37%, from June 30, 2018, or 5.45% on an annualized basis.  Excluding loans acquired in the Paragon merger of $1.43 billion, loans increased $538.72 million, or 9.11% from September 30, 2017.
  • Total deposits were $8.30 billion, an increase of $1.75 billion, or 26.74%.
  • Noninterest bearing deposits increased by 20.77%, to $2.67 billion, representing 32.19% of total deposits.
  • Annualized return on common shareholders' equity of 10.30% and annualized return of average tangible common shareholders' equity of 16.30% (non-GAAP).
  • Net interest margin of 3.62% and taxable equivalent net interest margin of 3.64% (non-GAAP).
  • Maintained number one market share in Hampton Roads per the 2018 Federal Deposit Insurance Corporation ("FDIC") Deposit Market Share Report. 
  • Effective tax rate of 19.30% benefiting from the Tax Cuts and Jobs Act of 2017.

“During the third quarter, Towne continued to cultivate the benefits achieved through prior quarter organic growth and our successful Paragon merger. We continue to identify market opportunities to expand our reach in North Carolina with our unique brand of Hometown Banking,” said J. Morgan Davis, President and Chief Executive Officer.

Quarterly Net Interest Income Compared to the Third Quarter of 2017:

  • Net interest income was $88.70 million compared to $65.92 million at September 30, 2017.
  • Taxable equivalent net interest margin was 3.64%, including accretion of 18 basis points, compared to 3.43%, including accretion of 12 basis points, for 2017.
  • Total cost of deposits increased to 0.72% from 0.47% at September 30, 2017.
  • Average interest-earning assets totaled $9.73 billion at September 30, 2018 compared to $7.71 billion at September 30, 2017, an increase of 26.15%.
  • Average loans held for investment represented 80.45% of average earning assets at September 30, 2018 compared to 76.48% in the third quarter of 2017.
  • Average interest-bearing liabilities totaled $6.57 billion, an increase of $1.45 billion from prior year.

The following table sets forth an estimate of the expected effects of the aggregate acquisition accounting adjustments on pre-tax net interest income for the periods shown (in thousands):

    Discount Accretion (Premium Amortization)
    For the three months ended
    December 31,
2018
  March 31,
2019
  June 30,
2019
  September 30,
2019
Assets:                                
Investment Securities   $ (70 )   $ (71 )   $ (70 )   $ (70 )
Loans   1,684     1,599     1,554     1,540  
                 
Liabilities:                
Deposits   60     54     51     47  
                 
Total estimated effect on net interest income   $ 1,554     $ 1,474     $ 1,433     $ 1,423  
_______________________________________                
Note:  This information is intended for informational purposes only and is not necessarily indicative of future results.
           Actual results may differ due to factors such as changes in estimated prepayment speeds or projected credit loss rates.
 

Quarterly Provision for Loan Losses:

  • Recorded a provision for loan losses of $1.24 million compared to $0.70 million one year ago and $3.06 million in the prior quarter.
  • Net charge-offs were $0.54 million compared to $0.43 million one year prior.  The ratio of net charge-offs to average loans on an annualized basis was 0.03% compared to 0.01% in the prior quarter and 0.03% for the third quarter of 2017.
  • The allowance for loan losses represented 0.64% of total loans compared to 0.64% at June 30, 2018 and 0.75% at September 30, 2017.  Loan loss reserve as a percentage of total loans, excluding purchased loans, decreased to 0.82%, from 0.84% at June 30, 2018 and 0.86% at September 30, 2017.  The allowance for loan losses was 7.25 times nonperforming loans compared to 12.64 times at June 30, 2018 and 5.06 times at September 30, 2017.

Quarterly Noninterest Income Compared to the Third Quarter of 2017:

  • Total noninterest income was $49.22 million compared to $49.42 million in 2017.  An increase of $2.38 million in insurance commissions and other title fees and an increase of $0.36 million in service charges on deposit accounts were offset by a decrease of $3.28 million in residential mortgage banking income.
  • Residential mortgage banking income was $15.80 million compared to $19.09 million in third quarter 2017.  Loan volume in the current quarter was $811.50 million, with purchases comprising $728.11 million and refinancing activity accounting for $83.39 million.  Loan volume in third quarter 2017 was $891.35 million, with purchase activity of $749.56 million and refinancing activity of $141.79 million.  Lower volumes and continued pressure on gain on sale margin led to the decline in revenue.
  • Insurance segment total revenue increased 17.80% to $16.82 million in third quarter primarily related to a second quarter 2018 insurance agency acquisition and increases in commercial line commissions.  Additionally the change in the timing of revenue recognition related to the adoption of new accounting guidance resulted in an increase of insurance commission revenue for the third quarter of approximately $0.94 million.
  • Property management fee revenue decreased 27.15%, or $2.16 million, primarily related to a change in the timing of revenue recognition due to the adoption of new accounting guidance on revenue recognition.  The change in accounting guidance resulted in a decrease of property management fee income for the third quarter of approximately $2.95 million.

Quarterly Noninterest Expense Compared to the Third Quarter of 2017:

  • Total noninterest expense was $88.26 million compared to $74.19 million, an increase of $14.08 million, or 18.97%.  This reflects increases of $7.40 million in salary and benefits expense, $0.97 million in outside processing expenses, $1.04 million in intangible amortization expense, $0.86 million in marketing expense,  $0.63 million in professional fees, and $0.96 million in software expense.
  • Noninterest expense included operational expenses of entities acquired subsequent to third quarter 2017 of $8.25 million, primarily in our Banking and Insurance segments.  Excluding acquired entity expenses, noninterest expense was $80.01 million for the quarter ended September 30, 2018, or an increase of 7.84% compared to 2017.

Quarterly Income Taxes Compared to the Third Quarter of 2017:

  • Income tax expense was $9.16 million compared to $11.86 million, one year prior.  This represents an effective tax rate of 19.30% compared to 30.41% in the third quarter of 2017.
  • The decrease in the effective tax rate from the prior year is due to the Tax Cuts and Jobs Act of 2017, signed into law on December 22, 2017.  The reduction from 35% to 21% of the U.S. federal corporate tax rate was among the key changes to U.S. tax law, effective January 1, 2018.

Investment Securities:

  • Total investment securities were $1.16 billion compared to $1.16 billion at June 30, 2018 and $0.92 billion at September 30, 2017.  The weighted average duration of the portfolio at September 30, 2018 was 3.32 years.  The carrying value of the available-for-sale portfolio included $26.22 million of net unrealized losses compared to $20.60 million at June 30, 2018 and $2.36 million in net unrealized losses at September 30, 2017.  The increase in net unrealized losses was primarily due to interest rate fluctuations.  The carrying value of the held-to-maturity portfolio does not reflect $0.17 million in net unrealized gains compared to $0.64 million in net unrealized gains at June 30, 2018 and $2.21 million in net unrealized gains at September 30, 2017.

Loans:

  • Total loans held for investment were $7.88 billion at September 30, 2018 compared to $7.77 billion at June 30, 2018 and $5.91 billion at September 30, 2017.
              % Change
  Q3   Q3   Q2   Q3 18 vs.   Q3 18 vs.
(dollars in thousands) 2018   2017   2018   Q3 17   Q2 18
Real estate-construction and development $ 1,016,120     $ 880,655     $ 989,910     15.38 %   2.65 %
Commercial real estate - investment related properties 1,957,297     1,336,277     1,935,013     46.47 %   1.15 %
Commercial real estate - owner occupied 1,259,368     966,986     1,227,072     30.24 %   2.63 %
Real estate-multifamily 284,423     185,323     288,043     53.47 %   (1.26 )%
Real estate-residential 1-4 family 1,608,517     1,239,886     1,596,264     29.73 %   0.77 %
Commercial and industrial business 1,447,794     1,084,555     1,440,625     33.49 %   0.50 %
Consumer and other loans 308,173     216,797     298,029     42.15 %   3.40 %
Total $ 7,881,692     $ 5,910,479     $ 7,774,956     33.35 %   1.37 %
                                   

Asset Quality:

  • Nonperforming assets declined to $27.33 million, or 0.25% of total assets, compared to $33.89 million, or 0.39%, at September 30, 2017.
  • Nonperforming loans were 0.09% of period end loans.
  • Foreclosed property decreased to $18.15 million from $21.50 million at September 30, 2017.

Deposits and Borrowings:

  • Total deposits were $8.30 billion compared to $7.99 billion at June 30, 2018, and $6.55 billion at September 30, 2017.  The increase in deposits includes $1.25 billion acquired in the Paragon merger.  Loans to deposits were 94.97% compared to 97.29% at June 30, 2018 and 90.26% at September 30, 2017.
  • Non-interest bearing deposits were 32.19% of total deposits at September 30, 2018 compared to 32.50% at June 30, 2018 and 33.78% at September 30, 2017.
  • Total borrowings were $1.17 billion compared to $1.17 billion and $0.80 billion at June 30, 2018 and September 30, 2017, respectively.
              % Change
  Q3   Q3   Q2   Q3 18 vs.   Q3 18 vs.
(dollars in thousands) 2018   2017   2018   Q3 17   Q2 18
Noninterest-bearing demand $ 2,671,558     $ 2,212,047     $ 2,597,320     20.77 %   2.86 %
Interest-bearing:                  
Demand and money market accounts 3,096,317     2,253,746     3,017,767     37.39 %   2.60 %
Savings 298,368     320,028     305,334     (6.77 )%   (2.28 )%
Certificates of deposits 2,233,188     1,762,641     2,070,790     26.70 %   7.84 %
Total $ 8,299,431     $ 6,548,462     $ 7,991,211     26.74 %   3.86 %
                                   

Capital:

  • Common equity tier 1 capital ratio of 11.53%.
  • Tier 1 leverage capital ratio of 9.98%.
  • Tier 1 risk-based capital ratio of 11.57%.
  • Total risk-based capital ratio of 14.90%.
  • Book value was $20.54 compared to $20.22 at June 30, 2018 and $18.04 at September 30, 2017.
  • Tangible book value was $13.83 compared to $13.50 at June 30, 2018 and $13.08 at September 30, 2017.

About TowneBank:
As one of the top community banks in Virginia and North Carolina, TowneBank operates 40 banking offices serving Chesapeake, Chesterfield County, Glen Allen, Hampton, James City County, Mechanicsville, Newport News, Norfolk, Portsmouth, Richmond, Suffolk, Virginia Beach, Williamsburg, and York County in Virginia, along with Raleigh, Cary, Charlotte, Moyock, Grandy, Camden County, Southern Shores, Corolla and Nags Head in North Carolina.  TowneBank also offers a full range of financial services through its controlled divisions and subsidiaries that include Towne Investment Group, Towne Wealth Management, Towne Insurance Agency, Towne Benefits, TowneBank Mortgage, TowneBank Commercial Mortgage, Berkshire Hathaway HomeServices Towne Realty, Towne 1031 Exchange, LLC, and Towne Vacations.  Local decision-making is a hallmark of its hometown banking strategy that is delivered through the leadership of each group’s President and Board of Directors.  With total assets of $11.12 billion as of September 30, 2018, TowneBank is one of the largest banks headquartered in Virginia.

Non-GAAP Financial Measures:
This press release contains financial information determined by methods other than in accordance with GAAP.  The Company's management uses these non-GAAP financial measures in its analysis of the Company's performance.  These measures typically adjust GAAP performance measures to exclude the effects of the amortization of intangibles and include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant activities or transactions that are infrequent in nature.  Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses.  These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP disclosures are included as tables at the end of this release.

Forward-Looking Statements:
Certain statements contained in this release constitute forward-looking statements within the meaning of U.S. federal securities laws.  These forward-looking statements speak only as of the date of this release, are based on current expectations, and involve a number of assumptions. These include statements regarding TowneBank’s future economic performance, financial condition, prospects, growth, strategies and expectations, and objectives of management, and are generally identified by the use of words such as “believe,” “expect,” “intend,” “anticipate,” “estimate,” or “project” or similar expressions.  TowneBank intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and is including this statement for purposes of these safe harbor provisions. You should not place undue reliance on forward-looking statements, which are subject to assumptions that are subject to change. TowneBank’s ability to predict results, or the actual effect of future plans or strategies, is inherently uncertain. These forward-looking statements are subject to a number of factors and uncertainties that could cause actual results to differ from those indicated or implied in the forward-looking statements and such differences may be material.  Factors which could have a material effect on the operations and future prospects of TowneBank include but are not limited to: changes in interest rates, general economic and business conditions; legislative/regulatory changes; the monetary and fiscal policies of the U.S. government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System; the quality and composition of TowneBank’s loan and securities portfolios; demand for loan products; deposit flows; competition; demand for financial services in TowneBank’s market area; implementation of new technologies and the ability to develop and maintain secure and reliable electronic systems; changes in the securities markets; changes in accounting principles, policies and guidelines; and other risk factors detailed from time to time in filings made by TowneBank with the Federal Deposit Insurance Corporation.  TowneBank undertakes no obligation to update or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.

Media contact:
G. Robert Aston, Jr., Executive Chairman, 757-638-6780
J. Morgan Davis, President and Chief Executive Officer, 757-673-1673

Investor contact:
William B. Littreal, Chief Financial Officer, 757-638-6813

TOWNEBANK
Selected Financial Highlights (unaudited)
(dollars in thousands, except per share data)
 
 
  Three Months Ended
  September 30,   June 30,   March 31,   December 31,   September 30,
  2018   2018   2018   2017   2017
Income and Performance Ratios:                  
Total Revenue $ 137,915     $ 137,058     $ 126,276     $ 109,141     $ 115,339  
Net income 39,252     36,138     25,943     13,287     28,595  
Net income attributable to TowneBank 38,293     34,804     24,705     12,333     27,150  
Net income per common share - diluted 0.53     0.48     0.36     0.20     0.44  
Return on average assets 1.40 %   1.32 %   1.02 %   0.57 %   1.26 %
Return on average assets - tangible (non-GAAP) 1.56 %   1.48 %   1.15 %   0.65 %   1.37 %
Return on average equity 10.21 %   9.55 %   7.39 %   4.26 %   9.49 %
Return on average equity - tangible (non-GAAP) 16.08 %   15.19 %   11.64 %   6.39 %   13.67 %
Return on average common equity 10.30 %   9.62 %   7.45 %   4.30 %   9.58 %
Return on average common equity - tangible (non-GAAP) 16.30 %   15.36 %   11.77 %   6.47 %   13.86 %
Noninterest income as a percentage of total revenue 35.69 %   36.65 %   39.54 %   39.84 %   42.84 %
                   
Regulatory Capital Ratios (1):                  
Common equity tier 1 11.53 %   11.33 %   11.65 %   12.19 %   12.36 %
Tier 1 11.57 %   11.36 %   11.68 %   12.23 %   12.40 %
Total 14.90 %   14.71 %   15.27 %   16.48 %   16.71 %
Tier 1 leverage ratio 9.98 %   10.00 %   9.97 %   10.17 %   10.14 %
                   
Asset Quality:                  
Allowance for loan losses to nonperforming loans   7.25x       12.64x       10.40x       9.39x       5.06x  
Allowance for loan losses to period end loans 0.64 %   0.64 %   0.63 %   0.76 %   0.75 %
Allowance for loan losses to period end loans excluding purchased loans 0.82 %   0.84 %   0.86 %   0.86 %   0.86 %
Nonperforming loans to period end loans 0.09 %   0.05 %   0.06 %   0.08 %   0.15 %
Nonperforming assets to period end assets 0.25 %   0.24 %   0.27 %   0.33 %   0.39 %
Net charge-offs to average loans (annualized) 0.03 %   0.01 %   0.02 %   0.01 %   0.03 %
                   
Nonperforming loans $ 6,926     $ 3,919     $ 4,495     $ 4,807     $ 8,768  
Former bank premises 2,253     2,253     2,253     3,469     3,619  
Foreclosed property 18,153     20,133     21,731     19,818     21,504  
Total nonperforming assets $ 27,332     $ 26,305     $ 28,479     $ 28,094     $ 33,891  
Loans past due 90 days and still accruing interest $ 153     $ 22     $ 199     $ 103     $ 74  
                   
Allowance for loan losses $ 50,236     $ 49,535     $ 46,735     $ 45,131     $ 44,398  
                   
Mortgage Banking:                  
Loans originated, mortgage $ 561,543     $ 667,189     $ 478,039     $ 585,567     $ 671,639  
Loans originated, joint venture 249,956     284,337     185,306     212,173     219,708  
Total loans originated $ 811,499     $ 951,526     $ 663,345     $ 797,740     $ 891,347  
Number of loans originated 3,068     3,687     2,603     3,061     3,573  
Average number of originators 329     336     330     318     315  
Purchase % 90.00 %   91.50 %   81.80 %   83.10 %   84.70 %
Loans sold $ 853,981     $ 827,575     $ 679,167     $ 806,323     $ 964,308  
Realized gain on sales and fees as a % of loans sold 3.18 %   3.11 %   3.38 %   3.45 %   3.33 %
                   
Other Ratios:                  
Net interest margin 3.62 %   3.69 %   3.51 %   3.37 %   3.39 %
Net interest margin-fully tax equivalent (nonGAAP) 3.64 %   3.71 %   3.54 %   3.41 %   3.43 %
Average earning assets/total average assets 89.69 %   89.61 %   89.45 %   90.09 %   89.97 %
Average loans/average deposits 97.55 %   97.79 %   95.89 %   91.1 %   90.17 %
Average noninterest deposits/total average deposits 32.61 %   32.28 %   31.75 %   33.27 %   33.24 %
Period end equity/period end total assets 13.49 %   13.63 %   13.65 %   13.41 %   13.24 %
Efficiency ratio 64.00 %   65.10 %   73.10 %   67.49 %   64.32 %
                             

 

(1) Current reporting period regulatory capital ratios are preliminary

TOWNEBANK
Average Balances, Yields and Rate Paid (unaudited)
(dollars in thousands)
 
  Three Months Ended
September 30, 2018
  Three Months Ended
June 30, 2018
  Three Months Ended
September 30, 2017
    Average
Balance
      Interest
Income/
Expense
    Average
Yield/
Rate
      Average
Balance
      Interest
Income/
Expense
    Average
Yield/
Rate
      Average
Balance
      Interest
Income/
Expense
    Average
Yield/
Rate
 
Assets:                                                                
Loans (net of unearned income
  and deferred costs), excluding 
  nonaccrual loans
$ 7,825,065     $ 97,704     4.95 %   $ 7,552,983     $ 93,548     4.97 %   $ 5,897,169     $ 69,679     4.69 %
Taxable investment securities 1,022,051     6,402     2.51 %   987,693     5,787     2.34 %   569,255     2,717     1.91 %
Tax-exempt investment securities 82,235     766     3.73 %   82,839     719     3.47 %   47,087     360     3.06 %
Interest-bearing deposits 450,455     2,149     1.89 %   499,349     2,159     1.73 %   883,972     2,745     1.25 %
Loans held for sale 346,806     4,012     4.63 %   319,214     3,557     4.46 %   312,762     3,081     3.94 %
Total earning assets 9,726,612     111,033     4.53 %   9,442,078     105,770     4.49 %   7,710,245     78,582     4.04 %
  Less: allowance for loan losses (50,144 )           (47,745 )           (44,198 )        
                                   
Total nonearning assets 1,168,102             1,142,514             903,972          
                                   
  Total assets $ 10,844,570             $ 10,536,847             $ 8,570,019          
                                   
Liabilities and Equity:                                  
Interest-bearing deposits                                  
  Demand and money market $ 2,956,983     $ 4,217     0.57 %   $ 2,945,897     $ 3,602     0.49 %   $ 2,284,995     $ 2,107     0.37 %
  Savings 301,311     984     1.30 %   306,937     941     1.23 %   320,891     862     1.07 %
  Certificates of deposit 2,147,392     9,339     1.73 %   1,977,973     7,077     1.43 %   1,759,934     4,841     1.09 %
Total interest-bearing deposits 5,405,686     14,540     1.07 %   5,230,807     11,620     0.89 %   4,365,820     7,810     0.71 %
Borrowings 920,380     4,195     1.78 %   927,216     3,827     1.63 %   554,147     1,770     1.25 %
Subordinated debt, net 247,615     2,962     4.78 %   249,966     2,986     4.78 %   204,146     2,368     4.64 %
Total interest-bearing liabilities 6,573,681     21,697     1.31 %   6,407,989     18,433     1.15 %   5,124,113     11,948     0.93 %
Demand deposits 2,615,946             2,493,211             2,173,920          
Other noninterest-bearing liabilities 166,575             173,832             136,768          
  Total liabilities 9,356,202             9,075,032             7,434,801          
                                   
Shareholders’ equity 1,488,368             1,461,815             1,135,218          
                                   
  Total liabilities and equity $ 10,844,570             $ 10,536,847             $ 8,570,019          
                                   
Net interest income (tax-equivalent basis)     $ 89,336             $ 87,337             $ 66,634      
Reconcilement of Non-GAAP Financial Measures                                
  Tax-equivalent basis adjustment     (639 )           (514 )           (711 )    
Net interest income (GAAP)     $ 88,697             $ 86,823             $ 65,923      
                                   
Interest rate spread (1)         3.22 %           3.34 %           3.11 %
Interest expense as a percent of average earning assets       0.89 %           0.78 %           0.61 %
Net interest margin (tax equivalent basis) (2)       3.64 %           3.71 %           3.43 %
Total cost of deposits         0.72 %           0.60 %           0.47 %
                                   
                                   

(1) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.  Fully tax equivalent.
(2) Net interest margin is net interest income expressed as a percentage of average earning assets.  Fully tax equivalent.

TOWNEBANK
Average Balances, Yields and Rate Paid (unaudited)
(dollars in thousands)
 
  Nine Months Ended
September 30, 2018
  Nine Months Ended
September 30, 2017
  Nine Months Ended September 30,
2018 Compared with 2017
                                                      Change due to
    Average
Balance
      Interest
Income/
Expense
    Average
Yield/
Rate
      Average
Balance
      Interest
Income/
Expense
    Average
Yield/
Rate
      Increase
(Decrease)
      Rate       Volume  
Assets:                                                                  
Loans (net of unearned income and deferred costs), excluding nonaccrual loans $ 7,447,463     $ 273,162     4.90 %   $ 5,895,560     $ 206,825     4.69 %   $ 66,337     $ 9,781     $ 56,556  
Taxable investment securities 971,117     17,214     2.36 %   584,983     8,360     1.85 %   8,854     2,363     6,491  
Tax-exempt investment securities 79,404     2,174     3.65 %   48,701     1,106     3.03 %   1,068     263     805  
Interest-bearing deposits 521,361     6,670     1.71 %   640,960     4,819     1.03 %   1,851     2,883     (1,032 )
Loans held for sale 302,102     9,948     4.39 %   264,064     7,687     3.88 %   2,261     1,077     1,184  
Total earning assets 9,321,447     309,168     4.43 %   7,434,268     228,797     4.11 %   80,371     16,367     64,004  
  Less: allowance for loan losses (48,044 )           (43,442 )                    
                                   
Total nonearning assets 1,140,173             861,708                      
                                   
  Total assets $ 10,413,576             $ 8,252,534                      
                                   
Liabilities and Equity:                                  
Interest-bearing deposits                                  
  Demand and money market $ 2,893,078     $ 10,788     0.50 %   $ 2,264,636     $ 5,929     0.35 %   $ 4,859     $ 2,938     $ 1,921  
  Savings 305,570     2,802     1.23 %   319,847     2,435     1.02 %   367     480     (113 )
  Certificates of deposit 1,998,445     22,056     1.48 %   1,634,566     12,326     1.01 %   9,730     6,573     3,157  
Total interest-bearing deposits 5,197,093     35,646     0.92 %   4,219,049     20,690     0.66 %   14,956     9,991     4,965  
Borrowings 889,885     10,900     1.62 %   639,180     8,125     1.68 %   2,775     (306 )   3,081  
Subordinated debt, net 252,220     9,105     4.81 %   68,796     2,368     4.59 %   6,737     121     6,616  
Total interest-bearing liabilities 6,339,198     55,651     1.17 %   4,927,025     31,183     0.85 %   24,468     9,806     14,662  
Demand deposits 2,471,906             2,072,000                      
Other noninterest-bearing
  liabilities
166,928             138,784                      
  Total liabilities 8,978,032             7,137,809                      
                                   
Shareholders’ equity 1,435,544             1,114,725                      
                                   
  Total liabilities and equity $ 10,413,576             $ 8,252,534                      
                                   
Net interest income (tax-equivalent basis)     $ 253,517             $ 197,614         $ 55,903     $ 6,561     $ 49,342  
Reconcilement of Non-GAAP Financial Measures                                
  Tax-equivalent basis adjustment     (1,652 )           (2,158 )       506          
Net interest income (GAAP)     $ 251,865             $ 195,456         $ 56,409          
                                   
Interest rate spread (1)         3.26 %           3.27 %            
Interest expense as a percent of average earning assets         0.80 %           0.56 %            
Net interest margin (tax equivalent basis) (2)         3.64 %           3.55 %            
Total cost of deposits         0.62 %           0.44 %            
                                   
                                   

(1) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.  Fully tax equivalent.
(2) Net interest margin is net interest income expressed as a percentage of average earning assets.  Fully tax equivalent.


TOWNEBANK
Consolidated Balance Sheets
(dollars in thousands, except share data)
 
  September 30,   December 31,
  2018   2017   2017
  (unaudited)   (unaudited)   (audited)
ASSETS                      
Cash and due from banks $ 688,584     $ 651,425     $ 504,095  
Interest-bearing deposits in financial institutions 20,910     17,246     17,094  
Total Cash and Cash Equivalents 709,494     668,671     521,189  
Securities available for sale, at fair value 1,051,773     829,970     866,138  
Securities held to maturity, at amortized cost 52,002     62,487     61,304  
Other securities 5,519     1,513     1,516  
Federal Home Loan Bank stock, at amortized cost 46,393     29,586     29,595  
Total Securities 1,155,687     923,556     958,553  
Mortgage loans held for sale 333,354     318,595     313,256  
Loans, net of unearned income and deferred costs:          
Real estate-residential 1-4 family 1,608,517     1,239,886     1,217,349  
Real estate-commercial 3,216,665     2,303,263     2,283,541  
Real estate-construction and development 1,016,120     880,655     930,426  
Real estate-multi-family 284,423     185,323     198,720  
Commercial and industrial business 1,447,794     1,084,555     1,087,157  
Consumer and other loans 308,173     216,797     229,772  
Loans, net of unearned income and deferred costs 7,881,692     5,910,479     5,946,965  
Less: allowance for loan losses (50,236 )   (44,398 )   (45,131 )
Net Loans 7,831,456     5,866,081     5,901,834  
Premises and equipment, net 210,724     196,975     194,900  
Goodwill 427,117     270,901     270,250  
Other intangible assets, net 58,165     39,751     38,568  
Bank-owned life insurance policies 235,348     193,823     195,775  
Other assets 159,887     136,441     127,851  
TOTAL ASSETS $ 11,121,232     $ 8,614,794     $ 8,522,176  
           
LIABILITIES AND EQUITY          
Deposits:          
Noninterest-bearing demand $ 2,671,558     $ 2,212,047     $ 2,157,338  
Interest-bearing:          
Demand and money market accounts 3,096,317     2,253,746     2,225,211  
Savings 298,368     320,028     315,889  
Certificates of deposit 2,233,188     1,762,641     1,749,782  
Total Deposits 8,299,431     6,548,462     6,448,220  
Advances from the Federal Home Loan Bank 873,469     527,072     526,923  
Subordinated debt, net 247,712     247,128     247,196  
Repurchase agreements and other borrowings 45,591     23,195     24,850  
Total Borrowings 1,166,772     797,395     798,969  
Other liabilities 155,205     128,086     132,482  
TOTAL LIABILITIES 9,621,408     7,473,943     7,379,671  
Preferred stock          
Authorized and unissued shares - 2,000,000          
Common stock, $1.667 par: 90,000,000 shares authorized          
72,353,134; 62,619,857; and 62,629,001 shares issued at          
September 30, 2018 and 2017 and December 31, 2017, respectively 120,613     104,387     104,403  
Capital surplus 1,032,863     748,444     749,800  
Retained earnings 354,842     279,165     282,729  
Common stock issued to deferred compensation trust, at cost          
767,192; 723,304; and 729,919 shares at          
September 30, 2018 and 2017 and December 31, 2017, respectively (13,780 )   (12,304 )   (12,524 )
Deferred compensation trust 13,780     12,304     12,524  
Accumulated other comprehensive loss (22,348 )   (2,408 )   (5,692 )
TOTAL SHAREHOLDERS’ EQUITY 1,485,970     1,129,588     1,131,240  
Noncontrolling interest 13,854     11,263     11,265  
TOTAL EQUITY 1,499,824     1,140,851     1,142,505  
TOTAL LIABILITIES AND EQUITY $ 11,121,232     $ 8,614,794     $ 8,522,176  
                       


TOWNEBANK
Consolidated Statements of Income (unaudited)
(dollars in thousands, except per share data)
               
               
  Three Months Ended   Nine Months Ended
  September 30,   September 30,
  2018   2017   2018   2017
INTEREST INCOME:              
Loans, including fees $ 97,215     $ 68,969     $ 271,897     $ 204,667  
Investment securities 7,019     3,076     19,001     9,466  
Interest-bearing deposits in financial institutions and federal funds sold 2,148     2,745     6,670     4,819  
Mortgage loans held for sale 4,012     3,081     9,948     7,687  
Total interest income 110,394     77,871     307,516     226,639  
INTEREST EXPENSE:              
Deposits 14,540     7,810     35,647     20,690  
Advances from the Federal Home Loan Bank 4,153     1,750     10,755     8,044  
Subordinated capital debentures 2,962     2,368     9,105     2,368  
Repurchase agreements and other borrowings, net of capitalized interest 42     20     144     81  
Total interest expense 21,697     11,948     55,651     31,183  
Net interest income 88,697     65,923     251,865     195,456  
               
PROVISION FOR LOAN LOSSES 1,241     696     6,249     4,557  
Net interest income after provision for loan losses 87,456     65,227     245,616     190,899  
NONINTEREST INCOME:              
Residential mortgage banking income, net 15,804     19,087     52,152     58,314  
Insurance commissions and other title fees and income, net 14,493     12,116     42,952     39,818  
Real estate brokerage and property management income, net 8,542     10,042     25,881     22,664  
Service charges on deposit accounts 3,028     2,670     8,880     7,785  
Credit card merchant fees, net 1,563     1,388     4,174     3,804  
Bank owned life insurance 1,657     1,425     4,822     4,321  
Other income 4,130     2,688     10,520     7,940  
Gain/(loss) on investment securities         3     (1 )
Total noninterest income 49,217     49,416     149,384     144,645  
NONINTEREST EXPENSE:              
Salaries and employee benefits 50,497     43,101     151,606     127,484  
Occupancy 7,013     6,635     20,292     19,977  
Furniture and equipment 3,646     3,710     10,890     10,616  
Other expenses 27,106     20,740     86,999     64,476  
Total noninterest expense 88,262     74,186     269,787     222,553  
Income before income tax expense and noncontrolling interest 48,411     40,457     125,213     112,991  
Provision for income tax expense 9,159     11,862     23,879     33,488  
Net income $ 39,252     $ 28,595     $ 101,334     $ 79,503  
Net income attributable to noncontrolling interest (959 )   (1,445 )   (3,531 )   (4,173 )
Net income attributable to TowneBank $ 38,293     $ 27,150     $ 97,803     $ 75,330  
Per common share information              
Basic earnings $ 0.53     $ 0.44     $ 1.38     $ 1.21  
Diluted earnings $ 0.53     $ 0.44     $ 1.38     $ 1.21  
Cash dividends declared $ 0.16     $ 0.14     $ 0.46     $ 0.41  
                               

 

TOWNEBANK
Consolidated Balance Sheets - Five Quarter Trend
(dollars in thousands, except share data)
 
                   
  September 30,   June 30,   March 31,   December 31,   September 30,
  2018   2018   2018   2017   2017
  (unaudited)   (unaudited)   (unaudited)   (audited)   (unaudited)
ASSETS                  
Cash and due from banks $ 688,584     $ 440,054     $ 479,453     $ 504,095     $ 651,425  
Interest-bearing deposits in financial institutions 20,910     17,749     17,728     17,094     17,246  
Total Cash and Cash Equivalents 709,494     457,803     497,181     521,189     668,671  
Securities available for sale, at fair value 1,051,773     1,057,663     1,237,179     866,138     829,970  
Securities held to maturity, at amortized cost 52,002     53,954     55,283     61,304     62,487  
Other securities 5,519     5,206     5,002     1,516     1,513  
Federal Home Loan Bank stock, at amortized cost 46,393     46,393     46,400     29,595     29,586  
Total Securities 1,155,687     1,163,216     1,343,864     958,553     923,556  
Mortgage loans held for sale 333,354     396,185     293,731     313,256     318,595  
Loans, net of unearned income and deferred costs 7,881,692     7,774,956     7,470,151     5,946,965     5,910,479  
Less: allowance for loan losses (50,236 )   (49,535 )   (46,735 )   (45,131 )   (44,398 )
Net Loans 7,831,456     7,725,421     7,423,416     5,901,834     5,866,081  
Premises and equipment, net 210,724     207,997     207,126     194,900     196,975  
Goodwill 427,117     425,625     416,789     270,250     270,901  
Other intangible assets, net 58,165     60,669     57,493     38,568     39,751  
Bank-owned life insurance policies 235,348     233,682     232,039     195,775     193,823  
Other assets 159,887     161,055     148,776     127,851     136,441  
TOTAL ASSETS $ 11,121,232     $ 10,831,653     $ 10,620,415     $ 8,522,176     $ 8,614,794  
LIABILITIES AND EQUITY                  
Deposits:                  
Noninterest-bearing demand $ 2,671,558     $ 2,597,320     $ 2,503,246     $ 2,157,338     $ 2,212,047  
Interest-bearing:                  
Demand and money market accounts 3,096,317     3,017,767     3,001,256     2,225,211     2,253,746  
Savings 298,368     305,334     309,077     315,889     320,028  
Certificates of deposit 2,233,188     2,070,790     2,011,843     1,749,782     1,762,641  
Total Deposits 8,299,431     7,991,211     7,825,422     6,448,220     6,548,462  
Advances from the Federal Home Loan Bank 873,469     873,622     873,773     526,923     527,072  
Subordinated debt, net 247,712     247,563     257,723     247,196     247,128  
Repurchase agreements and other borrowings 45,591     50,981     52,509     24,850     23,195  
Total Borrowings 1,166,772     1,172,166     1,184,005     798,969     797,395  
Other liabilities 155,205     191,490     161,638     132,482     128,086  
TOTAL LIABILITIES 9,621,408     9,354,867     9,171,065     7,379,671     7,473,943  
Preferred stock                  
Authorized shares - 2,000,000                  
                   
Common stock, $1.667 par value 120,613     120,615     120,472     104,403     104,387  
Capital surplus 1,032,863     1,031,965     1,028,985     749,800     748,444  
Retained earnings 354,842     328,125     304,896     282,729     279,165  
Common stock issued to deferred compensation trust, at cost (13,780 )   (13,500 )   (12,612 )   (12,524 )   (12,304 )
Deferred compensation trust 13,780     13,500     12,612     12,524     12,304  
Accumulated other comprehensive loss (22,348 )   (17,944 )   (15,873 )   (5,692 )   (2,408 )
TOTAL SHAREHOLDERS’ EQUITY 1,485,970     1,462,761     1,438,480     1,131,240     1,129,588  
Noncontrolling interest 13,854     14,025     10,870     11,265     11,263  
TOTAL EQUITY 1,499,824     1,476,786     1,449,350     1,142,505     1,140,851  
TOTAL LIABILITIES AND EQUITY $ 11,121,232     $ 10,831,653     $ 10,620,415     $ 8,522,176     $ 8,614,794  
 

 

TOWNEBANK
Consolidated Statements of Income - Five Quarter Trend (unaudited)
(dollars in thousands, except share data)
   
   
  Three Months Ended
  September 30,   June 30,   March 31,   December 31,   September 30,
  2018   2018   2018   2017   2017
INTEREST INCOME:                  
Loans, including fees $ 97,215     $ 93,150     $ 81,533     $ 69,332     $ 68,969  
Investment securities 7,019     6,390     5,592     3,598     3,076  
Interest-bearing deposits in financial institutions and federal funds sold 2,148     2,159     2,362     2,661     2,745  
Mortgage loans held for sale 4,012     3,557     2,379     2,874     3,081  
Total interest income 110,394     105,256     91,866     78,465     77,871  
INTEREST EXPENSE:                  
Deposits 14,540     11,620     9,486     8,102     7,810  
Advances from the Federal Home Loan Bank 4,153     3,764     2,838     1,791     1,750  
Subordinated capital debentures 2,962     2,986     3,158     2,880     2,368  
Repurchase agreements and other borrowings 42     63     40     28     20  
Total interest expense 21,697     18,433     15,522     12,801     11,948  
Net interest income 88,697     86,823     76,344     65,664     65,923  
                   
PROVISION FOR LOAN LOSSES 1,241     3,056     1,953     869     696  
Net interest income after provision for loan losses 87,456     83,767     74,391     64,795     65,227  
NONINTEREST INCOME:                  
Residential mortgage banking income, net 15,804     18,745     17,604     17,537     19,087  
Insurance commissions and other title fees and income, net 14,493     15,087     13,372     12,115     12,116  
Real estate brokerage and property management income, net 8,542     6,910     10,429     4,823     10,042  
Service charges on deposit accounts 3,028     2,969     2,883     2,809     2,670  
Credit card merchant fees, net 1,563     1,443     1,168     1,204     1,388  
Bank owned life insurance 1,657     1,633     1,532     1,941     1,425  
Other income 4,130     3,448     2,941     3,048     2,688  
Net gain on investment securities         3          
Total noninterest income 49,217     50,235     49,932     43,477     49,416  
NONINTEREST EXPENSE:                  
Salaries and employee benefits 50,497     50,324     50,784     41,965     43,101  
Occupancy expense 7,013     6,802     6,477     6,878     6,635  
Furniture and equipment 3,646     3,546     3,698     3,456     3,710  
Other expenses 27,106     28,549     31,344     21,361     20,740  
Total noninterest expense 88,262     89,221     92,303     73,660     74,186  
Income before income tax expense and noncontrolling interest 48,411     44,781     32,020     34,612     40,457  
Provision for income tax expense 9,159     8,643     6,077     21,325     11,862  
Net income 39,252     36,138     25,943     13,287     28,595  
Net income attributable to noncontrolling interest (959 )   (1,334 )   (1,238 )   (954 )   (1,445 )
Net income attributable to TowneBank $ 38,293     $ 34,804     $ 24,705     $ 12,333     $ 27,150  
Per common share information                  
Basic earnings $ 0.53     $ 0.48     $ 0.36     $ 0.20     $ 0.44  
Diluted earnings $ 0.53     $ 0.48     $ 0.36     $ 0.20     $ 0.44  
Basic weighted average shares outstanding 71,875,085     71,787,980     68,983,745     62,239,028     62,210,834  
Diluted weighted average shares outstanding 72,044,355     $ 71,949,590     69,156,809     62,462,629     62,410,591  
Cash dividends declared $ 0.16     $ 0.16     $ 0.14     $ 0.14     $ 0.14  
                   

 

TOWNEBANK
Banking Segment Financial Information
(dollars in thousands)
 
                   
  Three Months Ended   Nine Months Ended   Increase/(Decrease)
  September 30,   June 30,   September 30,   2018 over 2017
  2018   2017   2018   2018   2017   Amount   Percent
Revenue                          
Net interest income $ 85,423     $ 63,094     $ 83,686     $ 243,151     $ 187,972     $ 55,179     29.35 %
Service charges on deposit accounts 3,028     2,670     2,969     8,880     7,785     1,095     14.07 %
Credit card merchant fees 1,563     1,388     1,443     4,174     3,804     370     9.73 %
Other income 4,300     3,259     4,062     12,320     9,727     2,593     26.66 %
Total noninterest income 8,891     7,317     8,474     25,374     21,316     4,058     19.04 %
Total revenue 94,314     70,411     92,160     268,525     209,288     59,237     28.30 %
                           
Provision for loan losses 1,241     696     3,056     6,250     4,557     1,693     37.15 %
                           
Expenses                          
Salaries and employee benefits 28,329     21,291     27,840     86,372     64,519     21,853     33.87 %
Occupancy expense 4,331     3,992     4,274     12,621     11,947     674     5.64 %
Furniture and equipment 2,463     2,434     2,491     7,485     7,080     405     5.72 %
Advertising and marketing 1,228     624     1,523     3,922     2,873     1,049     36.51 %
Charitable contributions 1,795     1,380     2,264     5,544     4,340     1,204     27.74 %
Outside processing 2,039     1,113     1,994     5,435     3,379     2,056     60.85 %
Foreclosed property expenses 200     186     214     625     457     168     36.76 %
FDIC and other insurance 1,096     953     1,085     3,224     3,071     153     4.98 %
Professional fees 1,360     750     1,762     4,558     2,779     1,779     64.02 %
Telephone and postage 973     922     940     2,708     2,790     (82 )   (2.94 )%
Other expenses 7,617     4,900     7,111     29,153     15,634     13,519     86.47 %
Total expenses 51,431     38,545     51,498     161,647     118,869     42,778     35.99 %
Income before income tax, corporate allocation and noncontrolling interest 41,642     31,170     37,606     100,628     85,862     14,766     17.20 %
Corporate allocation 438     400     475     1,370     1,295     75     5.79 %
Income before income tax provision and noncontrolling interest 42,080     31,570     38,081     101,998     87,157     14,841     17.03 %
Provision for income tax expense 7,604     9,002     7,142     18,628     25,074     (6,446 )   (25.71 )%
Net income 34,476     22,568     30,939     83,370     62,083     21,287     34.29 %
Noncontrolling interest (4 )   3     (6 )   (12 )       (12 )   N/M  
Net income attributable to TowneBank $ 34,472     $ 22,571     $ 30,933     $ 83,358     $ 62,083     $ 21,275     34.27 %
                           
Efficiency ratio 54.53 %   54.74 %   55.88 %   60.2 %   56.8 %   3.4 %   5.99 %
                                         

 

TOWNEBANK
Realty Segment Financial Information
(dollars in thousands)
 
       
  Three Months Ended   Nine Months Ended   Increase/(Decrease)
  September 30,   June 30,   September 30,   2018 over 2017
  2018   2017   2018   2018   2017   Amount   Percent
Revenue                          
Residential mortgage brokerage $ 16,219     $ 19,196     $ 19,344     $ 53,224     $ 58,701     $ (5,477 )   (9.33 )%
income, net
Real estate brokerage income, net 2,758     2,103     2,818     7,275     5,899     1,376     23.33 %
Title insurance and settlement fees 525     510     579     1,420     1,446     (26 )   (1.80 )%
Property management fees, net 5,783     7,939     4,092     18,606     16,765     1,841     10.98 %
Income from unconsolidated 122     214     100     316     588     (272 )   (46.26 )%
subsidiary
Net interest and other income 4,111     3,242     3,342     9,998     8,673     1,325     15.28 %
Total revenue 29,518     33,204     30,275     90,839     92,072     (1,233 )   (1.34 )%
                           
Expenses                          
Salaries and employee benefits 14,862     15,407     15,403     44,142     44,307     (165 )   (0.37 )%
Occupancy expense 2,084     2,045     1,964     5,942     6,277     (335 )   (5.34 )%
Furniture and equipment 952     1,036     835     2,768     2,904     (136 )   (4.68 )%
Amortization of intangible assets 672     718     672     2,015     1,994     21     1.05 %
Other expenses 7,543     6,982     8,158     21,996     20,482     1,514     7.39 %
Total expenses 26,113     26,188     27,032     76,863     75,964     899     1.18 %
                           
Income before income tax, corporate allocation and noncontrolling interest 3,405     7,016     3,243     13,976     16,108     (2,132 )   (13.24 )%
Corporate allocation (270 )   (267 )   (293 )   (853 )   (841 )   (12 )   1.43 %
Income before income tax provision and noncontrolling interest 3,135     6,749     2,950     13,123     15,267     (2,144 )   (14.04 )%
Provision for income tax expense 786     2,115     633     2,977     4,631     (1,654 )   (35.72 )%
Net income 2,349     4,634     2,317     10,146     10,636     (490 )   (4.61 )%
Noncontrolling interest (756 )   (1,189 )   (891 )   (2,268 )   (3,061 )   793     (25.91 )%
Net income attributable to TowneBank $ 1,593     $ 3,445     $ 1,426     $ 7,878     $ 7,575     $ 303     4.00 %
                           
Efficiency ratio 88.46 %   78.87 %   89.29 %   84.61 %   82.5 %   2.11 %   2.56 %
                           

 

TOWNEBANK
Insurance Segment Financial Information
(dollars in thousands)
 
                   
       
  Three Months Ended   Nine Months Ended   Increase/(Decrease)
  September 30,   June 30,   September 30,   2018 over 2017
  2018   2017   2018   2018   2017   Amount   Percent
Commission and fee income                          
Property and casualty $ 10,762     $ 9,768     $ 11,059     $ 31,178     $ 27,496     $ 3,682     13.39 %
Employee benefits 3,813     3,132     3,454     10,463     9,386     1,077     11.47 %
Travel insurance 871     970     1,389     4,028     3,756     272     7.24 %
Specialized benefit services 166     165     171     506     488     18     3.69 %
Total commissions and fees 15,612     14,035     16,073     46,175     41,126     5,049     12.28 %
                           
Contingency and bonus revenue 1,137     180     1,433     3,703     4,668     (965 )   (20.67 )%
Other income 75     67     71     216     230     (14 )   (6.09 )%
Total revenue 16,824     14,282     17,577     50,094     46,024     4,070     8.84 %
                           
Employee commission expense 2,742     2,557     2,953     8,209     7,284     925     12.70 %
Revenue, net of commission expense 14,082     11,725     14,624     41,885     38,740     3,145     8.12 %
                           
Salaries and employee benefits 7,306     6,403     7,081     21,092     18,658     2,434     13.05 %
Occupancy expense 598     599     563     1,729     1,753     (24 )   (1.37 )%
Furniture and equipment 232     240     220     637     632     5     0.79 %
Amortization of intangible assets 845     675     794     2,342     2,077     265     12.76 %
Other expenses 1,737     1,535     2,033     5,477     4,599     878     19.09 %
Total operating expenses 10,718     9,452     10,691     31,277     27,719     3,558     12.84 %
Income before income tax, corporate allocation and noncontrolling interest 3,364     2,273     3,933     10,608     11,021     (413 )   (3.75 )%
Corporate allocation (168 )   (133 )   (183 )   (517 )   (454 )   (63 )   13.88 %
Income before income tax provision and noncontrolling interest 3,196     2,140     3,750     10,091     10,567     (476 )   (4.50 )%
Provision for income tax expense 769     745     868     2,273     3,783     (1,510 )   (39.92 )%
Net income 2,427     1,395     2,882     7,818     6,784     1,034     15.24 %
Noncontrolling interest (199 )   (259 )   (437 )   (1,251 )   (1,112 )   (139 )   12.50 %
Net income attributable to TowneBank $ 2,228     $ 1,136     $ 2,445     $ 6,567     $ 5,672     $ 895     15.78 %
                           
Provision for income taxes 769     745     868     2,273     3,783     (1,510 )   (39.92 )%
Depreciation, amortization and interest expense 1,068     890     1,007     2,982     2,658     324     12.19 %
EBITDA $ 4,065     $ 2,771     $ 4,320     $ 11,822     $ 12,113     $ (291 )   (2.40 )%
                           
Efficiency ratio 76.11 %   80.61 %   73.11 %   74.67 %   71.55 %   3.12 %   4.36 %
                                         

 

TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
         
                   
  Three Months Ended   Nine Months Ended
  September 30,   September 30,   June 30,   September 30,   September 30,
  2018   2017   2018   2018   2017
                   
Return on average assets (GAAP) 1.40 %   1.26 %   1.32 %   1.26 %   1.22 %
Impact of excluding average goodwill and other intangibles and amortization  0.16 %   0.11 %   0.16 %   0.15 %   0.11 %
Return on average tangible assets (non-GAAP) 1.56 %   1.37 %   1.48 %   1.41 %   1.33 %
                   
Return on average equity (GAAP) 10.21 %   9.49 %   9.55 %   9.11 %   9.04 %
Impact of excluding average goodwill and other intangibles and amortization  5.87 %   4.18 %   5.64 %   5.27 %   4.05 %
Return on average tangible equity (non-GAAP) 16.08 %   13.67 %   15.19 %   14.38 %   13.09 %
                   
Return on average common equity (GAAP) 10.30 %   9.58 %   9.62 %   9.18 %   9.13 %
Impact of excluding average goodwill and other intangibles and amortization 6.00 %   4.28 %   5.74 %   5.37 %   4.15 %
Return on average tangible common equity (non-GAAP) 16.30 %   13.86 %   15.36 %   14.55 %   13.28 %
                   
Book value (GAAP) $ 20.54     $ 18.04     $ 20.22     $ 20.54     $ 18.04  
Impact of excluding average goodwill and other intangibles and amortization (6.71 )   (4.96 )   (6.72 )   (6.71 )   (4.96 )
Tangible book value (non-GAAP) $ 13.83     $ 13.08     $ 13.50     $ 13.83     $ 13.08  
                   

 

TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
(dollars in thousands, except per share data)
                     
                     
Reconcilement of GAAP Earnings to Operating Earnings Excluding Certain Items Affecting Comparability   Three Months Ended
    September 30,   June 30,   March 31,   December 31,   September 30,
    2018   2018   2018   2017   2017
                     
Net income (GAAP)   $ 38,293     $ 34,804     $ 24,705     $ 12,333     $ 27,150  
                     
Acquisition-related expenses   424     797     8,726     526     466  
Income tax expense -tax reform legislation               10,112      
Income tax expense (benefit) - other items   (44 )   (93 )   (1,639 )   (98 )   (117 )
Income tax expense (benefit)   (44 )   (93 )   (1,639 )   10,014     (117 )
Total charges, net of taxes   380     704     7,087     10,540     349  
Operating earnings, excluding certain items affecting comparability (non-GAAP)   $ 38,673     $ 35,508     $ 31,792     $ 22,873     $ 27,499  
                     
Weighted average diluted shares   72,044,355     71,949,590     69,156,809     62,462,629     62,410,561  
                     
Diluted EPS (GAAP)   $ 0.53     $ 0.48     $ 0.36     $ 0.20     $ 0.44  
Diluted EPS, excluding certain items affecting comparability (non-GAAP)   $ 0.54     $ 0.49     $ 0.46     $ 0.37     $ 0.44  
                     
Average assets   $ 10,844,570     $ 10,536,847     $ 9,848,364     $ 8,579,705     $ 8,570,019  
Average tangible equity   $ 1,003,151     $ 981,607     932,161     $ 839,942     $ 824,787  
                     
Return on average assets, excluding certain items affecting comparability (non-GAAP)   1.41 %   1.35 %   1.31 %   1.06 %   1.27 %
Return on average tangible equity, excluding certain items affecting comparability (non-GAAP)   16.23 %   15.48 %   14.72 %   11.37 %   13.84 %
Return on average common tangible equity, excluding certain items affecting comparability (non-GAAP)   16.45 %   15.66 %   14.89 %   10.36 %   14.03 %
Efficiency ratio, excluding certain items affecting comparability (non-GAAP)   63.69 %   64.52 %   66.19 %   67.01 %   63.92 %
                     

 

TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
(dollars in thousands, except per share data)
         
         
Reconcilement of GAAP Earnings to Operating Earnings Excluding Certain Items Affecting Comparability   Nine months ended
    September 30,   September 30,
    2018   2017
         
Net income (GAAP)   $ 97,803     $ 75,330  
         
Purchase accounting corrections       (3,889 )
         
Acquisition-related expenses   9,947     1,743  
Total charges   9,947     (2,146 )
Income tax expense (benefit) - other items   (1,776 )   1,125  
Income tax expense (benefit)   (1,776 )   1,125  
Total charges, net of taxes   8,171     (1,021 )
Operating earnings, excluding certain items affecting comparability (non-GAAP)   $ 105,974     $ 74,309  
         
Weighted average diluted shares   71,043,039     62,368,929  
         
Diluted EPS (GAAP)   $ 1.38     $ 1.21  
Diluted EPS, excluding certain items affecting comparability (non-GAAP)   $ 1.49     $ 1.19  
         
Average assets   $ 10,413,576     $ 8,252,534  
Average tangible equity   $ 972,567     $ 807,891  
         
Return on average assets, excluding certain items affecting comparability (non-GAAP)   1.36 %   1.20 %
Return on average tangible equity, excluding certain items affecting comparability (non-GAAP)   15.50 %   12.92 %
Return on average common tangible equity, excluding certain items affecting comparability (non-GAAP)   15.69 %   13.10 %
Efficiency ratio, excluding certain items affecting comparability (non-GAAP)   64.76 %   65.68 %
             

TowneBank logo



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today