Attached files

file filename
8-K - 8-K - National Bank Holdings Corpnbhc-20161018x8k.htm

 

                                                                                                                                                                                              

Exhibit 99.1

Picture 2

National Bank Holdings Corporation Announces Record Third Quarter 2016 Financial Results and a 40% increase in the Quarterly Dividend

 

Greenwood Village, Colorado - (PR Newswire) – National Bank Holdings Corporation (NYSE: NBHC) reported net income of $8.3 million, or $0.30 per diluted share, for the third quarter of 2016, compared to net income of $4.5 million, or $0.15 per diluted share, for the second quarter of 2016 and net income of $1.6 million, or $0.05 per diluted share, for the third quarter of 2015. The return on average tangible assets was 0.80% for the third quarter of 2016 compared to 0.45% for the second quarter of 2016, and 0.21% for the third quarter of 2015. The return on average tangible equity was 7.07% for the third quarter of 2016 compared to 3.98% for the second quarter of 2016, and 1.64% for the third quarter of 2015.

 

In announcing these results, Chief Executive Officer, Tim Laney shared, “We delivered another quarter of record earnings driven by solid revenue growth, expense control and excellent credit quality outside of the energy portfolio. With loan originations of $282 million, we achieved a key milestone of $1 billion of new loan originations over the last twelve months and continue to gain momentum in our markets. Our focus on strong expense management resulted in a year-over-year third quarter reduction of 14%. During the quarter, we took additional provision for loan losses of $3.9 million against energy loans and charged off $17.2 million on previously reserved for credits. Our remaining energy portfolio is well covered with an energy allowance to total energy loans ratio of 4.2% at quarter-end. Excluding the charge-offs on the previously reserved for credits, the credit quality of our originated loan portfolio remains excellent, experiencing annualized net charge-offs of only 3 basis points.”

 

Mr. Laney added, “We are pleased to announce that our Board of Directors declared a $0.07 per share dividend on October 18, 2016, which represents a 40% increase from the previous dividend of $0.05 per share. The increase demonstrates the confidence our Board of Directors has in the financial position of our company and future growth opportunities.”

 

Mr. Laney concluded, “We were active in repurchasing our shares during the third quarter, repurchasing $54.4 million or 2.6 million shares at an average price of $21.24. Since early 2013 and through September 30, 2016, we have repurchased 50.4% of our shares outstanding, at a weighted average price of $20.00.”

 

Third Quarter 2016 Highlights

(All comparisons refer to the second quarter of 2016, except as noted)

·

At September 30, 2016, loans totaled $2.8 billion and increased $84.1 million, or 12.2% annualized, on the strength of originations totaling $282.0 million. Total non 310-30 loans at September 30, 2016 increased $362.7 million, or 15.8%, since September 30, 2015.

·

Fully taxable equivalent net interest income totaled $38.1 million and increased $2.3 million, driven by growth of the non 310-30 loan interest income and accelerated 310-30 loan accretion income.

·

Annualized net charge-offs in the non 310-30 portfolio were 2.64% compared to 0.58% last quarter. Excluding previously reserved for credits, annualized net charge-offs on non 310-30 loans were 0.03%.

·

The provision for loan losses totaled $5.3 million and included $3.9 million from the energy sector, or a negative $0.09 per share. 

1

 


 

 

·

Total deposits averaged $3.8 billion and were consistent with the prior quarter when excluding a short-term money market deposit from one energy client in the prior quarter.

·

Non-interest income totaled $11.6 million, increasing $1.1 million, driven primarily by $1.5 million of OREO related income. In addition, higher service charge fees and gain on sale of mortgages were partially offset by lower bank card fees.

·

Non-interest expense totaled $33.4 million and was consistent with the prior quarter as a $0.5 million increase in salaries and benefits was offset by lower other expenses and higher gains on the sale of OREO. 

·

Executed share buybacks during the third quarter of 2.6 million shares, or $54.4 million, and year-to-date through September 30, 2016 of 4.2 million shares, or $87.3 million at a weighted average price of $20.62.

·

At September 30, 2016, common book value per share was $20.92, while tangible common book value per share was $18.67 and $19.66 after consideration of the excess accretable yield value of $0.99 per share.

 

Third Quarter 2016 Results

(All comparisons refer to the second quarter of 2016, except as noted)

 

Net Interest Income

Fully taxable equivalent net interest income totaled $38.1 million, increasing $2.3 million, driven by the strong originated loan growth in the non 310-30 portfolio and accelerated accretion income of $1.8 million on 310-30 loans. Average earning assets totaled $4.2 billion and decreased $0.2 billion due to lower short-term investments owing to the previously mentioned temporary money market deposit from one client in the second quarter. The fully taxable equivalent net interest margin of 3.59% increased 0.33% primarily due to a 0.17% increase from the accelerated 310-30 accretion income and a 0.14% impact from lower levels of low-yielding short-term investments in this quarter versus last quarter.

 

Loans

Total loans ended the quarter at $2.8 billion, increasing $84.1 million, or 12.2% annualized, driven by new loan originations of $282.0 million. Originated loans outstanding totaled $2.5 billion and increased $108.5 million, or 18.0% annualized. Over the past twelve months, loan originations have totaled $1.0 billion, achieving a key milestone, and resulting in originated loan outstandings growth of 20.6% over September 30, 2015. 

 

Asset Quality and Provision for Loan Losses

Non 310-30 loans totaled $2.7 billion and represented 94.4% of total loans at September 30, 2016. These loans are comprised of originated loans and acquired loans not accounted for under 310-30. Net charge-offs within the non 310-30 portfolio totaled $17.4 million, or 2.64% annualized, increasing from an annualized 0.58% last quarter, driven by charge-offs on three previously reserved for credits. Excluding these three credits, net charge-offs within the non-310-30 portfolio were only 0.03% annualized during the quarter and 0.05% annualized year-to-date.  Non-performing non 310-30 loans (comprised of non-accrual loans and non-accrual TDRs) decreased to 0.84% of total non 310-30 loans, compared to 1.46% at June 30, 2016. Outside of the energy sector, the loan portfolio credit profile remains strong as evidenced by the non-performing loans to total loans ratio of 0.33%, decreasing from 0.44% at prior quarter end. 

 

A provision for loan losses on the non 310-30 loans of $5.3 million was recorded during the quarter, driven by loan growth and an increase in the energy sector provision of $3.9 million, which was primarily the result of one loan that was partially charged-off during the quarter. The non 310-30 allowance for loan losses was 1.04% of total non 310-30 loans, decreasing from 1.55% in the prior quarter due to $17.4 million of net charge-offs, most of which relates to previously reserved for credits. 

 

2

 


 

 

Energy sector loan balances totaled $86.6 million, decreasing $18.0 million, or 17.2%, from last quarter. Four energy sector loans with balances of $13.3 million were on non-accrual at September 30, 2016, including one credit totaling $3.3 million added during the quarter. The total allowance for loan losses on the energy sector portfolio was 4.2% compared to 14.8% at prior quarter end and decreased primarily due to charge-offs recorded during the quarter.

 

Acquired problem loans accounted for under 310-30 totaled $157.7 million at September 30, 2016 and decreased $11.6 million during the third quarter, an annualized decrease of 27.3%, reflecting continued successful workout efforts on these acquired loans. The quarterly fair value re-measurement on the 310-30 loans resulted in a favorable net transfer of $4.5 million from non-accretable difference to accretable yield, which will be recognized over the lives of the 310-30 pools. This increased the life-to-date economic benefit of the accretable yield transfers net of impairments on 310-30 loans to $210.6 million. 

 

Deposits

Total deposits averaged $3.8 billion and were consistent with the prior quarter when excluding a short-term money market deposit from one energy client in the prior quarter. Transaction deposits (defined as total deposits less time deposits) averaged $2.6 billion and were consistent with the prior quarter, as growth in money market accounts was offset by a decrease in other transaction accounts. Time deposits and client repurchase agreements averaged $1.2 billion and $0.1 billion, respectively, both consistent with the prior quarter. The average cost of total deposits was 0.36%, consistent with the prior quarter. The balance sheet continues to be strongly funded by client deposits and client repurchase agreements, and at September 30, 2016, these client fundings comprised 97.1% of total liabilities.

 

Non-Interest Income

Non-interest income totaled $11.6 million in the third quarter of 2016, increasing $1.1 million. Excluding a $1.8 million gain on sale of a building in the prior quarter, non-interest income increased $2.9 million, driven by a $1.5 million increase in OREO related income and a $0.9 million gain on previously charged-off acquired loans. In addition, service charges and gain on sale of mortgages increased a combined $0.3 million, partially offset by a $0.1 million decrease in bank card fees. 

 

Non-Interest Expense

Non-interest expense totaled $33.4 million, consistent with the prior quarter. Salaries and benefits increased $0.5 million due to accrual adjustments in the prior quarter. The increase was offset by a $0.3 million improvement in net OREO gains and problem asset workout expenses and a combined decrease in other expense categories of $0.2 million.  

 

Capital

Capital ratios continue to be strong and in excess of federal bank regulatory agency “well capitalized” thresholds. Shareholders’ equity totaled $549.8 million at September 30, 2016 and decreased $49.1 million from prior quarter end. The decrease in equity is due to share repurchases of $54.4 million, and a $2.7 million decrease in accumulated other comprehensive income, which was driven by the fair market value fluctuations of the available-for-sale investment securities portfolio, offset by net income of $8.3 million.

 

Book value per share was $20.92 at September 30, 2016 and increased $0.13 from prior quarter end. Tangible common book value per share was $18.67 at September 30, 2016 compared to $18.68 at prior quarter end as the increase from net income was offset by share repurchases and lower accumulated other comprehensive income. The tangible common equity to tangible assets ratio decreased to 10.79% at September 30, 2016 from 11.78%, driven by share repurchases of $54.4 million. The leverage ratio at September 30, 2016 for the consolidated company and the Bank was 10.46% and 8.64%, respectively. 

 

Share buybacks during the third quarter totaled 2.6 million shares, or $54.4 million, at a weighted average price of $21.24. Year-to-date share buybacks through September 30 2016, totaled 4.2 million shares, or $87.3 million, at a weighted average price of $20.62. Since early 2013, we have repurchased 50.4% of our shares outstanding, at a weighted average price of $20.00.

3

 


 

 

 

A common convention in the industry is to add the value of the accretable yield to the tangible book value per share. The value of the September 30, 2016 accretable yield balance on the 310-30 loans of $63.7 million would add $1.48 after-tax to the tangible book value per share. A more conservative methodology that management uses values the excess yield above a 4.0% yield and then considers the timing of the excess accreted interest income recognition discounted at 5%. This would add $0.99 after-tax to our tangible book value per share as of September 30, 2016, resulting in a tangible common book value per share of $19.66.

Year-Over-Year Review

(All comparisons refer to the first nine months of 2015, except as noted)

 

Net income for first nine months of 2016 was $13.1 million, or $0.45 per diluted share, compared to net income of $1.5 million, or $0.04 per diluted share for the first nine months of 2015. Fully taxable equivalent net interest income totaled $112.9 million and decreased $5.9 million. Lower levels of higher-yielding 310-30 loans and investment portfolio paydowns decreased interest income $15.5 million and was partially offset by a $10.0 million increase in non 310-30 interest income from new loan originations. The fully taxable equivalent net interest margin narrowed 0.04% to 3.51% from 3.55%, primarily due to the continued resolution of the higher-yielding 310-30 acquired loan portfolio.

 

Loan balances at September 30, 2016 totaled $2.8 billion and increased $299.4 million, or 11.9%, over September 30, 2015, on the strength of $1.0 billion in loan originations between the two periods. The strong loan originations were the result of continued market penetration and success of our relationship banking model. The acquired 310-30 loan portfolio declined $63.2 million, or 28.6%, as a result of the continued successful workout efforts that have been made on exiting acquired problem loans.

Total deposits averaged $3.9 billion during the first nine months of 2016, increasing $56.2 million, driven by a $176.8 million increase in average transaction deposits (defined as total deposits less time deposits), which totaled $2.7 billion. The increase in average transaction deposits was driven by higher average demand deposits of $45.7 million, or 5.9%, coupled with an increase in other low-cost transaction deposits of $131.1 million, or 7.5%. Time deposits averaged $1.2 billion, decreasing $120.6 million or 9.3%. Repurchase agreements totaled $112.5 million, decreasing $103.5 million due to temporary client funds with one client in the prior year. The mix of transaction deposits to total deposits improved to 69.3% at September 30, 2016 from 67.6% in the prior year. Additionally, the average cost of deposits totaled 0.36%, consistent with the prior year.

Provision for loan loss expense was $22.4 million during the first nine months of 2016, compared to $7.0 million, an increase of $15.4 million, driven by a $19.0 million increase in the energy sector provision for loan losses during 2016. The non 310-30 allowance for loan losses ended the quarter at 1.04% of total non 310-30 loans compared to 1.00% in the prior year, increasing primarily due to higher reserves for the energy sector loans. Net charge-offs on non 310-30 loans totaled 1.16%, annualized, compared to 0.05%, annualized, in the prior year.  

Non-interest income was $30.0 million during the first nine months of 2016, compared to $6.0 million, an increase of $24.0 million. The increase was driven by negative $20.4 million of FDIC-related income in the prior year coupled with a $1.8 million gain on sale of a building this year, a $1.3 million increase in OREO related income, and a $1.0 million increase in gain on recoveries of acquired loans. Bank card fees grew $0.5 million on the strength of higher interchange activity, offset by $0.6 million lower service charges due to lower instances of overdrafts, a $0.9 million negative mark-to-market adjustment related to fair value interest rate swaps on fixed-rate term loans and a $1.0 million bargain purchase gain recorded in the prior year. Other income increased a net $1.5 million primarily from higher interest rate swap fees from clients and an increase in bank-owned life insurance income.

Non-interest expense totaled $101.6 million during the first nine months of 2016, decreasing $14.2 million or 12.3%. The decrease was partially due to lower salaries and benefits of $1.4 million, lower professional fees of $0.7 million and lower occupancy and equipment of $0.8 million. Other non-interest expenses were also lower $6.6 million, primarily due to lower telecommunications and data processing expense benefiting from the core system conversion and lower marketing expense. Problem asset workout expenses

4

 


 

 

decreased $2.3 million coupled with a $1.8 million increase in gain on sale of OREO from the sale of several larger assets compared to the prior year. Additionally, the prior period included banking center consolidation related expenses of $1.1 million, offset by warrant liability income of $0.4 million. 

Conference Call

Management will host a conference call to review the results at 11:00 a.m. Eastern Time on Friday, October 21, 2016. Interested parties may listen to this call by dialing (877) 272-6762 (United States) / (615) 800-6832 (International) using the Conference ID of 92242655 and asking for the National Bank Holdings Corporation Third Quarter Earnings conference call. A telephonic replay of the call will be available beginning approximately two hours after the call’s completion through November 4, 2016, by dialing (855) 859-2056 (United States) / (404) 537-3406 (International) using the Conference ID of 92242655. The earnings release will also be available on the Company’s website at www.nationalbankholdings.com by visiting the investor relations area.

 

About Non-GAAP Financial Measures

Certain of the financial measures and ratios we present, including “tangible assets,” “return on average tangible assets,” “return on average tangible assets before provision for loan losses and taxes,” “return on average tangible common equity,” “tangible common book value,” “tangible common book value per share,” “tangible common equity,” “tangible common equity to tangible assets,” and “fully taxable equivalent” metrics, are supplemental measures that are not required by, or are not presented in accordance with, U.S. generally accepted accounting principles (GAAP). We refer to these financial measures and ratios as “non-GAAP financial measures.” We consider the use of select non-GAAP financial measures and ratios to be useful for financial and operational decision making and useful in evaluating period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenditures or assets that we believe are not indicative of our primary business operating results or by presenting certain metrics on a fully taxable equivalent basis. We believe that management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, analyzing and comparing past, present and future periods.

 

These non-GAAP financial measures are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP. The non-GAAP financial measures we present may differ from non-GAAP financial measures used by our peers or other companies. We compensate for these limitations by providing the equivalent GAAP measures whenever we present the non-GAAP financial measures and by including a reconciliation of the impact of the components adjusted for in the non-GAAP financial measure so that both measures and the individual components may be considered when analyzing our performance.

 

A reconciliation of non-GAAP financial measures to the comparable GAAP financial measures is included at the end of the financial statement tables.

 

About National Bank Holdings Corporation

National Bank Holdings Corporation is a bank holding company created to build a leading community bank franchise delivering high quality customer service and committed to shareholder results. National Bank Holdings Corporation operates a network of 91 banking centers located in Colorado, the greater Kansas City region and Texas. Through the Company’s subsidiary, NBH Bank, it operates under the following brand names: Bank Midwest in Kansas and Missouri, Community Banks of Colorado in Colorado and Hillcrest Bank in Texas. Additional information about National Bank Holdings Corporation can be found at www.nationalbankholdings.com.

 

For more information visit: bankmw.com, cobnks.com, hillcrestbank.com or nbhbank.com. Or, follow us on any of our social media sites:

Bank Midwest: facebook.com/bankmw, twitter.com/bank_mw, instagram.com/bankmw;

Community Banks of Colorado: facebook.com/cobnks, twitter.com/cobnks, instagram.com/cobnks;

5

 


 

 

Hillcrest Bank: facebook.com/hillcrestbank, twitter.com/hillcrest_bank;

NBH Bank: twitter.com/nbhbank;

or connect with any of our brands on LinkedIn.

 

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements contain words such as “anticipate,” “believe,” “can,” “would,” “should,” “could,” “may,” “predict,” “seek,” “potential,” “will,” “estimate,” “target,” “plan,” “project,” “continuing,” “ongoing,” “expect,” “intend” or similar expressions that relate to the Company’s strategy, plans or intentions. Forward-looking statements involve certain important risks, uncertainties and other factors, any of which could cause actual results to differ materially from those in such statements. Such factors include, without limitation, the “Risk Factors” referenced in our most recent Form 10-K filed with the Securities and Exchange Commission (SEC), other risks and uncertainties listed from time to time in our reports and documents filed with the SEC, and the following factors: ability to execute our business strategy; business and economic conditions; economic, market, operational, liquidity, credit and interest rate risks associated with the Company’s business; effects of any changes in trade, monetary and fiscal policies and laws; changes imposed by regulatory agencies to increase capital standards; effects of inflation, as well as, interest rate, securities market and monetary supply fluctuations; changes in the economy or supply-demand imbalances affecting local real estate values; changes in consumer spending, borrowings and savings habits; the Company’s ability to identify potential candidates for, consummate, integrate and realize operating efficiencies from, acquisitions or consolidations; the Company's ability to realize the anticipated benefits from converted core operating systems without significant change in client service or risk to the Company's control environment; the Company's dependence on information technology and telecommunications systems of third party service providers and the risk of systems failures, interruptions or breaches of security; the Company’s ability to achieve organic loan and deposit growth and the composition of such growth; changes in sources and uses of funds; increased competition in the financial services industry; the effect of changes in accounting policies and practices; the share price of the Company’s stock; the Company's ability to realize deferred tax assets or the need for a valuation allowance; continued consolidation in the financial services industry; ability to maintain or increase market share and control expenses; costs and effects of changes in laws and regulations and of other legal and regulatory developments; technological changes; the timely development and acceptance of new products and services; the Company’s continued ability to attract and maintain qualified personnel; ability to implement and/or improve operational management and other internal risk controls and processes and reporting system and procedures; regulatory limitations on dividends from the Company's bank subsidiary; changes in estimates of future loan reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements; widespread natural and other disasters, dislocations, political instability, acts of war or terrorist activities, cyberattacks or international hostilities; impact of reputational risk; and success at managing the risks involved in the foregoing items. The Company can give no assurance that any goal or plan or expectation set forth in forward-looking statements can be achieved and readers are cautioned not to place undue reliance on such statements. The forward-looking statements are made as of the date of this press release, and the Company does not intend, and assumes no obligation, to update 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 or circumstances, except as required by applicable law.

 

Contact:

Analysts/Institutional Investors: Brian Lilly, Chief Financial Officer; Chief of M&A and Strategy, (720) 529-3315, ir@nationalbankholdings.com

Media: Whitney Bartelli, Chief Marketing Officer, (816) 298-2203, media@nbhbank.com

 

6

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

FINANCIAL SUMMARY

Consolidated Statements of Operations (Unaudited)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the nine months ended

 

September 30, 

    

June 30, 

    

September 30, 

    

September 30, 

    

September 30, 

 

2016

 

2016

 

2015

 

2016

 

2015

Total interest and dividend income

$

40,764

 

$

38,472

 

$

42,311

 

$

120,790

 

$

127,915

Total interest expense

 

3,700

 

 

3,719

 

 

3,629

 

 

10,935

 

 

10,899

Net interest income

 

37,064

 

 

34,753

 

 

38,682

 

 

109,855

 

 

117,016

Taxable equivalent adjustment

 

1,041

 

 

1,037

 

 

822

 

 

3,053

 

 

1,767

Net interest income FTE(1)

 

38,105

 

 

35,790

 

 

39,504

 

 

112,908

 

 

118,783

Provision for loan losses

 

5,293

 

 

6,457

 

 

3,710

 

 

22,369

 

 

7,021

Net interest income after provision for loan losses FTE(1)

 

32,812

 

 

29,333

 

 

35,794

 

 

90,539

 

 

111,762

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges

 

3,662

 

 

3,465

 

 

3,953

 

 

10,387

 

 

10,977

Bank card fees

 

2,828

 

 

2,935

 

 

2,808

 

 

8,530

 

 

8,057

Gain on sale of mortgages, net

 

600

 

 

534

 

 

628

 

 

1,608

 

 

1,574

Other non-interest income

 

2,851

 

 

3,383

 

 

942

 

 

7,320

 

 

3,928

OREO related write-ups and other income

 

1,667

 

 

187

 

 

183

 

 

2,190

 

 

871

Bargain purchase gain

 

 —

 

 

 —

 

 

1,048

 

 

 —

 

 

1,048

FDIC loss-sharing related

 

 —

 

 

 —

 

 

(5,801)

 

 

 —

 

 

(20,426)

Total non-interest income

 

11,608

 

 

10,504

 

 

3,761

 

 

30,035

 

 

6,029

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

20,091

 

 

19,612

 

 

20,454

 

 

60,315

 

 

61,687

Occupancy and equipment

 

5,666

 

 

5,708

 

 

6,098

 

 

17,440

 

 

18,256

Professional fees

 

909

 

 

978

 

 

924

 

 

2,343

 

 

3,006

Other non-interest expense

 

6,239

 

 

6,299

 

 

8,735

 

 

18,394

 

 

24,990

Problem asset workout

 

1,172

 

 

958

 

 

1,821

 

 

3,104

 

 

5,435

Gain on sale of OREO, net

 

(2,077)

 

 

(1,611)

 

 

(238)

 

 

(4,120)

 

 

(2,342)

Intangible asset amortization

 

1,370

 

 

1,370

 

 

1,359

 

 

4,110

 

 

4,031

Gain from change in fair value of warrant liability

 

 —

 

 

 —

 

 

(476)

 

 

 —

 

 

(358)

Banking center consolidation related expenses

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,089

Total non-interest expense

 

33,370

 

 

33,314

 

 

38,677

 

 

101,586

 

 

115,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes FTE(1)

 

11,050

 

 

6,523

 

 

878

 

 

18,988

 

 

1,997

Taxable equivalent adjustment

 

1,041

 

 

1,037

 

 

822

 

 

3,053

 

 

1,767

Income before income taxes

 

10,009

 

 

5,486

 

 

56

 

 

15,935

 

 

230

Income tax expense (benefit)

 

1,695

 

 

982

 

 

(1,580)

 

 

2,866

 

 

(1,311)

Net income

$

8,314

 

$

4,504

 

$

1,636

 

$

13,069

 

$

1,541

Income per share - basic

$

0.30

 

$

0.15

 

$

0.05

 

$

0.45

 

$

0.04

Income per share - diluted

$

0.30

 

$

0.15

 

$

0.05

 

$

0.45

 

$

0.04

                                                      

(1) Net interest income is presented on a GAAP basis and fully taxable equivalent (FTE) basis, as the Company believes this non-GAAP measure is the preferred industry measurement for this item. The FTE adjustment is for the tax benefit on certain tax exempt loans using the federal tax rate of 35% for each period presented. See non-GAAP reconciliation starting on page 15.

 

 

7

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Consolidated Statements of Financial Condition (Unaudited)

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

    

December 31, 2015

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

124,977

 

$

147,939

 

$

153,156

 

$

166,092

Securities purchased under agreements to resell

 

 —

 

 

 —

 

 

50,000

 

 

Investment securities available-for-sale

 

968,853

 

 

1,046,047

 

 

1,244,267

 

 

1,157,246

Investment securities held-to-maturity

 

355,427

 

 

381,172

 

 

445,069

 

 

427,503

Non-marketable securities

 

12,373

 

 

12,304

 

 

27,049

 

 

22,529

Loans

 

2,822,555

 

 

2,738,504

 

 

2,523,128

 

 

2,587,673

Allowance for loan losses

 

(28,021)

 

 

(40,106)

 

 

(23,827)

 

 

(27,119)

Loans, net

 

2,794,534

 

 

2,698,398

 

 

2,499,301

 

 

2,560,554

Loans held for sale

 

20,341

 

 

9,690

 

 

11,246

 

 

13,292

FDIC indemnification asset, net

 

 —

 

 

 —

 

 

18,155

 

 

 —

Other real estate owned

 

21,200

 

 

23,242

 

 

19,034

 

 

20,814

Premises and equipment, net

 

96,861

 

 

98,570

 

 

104,452

 

 

103,103

Goodwill

 

59,630

 

 

59,630

 

 

59,630

 

 

59,630

Intangible assets, net

 

8,319

 

 

9,689

 

 

13,799

 

 

12,429

Other assets

 

143,898

 

 

141,139

 

 

142,891

 

 

140,716

Total assets

$

4,606,413

 

$

4,627,820

 

$

4,788,049

 

$

4,683,908

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

$

841,421

 

$

831,891

 

$

820,269

 

$

815,054

Interest bearing demand deposits

 

416,153

 

 

416,192

 

 

408,341

 

 

436,745

Savings and money market

 

1,393,661

 

 

1,378,764

 

 

1,390,054

 

 

1,394,995

Total transaction deposits

 

2,651,235

 

 

2,626,847

 

 

2,618,664

 

 

2,646,794

Time deposits

 

1,173,772

 

 

1,174,098

 

 

1,255,973

 

 

1,193,883

Total deposits

 

3,825,007

 

 

3,800,945

 

 

3,874,637

 

 

3,840,677

Securities sold under agreements to repurchase

 

113,307

 

 

126,146

 

 

169,488

 

 

136,523

Federal Home Loan Bank advances

 

51,359

 

 

40,000

 

 

40,000

 

 

40,000

Other liabilities

 

66,968

 

 

61,819

 

 

82,731

 

 

49,164

Total liabilities

 

4,056,641

 

 

4,028,910

 

 

4,166,856

 

 

4,066,364

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

514

 

 

514

 

 

513

 

 

513

Additional paid in capital

 

997,665

 

 

996,855

 

 

995,440

 

 

997,926

Retained earnings

 

47,347

 

 

40,419

 

 

36,778

 

 

38,670

Treasury stock

 

(504,301)

 

 

(450,156)

 

 

(420,274)

 

 

(419,660)

Accumulated other comprehensive income, net of tax

 

8,547

 

 

11,278

 

 

8,736

 

 

95

Total shareholders' equity

 

549,772

 

 

598,910

 

 

621,193

 

 

617,544

Total liabilities and shareholders' equity

$

4,606,413

 

$

4,627,820

 

$

4,788,049

 

$

4,683,908

SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

Average basic shares outstanding

 

27,654,827

 

 

29,215,822

 

 

32,681,181

 

 

30,625,371

Average diluted shares outstanding

 

27,898,756

 

 

29,278,759

 

 

32,762,516

 

 

30,795,333

Ending shares outstanding

 

26,282,224

 

 

28,810,883

 

 

30,318,684

 

 

30,358,509

Common book value per share

$

20.92

 

$

20.79

 

$

20.49

 

$

20.34

Tangible common book value per share(1)

$

18.67

 

$

18.68

 

$

18.31

 

$

18.22

Tangible common book value per share, excluding accumulated other comprehensive income(1)

$

18.35

 

$

18.29

 

$

18.02

 

$

18.22

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

12.49%

 

 

12.57%

 

 

13.76%

 

 

13.17%

Tangible common equity to tangible assets(1)

 

10.79%

 

 

11.78%

 

 

11.76%

 

 

11.98%

Leverage ratio

 

10.46%

 

 

11.04%

 

 

11.50%

 

 

11.75%

Tier 1 risk-based capital ratios

 

14.43%

 

 

16.23%

 

 

18.75%

 

 

17.48%

Total risk-based capital ratio

 

15.29%

 

 

17.48%

 

 

19.58%

 

 

18.37%

                                                      

(1)

Represents a non-GAAP financial measure. See non-GAAP reconciliation starting on page 15.

 

 

 

 

 

 

 

8

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Loan Portfolio

(Dollars in thousands)

 

Accounting Treatment Period End Loan Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

 

 

September 30, 2016

 

 

 

 

 

 

 

vs. June 30, 2016

 

 

 

 

vs. September 30, 2015

 

September 30, 2016

 

June 30, 2016

 

% Change

 

September 30, 2015

 

% Change

Non 310-30(1):

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

1,043,544

 

$

1,015,858

 

2.7%

 

$

851,922

 

22.5%

Owner occupied commercial real estate

 

213,986

 

 

191,668

 

11.6%

 

 

171,009

 

25.1%

Agriculture

 

133,109

 

 

131,685

 

1.1%

 

 

131,119

 

1.5%

Energy

 

86,628

 

 

104,663

 

(17.2%)

 

 

147,478

 

(41.3)%

Total commercial

 

1,477,267

 

 

1,443,874

 

2.3%

 

 

1,301,528

 

13.5%

Commercial real estate non-owner occupied

 

453,248

 

 

424,020

 

6.9%

 

 

309,700

 

46.4%

Residential real estate

 

706,791

 

 

674,830

 

4.7%

 

 

659,475

 

7.2%

Consumer

 

27,586

 

 

26,498

 

4.1%

 

 

31,533

 

(12.5%)

Total non 310-30

 

2,664,892

 

 

2,569,222

 

3.7%

 

 

2,302,236

 

15.8%

ASC 310-30:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

43,339

 

 

46,875

 

(7.5%)

 

 

65,615

 

(33.9)%

Commercial real estate non-owner occupied

 

95,487

 

 

101,719

 

(6.1%)

 

 

125,065

 

(23.7)%

Residential real estate

 

17,654

 

 

19,341

 

(8.7%)

 

 

26,975

 

(34.6)%

Consumer

 

1,183

 

 

1,347

 

(12.2%)

 

 

3,237

 

(63.5)%

Total ASC 310-30

 

157,663

 

 

169,282

 

(6.9%)

 

 

220,892

 

(28.6)%

Total loans

$

2,822,555

 

$

2,738,504

 

3.1%

 

$

2,523,128

 

11.9%

                                                      

(1)

Included in non 310-30 loans are originated loans of $2,501,426, $2,392,887, and $2,073,560 as of September 30, 2016, June 30, 2016, and September 30, 2015, respectively, and loans acquired under business combinations of $163,466, $176,335, and $228,676 as of September 30, 2016, June 30, 2016, and September 30, 2015, respectively.

 

Originations(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third quarter

 

Second quarter

 

First quarter

 

Fourth quarter

 

Third quarter

 

2016

 

2016

 

2016

 

2015

 

2015

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

92,433

 

$

142,179

 

$

59,361

 

$

122,664

 

$

134,189

Owner occupied commercial real estate

 

19,091

 

 

17,883

 

 

10,399

 

 

13,395

 

 

12,095

Agriculture

 

9,589

 

 

18,072

 

 

10,375

 

 

24,194

 

 

11,295

Energy

 

(1,251)

 

 

(17,328)

 

 

(13,984)

 

 

1,075

 

 

17,245

Total commercial

 

119,862

 

 

160,806

 

 

66,151

 

 

161,328

 

 

174,824

Commercial real estate non-owner occupied

 

54,456

 

 

89,109

 

 

44,876

 

 

23,260

 

 

36,480

Residential real estate

 

102,703

 

 

63,815

 

 

49,722

 

 

50,387

 

 

36,808

Consumer

 

4,995

 

 

3,158

 

 

2,671

 

 

3,086

 

 

5,616

Total

$

282,016

 

$

316,888

 

$

163,420

 

$

238,061

 

$

253,728

                                                      

(1)

Originations equal, for each quarter, closed end funded loans and net fundings under revolving lines of credit.

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Summary of Net Interest Margin

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended 

 

Three months ended 

 

Three months ended 

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

 

Average

    

    

 

 

Average

    

Average

    

    

 

 

Average

    

Average

    

    

 

 

Average

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-30 loans

$

162,157

 

$

8,597

 

 

21.21%

 

$

174,415

 

$

7,762

 

 

17.80%

 

$

230,978

 

$

11,262

 

 

19.50%

Non 310-30 loans FTE(1)(2)(3)(4)

 

2,630,064

 

 

25,893

 

 

3.92%

 

 

2,421,033

 

 

23,348

 

 

3.88%

 

 

2,193,383

 

 

22,210

 

 

4.02%

Investment securities available-for-sale

 

1,003,347

 

 

4,552

 

 

1.81%

 

 

1,072,976

 

 

4,954

 

 

1.85%

 

 

1,286,897

 

 

5,929

 

 

1.84%

Investment securities held-to-maturity

 

371,164

 

 

2,543

 

 

2.74%

 

 

395,027

 

 

2,804

 

 

2.84%

 

 

461,530

 

 

3,215

 

 

2.79%

Other securities

 

13,003

 

 

160

 

 

4.92%

 

 

14,936

 

 

192

 

 

5.14%

 

 

27,059

 

 

319

 

 

4.72%

Interest earning deposits and securities purchased under agreements to resell

 

47,997

 

 

60

 

 

0.50%

 

 

337,426

 

 

449

 

 

0.54%

 

 

223,432

 

 

198

 

 

0.35%

Total interest earning assets FTE(4)

$

4,227,732

 

$

41,805

 

 

3.93%

 

$

4,415,813

 

$

39,508

 

 

3.60%

 

$

4,423,279

 

$

43,133

 

 

3.87%

Cash and due from banks

$

73,709

 

 

 

 

 

 

 

$

71,162

 

 

 

 

 

 

 

$

66,288

 

 

 

 

 

 

Other assets

 

339,837

 

 

 

 

 

 

 

 

333,855

 

 

 

 

 

 

 

 

351,071

 

 

 

 

 

 

Allowance for loan losses

 

(40,509)

 

 

 

 

 

 

 

 

(37,532)

 

 

 

 

 

 

 

 

(21,176)

 

 

 

 

 

 

Total assets

$

4,600,769

 

 

 

 

 

 

 

$

4,783,298

 

 

 

 

 

 

 

$

4,819,462

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand, savings and money market deposits

$

1,799,085

 

$

1,189

 

 

0.26%

 

$

1,978,438

 

$

1,317

 

 

0.27%

 

$

1,780,799

 

$

1,167

 

 

0.26%

Time deposits

 

1,174,269

 

 

2,290

 

 

0.78%

 

 

1,180,496

 

 

2,199

 

 

0.75%

 

 

1,268,476

 

 

2,257

 

 

0.71%

Securities sold under agreements to repurchase

 

117,028

 

 

37

 

 

0.13%

 

 

113,645

 

 

37

 

 

0.13%

 

 

182,071

 

 

37

 

 

0.08%

Federal Home Loan Bank advances

 

50,766

 

 

184

 

 

1.44%

 

 

40,000

 

 

166

 

 

1.67%

 

 

40,000

 

 

168

 

 

1.67%

Total interest bearing liabilities

$

3,141,148

 

$

3,700

 

 

0.47%

 

$

3,312,579

 

$

3,719

 

 

0.45%

 

$

3,271,346

 

$

3,629

 

 

0.44%

Demand deposits

$

824,848

 

 

 

 

 

 

 

$

821,987

 

 

 

 

 

 

 

$

810,895

 

 

 

 

 

 

Other liabilities

 

60,199

 

 

 

 

 

 

 

 

47,590

 

 

 

 

 

 

 

 

73,984

 

 

 

 

 

 

Total liabilities

 

4,026,195

 

 

 

 

 

 

 

 

4,182,156

 

 

 

 

 

 

 

 

4,156,225

 

 

 

 

 

 

Shareholders' equity

 

574,574

 

 

 

 

 

 

 

 

601,142

 

 

 

 

 

 

 

 

663,237

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

4,600,769

 

 

 

 

 

 

 

$

4,783,298

 

 

 

 

 

 

 

$

4,819,462

 

 

 

 

 

 

Net interest income

 

 

 

$

38,105

 

 

 

 

 

 

 

$

35,790

 

 

 

 

 

 

 

$

39,504

 

 

 

Interest rate spread FTE(4)

 

 

 

 

 

 

 

3.46%

 

 

 

 

 

 

 

 

3.15%

 

 

 

 

 

 

 

 

3.43%

Net interest earning assets

$

1,086,584

 

 

 

 

 

 

 

$

1,103,234

 

 

 

 

 

 

 

$

1,151,933

 

 

 

 

 

 

Net interest margin FTE(4)

 

 

 

 

 

 

 

3.59%

 

 

 

 

 

 

 

 

3.26%

 

 

 

 

 

 

 

 

3.54%

Ratio of average interest earning assets to average interest bearing liabilities

 

134.59%

 

 

 

 

 

 

 

 

133.30%

 

 

 

 

 

 

 

 

135.21%

 

 

 

 

 

 

                                                      

(1)

Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.

(2)

Includes originated loans with average balances of $2,460,701, $2,238,151 and $1,970,030, and interest income of $22,339, $19,782 and $18,311, with tax equivalent yields of 3.78%, 3.74% and 3.85% for the three months ended September 30, 2016, June 30, 2016, and September 30, 2015, respectively.

(3)

Non 310-30 loans include loans held-for-sale. Average balances during the three months ended September 30, 2016, June 30, 2016, and September 30, 2015 were $15,536, $7,628 and $9,214, and interest income was $238, $117 and $192 for the same periods, respectively.

(4)

Presented on a fully taxable equivalent basis using the statutory tax rate of 35%. The tax equivalent adjustments included above are $1,041, $1,037 and $822 for the three months ended September 30, 2016, June 30, 2016, and September 30, 2015, respectively. 

 

10

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Summary of Net Interest Margin

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2016

 

For the nine months ended September 30, 2015

 

Average

  

    

 

  

Average

 

Average

  

    

 

  

Average

 

Balance

 

Interest

 

Rate

 

Balance

 

Interest

 

Rate

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-30 loans

$

175,694

 

$

26,653

 

20.23%

 

$

246,951

 

$

35,728

 

19.29%

Non 310-30 loans FTE(1)(2)(3)(4)

 

2,484,651

 

 

72,877

 

3.92%

 

 

2,033,733

 

 

62,836

 

4.13%

Investment securities available-for-sale

 

1,071,029

 

 

14,810

 

1.84%

 

 

1,367,503

 

 

19,164

 

1.87%

Investment securities held-to-maturity

 

394,626

 

 

8,278

 

2.80%

 

 

490,402

 

 

10,316

 

2.80%

Other securities

 

15,572

 

 

581

 

4.97%

 

 

27,070

 

 

963

 

4.74%

Interest earning deposits and securities purchased under agreements to resell

 

159,748

 

 

644

 

0.54%

 

 

304,037

 

 

675

 

0.30%

Total interest earning assets FTE(4)

$

4,301,320

 

$

123,843

 

3.85%

 

$

4,469,696

 

$

129,682

 

3.88%

Cash and due from banks

$

72,051

 

 

 

 

 

 

$

60,182

 

 

 

 

 

Other assets

 

334,190

 

 

 

 

 

 

 

357,222

 

 

 

 

 

Allowance for loan losses

 

(35,554)

 

 

 

 

 

 

 

(19,656)

 

 

 

 

 

Total assets

$

4,672,007

 

 

 

 

 

 

$

4,867,444

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand, savings and money market deposits

$

1,872,116

 

$

3,689

 

0.26%

 

$

1,740,976

 

$

3,340

 

0.26%

Time deposits

 

1,180,275

 

 

6,617

 

0.75%

 

 

1,300,832

 

 

6,934

 

0.71%

Securities sold under agreements to repurchase

 

112,527

 

 

114

 

0.14%

 

 

216,071

 

 

127

 

0.08%

Federal Home Loan Bank advances

 

43,615

 

 

515

 

1.58%

 

 

40,000

 

 

498

 

1.66%

Total interest bearing liabilities

$

3,208,533

 

$

10,935

 

0.46%

 

$

3,297,879

 

$

10,899

 

0.44%

Demand deposits

$

813,407

 

 

 

 

 

 

$

767,755

 

 

 

 

 

Other liabilities

 

52,861

 

 

 

 

 

 

 

73,631

 

 

 

 

 

Total liabilities

 

4,074,801

 

 

 

 

 

 

 

4,139,265

 

 

 

 

 

Shareholders' equity

 

597,206

 

 

 

 

 

 

 

728,179

 

 

 

 

 

Total liabilities and shareholders' equity

$

4,672,007

 

 

 

 

 

 

$

4,867,444

 

 

 

 

 

Net interest income

 

 

 

$

112,908

 

 

 

 

 

 

$

118,783

 

 

Interest rate spread FTE(4)

 

 

 

 

 

 

3.39%

 

 

 

 

 

 

 

3.44%

Net interest earning assets

$

1,092,787

 

 

 

 

 

 

$

1,171,817

 

 

 

 

 

Net interest margin FTE(4)

 

 

 

 

 

 

3.51%

 

 

 

 

 

 

 

3.55%

Ratio of average interest earning assets to average interest bearing liabilities

 

134.06%

 

 

 

 

 

 

 

135.53%

 

 

 

 

 

 

                                                      

(1)

Originated loans are net of deferred loan fees, less costs, which are included in interest income over the life of the loan.

(2)

Includes originated loans with average balances of $2,301,164 and $1,817,255, and interest income of $61,950 and $51,263, with tax equivalent yields of 3.77% and 3.90% for the nine months ended September 30, 2016, and September 30, 2015, respectively.

(3)

Non 310-30 loans include loans held-for-sale. Average balances during the nine months ended September 30, 2016, and September 30, 2015, were $11,846 and $6,313, and interest income was $520 and $423 for the same periods, respectively.

(4)

Presented on a fully taxable equivalent basis using the statutory tax rate of 35%. The tax equivalent adjustments included above are $3,053 and $1,767 for the nine months ended September 30, 2016, and September 30, 2015, respectively.

11

 


 

 

 

NATIONAL BANK HOLDINGS CORPORATION

Allowance for Loan Losses

(Dollars in thousands)

 

Allowance for Loan Losses Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

 

ASC

    

Non

    

 

 

    

ASC

    

Non

    

 

 

    

ASC

    

Non

    

 

 

 

310-30

 

310-30

 

 

 

 

310-30

 

310-30

 

 

 

 

310-30

 

310-30

 

 

 

 

Loans

 

Loans

 

Total

 

Loans

 

Loans

 

Total

 

Loans

 

Loans

 

Total

Beginning allowance for loan losses

$

231

 

$

39,875

 

$

40,106

 

$

215

 

$

36,951

 

$

37,166

 

$

765

 

$

19,476

 

$

20,241

Charge-offs

 

(6)

 

 

(17,540)

 

 

(17,546)

 

 

(41)

 

 

(3,686)

 

 

(3,727)

 

 

 —

 

 

(212)

 

 

(212)

Recoveries

 

 —

 

 

168

 

 

168

 

 

 —

 

 

210

 

 

210

 

 

 —

 

 

88

 

 

88

Provision expense

 

18

 

 

5,275

 

 

5,293

 

 

57

 

 

6,400

 

 

6,457

 

 

110

 

 

3,600

 

 

3,710

Ending ALL

$

243

 

$

27,778

 

$

28,021

 

$

231

 

$

39,875

 

$

40,106

 

$

875

 

$

22,952

 

$

23,827

Ratio of annualized net charge-offs to average total loans during the period, respectively

 

0.01%

 

 

2.64%

 

 

2.49%

 

 

0.09%

 

 

0.58%

 

 

0.55%

 

 

0.00%

 

 

0.02%

 

 

0.02%

Ratio of ALL to total loans outstanding at period end, respectively

 

0.15%

 

 

1.04%

 

 

0.99%

 

 

0.14%

 

 

1.55%

 

 

1.46%

 

 

0.40%

 

 

1.00%

 

 

0.94%

Ratio of ALL to total non-performing loans at period end, respectively(1)

 

0.00%

 

 

123.58%

 

 

124.66%

 

 

0.00%

 

 

106.54%

 

 

107.16%

 

 

0.00%

 

 

80.13%

 

 

83.18%

Total loans

$

157,663 

 

$

2,664,892 

 

$

2,822,555 

 

$

169,282 

 

$

2,569,222 

 

$

2,738,504 

 

$

220,892 

 

$

2,302,236 

 

$

2,523,128 

Average total loans during the period

$

162,157

 

$

2,614,133

 

$

2,776,290

 

$

174,415

 

$

2,413,375

 

$

2,587,790

 

$

230,978

 

$

2,184,169

 

$

2,415,147

Total non-performing loans(1)

$

 —

 

$

22,478

 

$

22,478

 

$

 —

 

$

37,428

 

$

37,428

 

$

 

$

28,645

 

$

28,645

                                                     

(1)

Loans accounted for under ASC 310-30 may be considered performing, regardless of past due status, if the timing and expected cash flows on these loans can be reasonably estimated and if collection of the new carrying value is expected.

 

Non 310-30 Allowance for Loan Losses Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

September 30, 2016

 

June 30, 2016

 

March 31, 2016

 

 

 

 

Non

 

Total

 

 

 

 

Non

 

Total

 

 

 

 

Non

 

Total

 

 

 

    

310-30

    

Non

 

 

 

    

310-30

    

Non

 

 

 

    

310-30

    

Non

 

Energy

 

Excluding

 

310-30

 

Energy

 

Excluding

 

310-30

 

Energy

 

Excluding

 

310-30

 

Portfolio

 

Energy

 

Loans

 

Portfolio

 

Energy

 

Loans

 

Portfolio

 

Energy

 

Loans

Beginning allowance for loan losses

$

15,443

 

$

24,432

 

$

39,875

 

$

14,486

 

$

22,465

 

$

36,951

 

$

3,763

 

$

22,279

 

$

26,042

Charge-offs

 

(15,700)

 

 

(1,840)

 

 

(17,540)

 

 

(3,374)

 

 

(312)

 

 

(3,686)

 

 

 -

 

 

(659)

 

 

(659)

Recoveries

 

 -

 

 

168

 

 

168

 

 

 -

 

 

210

 

 

210

 

 

 -

 

 

87

 

 

87

Provision expense

 

3,919

 

 

1,356

 

 

5,275

 

 

4,331

 

 

2,069

 

 

6,400

 

 

10,723

 

 

758

 

 

11,481

Ending ALL

$

3,662

 

$

24,116

 

$

27,778

 

$

15,443

 

$

24,432

 

$

39,875

 

$

14,486

 

$

22,465

 

$

36,951

Ratio of annualized net charge-offs to average total loans during the period, respectively

 

65.30%

 

 

0.26%

 

 

2.64%

 

 

11.46%

 

 

0.02%

 

 

0.58%

 

 

0.00%

 

 

0.10%

 

 

0.10%

Ratio of ALL to total loans outstanding at period end, respectively

 

4.23%

 

 

0.94%

 

 

1.04%

 

 

14.75%

 

 

0.99%

 

 

1.55%

 

 

10.97%

 

 

0.98%

 

 

1.53%

Total loans

$

86,628

 

$

2,578,264

 

$

2,664,892

 

$

104,663

 

$

2,464,558

 

$

2,569,221

 

$

132,100

 

$

2,280,440

 

$

2,412,540

Average loans

$

95,645

 

$

2,518,488

 

$

2,614,133

 

$

118,382

 

$

2,294,994

 

$

2,413,375

 

$

139,490

 

$

2,249,451

 

$

2,388,941

12

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Asset Quality

(Dollars in thousands)

 

Non 310-30 Past Due Loans

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

Loans 30-89 days past due and still accruing interest

$

1,374

 

$

5,279

 

$

1,561

Loans 90 days past due and still accruing interest

 

428

 

 

43

 

 

266

Non-accrual loans(1)

 

22,478

 

 

37,428

 

 

28,645

Total past due and non-accrual loans

$

24,280

 

$

42,750

 

$

30,472

Total 90 days past due and still accruing interest and non-accrual loans to total loans

 

0.86%

 

 

1.46%

 

 

1.26%

Total non-accrual loans to total loans

 

0.84%

 

 

1.46%

 

 

1.24%

% of total past due and non-accrual loans that carry fair value marks

 

15.41%

 

 

12.22%

 

 

14.21%

                                                      

(1)

Includes non-accrual energy loans of $13,313, $25,850 and $12,057 at September 30, 2016, June 30, 2016, and September 30, 2015, respectively.

 

Asset Quality Data

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

Non-accrual loans

$

10,430

 

$

24,377

 

$

7,288

Restructured loans on non-accrual

 

12,048

 

 

13,051

 

 

21,357

Total non-performing loans(1)

 

22,478

 

 

37,428

 

 

28,645

OREO

 

21,200

 

 

23,242

 

 

19,034

Other repossessed assets

 

100

 

 

894

 

 

894

Total non-performing assets

$

43,778

 

$

61,564

 

$

48,573

Accruing restructured loans

$

8,780

 

$

5,729

 

$

11,028

Total non-performing loans to total loans

 

0.80%

 

 

1.37%

 

 

1.14%

Total non-performing loans excluding energy sector loans to total loans excluding energy sector loans

 

0.33%

 

 

0.44%

 

 

0.70%

Total non-performing assets to total loans and OREO

 

1.54%

 

 

2.23%

 

 

1.91%

Total non-performing assets excluding energy sector to total loans excluding energy sector loans and OREO

 

1.10%

 

 

1.34%

 

 

1.52%

                                                      

(1)

Includes non-accrual energy loans of $13,313, $25,850 and $12,057 at September 30, 2016, June 30, 2016, and September 30, 2015, respectively.

 

Changes in Accretable Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

Life-to-date

 

September 30, 2016

    

June 30, 2016

    

September 30, 2015

    

September 30, 2016

Accretable yield at beginning of period

$

67,765

 

$

75,007

 

$

103,430

 

$

 —

Additions through acquisitions

 

 —

 

 

 —

 

 

 

 

214,996

Reclassification from non-accretable difference to accretable yield

 

4,962

 

 

2,462

 

 

3,202

 

 

266,942

Reclassification to non-accretable difference from accretable yield

 

(457)

 

 

(1,942)

 

 

(2,355)

 

 

(32,467)

Accretion

 

(8,597)

 

 

(7,762)

 

 

(11,262)

 

 

(385,798)

Accretable yield at end of period

$

63,673

 

$

67,765

 

$

93,015

 

$

63,673

 

13

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Key Ratios

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

As of and for the nine months ended

 

September 30, 

    

June 30, 

    

September 30, 

    

September 30, 

 

September 30, 

 

2016

 

2016

 

2015

 

2016

 

2015

Key Ratios(1)

 

 

 

 

 

 

 

 

 

Return on average assets

0.72%

 

0.38%

 

0.13%

 

0.37%

 

0.04%

Return on average tangible assets(2)

0.80%

 

0.45%

 

0.21%

 

0.45%

 

0.11%

Return on average tangible assets before provision for loan losses and taxes FTE(2)

1.55%

 

1.22%

 

0.50%

 

1.32%

 

0.36%

Return on average equity

5.76%

 

3.01%

 

0.98%

 

2.92%

 

0.28%

Return on average tangible common equity(2)

7.07%

 

3.98%

 

1.64%

 

3.88%

 

0.81%

Interest earning assets to interest bearing liabilities (end of period)(3)

133.09%

 

135.31%

 

134.58%

 

133.09%

 

134.58%

Loans to deposits ratio (end of period)

74.32%

 

72.30%

 

65.41%

 

74.32%

 

64.41%

Non-interest bearing deposits to total deposits (end of period)

22.00%

 

21.89%

 

21.17%

 

22.00%

 

21.17%

Net interest margin(4)

3.49%

 

3.17%

 

3.47%

 

3.41%

 

3.50%

Net interest margin FTE (2)(4)

3.59%

 

3.26%

 

3.54%

 

3.51%

 

3.55%

Interest rate spread FTE(5)

3.46%

 

3.15%

 

3.43%

 

3.39%

 

3.44%

Yield on earning assets(3)

3.84%

 

3.50%

 

3.79%

 

3.75%

 

3.83%

Yield on earning assets FTE(2)(3)

3.93%

 

3.60%

 

3.87%

 

3.85%

 

3.88%

Cost of interest bearing liabilities(3)

0.47%

 

0.45%

 

0.44%

 

0.46%

 

0.44%

Cost of deposits

0.36%

 

0.36%

 

0.35%

 

0.36%

 

0.36%

Non-interest expense to average assets

2.89%

 

2.80%

 

3.18%

 

2.90%

 

3.18%

Efficiency ratio FTE(2)(6)

64.37%

 

69.00%

 

86.25%

 

68.19%

 

89.55%

 

 

 

 

 

 

 

 

 

 

Asset Quality Data(7)(8)(9)

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans

0.80%

 

1.37%

 

1.14%

 

0.80%

 

1.14%

Non-performing assets to total loans and OREO

1.54%

 

2.23%

 

1.91%

 

1.54%

 

1.91%

Allowance for loan losses to total loans

0.99%

 

1.46%

 

0.94%

 

0.99%

 

0.94%

Allowance for loan losses to non-performing loans

124.66%

 

107.16%

 

83.18%

 

124.66%

 

83.18%

Net charge-offs to average loans(1)

2.49%

 

0.55%

 

0.02%

 

1.08%

 

0.05%

                                                      

(1)

Ratios are annualized.

(2)

Ratio represents non-GAAP financial measure. See non-GAAP reconciliations below.

(3)

Interest earning assets include assets that earn interest/accretion or dividends. Any market value adjustments on investment securities are excluded from interest earning assets. Interest bearing liabilities include liabilities that must be paid interest.

(4)

Net interest margin represents net interest income, including accretion income on interest earning assets, as a percentage of average interest earning assets.

(5)

Interest rate spread represents the difference between the weighted average yield on interest earning assets and the weighted average cost of interest bearing liabilities.

(6)

The efficiency ratio represents non-interest expense, less intangible asset amortization, as a percentage of net interest income on a FTE basis plus non-interest income.

(7)

Non-performing loans consist of non-accruing loans and restructured loans on non-accrual, but exclude any loans accounted for under ASC 310-30 in which the pool is still performing. These ratios may, therefore, not be comparable to similar ratios of our peers.

(8)

Non-performing assets include non-performing loans, other real estate owned and other repossessed assets.

(9)

Total loans are net of unearned discounts and fees.

 

 

14

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS

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

 

Tangible Common Book Value Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

June 30, 2016

 

September 30, 2015

    

December 31, 2015

Total shareholders' equity

$

549,772

 

$

598,910

 

$

621,193

 

$

617,544

Less: goodwill and intangible assets, net

 

(67,950)

 

 

(69,320)

 

 

(73,429)

 

 

(72,060)

Add: deferred tax liability related to goodwill

 

8,935

 

 

8,547

 

 

7,385

 

 

7,772

Tangible common equity (non-GAAP)

$

490,757

 

$

538,137

 

$

555,149

 

$

553,256

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

4,606,413

 

$

4,627,820

 

$

4,788,049

 

$

4,683,908

Less: goodwill and intangible assets, net

 

(67,950)

 

 

(69,320)

 

 

(73,429)

 

 

(72,060)

Add: deferred tax liability related to goodwill

 

8,935

 

 

8,547

 

 

7,385

 

 

7,772

Tangible assets (non-GAAP)

$

4,547,398

 

$

4,567,047

 

$

4,722,005

 

$

4,619,620

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets calculations:

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity to total assets

 

11.93%

 

 

12.95%

 

 

12.97%

 

 

13.18%

Less: impact of goodwill and intangible assets, net

 

(1.14)%

 

 

(1.17)%

 

 

(1.21)%

 

 

(1.20)%

Tangible common equity to tangible assets (non-GAAP)

 

10.79%

 

 

11.78%

 

 

11.76%

 

 

11.98%

 

 

 

 

 

 

 

 

 

 

 

 

Common book value per share calculations:

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

$

549,772

 

$

598,910

 

$

621,193

 

$

617,544

Divided by: ending shares outstanding

 

26,282,224

 

 

28,810,883

 

 

30,318,684

 

 

30,358,509

Common book value per share

$

20.92

 

$

20.79

 

$

20.49

 

$

20.34

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common book value per share calculations:

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

$

490,757

 

$

538,137

 

$

555,149

 

$

553,256

Divided by: ending shares outstanding

 

26,282,224

 

 

28,810,883

 

 

30,318,684

 

 

30,358,509

Tangible common book value per share (non-GAAP)

$

18.67

 

$

18.68

 

$

18.31

 

$

18.22

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common book value per share, excluding accumulated other comprehensive income calculations:

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

$

490,757

 

$

538,137

 

$

555,149

 

$

553,256

Less: accumulated other comprehensive income, net of tax

 

(8,547)

 

 

(11,278)

 

 

(8,736)

 

 

(95)

Tangible common book value, excluding accumulated other comprehensive income, net of tax (non-GAAP)

 

482,210

 

 

526,859

 

 

546,413

 

 

553,161

Divided by: ending shares outstanding

 

26,282,224

 

 

28,810,883

 

 

30,318,684

 

 

30,358,509

Tangible common book value per share, excluding accumulated other comprehensive income, net of tax (non-GAAP)

$

18.35

 

$

18.29

 

$

18.02

 

$

18.22

15

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

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

 

Return on Average Tangible Assets and Return on Average Tangible Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

As of and for the nine months ended

 

September 30, 2016

    

June 30, 2016

    

September 30, 2015

    

September 30, 2016

    

September 30, 2015

Net income

$

8,314

 

$

4,504

 

$

1,636

 

$

13,069

 

$

1,541

Add: impact of core deposit intangible amortization expense, after tax

 

836

 

 

836

 

 

829

 

 

2,507

 

 

2,459

Net income adjusted for impact of core deposit intangible amortization expense, after tax

$

9,150

 

$

5,340

 

$

2,465

 

$

15,576

 

$

4,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes FTE (non-GAAP)

$

11,050

 

$

6,523

 

$

878

 

$

18,988

 

$

1,997

Add: impact of core deposit intangible amortization expense, before tax

 

1,370

 

 

1,370

 

 

1,359

 

 

4,110

 

 

4,031

Add: provision for loan losses

 

5,293

 

 

6,457

 

 

3,710

 

 

22,369

 

 

7,021

FTE income adjusted for impact of core deposit intangible amortization expense and provision (non-GAAP)

$

17,713

 

$

14,350

 

$

5,947

 

$

45,467

 

$

13,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy sector provision for loan losses

$

3,919

 

$

4,331

 

 

N/A

 

$

18,973

 

 

N/A

Tax rate 38%

 

38.0%

 

 

38.0%

 

 

N/A

 

 

38.0%

 

 

N/A

Energy sector provision for loan losses, after  tax

$

2,430

 

$

2,685

 

 

N/A

 

$

11,763

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

$

4,600,769

 

$

4,783,298

 

$

4,819,462

 

$

4,672,007

 

$

4,867,444

Less: average goodwill and intangible assets, net of deferred tax asset related to goodwill

 

(59,685)

 

 

(61,445)

 

 

(66,575)

 

 

(61,051)

 

 

(67,473)

Average tangible assets (non-GAAP)

$

4,541,084

 

$

4,721,853

 

$

4,752,887

 

$

4,610,956

 

$

4,799,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

$

574,574

 

$

601,142

 

$

663,237

 

$

597,206

 

$

728,179

Less: average goodwill and intangible assets, net of deferred tax asset related to goodwill

 

(59,685)

 

 

(61,445)

 

 

(66,575)

 

 

(61,051)

 

 

(67,473)

Average tangible common equity (non-GAAP)

$

514,889

 

$

539,697

 

$

596,662

 

$

536,155

 

$

660,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (non-GAAP)

 

0.72%

 

 

0.38%

 

 

0.13%

 

 

0.37%

 

 

0.04%

Return on average tangible assets (non-GAAP)

 

0.80%

 

 

0.45%

 

 

0.21%

 

 

0.45%

 

 

0.11%

Return on average tangible assets before provision for loan losses and taxes FTE (non-GAAP)

 

1.55%

 

 

1.22%

 

 

0.50%

 

 

1.32%

 

 

0.36%

Return on average tangible assets before energy sector provision for loan losses (non-GAAP)

 

1.04%

 

 

0.70%

 

 

N/A

 

 

0.81%

 

 

N/A

Return on average equity (non-GAAP)

 

5.76%

 

 

3.01%

 

 

0.98%

 

 

2.92%

 

 

0.28%

Return on average tangible common equity (non-GAAP)

 

7.07%

 

 

3.98%

 

 

1.64%

 

 

3.88%

 

 

0.81%

 

Fully Taxable Equivalent Yield on Earning Assets and Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

As of and for the nine months ended

 

September 30, 2016

 

June 30, 2015

 

September 30, 2015

 

September 30, 2016

 

September 30, 2015

Interest income

$

40,764

    

$

38,472

    

$

42,311

    

$

120,790

 

$

127,915

Add: impact of taxable equivalent adjustment

 

1,041

 

 

1,037

 

 

822

 

 

3,053

 

 

1,767

Interest income FTE (non-GAAP)

$

41,805

 

$

39,509

 

$

43,133

 

$

123,843

 

$

129,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

37,064

 

$

34,753

 

$

38,682

 

$

109,855

 

$

117,016

Add: impact of taxable equivalent adjustment

 

1,041

 

 

1,037

 

 

822

 

 

3,053

 

 

1,767

Net interest income FTE (non-GAAP)

$

38,105

 

$

35,790

 

$

39,504

 

$

112,908

 

$

118,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

$

4,227,732

 

$

4,415,813

 

$

4,423,279

 

$

4,301,320

 

$

4,469,696

Yield on earning assets

 

3.84%

 

 

3.50%

 

 

3.79%

 

 

3.75%

 

 

3.83%

Yield on earning assets FTE (non-GAAP)

 

3.93%

 

 

3.60%

 

 

3.87%

 

 

3.85%

 

 

3.88%

Net interest margin

 

3.49%

 

 

3.17%

 

 

3.47%

 

 

3.41%

 

 

3.50%

Net interest margin FTE (non-GAAP)

 

3.59%

 

 

3.26%

 

 

3.54%

 

 

3.51%

 

 

3.55%

 

16