Attached files

file filename
8-K - FORM 8-K - Live Oak Bancshares, Inc.form8-kx93016earningsrelea.htm


Exhibit 99.1
Section 2: EX-99.1
 liveoakbancshareslogo.jpg
LIVE OAK BANCSHARES, INC. REPORTS THIRD QUARTER 2016 RESULTS
Wilmington, NC, October 26, 2016 – Live Oak Bancshares, Inc. (Nasdaq: LOB) (“Live Oak” or “the Company”) today reported third quarter net earnings available to common shareholders of $3.5 million, or $0.10 per diluted share, compared to $2.9 million, or $0.09 per diluted share, for the third quarter of 2015. The third quarter of 2016 included $3.4 million, or $0.06 per diluted share, in stock based compensation expense related to restricted stock awards with an effective grant date of May 24, 2016, for key employee retention, as discussed in Note 10 of our March 31, 2016 Form 10-Q.
“Live Oak continues on its growth mission to provide needed credit to small business owners across the country. Loan production volume was again at record levels in the third quarter. We have generated over $1 billion in loans in the first nine months of this year with continued future growth anticipated from newly established lines of business. We are on track to meet our expectation of $1.5 billion in origination volume for the full year and are hard at work to provide a complete digital banking experience for our customers. Our strategic repositioning designed to enhance levels of net interest income has started to deliver results,” said James S. Mahan, III, Chief Executive Officer of Live Oak.
Third Quarter 2016 Key Measures
(Dollars in thousands)
 
 
 
Increase (Decrease)
 
 
 
Q3 2016
 
Q3 2015
 
Dollars
 
Percent
 
Q2 2016
Loan production:
 
 
 
 
 
 
 
 
 
Loans originated
$
381,050

 
$
302,962

 
$
78,088

 
26
 %
 
$
356,865

% Fully funded
36.1
%
 
42.4
%
 
n/a

 
n/a

 
40.2
%
Loan sales:
 
 
 
 

 

 
 
Guaranteed loans sold
$
210,610

 
$
147,377

 
$
63,233

 
43
 %
 
$
135,555

Net gains on sales of loans
21,833

 
15,424

 
6,409

 
42

 
14,555

Average net gain on sale of loans, per million sold
103.67

 
104.66

 
(0.99
)
 
(1
)
 
107.37

Net interest income and servicing revenues
17,491

 
10,847

 
6,644

 
61

 
14,998

Net income attributable to Live Oak Bancshares, Inc.
3,479

 
2,901

 
578

 
20

 
123

Diluted earnings per share
0.10

 
0.09

 
0.01

 
11

 
0.00

Non-GAAP net income (1)
5,498

 
2,901

 
2,597

 
90

 
3,883

Non-GAAP diluted earnings per share (1)
0.16

 
0.09

 
0.07

 
78

 
0.11

(1) See accompanying GAAP to Non-GAAP Reconciliation.

1



Net Interest Income
Net interest income for the third quarter of 2016 increased to $11.6 million compared to $6.6 million for the third quarter of 2015. The increase was driven by the significant growth in the combined held for sale and held for investment loan portfolios attributable to steadily rising loan originations, in part due to the Company's efforts to grow recurring revenue sources by increasing the level of loans on the balance sheet. Another positive factor was a higher net interest margin which rose from 3.11% for the third quarter of 2015 to 3.32% for the third quarter of 2016, reflecting higher loan rates. The increase from the second quarter 2016 margin of 3.26% was principally due to a rising yield on interest earning assets combined with slightly lower funding costs in money market funds.
Provision for Loan Losses
The provision for loan losses for the third quarter of 2016 increased to $3.8 million compared to $3.5 million for the second quarter of 2016 and $1.2 million for the third quarter of 2015. Net charge-offs (recoveries) were $937 thousand in the third quarter of 2016 compared to ($240) thousand in the second quarter of 2016 and $243 thousand in the third quarter of 2015. Net charge-offs as a percentage of average held for investment loans, annualized, for the quarters ended September 31, 2016 and 2015 were 0.51% and 0.40%, respectively. The increase in net charge-offs contributed to the higher level of provision for the quarter and was largely attributable to a single problem credit that is in workout status. Net charge-offs for the first nine months of 2016 totaled $929 thousand as compared to $594 thousand for the first nine months of 2015. The higher provision in the third quarter also reflects the continued strong growth in the loan portfolio which contributed to the increase in the allowance for loan losses.
Noninterest Income
Noninterest income for the third quarter of 2016 totaled $25.4 million, compared to $17.8 million for the third quarter of 2015. Net gains on sales of loans increased to $21.8 million in the third quarter of 2016 compared to $14.6 million in the second quarter of 2016 and $15.4 million in the third quarter of 2015 due to a much higher volume of loan sales. Loan servicing revenues rose by $1.6 million from the third quarter of 2015 to $5.9 million.
Noninterest Expense
Noninterest expense for the third quarter of 2016 was $27.2 million compared to $25.1 million for the second quarter of 2016 and$18.1 million for the third quarter of 2015. Salaries and employee benefits increased to $17.5 million from $9.9 million for the third quarter of 2015 as a result of increased staffing and developing infrastructure to support growing loan demand and multiple new initiatives of the Company, along with $3.4 million in stock based compensation expense related to restricted stock awards with an effective grant date of May 24, 2016 for key employee retention, as discussed in Note 10 of our March 31, 2016 Form 10-Q. Future expense associated with these restricted stock awards is expected to be $3.4 million in the fourth quarter of 2016, with subsequent quarterly expense declining to approximately $346 thousand through the end of the implied term. Total stock based compensation expense in the third quarter of 2016 was $4.1 million compared to $2.9 million for the second quarter of 2016 and $498 thousand for the third quarter of 2015.
Loans and Asset Quality
Net loans held for investment increased $73.6 million, or 10.9%, to $751.8 million at September 30, 2016, from $678.2 million at June 30, 2016. Loans held for sale increased $16.1 million, or 4.9%, to $345.3 million at September 30, 2016, from $329.2 million at June 30, 2016. The increase in both portfolios is the result of growth in loan origination activities. The combined total loan portfolio at September 30, 2016 and June 30, 2016, of $1.11 billion and $1.02 billion, respectively, were comprised of approximately 66.3% and 64.9% of unguaranteed loans, respectively. The combined total loan portfolio of $1.11 billion at September 30, 2016, rose by 58.1% above its level of a year ago.
Average loans were $1.09 billion during the third quarter of 2016 compared to $939.1 million during the second quarter of 2016.
The allowance for loan losses increased $2.9 million, or 23.3%, to $15.2 million at September 30, 2016, from $12.3 million at June 30, 2016. The increase in the allowance for loan losses was largely attributable to continued growth in the loan portfolio combined with the effects of charge-off experience, as discussed above. The allowance for loan losses as a percentage of total loans held for investment increased from 1.78% at June 30, 2016 to 1.98% at September 30, 2016.
The unguaranteed exposure of nonperforming loans amounted to $3.4 million at September 30, 2016, compared to $2.2 million at June 30, 2016. Total nonperforming loans increased to $14.0 million from $12.9 million at the end of the prior quarter. Total unguaranteed nonperforming loans as a percentage of total held for investment loans was 0.44% and 0.31% as of September 30, 2016, and June 30, 2016, respectively.
Foreclosed assets decreased $736 thousand to $2.2 million at September 30, 2016, from June 30, 2016.

2



Deposits
Total deposits increased by $262.2 million, or 23.0%, to $1.40 billion at September 30, 2016, compared to $1.14 billion at June 30, 2016, following successful deposit gathering campaigns. Average total interest bearing deposits for the third quarter of 2016 increased $156.6 million, or 14.5%, to $1.24 billion, compared to $1.08 billion for the second quarter of 2016. The ratio of average total loans to average interest bearing deposits was 87.7% for the third quarter of 2016, compared to 86.7% for the second quarter of 2016.
Conference Call
Live Oak will host a conference call to discuss third quarter results at 9:00 a.m. ET tomorrow morning (October 27, 2016). Media representatives, analysts and the public are invited to listen to this discussion by calling (844) 743-2494 (domestic) or (661) 378-9528 (international) with conference ID 94419161. A live webcast of the conference call along with presentation materials referenced during the conference call will be available on the Investor Relations page of the Company’s website at http://investor.liveoakbank.com. A replay of the webcast will be archived on the Company's website for one year. A replay of the conference call will also be available until 5:00 p.m. ET November 3, 2016, and can be accessed by dialing (855) 859-2056 (domestic) or (404) 537-3406 (international).
Important Note Regarding Forward-Looking Statements
Statements in this press release that are based on other than historical data or that express the Company’s plans or expectations regarding future events or determinations are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. Statements based on historical data are not intended and should not be understood to indicate the Company’s expectations regarding future events. Forward-looking statements provide current expectations or forecasts of future events or determinations. These forward-looking statements are not guarantees of future performance or determinations, nor should they be relied upon as representing management’s views as of any subsequent date. Forward-looking statements involve significant risks and uncertainties, and actual results may differ materially from those presented, either expressed or implied, in this press release. Factors that could cause actual results to differ materially from those expressed in the forward-looking statements include changes in Small Business Administration (“SBA”) rules, regulations or loan products, including the Section 7(a) program, changes in SBA standard operating procedures or changes in Live Oak Banking Company's status as an SBA Preferred Lender; changes in rules, regulations or procedures for other government loan programs, including those of the United States Department of Agriculture; a reduction in or the termination of the Company's ability to use the technology-based platform that is critical to the success of its business model, including a failure in or a breach of operational or security systems; competition from other lenders; the Company's ability to attract and retain key personnel; market and economic conditions and the associated impact on the Company; operational, liquidity and credit risks associated with the Company's business; the impact of heightened regulatory scrutiny of financial products and services and the Company's ability to comply with regulatory requirements and expectations; and the other factors discussed in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) and available at the SEC’s Internet site (http://www.sec.gov). Except as required by law, the Company specifically disclaims any obligation to update any factors or to publicly announce the result of revisions to any of the forward-looking statements included herein to reflect future events or developments.
About Live Oak Bancshares, Inc.
Live Oak Bancshares, Inc. (Nasdaq: LOB) is a financial holding company and the parent company of Live Oak Banking Company, a national online platform for small business lending.
Contacts:
Brett Caines | CFO | Investor Relations | 910.796.1645 & Micah Davis | Marketing Director | Media Relations | 910.550.2255

3



Live Oak Bancshares, Inc.
Quarterly Statements of Income (unaudited)
(Dollars in thousands, except per share data)
 
 
Three months ended
 
3Q 2016
 
2Q 2016
 
1Q 2016
 
4Q 2015
 
3Q 2015
Interest income
 
 
 
 
 
 
 
 
 
Loans and fees on loans
$
14,961

 
$
12,902

 
$
11,005

 
$
10,474

 
$
8,728

Investment securities, taxable
337

 
252

 
251

 
224

 
211

Other interest earning assets
264

 
248

 
138

 
80

 
84

Total interest income
15,562

 
13,402

 
11,394

 
10,778

 
9,023

Interest expense
 
 
 
 
 
 
 
 
 
Deposits
3,689

 
3,243

 
2,444

 
2,105

 
1,997

Borrowings
242

 
242

 
241

 
203

 
395

Total interest expense
3,931

 
3,485

 
2,685

 
2,308

 
2,392

Net interest income
11,631

 
9,917

 
8,709

 
8,470

 
6,631

Provision for loan losses
3,806

 
3,453

 
1,433

 
1,467

 
1,212

Net interest income after provision for loan losses
7,825

 
6,464

 
7,276

 
7,003

 
5,419

Noninterest income
 
 
 
 
 
 
 
 
 
Loan servicing revenue
5,860

 
5,081

 
4,784

 
4,404

 
4,216

Loan servicing asset revaluation
(3,421
)
 
(1,604
)
 
(26
)
 
(1,996
)
 
(2,650
)
Net gains on sales of loans
21,833

 
14,555

 
16,425

 
20,781

 
15,424

Gain on sale of securities available-for-sale
1

 

 

 
1

 
12

Construction supervision fee income
502

 
667

 
630

 
745

 
344

Other noninterest income
657

 
649

 
619

 
433

 
424

Total noninterest income
25,432

 
19,348

 
22,432

 
24,368

 
17,770

Noninterest expense
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
17,471

 
15,411

 
12,993

 
12,700

 
9,949

Travel expense
2,218

 
2,330

 
1,846

 
1,465

 
2,200

Professional services expense
907

 
910

 
528

 
752

 
493

Advertising and marketing expense
1,097

 
1,365

 
963

 
1,156

 
1,051

Occupancy expense
1,058

 
1,055

 
1,193

 
1,555

 
703

Data processing expense
1,252

 
1,404

 
1,208

 
1,195

 
773

Equipment expense
611

 
534

 
551

 
646

 
642

Other loan origination and maintenance expense
806

 
621

 
574

 
685

 
673

Other expense
1,798

 
1,502

 
1,855

 
1,979

 
1,579

Total noninterest expense
27,218

 
25,132

 
21,711

 
22,133

 
18,063

Income before taxes
6,039

 
680

 
7,997

 
9,238

 
5,126

Income tax expense
2,561

 
557

 
3,314

 
3,523

 
2,228

Net income
3,478

 
123

 
4,683

 
5,715

 
2,898

Net loss attributable to noncontrolling interest
1

 

 
8

 
1

 
3

Net income attributable to Live Oak Bancshares, Inc.
$
3,479

 
$
123

 
$
4,691

 
$
5,716

 
$
2,901

Earnings per share
 
 
 
 
 
 
 
 
 
Basic
$
0.10

 
$
0.00

 
$
0.14

 
$
0.17

 
$
0.09

Diluted
$
0.10

 
$
0.00

 
$
0.13

 
$
0.16

 
$
0.09

Weighted average shares outstanding
 
 
 
 
 
 
 
 
 
Basic
34,206,943

 
34,189,217

 
34,176,753

 
34,169,855

 
32,824,587

Diluted
35,001,817

 
35,206,125

 
34,954,592

 
35,079,486

 
33,917,282


4



Live Oak Bancshares, Inc.
Quarterly Balance Sheets (unaudited)
(Dollars in thousands)
 
 
As of the quarter ended
 
3Q 2016
 
2Q 2016
 
1Q 2016
 
4Q 2015
 
3Q 2015
Assets
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
355,485

 
$
175,506

 
$
226,556

 
$
102,607

 
$
129,881

Certificates of deposit with other banks
7,500

 
8,500

 
9,000

 
10,250

 
10,000

Investment securities available-for-sale
70,334

 
66,804

 
55,674

 
53,762

 
51,628

Loans held for sale
345,277

 
329,206

 
537,293

 
480,619

 
443,871

Loans held for investment
766,977

 
690,517

 
313,633

 
279,969

 
259,552

Allowance for loan losses
(15,178
)
 
(12,309
)
 
(8,616
)
 
(7,415
)
 
(6,153
)
Net loans
751,799

 
678,208

 
305,017

 
272,554

 
253,399

Premises and equipment, net
60,646

 
61,064

 
61,839

 
62,653

 
62,641

Foreclosed assets
2,235

 
2,971

 
3,020

 
2,666

 
1,258

Servicing assets
49,729

 
48,454

 
47,377

 
44,230

 
40,590

Other assets
26,735

 
24,591

 
22,765

 
23,281

 
19,498

Total assets
$
1,669,740

 
$
1,395,304

 
$
1,268,541

 
$
1,052,622

 
$
1,012,766

Liabilities and Shareholders’ Equity
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Noninterest-bearing
$
28,461

 
$
22,942

 
$
21,125

 
$
21,502

 
$
20,420

Interest-bearing
1,374,556

 
1,117,855

 
994,340

 
783,286

 
742,208

Total deposits
1,403,017

 
1,140,797

 
1,015,465

 
804,788

 
762,628

Long term borrowings
28,074

 
28,173

 
28,271

 
28,375

 
42,079

Other liabilities
24,497

 
18,984

 
20,372

 
19,971

 
13,963

Total liabilities
1,455,588

 
1,187,954

 
1,064,108

 
853,134

 
818,670

Shareholders’ equity
 
 
 
 
 
 
 
 
 
Non-cumulative perpetual preferred stock (Series A), no shares authorized, issued or outstanding at September 30, 2016, June 30, 2016, March 31, 2016 and December 31, 2015, 6,800 shares authorized, issued and outstanding for September 30, 2015

 

 

 

 

Preferred stock, no par value, 1,000,000 shares authorized, none issued or outstanding

 

 

 

 

Class A common stock (voting)
145,284

 
141,181

 
138,199

 
137,492

 
136,852

Class B common stock (non-voting)
50,015

 
50,015

 
50,015

 
50,015

 
50,015

Retained earnings
18,723

 
15,928

 
16,147

 
12,140

 
7,108

Accumulated other comprehensive income (loss)
130

 
201

 
47

 
(192
)
 
87

Total shareholders’ equity attributed to Live Oak Bancshares, Inc.
214,152

 
207,325

 
204,408

 
199,455

 
194,062

Noncontrolling interest

 
25

 
25

 
33

 
34

Total equity
214,152

 
207,350

 
204,433

 
199,488

 
194,096

Total liabilities and shareholders’ equity
$
1,669,740

 
$
1,395,304

 
$
1,268,541

 
$
1,052,622

 
$
1,012,766


5



Live Oak Bancshares, Inc.
Quarterly Selected Financial Data
(Dollars in thousands, except per share data)
 
 
As of and for the three months ended
 
3Q 2016
 
2Q 2016
 
1Q 2016
 
4Q 2015
 
3Q 2015
Income Statement Data
 
 
 
 
 
 
 
 
 
Net income attributable to Live Oak Bancshares, Inc.
$
3,479

 
$
123

 
$
4,691

 
$
5,716

 
$
2,901

Per Common Share
 
 
 
 
 
 
 
 
 
Net income, basic
$
0.10

 
$
0.00

 
$
0.14

 
$
0.17

 
$
0.09

Net income, diluted
0.10

 
0.00

 
0.13

 
0.16

 
0.09

Dividends declared
0.02

 
0.01

 
0.02

 
0.01

 
0.01

Book value
6.26

 
6.06

 
5.98

 
5.84

 
5.68

Tangible book value (1)
6.26

 
6.06

 
5.98

 
5.84

 
5.68

Performance Ratios
 
 
 
 
 
 
 
 
 
Return on average assets (annualized)
0.91
%
 
0.04
 %
 
1.67
%
 
2.18
%
 
1.19
%
Return on average equity (annualized)
6.54

 
0.24

 
9.38

 
11.60

 
7.15

Net interest margin
3.32

 
3.26

 
3.52

 
3.66

 
3.11

Efficiency ratio (1)
73.44

 
85.88

 
69.72

 
67.40

 
74.06

Noninterest income to total revenue
68.62

 
66.11

 
72.03

 
74.21

 
72.81

Selected Loan Metrics
 
 
 
 
 
 
 
 
 
Loans originated
$
381,050

 
$
356,865

 
$
284,530

 
$
330,798

 
$
302,962

Guaranteed loans sold
210,610

 
135,555

 
155,643

 
219,328

 
147,377

Average net gain on sale of loans
103.67

 
107.37

 
105.53

 
94.75

 
104.66

Held for sale guaranteed loans (note amount) (2)
692,278

 
639,356

 
541,595

 
497,875

 
499,303

Quarterly increase (decrease) in note amount of held for sale guaranteed loans
52,922

 
97,761

 
42,292

 
(1,428
)
 
68,071

Estimated net gain to be recognized on quarterly increase in guaranteed loans held for sale (3)
5,486

 
10,497

 
4,463

 
N/A

 
7,124

Asset Quality Ratios
 
 
 
 
 
 
 
 
 
Allowance for loan losses to loans held for investment
1.98
%
 
1.78
 %
 
2.75
%
 
2.65
%
 
2.37
%
Net charge-offs (recoveries) to average loans held for investment (4)
0.51

 
(0.18
)
 
0.30

 
0.30

 
0.40

Nonperforming loans
$
14,023

 
$
12,902

 
$
14,829

 
$
12,367

 
$
18,384

Foreclosed assets
2,235

 
2,971

 
3,020

 
2,666

 
1,258

Nonperforming loans (unguaranteed exposure)
3,354

 
2,174

 
2,421

 
2,037

 
2,562

Foreclosed assets (unguaranteed exposure)
304

 
433

 
438

 
373

 
48

Nonperforming loans not guaranteed by the SBA and foreclosures
3,658

 
2,607

 
2,859

 
2,410

 
2,610

Nonperforming loans and foreclosures, not guaranteed by the SBA, to total assets
0.22
%
 
0.19
 %
 
0.23
%
 
0.23
%
 
0.26
%
Capital Ratios
 
 
 
 
 
 
 
 
 
Common equity tier 1 capital (to risk-weighted assets)
16.63
%
 
18.26
 %
 
20.61
%
 
23.22
%
 
24.40
%
Total capital (to risk-weighted assets)
17.88

 
19.43

 
21.54

 
24.12

 
25.21

Tier 1 risk based capital (to risk-weighted assets)
16.63

 
18.26

 
20.61

 
23.22

 
24.40

Tier 1 leverage capital (to average assets)
13.18

 
14.32

 
17.09

 
18.36

 
19.07

Notes to Quarterly Selected Financial Data
(1) See accompanying GAAP to Non-GAAP Reconciliation.
(2)
Includes the entire note amount, including undisbursed funds for the multi-advance loans.
(3) The estimated revenue from the sale of the quarterly increase in guaranteed loans is based on the average net gain on sale of loans for that quarter.
(4) Quarterly net charge-offs as a percentage of quarterly average loans held for investment, annualized.

6



Live Oak Bancshares, Inc.
Quarterly Average Balances and Net Interest Margin
(Dollars in thousands)

 
 
Three months ended September 30, 2016
 
Three months ended June 30, 2016
 
 
Average Balance
 
 Interest
 
Average Yield/Rate
 
Average Balance
 
 Interest
 
Average Yield/Rate
Interest earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Interest earning balances in other banks
 
$
231,238

 
$
264

 
0.45
%
 
$
224,838

 
$
248

 
0.44
%
Investment securities
 
69,869

 
337

 
1.91

 
56,261

 
252

 
1.80

Loans held for sale
 
358,867

 
4,996

 
5.52

 
398,087

 
5,527

 
5.57

Loans held for investment (1)
 
728,041

 
9,965

 
5.43

 
540,988

 
7,375

 
5.47

Total interest earning assets
 
1,388,015

 
15,562

 
4.45

 
1,220,174

 
13,402

 
4.41

Less: allowance for loan losses
 
(12,188
)
 
 
 
 
 
(8,792
)
 
 
 
 
Non-interest earning assets
 
146,159

 
 
 
 
 
145,343

 
 
 
 
Total assets
 
$
1,521,986

 
 
 
 
 
$
1,356,725

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Money market accounts
 
$
471,447

 
$
866

 
0.73
%
 
$
412,592

 
$
797

 
0.77
%
Certificates of deposit
 
767,887

 
2,823

 
1.46

 
670,144

 
2,446

 
1.46

Total interest bearing deposits
 
1,239,334

 
3,689

 
1.18

 
1,082,736

 
3,243

 
1.20

Other borrowings
 
28,172

 
242

 
3.41

 
28,270

 
242

 
3.43

Total interest bearing liabilities
 
1,267,506

 
3,931

 
1.23

 
1,111,006

 
3,485

 
1.26

Non-interest bearing deposits
 
20,742

 
 
 
 
 
19,311

 
 
 
 
Non-interest bearing liabilities
 
20,807

 
 
 
 
 
18,518

 
 
 
 
Shareholders' equity
 
212,914

 
 
 
 
 
207,865

 
 
 
 
Noncontrolling interest
 
17

 
 
 
 
 
25

 
 
 
 
Total liabilities and shareholders' equity
 
$
1,521,986

 
 
 
 
 
$
1,356,725

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income and interest rate spread
 
 
 
$
11,631

 
3.22
%
 
 
 
$
9,917

 
3.15
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest margin
 
 
 
 
 
3.32

 
 
 
 
 
3.26

 
 
 
 
 
 
 
 
 
 
 
 
 
Ratio of average interest-earning assets to average interest-bearing liabilities
 
 
 
 
 
109.51
%
 
 
 
 
 
109.83
%

(1)    Average loan balances include non-accruing loans.


7



Live Oak Bancshares, Inc.
GAAP to Non-GAAP Reconciliation
(Dollars in thousands)
 
 
As of and for the three months ended
 
3Q 2016
 
2Q 2016
 
1Q 2016
 
4Q 2015
 
3Q 2015
Total shareholders’ equity
$
214,152

 
$
207,350

 
$
204,433

 
$
199,488

 
$
194,096

Less:
 
 
 
 
 
 
 
 
 
Goodwill

 

 

 

 

Other intangible assets

 

 

 

 
103

Tangible shareholders’ equity (a)
$
214,152

 
$
207,350

 
$
204,433

 
$
199,488

 
$
193,993

Shares outstanding (c)
34,215,050

 
34,192,382

 
34,183,878

 
34,172,899

 
34,167,500

Total assets
$
1,669,740

 
$
1,395,304

 
$
1,268,541

 
$
1,052,622

 
$
1,012,766

Less:
 
 
 
 
 
 
 
 
 
Goodwill

 

 

 

 

Other intangible assets

 

 

 

 
103

Tangible assets (b)
$
1,669,740

 
$
1,395,304

 
$
1,268,541

 
$
1,052,622

 
$
1,012,663

Tangible shareholders’ equity to tangible assets (a/b)
12.83
%
 
14.86
%
 
16.12
%
 
18.95
%
 
19.16
%
Tangible book value per share (a/c)
$
6.26

 
$
6.06

 
$
5.98

 
$
5.84

 
$
5.68

Efficiency ratio:
 
 
 
 
 
 
 
 
 
Noninterest expense (d)
$
27,218

 
$
25,132

 
$
21,711

 
$
22,133

 
$
18,063

Net interest income
11,631

 
9,917

 
8,709

 
8,470

 
6,631

Noninterest income
25,432

 
19,348

 
22,432

 
24,368

 
17,770

Less: gain on sale of securities
1

 

 

 
1

 
12

Adjusted operating revenue (e)
$
37,062

 
$
29,265

 
$
31,141

 
$
32,837


$
24,389

Efficiency ratio (d/e)
73.44
%
 
85.88
%
 
69.72
%
 
67.40
%

74.06
%



8



Live Oak Bancshares, Inc.
GAAP to Non-GAAP Reconciliation (Continued)
(Dollars in thousands)

 
Three months ended
 
Nine months ended
 
9/30/2016
 
6/30/2016
 
9/30/2015
 
9/30/2016
 
9/30/2015
Reconciliation of net income to non-GAAP net income for non-routine income and expenses:
 
 
 
 
 
 
 
 
 
Net income attributable to Live Oak Bancshares, Inc.
$
3,479

 
$
123

 
$
2,901

 
$
8,293

 
$
14,910

Gain on sale of investment in non-consolidated affiliate

 

 

 

 
(3,782
)
Provision for loans reclassified as held for investment

 
4,023

 

 
4,023

 

Stock based compensation expense for restricted stock awards with an effective grant date of May 24, 2016, as discussed in Note 10 of our March 31, 2016 Form 10-Q
3,365

 
2,243

 

 
5,608

 

Income tax effects and adjustments for non-GAAP items *
(1,346
)
 
(2,506
)
 

 
(3,852
)
 
1,513

Non-GAAP net income
$
5,498

 
$
3,883

 
$
2,901

 
$
14,072

 
$
12,641

* Estimated at 40.0%
 
 
 
 
 
 
 
 
 
Non-GAAP earnings per share:
 
 
 
 
 
 
 
 
 
Basic
$
0.16

 
$
0.11

 
$
0.09

 
$
0.41

 
$
0.42

Diluted
$
0.16

 
$
0.11

 
$
0.09

 
$
0.40

 
$
0.41

 
 
 
 
 
 
 
 
 
 
Weighted-average shares outstanding:
 
 
 
 
 
 
 
 
 
Basic
34,206,943

 
34,189,217

 
32,824,587

 
34,191,014

 
30,037,436

Diluted
35,001,817

 
35,206,125

 
33,917,282

 
35,217,704

 
30,930,230

 
 
 
 
 
 
 
 
 
 
Reconciliation of financial statement line items as reported to adjusted for non-routine income and expenses:
 
 
 
 
 
 
 
 
 
Noninterest income, as reported
$
25,432

 
$
19,348

 
$
17,770

 
$
67,212

 
$
59,960

Gain on sale of investment in non-consolidated affiliate

 

 

 

 
(3,782
)
Noninterest income, as adjusted
25,432

 
19,348

 
17,770

 
67,212

 
56,178

 
 
 
 
 
 
 
 
 
 
Provision for loan losses, as reported
3,806

 
3,453

 
1,212

 
8,692

 
2,339

Provision for loans reclassified as held for investment

 
(4,023
)
 

 
(4,023
)
 

Provision for loan losses, as adjusted
3,806

 
(570
)
 
1,212

 
4,669

 
2,339

 
 
 
 
 
 
 
 
 
 
Noninterest expense, as reported
27,218

 
25,132

 
18,063

 
74,061

 
49,581

Stock based compensation expense
(3,365
)
 
(2,243
)
 

 
(5,608
)
 

Noninterest expense, as adjusted
23,853

 
22,889

 
18,063

 
68,453

 
49,581

 
 
 
 
 
 
 
 
 
 
Income tax expense, as reported
2,561

 
557

 
2,228

 
6,432

 
10,272

Income tax effects and adjustments for non-recurring income and expenses
1,346


2,506




3,852


(1,513
)
Income tax expense, as adjusted
$
3,907

 
$
3,063

 
$
2,228

 
$
10,284

 
$
8,759


9



This press release presents the non-GAAP financial measures previously shown. The adjustments to reconcile from the applicable GAAP financial measure to the non-GAAP financial measures are included where applicable in financial results presented in accordance with GAAP. The Company considers these adjustments to be relevant to ongoing operating results. The Company believes that excluding the amounts associated with these adjustments to present the non-GAAP financial measures provides a meaningful base for period-to-period comparisons, which will assist regulators, investors, and analysts in analyzing the operating results or financial position of the Company. The non-GAAP financial measures are used by management to assess the performance of the Company’s business for presentations of Company performance to investors, and for other reasons as may be requested by investors and analysts. The Company further believes that presenting the non-GAAP financial measures will permit investors and analysts to assess the performance of the Company on the same basis as that applied by management. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. Although non-GAAP financial measures are frequently used by shareholders to evaluate a company, they have limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of results reported under GAAP.

10