Attached files

file filename
EX-2.1 - PLAN OF PURCHASE, SALE, REORGANIZATION, ARRANGEMENT, LIQUIDATION OR SUCCESSION - Paragon Commercial CORPpbnc_ex21.htm
EX-99.1 - PRESS RELEASE - Paragon Commercial CORPpbnc_ex99.htm
8-K - CURRENT REPORT - Paragon Commercial CORPpbnc_8k.htm
Exhibit 99.2
 
 

 
NEWS RELEASE
 
Paragon Commercial Corporation Reports 18% Increase
in Earnings for the First Quarter of 2017
 
 
Highlights:
 
First quarter 2017 net income of $3.4 million, an 18% increase over the same period in the prior year
Fully diluted earnings per share of $0.62 consistent with the prior year despite shares added during the IPO in the second quarter of 2016
Loan growth of $39.7 million in the first quarter of 2017, an annualized growth rate of 13%
Credit quality remains strong with nonperforming loans at only 0.04% of total loans
First quarter ROAA of 0.87% and ROAE of 9.86%
 
RALEIGH, N.C., April 26, 2017 – Paragon Commercial Corporation (the “Company” ) (Nasdaq: PBNC), parent company of Paragon Bank (the “Bank”), today reported unaudited financial results for the three-month period ended March 31, 2017. Net income during the three-month period increased 18% to $3.4 million compared to $2.8 million for the same period in 2016. The increase in earnings was primarily driven by an increase in net interest income which was a result of continued loan growth. The increase in net interest income was partially offset by a $159,000 loan loss provision as the Company increased its allowance for loan losses commensurate with loan growth. In addition, the first quarter of 2016 included $85,000 in securities gains compared to no such gains in the first quarter of 2017. However, the first quarter of 2016 did have a loss on write-down of foreclosed properties of $212,000 compared to no such losses for the same period in 2017. Fully diluted earnings per share (“EPS”) were $0.62 for the first quarters of both 2017 and 2016 despite the additional shares issued as a result of the Company’s initial public offering (“IPO”) and listing on Nasdaq during the second quarter of 2016. Despite increasing the share count by approximately 18% as a result of the IPO, the share addition only resulted in EPS dilution for one quarter, the third quarter of 2016.
 
“Paragon’s growth continues to be strong which reflects our dynamic markets and our ability to penetrate our markets with new and expanded relationships. This growth coupled with our outstanding credit quality, efficiency and local deposit all contribute to solid earnings growth. Our continued emphasis on the Extraordinary Client Experience resonates well with our clients and prospects.” said Robert C. Hatley, President and CEO.
 
The annualized return on average assets for the first quarter of 2017 was 0.87% and the annualized return on average equity was 9.86% compared to 0.86% and 11.46%, respectively, for the same ratios in the first quarter of 2016. Those ratios were impacted by the additional capital as a result of the IPO.
 
Consolidated Assets
Total consolidated assets on March 31, 2017 were $1.55 billion compared to $1.50 billion as of December 31, 2016. Assets increased during the quarter by $46.3 million primarily as a result of strong loan demand.
 
Loan Portfolio
Loans outstanding increased by $39.7 million during the first quarter from $1.19 billion at December 31, 2016 to $1.23 billion at March 31, 2017. Commercial real estate grew $26.2 million, owner occupied commercial real estate grew $6.4 million and consumer real estate grew $12.1 million during the period while commercial lending experienced a $9.2 million decrease and the other loan categories remained relatively flat. The Company continues to see strong loan growth throughout the Raleigh, Charlotte and Cary markets.
 
 
 
 
 
 
Deposit Portfolio
Total deposits increased by $92.6 million during the first quarter despite the Company’s continued effort to pay down wholesale deposits. During the first quarter, demand account balances increased $11.7 million and money market and interest checking accounts increased $106.7 million. The combined increase of $118.4 million represents a 50% annualized increase in these types of deposits. At the same time, time deposits decreased $25.8 million as the Company reduced its brokered deposit portfolio by $21.8 million or 28%. Growth in deposits allowed the Company to pay down its Federal Home Loan Bank advances by $50.0 million during the quarter.
 
Credit Quality
The Company recorded a $159,000 loan loss provision for the first quarter of 2017 as a result of the growth in total loans. There was no provision for loan losses for the quarter ended March 31, 2016. The allowance for loan losses as a percentage of total loans at March 31, 2017 and December 31, 2016 was 0.66%.
 
Asset quality continued to remain strong as nonperforming loans were 0.04% of total loans at March 31, 2017. Loans past due 30 days or greater at quarter end were $59,000 or 0.00% of total loans and the ratio of total nonperforming assets to total assets including foreclosed real estate was 0.34%.
 
Net Interest Income
Net interest income increased by $1.8 million during the first quarter of 2017 compared to the first quarter of 2016. Net interest income totaled $12.3 million during the period, representing a net interest margin of 3.44% on a tax equivalent basis, which was down 0.10% when compared to 3.54% in the first quarter of 2016. Net interest margin decreased primarily as a result of a larger balance in lower yielding interest-earning cash. Despite the strong 13% annualized loan growth rate, deposit growth well outpaced loan growth for the quarter. Average interest-earning cash was $75.7 million in the first quarter of 2017 compared to $35.5 million in the first quarter of 2016.
 
Non-Interest Income
For the first quarter of 2017, non-interest income was $503,000 compared to $266,000 for the same period in 2016. The first quarter of 2016 was negatively impacted by $212,000 in write-downs or loss on sale of foreclosed real estate. There were no losses on foreclosed real estate in the first quarter of 2017. Conversely, the first quarter of 2016 was also positively impacted by $85,000 in gains on sales of securities. There were no gains on sales of securities in the first quarter of 2017.
 
Non-Interest Expense
Non-interest expenses in the first quarter of 2017 were $7.6 million compared to $6.6 million in the first quarter of 2016. Personnel expense increased by $595,000 as the Company added lenders and staff to support its strong growth. In addition, data processing costs increased by $146,000 partially reflecting the growth in the number of accounts at the Bank and partially due to additional cyber-security enhancements implemented during the period.
 
MEDIA INQUIRIES:
Blair Kelly – MMI Public Relations, 919.233.6600 or BKelly@MMIpublicrelations.com
Scott Williams – Paragon Bank, SVP/Director of Marketing & Public Relations, 919.534.7385 or SWilliams@ParagonBank.com
 
INVESTOR INQUIRIES:
Steve Crouse – Paragon Bank, Chief Financial Officer, 919.534.7404 or SCrouse@ParagonBank.com
 
NEW MEDIA CONTENT:
Paragon Bank LinkedIn Page: http://linkd.in/P0o9Wc
 
Page 2
 
 
 
ABOUT PARAGON COMMERCIAL CORPORATION
Paragon Commercial Corporation is the parent company of Paragon Bank, which provides a private banking experience to businesses, professionals, executives, entrepreneurs and other individuals. Founded in Raleigh, North Carolina in 1999, Paragon Bank provides banking services through highly responsive professionals, an extensive courier service, online and mobile technologies, free worldwide ATM access, and a select number of strategically placed offices in Raleigh, Cary and Charlotte, NC. For more information, visit http://ParagonBank.com.
 
FORWARD-LOOKING STATEMENTS
Except for historical information, all of the statements, expectations, and assumptions contained in this press release are forward-looking statements. Actual results might differ materially from those explicit or implicit in the forward-looking statements. Important factors that could cause actual results to differ materially include, without limitation: the effects of future economic conditions; governmental fiscal and monetary policies; legislative and regulatory changes; the risks of changes in interest rates; management of growth; fluctuations in our financial results; reliance on key personnel; our ability to compete effectively; privacy, security and other risks associated with our business; and the other factors set forth from time to time in our SEC filings, copies of which are available free of charge within the Investor Relations section of our website at https://paragonbank.com/investor-relations/ or upon request from our investor relations department. Paragon Commercial Corporation assumes no obligation and does not intend to update these forward-looking statements, except as required by law.
 
USE OF NON-GAAP FINANCIAL MEASURES
Some of the financial measures included in this press release are not measures of financial performance recognized by United States generally accepted accounting principles, or GAAP. These non-GAAP financial measures are “overhead to average assets” and “efficiency ratio.” Our management uses these non-GAAP financial measures in its analysis of our performance and because of market expectations of use of these ratios to evaluate the Company. Management believes each of these non-GAAP financial measures provides useful information about our financial condition and results of operation.
 
“Overhead to average assets” reflects the amount of non-interest expenses incurred in comparison to the total size of the Company and provides investors with an additional measure of our productivity.
 
The efficiency ratio shows the amount of revenue generated for each dollar spent and provides investors with a measure of our productivity.
 
These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the tables at the end of this release under the caption “Reconciliation of Non-GAAP Financial Measures.”
 
 
PARAGON COMMERCIAL CORPORATION
 
 
CONSOLIDATED STATEMENTS OF INCOME
 
 
(Unaudited)
 
 
 
 
 
 
Three Months Ended
 
 
 
March 31,
 
 
Dec. 31,
 
 
Sept. 30,
 
 
June 30,
 
 
March 31,
 
(Dollars in thousands, except per share data)
 
2017
 
 
2016
 
 
2016
 
 
2016
 
 
2016
 
Loans and loan fees
 $13,070 
 $13,261 
 $12,544 
 $11,840 
 $11,190 
Investment securities
  1,403 
  1,264 
  1,214 
  1,369 
  1,219 
Federal funds and other interest income
  159 
  48 
  97 
  63 
  58 
Total Interest and Dividend Income
  14,632 
  14,573 
  13,855 
  13,272 
  12,467 
Interest-bearing checking and money markets
  1,074 
  1,064 
  966 
  836 
  857 
Time deposits
  511 
  560 
  588 
  556 
  567 
Borrowings and repurchase agreements
  728 
  530 
  534 
  579 
  492 
Total Interest Expense
  2,313 
  2,154 
  2,088 
  1,971 
  1,916 
Net Interest Income
  12,319 
  12,419 
  11,767 
  11,301 
  10,551 
Provision for loan losses
  159 
  200 
  391 
  - 
  - 
Net Interest Income after Provision for Loan Losses
  12,160 
  12,219 
  11,376 
  11,301 
  10,551 
Non-interest Income
    
    
    
    
    
Increase in cash surrender value of bank owned life insurance
  258 
  247 
  220 
  226 
  223 
Net gain (loss) on sale of securities
  - 
  21 
  - 
  - 
  85 
Deposit service charges and other fees
  62 
  64 
  65 
  56 
  58 
Mortgage banking revenues
  51 
  48 
  59 
  33 
  32 
Net loss on sale or write-down of other real estate
  - 
  (443)
  - 
  (45)
  (212)
Other non-interest income
  132 
  272 
  94 
  111 
  80 
Total Non-interest Income
  503 
  209 
  438 
  381 
  266 
 
    
    
    
    
    
Non-interest Expense
    
    
    
    
    
Salaries and employee benefits
  4,462 
  4,083 
  3,912 
  3,742 
  3,867 
Occupancy
  359 
  393 
  362 
  342 
  344 
Furniture and equipment
  502 
  560 
  456 
  502 
  458 
Data processing
  530 
  270 
  270 
  279 
  384 
Directors fees and expenses
  224 
  193 
  219 
  219 
  252 
Professional fees
  203 
  429 
  208 
  182 
  237 
FDIC and other supervisory assessments
  166 
  71 
  220 
  217 
  195 
Advertising and public relations
  221 
  210 
  239 
  234 
  188 
Unreimbursed loan costs and foreclosure related expenses
  174 
  145 
  172 
  142 
  69 
Other expenses
  771 
  654 
  720 
  629 
  606 
Total Non-interest Expense
  7,612 
  7,008 
  6,778 
  6,488 
  6,600 
 
    
    
    
    
    
Income before income taxes
  5,051 
  5,420 
  5,036 
  5,194 
  4,217 
Income tax expense
  1,697 
  1,798 
  1,581 
  1,719 
  1,379 
Net income
 $3,354 
 $3,622 
 $3,455 
 $3,475 
 $2,838 
 
    
    
    
    
    
Basic earnings per share
 $0.62 
 $0.67 
 $0.64 
 $0.76 
 $0.62 
Diluted earnings per share
 $0.62 
 $0.67 
 $0.64 
 $0.75 
 $0.62 
 
 
Page 3
 
 
 
PARAGON COMMERCIAL CORPORATION
 
 
CONSOLIDATED BALANCE SHEETS
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
March 31,
 
 
Dec. 31,
 
 
Sept. 30,
 
 
June 30,
 
 
March 31,
 
(Dollars and shares in thousands)
 
2017
 
 
2016
 
 
2016
 
 
2016
 
 
2016
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 $56,478 
 $43,005 
 $73,706 
 $100,115 
 $51,559 
Investment securities - available for sale, at fair value
  194,008 
  197,441 
  178,606 
  186,323 
  182,157 
Loans-net of unearned income and deferred fees
  1,230,953 
  1,191,280 
  1,165,345 
  1,105,344 
  1,044,981 
Allowance for loan losses
  (8,125)
  (7,909)
  (7,925)
  (7,986)
  (7,931)
 
  1,222,828 
  1,183,371 
  1,157,420 
  1,097,358 
  1,037,050 
Premises and equipment, net
  15,420 
  15,642 
  15,858 
  16,124 
  16,281 
Bank owned life insurance
  34,448 
  34,190 
  28,943 
  28,723 
  28,497 
Federal Home Loan Bank stock, at cost
  5,603 
  8,400 
  5,425 
  8,613 
  7,232 
Accrued interest receivable
  4,403 
  4,368 
  4,022 
  4,092 
  3,858 
Deferred tax assets
  4,734 
  4,841 
  3,361 
  3,264 
  4,304 
Other real estate owned and reposessed property
  4,740 
  4,740 
  5,183 
  5,183 
  5,228 
Other assets
  7,365 
  7,769 
  6,335 
  4,538 
  5,011 
Total Assets
 $1,550,027 
 $1,503,767 
 $1,478,859 
 $1,454,333 
 $1,341,177 
 
    
    
    
    
    
Liabilities and Stockholders' Equity
    
    
    
    
    
Liabilities
    
    
    
    
    
Deposits:
    
    
    
    
    
  Demand, non-interest bearing
 $222,904 
 $211,202 
 $188,398 
 $179,070 
 $166,556 
  Money market accounts and interest checking
  848,705 
  742,046 
  767,124 
  654,954 
  624,199 
  Time deposits
  193,249 
  219,007 
  243,563 
  266,177 
  256,378 
    Total deposits
  1,264,858 
  1,172,255 
  1,199,085 
  1,100,201 
  1,047,133 
Repurchase agreements and federal funds purchased
  19,529 
  20,174 
  19,796 
  22,690 
  24,494 
Borrowings
  100,000 
  150,000 
  100,000 
  175,000 
  146,673 
Subordinated debentures
  18,558 
  18,558 
  18,558 
  18,558 
  18,558 
Other liabilities
  6,937 
  6,679 
  6,398 
  6,175 
  4,147 
Total Liabilities
  1,409,882 
  1,367,666 
  1,343,837 
  1,322,624 
  1,241,005 
 
    
    
    
    
    
Stockholders' Equity
    
    
    
    
    
Common stock, $0.008 par value
  44 
  44 
  44 
  43 
  37 
Additional paid in capital
  80,323 
  80,147 
  80,015 
  79,845 
  53,235 
Retained earnings
  62,104 
  58,750 
  55,128 
  51,673 
  48,198 
Accumulated other comprehensive (loss) income
  (2,326)
  (2,840)
  (165)
  148 
  (1,298)
Total Stockholders' Equity
  140,145 
  136,101 
  135,022 
  131,709 
  100,172 
Total Liabilities and Stockholders' Equity
 $1,550,027 
 $1,503,767 
 $1,478,859 
 $1,454,333 
 $1,341,177 
 
 
Page 4
 
 
 
PARAGON COMMERCIAL CORPORATION
 
 
LOANS
 
 
(Unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
March 31,
 
 
Dec. 31,
 
 
Sept. 30,
 
 
June 30,
 
 
March 31,
 
(In thousands except per share data)
 
2017
 
 
2016
 
 
2016
 
 
2016
 
 
2016
 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 $78,552 
 $79,738 
 $74,605 
 $63,819 
 $68,316 
Commercial real estate:
    
    
    
    
    
  Commercial real estate
  391,795 
  365,569 
  355,839 
  340,475 
  320,791 
  Commercial real estate - owner occupied
  193,291 
  186,892 
  178,631 
  158,612 
  144,168 
  Farmland
  - 
  - 
  994 
  1,002 
  1,313 
  Multifamily, nonresidential and junior liens
  91,368 
  89,191 
  96,643 
  93,945 
  86,610 
    Total commercial real estate
  676,454 
  641,652 
  632,107 
  594,034 
  552,882 
Consumer real estate:
    
    
    
    
    
  Home equity lines
  86,550 
  87,489 
  86,361 
  85,883 
  80,940 
  Secured by 1-4 family residential, secured by 1st deeds of trust
  208,504 
  195,343 
  190,913 
  186,054 
  171,355 
  Secured by 1-4 family residential, secured by 2nd deeds of trust
  4,247 
  4,289 
  4,358 
  3,656 
  3,731 
    Total consumer real estate
  299,301 
  287,121 
  281,632 
  275,593 
  256,026 
Commercial and industrial loans
  162,580 
  170,709 
  164,913 
  157,640 
  153,159 
Consumer and other
  14,066 
  12,060 
  12,088 
  14,258 
  14,598 
  Total loans
  1,230,953 
  1,191,280 
  1,165,345 
  1,105,344 
  1,044,981 
 
 
Page 5
 
 
 
PARAGON COMMERCIAL CORPORATION
 
 
OTHER FINANCIAL HIGHLIGHTS
 
 
(Unaudited)
 
 
 
 
 
 
Three Months Ended
 
 
 
March 31,
 
 
Dec. 31,
 
 
Sept. 30,
 
 
June 30,
 
 
March 31,
 
(In thousands, except per share data)
 
2017
 
 
2016
 
 
2016
 
 
2016
 
 
2016
 
Selected Average Balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average total assets
 $1,557,830 
 $1,489,487 
 $1,452,526 
 $1,393,722 
 $1,323,397 
Average earning assets
  1,492,181 
  1,409,467 
  1,378,081 
  1,310,510 
  1,235,237 
Average loans
  1,209,314 
  1,184,790 
  1,135,448 
  1,071,325 
  1,019,396 
Average total deposits
  1,165,010 
  1,169,062 
  1,123,277 
  1,019,133 
  994,219 
Average stockholders' equity
  138,005 
  135,656 
  133,494 
  103,682 
  99,090 
 
    
    
    
    
    
Performance Ratios:
    
    
    
    
    
Return on average assets
  0.87%
  0.97%
  0.95%
  1.00%
  0.86%
Return on average equity
  9.86%
  10.68%
  10.35%
  13.41%
  11.46%
Tangible common equity ratio
  9.04%
  9.05%
  9.13%
  9.06%
  7.47%
Total interest-earning assets
 $1,482,570 
 $1,435,505 
 $1,408,456 
 $1,373,728 
 $1,257,254 
Tax equivalent net interest margin
  3.44%
  3.58%
  3.47%
  3.55%
  3.54%
Overhead to average assets (1)
  1.98%
  1.88%
  1.87%
  1.86%
  1.99%
Efficiency ratio (1)
  57.88%
  52.66%
  54.38%
  54.13%
  59.04%
 
    
    
    
    
    
Credit Ratios:
    
    
    
    
    
Non-accrual loans
 $500 
 $968 
 $948 
 $1,220 
 $487 
Other real estate owned
 $4,740 
 $4,740 
 $5,183 
 $5,183 
 $5,228 
Nonperforming assets to total assets
  0.34%
  0.38%
  0.41%
  0.44%
  0.43%
Nonperforming loans to total loans
  0.04%
  0.08%
  0.08%
  0.11%
  0.05%
Loans past due >30 days and still accruing
 $59 
 $- 
 $499 
 $346 
 $127 
Net loan charge-offs (recoveries)
 $(57)
 $216 
 $452 
 $(56)
 $(289)
Annualized net charge-offs (recoveries)/average loans
  -0.02%
  0.07%
  0.16%
  -0.02%
  -0.11%
Allowance for loan losses/total loans
  0.66%
  0.66%
  0.68%
  0.72%
  0.76%
Allowance for loan losses/nonperforming loans
  1625%
  817%
  836%
  655%
  1629%
 
    
    
    
    
    
Per share data:
    
    
    
    
    
Average diluted common shares outstanding
  5,422,590 
  5,422,817 
  5,445,641 
  4,624,326 
  4,574,455 
End of quarter common shares outstanding
  5,452,088 
  5,450,713 
  5,450,042 
  5,449,886 
  4,581,334 
Book value per common share
 $25.70 
 $24.97 
 $24.77 
 $24.17 
 $21.87 
 
(1)            
This measure is not a measure recognized under United States generally accepted accounting principles, or GAAP, and is therefore considered to be a non-GAAP financial measure. Please see “Reconciliation of Non-GAAP Financial Measures” below for a reconciliation of this measure to the most directly comparable GAAP measure.
 
 
Page 6
 
 
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
 
“Overhead to average assets” is defined as non-interest expense divided by total average assets. We believe overhead to average assets is an important indicator of the Company’s level of non-interest expenses relative to the Company’s overall size, which assists in the evaluation of our productivity. While the overhead to average assets ratio is a measure of productivity, its value reflects the attributes of the business model we employ.
 
 
 
Three Months Ended
 
 
 
March 31,
 
 
Dec. 31,
 
 
Sept. 30,
 
 
June 30,
 
 
March 31,
 
(Dollars in thousands)
 
2017
 
 
2016
 
 
2016
 
 
2016
 
 
2016
 
Overhead to Average Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest expense
 $7,612 
 $7,008 
 $6,778 
 $6,488 
 $6,600 
Average Assets
  1,557,830 
  1,489,487 
  1,452,526 
  1,393,722 
  1,323,397 
 
    
    
    
    
    
Overhead to Average Assets
  1.98%
  1.88%
  1.87%
  1.86%
  1.99%
 
    
    
    
    
    
 
 
 
Page 7
 
 
 
“Efficiency ratio” is defined as total non-interest expense divided by adjusted operating revenue. Adjusted operating revenue is equal to net interest income (taxable equivalent) plus non-interest income, adjusted to exclude the impacts of gains and losses on the sale of securities and gains and losses on the sale or write-down of foreclosed real estate because we believe the timing of the recognition of those items to be discretionary. We believe the efficiency ratio is important as an indicator of productivity because it shows the amount of revenue generated by our operations for each dollar spent. While the efficiency ratio is a measure of productivity, its value reflects the attributes of the business model we employ.
 
 
 
Three Months Ended
 
 
 
March 31,
 
 
Dec. 31,
 
 
Sept. 30,
 
 
June 30,
 
 
March 31,
 
(Dollars in thousands)
 
2017
 
 
2016
 
 
2016
 
 
2016
 
 
2016
 
Efficiency Ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-interest expense
 $7,612 
 $7,008 
 $6,778 
 $6,488 
 $6,600 
 
    
    
    
    
    
Net interest taxable equivalent income
 $12,649 
 $12,676 
 $12,026 
 $11,560 
 $10,785 
Non-interest income
  503 
  209 
  438 
  381 
  266 
Net gain (loss) on investment securities
  - 
  (21)
  - 
  - 
  (85)
Net loss on sale or write-down of foreclosed real estate
  - 
  443 
  - 
  45 
  212 
  Adjusted operating revenue
 $13,152 
 $13,307 
 $12,464 
 $11,986 
 $11,178 
 
    
    
    
    
    
Efficiency ratio
  57.88%
  52.66%
  54.38%
  54.13%
  59.04%
 
 Page 8