Attached files

file filename
8-K - 8-K - National Bank Holdings Corpnbhc-20171018x8k.htm

 

                                                                                                                                                                                              

Exhibit 99.1

Picture 2

National Bank Holdings Corporation Announces Third Quarter 2017 Financial Results

 

Greenwood Village, Colorado - (PR Newswire) – National Bank Holdings Corporation (NYSE: NBHC) reported net income of $7.2 million, or $0.26 per  diluted share, for the third quarter of 2017, compared to net income of $9.2 million, or $0.33 per diluted share, for the second quarter of 2017 and net income of $8.3 million, or $0.30 per diluted share, for the third quarter of 2016. The return on average tangible assets was 0.69% for the third quarter of 2017 compared to 0.87% for the second quarter of 2017, and 0.80% for the third quarter of 2016. The return on average tangible equity was 6.43% for the third quarter of 2017 compared to 8.21% for the second quarter of 2017, and 7.07% for the third quarter of 2016. 

 

In announcing these results, Chief Executive Officer Tim Laney shared, “Our business lines continued to build and deepen relationships with our clients during the quarter resulting in another quarter of double-digit annualized revenue growth (excluding gain from banking center divestitures in the prior quarter), strong deposit growth, particularly average demand deposits which grew 9.5%, annualized, adjusting for banking center divestitures and a continued focus on expense control. We took charge-offs on the last of our previously identified problem energy loans during the quarter, and continue to see the remaining loan portfolio improve nicely. In fact, we expect to have zero energy-related non-accruals by year-end. Positive credit trends across the total loan portfolio continued as evidenced by our non-performing loans to total loans ratio of 0.61% and just 0.13% year-to-date annualized net charge-offs on non-energy loans.”

 

Mr. Laney added, “As we look to close the year, we have good underlying business momentum and a solid foundation for future growth. In addition, our pending acquisition of Peoples will deepen our presence in our core markets of the Colorado Front Range and the greater Kansas City region while adding a best-in-class mortgage banking platform to our business.”

 

Third Quarter 2017 Highlights

(All comparisons refer to the second quarter of 2017, except as noted)

 

 

 

 

 

 

 

 

    

Total loans ended the quarter at $3.1 billion, increasing $32.6 million, or 4.2% annualized, while originated loans outstanding totaled $2.9 billion and increased $54.1 million, or 7.6% annualized.

 

 

 

Fully taxable equivalent net interest income totaled $39.4 million, and increased $1.1 million due to growth in average earning assets and a 0.05% widening of the net interest margin to 3.60%.

 

 

    

The non 310-30 provision for loan losses totaled $4.0 million and included $2.9 million related to one non-accrual energy loan as we are resolving the remaining problem energy loans. Net charge-offs totaled $8.8 million, which includes $5.7 million previously reserved and the $2.9 million non-accrual energy loan mentioned above. Excluding the energy credits, annualized non 310-30 net charge-offs were 0.37% during the quarter and 0.13% year-to-date.

 

 

    

Average deposits totaled $3.9 billion and increased $16.8 million, or 1.7% annualized, excluding the banking center divestitures in the prior quarter.

 

 

 

Non-interest income totaled $9.6 million and decreased  $2.4 million, driven entirely by a $2.9 million gain from banking center divestitures in the prior quarter. Net of the gain, non-interest income grew $0.5 million, primarily due to strong interest rate swap income from commercial clients.

 

 

 

Non-interest expense totaled $34.6 million and increased $1.2 million due to higher problem asset workout expenses net of OREO gains.

1

 


 

 

 

 

 

At September 30, 2017, common book value per share was $20.53, while tangible common book value per share was $18.59 and $19.42 after consideration of the excess accretable yield value of $0.83 per share.

 

 

 

 

 

Third Quarter 2017 Results

(All comparisons refer to the second quarter of 2017, except as noted)

 

Net Interest Income

Fully taxable equivalent net interest income totaled $39.4 million, and increased $1.1 million due to a widening of the net interest margin and growth in average earning assets. The fully taxable equivalent net interest margin widened 0.05% to 3.60% due to a 0.07% increase in the yield on earning assets partially offset by a 0.03% increase in the cost of interest bearing liabilities. The earning asset yield benefited from higher yields on our variable rate loans, primarily driven by the short-term market rate increases as well as a 0.04% benefit from higher levels of acquired loan interest income. Average earning assets increased $22.2 million, or 2.0% annualized, as originated loan growth was partially offset by the decrease in acquired loan balances and continued investment portfolio runoff.

 

Loans

Total loans ended the quarter at $3.1 billion, increasing $32.6 million, or 4.2% annualized, while originated loans outstanding totaled $2.9 billion and increased $54.1 million, or 7.6% annualized led by total commercial loan growth of 8.3%, annualized. New loan originations totaled $181.3 million and were impacted by lower levels of line of credit utilizations. Loan originations totaled $922.5 million during the past twelve months, resulting in originated loan outstandings growth of 15.2% over September 30, 2016.

 

Asset Quality and Provision for Loan Losses

Non 310-30 loans totaled $3.0 billion and represented 96.0% of total loans at September 30, 2017. These loans are comprised of originated loans and acquired loans not accounted for under 310-30. The non 310-30 provision for loan losses totaled $4.0 million and included $2.9 million related to one non-accrual energy loan as we are resolving the remaining problem energy loans. Net charge-offs within the non 310-30 portfolio totaled $8.8 million primarily due to two previously-reserved for loans totaling $5.7 million and $2.9 million from the resolution of one previously identified non-accrual energy loan. Excluding the energy loans, annualized non 310-30 net charge-offs were 0.37% and 0.13% year-to-date. Non-performing non 310-30 loans (comprised of non-accrual loans and non-accrual TDRs) were 0.64% of total non 310-30 loans, compared to 1.10% at June 30, 2017, representing a decrease of 41.8%. The non 310-30 allowance for loan losses was 1.00% of total non 310-30 loans, decreasing from 1.18% at prior quarter end due to the charge-offs of previously reserved-for credits.

 

Acquired problem loans accounted for under 310-30 totaled $125.6 million at September 30, 2017 and decreased $8.8 million during the third quarter, an annualized decrease of 26.1%. The quarterly fair value re-measurement on the 310-30 loans resulted in a favorable net transfer of $1.6 million from non-accretable difference to accretable yield, which will be recognized over the remaining 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 $223.1 million.

 

Deposits

Total deposits averaged $3.9 billion and increased $16.8 million, or 1.7% annualized, adjusting for the banking center divestitures in the prior quarter. Adjusting for the banking center divestitures in the prior quarter, average transaction deposits (defined as total deposits less time deposits) increased $17.4 million, or 2.5% annualized, driven by strong demand deposit growth of $20.5 million, or 9.5% annualized. Time deposits averaged $1.1 billion and decreased $0.6 million, on an adjusted basis. The cost of deposits was 0.42%, increasing 0.02% from the prior quarter.

 

2

 


 

 

Non-Interest Income

Non-interest income totaled $9.6 million, decreasing $2.4 million, driven entirely by a $2.9 million gain from banking center divestitures in the prior quarter. Net of the banking center divestiture gain, non-interest income grew $0.5 million primarily due to strong interest rate swap income from commercial clients. Service charges totaled $3.6 million and were consistent with the prior quarter. Bank card fees decreased $0.1 million, primarily due to lower interchange revenue on lower transaction volumes. Gain on sale of mortgages increased $0.1 million on higher volume.

 

Non-Interest Expense

Non-interest expense totaled $34.6 million and increased $1.2 million primarily due to $1.9 million higher problem asset workout expenses net of OREO gains and $0.4 million of acquisition-related cost in the quarter. Salaries and benefits decreased $0.5 million primarily due to lower payroll tax and incentive accruals. Professional fees decreased $0.5 million primarily due to less acquisition-related expenses during the quarter.

 

Income tax expense totaled $1.7 million, including a benefit of $0.1 million due to tax benefits from stock compensation activity. Without this $0.1 million benefit, tax expense would have been $1.8 million, an effective tax rate of 20%. The lower rate compared to the statutory rate reflects the continued success of our tax strategies and tax exempt income.

 

Capital

Capital ratios continue to be strong and in excess of federal bank regulatory agency “well capitalized” thresholds. Shareholders’ equity totaled $550.2 million at September 30, 2017 and increased $5.8 million from the prior quarter end. The increase in equity was due to net income, partially offset by dividends in the quarter. 

 

Common book value per share was $20.53 at September 30, 2017 and increased $0.20 from the prior quarter end. Tangible common book value per share was $18.59 at September  30, 2017, compared to $18.32 at  the prior quarter end, as the increase from net income and intangible asset amortization was partially offset by dividends. The leverage ratio at September 30, 2017 for the consolidated company and the Bank was 10.43% and 8.48%, respectively.

 

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, 2017 accretable yield balance on the 310-30 loans of $51.5 million would add $1.17 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 $0.83 after-tax to our tangible book value per share as of September 30, 2017, resulting in a tangible common book value per share of $19.42.

Year-Over-Year Review

(All comparisons refer to the first nine months of 2016, except as noted)

 

Fully taxable equivalent net interest income totaled $113.7 million and increased $0.8 million, benefiting from the continued shift of earning assets into the originated loan portfolio. Average earning assets were flat as average originated loans increased $433.2 million or 18.8%, and were entirely offset by the paydowns of higher-yielding 310-30 loans and the continued investment portfolio runoff. The fully taxable equivalent net interest margin widened 0.02% to 3.53%.

Loan balances at September 30, 2017 totaled $3.1 billion and increased $297.9 million, or 10.6%, while originated loans outstanding totaled $2.9 billion and increased $379.6 million, or 15.2%. New loan originations between the two periods totaled $922.5 million. The acquired 310-30 loan portfolio declined $32.1 million, or 20.3%, as a result of the continued successful workout efforts that have been made on exiting acquired problem loans.

3

 


 

 

Total deposits averaged $3.9 billion during the first nine months of 2017, increasing $75.2 million, or 2.0% from the prior year, adjusting for the banking center divestitures in the second quarter of 2017. Average transaction deposits (defined as total deposits less time deposits) totaled $2.7 billion and increased $42.5 million, or 1.6%. Excluding the banking center divestitures, average transaction deposits increased $71.1 million, or 2.7%, driven by demand deposit growth of $46.5 million, or 5.8%.  Time deposits averaged $1.1 billion, increasing  $4.1 million on an adjusted basis.  Client repurchase agreements averaged $85.1 million, decreasing $27.5 million due to temporary client funds from one client in the prior year. The mix of transaction deposits to total deposits improved to 71.3% at September 30, 2017 from 69.3% in the prior year. Additionally, the cost of deposits was 0.41%, increasing from 0.36% in the prior year due to higher cost of savings, money market and time deposits.

Provision for loan loss expense on non 310-30 loans was $9.9 million during the first nine months of 2017, compared to $23.2 million, a decrease of $13.3 million driven entirely by a reduction in the provision for energy loans.  The non 310-30 allowance for loan losses ended the quarter at 1.00% of total non 310-30 loans compared to 1.04% in the third quarter of 2016. Annualized net charge-offs on non 310-30 loans totaled 0.41%, or 0.13% excluding the energy portfolio compared to 1.16% in the first nine months of 2016 or 0.13% excluding the energy portfolio. 

Non-interest income totaled $30.2 million during the first nine months of 2017, representing an increase of $0.2 million. Service charges and bank card fees increased a combined $0.6 million, or 2.9% due to higher treasury management fees and  higher interchange activity. Gain on sale of mortgages decreased $0.5 million due to lower volumes.  Other non-interest income increased $1.9 million due to a $2.9 million gain from banking center divestitures in the second quarter of 2017 and  a $1.0 million increase in swap related income. These increases were partially offset by a $1.8 million gain on sale of a building in the prior year. OREO related income also decreased $1.7 million due to income from one large OREO property in the prior year.

Non-interest expense totaled $102.7 million during the first nine months of 2017, representing an increase of $1.1 million primarily due to lower gain on sale of OREO of $1.9 million as well as $0.7 million of acquisition-related costs. Salary and benefits expense decreased $0.7 million, while occupancy and equipment expenses were $1.6 million lower due to lower depreciation expense. Professional fees increased $0.1 million due to acquisition-related expenses. Other non-interest expense increased $1.0 million due to various expense categories including $0.3 million in acquisition-related expenses.

Income tax expense totaled $2.7 million, including a benefit of $3.4 million due to tax benefits from stock compensation activity. Without this $3.4 million benefit, tax expense would have been $6.1 million, an effective tax rate of 22.3%. The lower rate compared to the statutory rate reflects the continued success of our tax strategies and tax exempt income.

 

Conference Call

Management will host a conference call to review the results at 11:00 a.m. Eastern Time on Thursday,  October 19, 2017. Interested parties may listen to this call by dialing (877) 272-6762 (United States) / (615) 800-6832 (International) using the Conference ID of 92242777 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 3, 2017, by dialing (855) 859-2056 (United States) / (404) 537-3406 (International) using the Conference ID of 92242777. The earnings release will also be available on the Company’s website at www.nationalbankholdings.com by visiting the investor relations area.

 

4

 


 

 

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 should not be considered a substitute for financial information presented in accordance with GAAP and you should not rely on non-GAAP financial measures alone as measures of our performance. 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 85 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;

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

NBH Bank: twitter.com/nbhbank;

or connect with any of our brands on LinkedIn.

5

 


 

 

 

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 anticipated benefits from enhancements or updates to its core operating systems from time to time 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, 

 

2017

 

2017

 

2016

 

2017

 

2016

Total interest and dividend income

$

42,579

 

$

41,332

 

$

40,764

 

$

122,652

 

$

120,790

Total interest expense

 

4,681

 

 

4,440

 

 

3,700

 

 

13,139

 

 

10,935

Net interest income

 

37,898

 

 

36,892

 

 

37,064

 

 

109,513

 

 

109,855

Taxable equivalent adjustment

 

1,518

 

 

1,389

 

 

1,041

 

 

4,176

 

 

3,053

Net interest income FTE(1)

 

39,416

 

 

38,281

 

 

38,105

 

 

113,689

 

 

112,908

Provision for loan losses

 

3,880

 

 

4,025

 

 

5,293

 

 

9,700

 

 

22,369

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

 

35,536

 

 

34,256

 

 

32,812

 

 

103,989

 

 

90,539

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges

 

3,585

 

 

3,546

 

 

3,662

 

 

10,458

 

 

10,387

Bank card fees

 

3,076

 

 

3,134

 

 

2,828

 

 

9,014

 

 

8,530

Gain on sale of mortgages, net

 

668

 

 

594

 

 

819

 

 

1,716

 

 

2,251

Other non-interest income

 

2,086

 

 

4,596

 

 

2,632

 

 

8,566

 

 

6,677

OREO related income

 

136

 

 

86

 

 

1,667

 

 

449

 

 

2,190

Total non-interest income

 

9,551

 

 

11,956

 

 

11,608

 

 

30,203

 

 

30,035

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

19,363

 

 

19,909

 

 

20,091

 

 

59,662

 

 

60,315

Occupancy and equipment

 

5,208

 

 

5,242

 

 

5,666

 

 

15,887

 

 

17,440

Professional fees

 

754

 

 

1,270

 

 

909

 

 

2,441

 

 

2,343

Other non-interest expense

 

6,771

 

 

6,412

 

 

6,239

 

 

19,415

 

 

18,394

Problem asset workout

 

1,636

 

 

880

 

 

1,172

 

 

3,389

 

 

3,104

Gain on sale of OREO, net

 

(497)

 

 

(1,644)

 

 

(2,077)

 

 

(2,254)

 

 

(4,120)

Intangible asset amortization

 

1,370

 

 

1,370

 

 

1,370

 

 

4,110

 

 

4,110

Total non-interest expense

 

34,605

 

 

33,439

 

 

33,370

 

 

102,650

 

 

101,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes FTE(1)

 

10,482

 

 

12,773

 

 

11,050

 

 

31,542

 

 

18,988

Taxable equivalent adjustment

 

1,518

 

 

1,389

 

 

1,041

 

 

4,176

 

 

3,053

Income before income taxes

 

8,964

 

 

11,384

 

 

10,009

 

 

27,366

 

 

15,935

Income tax expense

 

1,733

 

 

2,175

 

 

1,695

 

 

2,668

 

 

2,866

Net income

$

7,231

 

$

9,209

 

$

8,314

 

$

24,698

 

$

13,069

Income per share - basic

$

0.27

 

$

0.34

 

$

0.30

 

$

0.92

 

$

0.45

Income per share - diluted

$

0.26

 

$

0.33

 

$

0.30

 

$

0.89

 

$

0.45

                                                      

 

 

 

(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, 2017

 

June 30, 2017

 

September 30, 2016

    

December 31, 2016

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

241,160

 

$

129,827

 

$

124,977

 

$

152,736

Investment securities available-for-sale

 

812,051

 

 

866,714

 

 

968,853

 

 

884,232

Investment securities held-to-maturity

 

275,370

 

 

294,891

 

 

355,427

 

 

332,505

Non-marketable securities

 

15,537

 

 

18,468

 

 

12,373

 

 

14,949

Loans

 

3,120,543

 

 

3,087,945

 

 

2,822,555

 

 

2,860,921

Allowance for loan losses

 

(30,047)

 

 

(34,959)

 

 

(28,021)

 

 

(29,174)

Loans, net

 

3,090,496

 

 

3,052,986

 

 

2,794,534

 

 

2,831,747

Loans held for sale

 

12,212

 

 

7,067

 

 

20,341

 

 

24,187

Other real estate owned

 

12,330

 

 

14,297

 

 

21,200

 

 

15,662

Premises and equipment, net

 

91,654

 

 

92,321

 

 

96,861

 

 

95,671

Goodwill

 

59,630

 

 

59,630

 

 

59,630

 

 

59,630

Intangible assets, net

 

2,840

 

 

4,210

 

 

8,319

 

 

6,949

Other assets

 

155,692

 

 

152,358

 

 

143,898

 

 

154,778

Total assets

$

4,768,972

 

$

4,692,769

 

$

4,606,413

 

$

4,573,046

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

$

910,675

 

$

870,875

 

$

841,421

 

$

846,744

Interest bearing demand deposits

 

431,786

 

 

418,729

 

 

416,153

 

 

427,538

Savings and money market

 

1,470,714

 

 

1,441,372

 

 

1,393,661

 

 

1,422,321

Total transaction deposits

 

2,813,175

 

 

2,730,976

 

 

2,651,235

 

 

2,696,603

Time deposits

 

1,133,167

 

 

1,126,481

 

 

1,173,772

 

 

1,172,046

Total deposits

 

3,946,342

 

 

3,857,457

 

 

3,825,007

 

 

3,868,649

Securities sold under agreements to repurchase

 

92,814

 

 

119,213

 

 

113,307

 

 

92,011

Federal Home Loan Bank advances

 

129,115

 

 

129,115

 

 

51,359

 

 

38,665

Other liabilities

 

50,457

 

 

42,497

 

 

66,968

 

 

37,532

Total liabilities

 

4,218,728

 

 

4,148,282

 

 

4,056,641

 

 

4,036,857

Shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

515

 

 

515

 

 

514

 

 

514

Additional paid in capital

 

972,027

 

 

971,145

 

 

997,665

 

 

984,087

Retained earnings

 

73,358

 

 

68,570

 

 

47,347

 

 

55,454

Treasury stock

 

(494,321)

 

 

(494,547)

 

 

(504,301)

 

 

(502,104)

Accumulated other comprehensive (loss) income, net of tax

 

(1,335)

 

 

(1,196)

 

 

8,547

 

 

(1,762)

Total shareholders' equity

 

550,244

 

 

544,487

 

 

549,772

 

 

536,189

Total liabilities and shareholders' equity

$

4,768,972

 

$

4,692,769

 

$

4,606,413

 

$

4,573,046

SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

Average basic shares outstanding

 

26,947,821

 

 

26,955,187

 

 

27,654,827

 

 

26,294,787

Average diluted shares outstanding

 

27,628,734

 

 

27,597,443

 

 

27,898,756

 

 

27,473,995

Ending shares outstanding

 

26,802,964

 

 

26,788,833

 

 

26,282,224

 

 

26,386,583

Common book value per share

$

20.53

 

$

20.33

 

$

20.92

 

$

20.32

Tangible common book value per share(1)

$

18.59

 

$

18.32

 

$

18.67

 

$

18.15

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

$

18.64

 

$

18.36

 

$

18.35

 

$

18.22

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

Average equity to average assets

 

11.74%

 

 

11.66%

 

 

12.49%

 

 

11.83%

Tangible common equity to tangible assets(1)

 

10.56%

 

 

10.58%

 

 

10.79%

 

 

10.61%

Leverage ratio

 

10.43%

 

 

10.25%

 

 

10.46%

 

 

10.39%

Tier 1 risk-based capital ratio

 

13.53%

 

 

13.29%

 

 

14.43%

 

 

14.15%

Total risk-based capital ratio

 

14.38%

 

 

14.28%

 

 

15.29%

 

 

15.03%

                                                      

 

 

 

(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, 2017

 

 

 

 

September 30, 2017

 

September 30, 

 

June 30, 

 

vs. June 30, 2017

 

September 30, 

 

vs. September 30, 2016

 

2017

 

2017

 

% Change

 

2016

 

% Change

Non 310-30(1):

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

1,286,355

 

$

1,275,855

 

0.8%

 

$

1,043,544

 

23.3%

Owner occupied commercial real estate

 

276,155

 

 

233,930

 

18.1%

 

 

213,986

 

29.1%

Agriculture

 

132,147

 

 

131,398

 

0.6%

 

 

133,109

 

(0.7)%

Energy

 

81,351

 

 

98,293

 

(17.2)%

 

 

86,628

 

(6.1)%

Total commercial

 

1,776,008

 

 

1,739,476

 

2.1%

 

 

1,477,267

 

20.2%

Commercial real estate non-owner occupied

 

481,856

 

 

473,235

 

1.8%

 

 

453,248

 

6.3%

Residential real estate

 

710,954

 

 

714,499

 

(0.5)%

 

 

706,791

 

0.6%

Consumer

 

26,129

 

 

26,308

 

(0.7)%

 

 

27,586

 

(5.3)%

Total non 310-30

 

2,994,947

 

 

2,953,518

 

1.4%

 

 

2,664,892

 

12.4%

ASC 310-30:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

31,875

 

 

35,978

 

(11.4)%

 

 

43,339

 

(26.5)%

Commercial real estate non-owner occupied

 

79,798

 

 

83,785

 

(4.8)%

 

 

95,487

 

(16.4)%

Residential real estate

 

13,420

 

 

14,012

 

(4.2)%

 

 

17,654

 

(24.0)%

Consumer

 

503

 

 

652

 

(22.9)%

 

 

1,183

 

(57.5)%

Total ASC 310-30

 

125,596

 

 

134,427

 

(6.6)%

 

 

157,663

 

(20.3)%

Total loans

$

3,120,543

 

$

3,087,945

 

1.1%

 

$

2,822,555

 

10.6%

                                                      

 

 

 

(1)

    

Included in non 310-30 loans are originated loans of $2,881,018, $2,826,898 and $2,501,426 as of September 30, 2017, June 30, 2017 and September 30, 2016, respectively, and loans acquired under business combinations of $113,929, $126,620 and $163,466 as of September 30, 2017, June 30, 2017 and September 30, 2016, respectively.

 

Originations(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third quarter

 

Second quarter

 

First quarter

 

Fourth quarter

 

Third quarter

 

2017

 

2017

 

2017

 

2016

 

2016

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

$

73,917

 

$

159,340

 

$

114,414

 

$

109,670

 

$

92,433

Owner occupied commercial real estate

 

32,787

 

 

6,899

 

 

16,988

 

 

18,606

 

 

19,091

Agriculture

 

3,335

 

 

16,696

 

 

(3,644)

 

 

18,480

 

 

9,589

Energy

 

(6,993)

 

 

9,120

 

 

(81)

 

 

4,433

 

 

(1,251)

Total commercial

 

103,046

 

 

192,055

 

 

127,677

 

 

151,189

 

 

119,862

Commercial real estate non-owner occupied

 

46,654

 

 

47,312

 

 

36,962

 

 

30,227

 

 

54,456

Residential real estate

 

28,471

 

 

26,979

 

 

29,616

 

 

89,968

 

 

102,703

Consumer

 

3,122

 

 

3,233

 

 

2,378

 

 

3,566

 

 

4,995

Total

$

181,293

 

$

269,579

 

$

196,633

 

$

274,950

 

$

282,016

                                                      

 

 

 

(1)

    

Originations equal, for each quarter, closed end funded loans and net fundings under revolving lines of credit. Net fundings under revolving lines of credit were $(12,804), $68,305, $33,397, $18,670 and $26,959 as of the third quarter 2017, second quarter 2017, first quarter 2017, fourth quarter 2016 and third quarter 2016, respectively.

 

 

 

9

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Summary of Net Interest Margin

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the three months ended

 

For the three months ended

 

September 30, 2017

 

June 30, 2017

 

September 30, 2016

 

Average

    

    

 

 

Average

    

Average

    

    

 

 

Average

    

Average

    

    

 

 

Average

 

balance

 

Interest

 

rate

 

balance

 

Interest

 

rate

 

balance

 

Interest

 

rate

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-30 loans

$

127,752

 

$

5,667

 

 

17.74%

 

$

136,662

 

$

6,180

 

 

18.09%

 

$

162,157

 

$

8,597

 

 

21.21%

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

 

2,977,214

 

 

31,914

 

 

4.25%

 

 

2,872,020

 

 

29,620

 

 

4.14%

 

 

2,630,064

 

 

25,893

 

 

3.92%

Investment securities available-for-sale

 

848,847

 

 

4,011

 

 

1.89%

 

 

906,738

 

 

4,358

 

 

1.92%

 

 

1,003,347

 

 

4,552

 

 

1.81%

Investment securities held-to-maturity

 

286,604

 

 

1,995

 

 

2.78%

 

 

305,722

 

 

2,131

 

 

2.79%

 

 

371,164

 

 

2,543

 

 

2.74%

Other securities

 

16,843

 

 

234

 

 

5.56%

 

 

15,657

 

 

218

 

 

5.57%

 

 

13,003

 

 

160

 

 

4.92%

Interest earning deposits and securities purchased under agreements to resell

 

87,114

 

 

276

 

 

1.26%

 

 

85,350

 

 

214

 

 

1.01%

 

 

47,997

 

 

60

 

 

0.50%

Total interest earning assets FTE(4)

$

4,344,374

 

$

44,097

 

 

4.03%

 

$

4,322,149

 

$

42,721

 

 

3.96%

 

$

4,227,732

 

$

41,805

 

 

3.93%

Cash and due from banks

$

67,382

 

 

 

 

 

 

 

$

66,651

 

 

 

 

 

 

 

$

73,709

 

 

 

 

 

 

Other assets

 

313,630

 

 

 

 

 

 

 

 

318,429

 

 

 

 

 

 

 

 

339,837

 

 

 

 

 

 

Allowance for loan losses

 

(35,103)

 

 

 

 

 

 

 

 

(31,615)

 

 

 

 

 

 

 

 

(40,509)

 

 

 

 

 

 

Total assets

$

4,690,283

 

 

 

 

 

 

 

$

4,675,614

 

 

 

 

 

 

 

$

4,600,769

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand, savings and money market deposits

$

1,857,777

 

$

1,503

 

 

0.32%

 

$

1,871,814

 

$

1,424

 

 

0.31%

 

$

1,799,085

 

$

1,189

 

 

0.26%

Time deposits

 

1,131,326

 

 

2,565

 

 

0.90%

 

 

1,147,037

 

 

2,479

 

 

0.87%

 

 

1,174,269

 

 

2,290

 

 

0.78%

Securities sold under agreements to repurchase

 

91,737

 

 

46

 

 

0.20%

 

 

85,022

 

 

40

 

 

0.19%

 

 

117,028

 

 

37

 

 

0.13%

Federal Home Loan Bank advances

 

144,136

 

 

567

 

 

1.56%

 

 

130,795

 

 

497

 

 

1.52%

 

 

50,766

 

 

184

 

 

1.44%

Total interest bearing liabilities

$

3,224,976

 

$

4,681

 

 

0.58%

 

$

3,234,668

 

$

4,440

 

 

0.55%

 

$

3,141,148

 

$

3,700

 

 

0.47%

Demand deposits

$

874,750

 

 

 

 

 

 

 

$

858,299

 

 

 

 

 

 

 

$

824,848

 

 

 

 

 

 

Other liabilities

 

39,799

 

 

 

 

 

 

 

 

37,480

 

 

 

 

 

 

 

 

60,199

 

 

 

 

 

 

Total liabilities

 

4,139,525

 

 

 

 

 

 

 

 

4,130,447

 

 

 

 

 

 

 

 

4,026,195

 

 

 

 

 

 

Shareholders' equity

 

550,758

 

 

 

 

 

 

 

 

545,167

 

 

 

 

 

 

 

 

574,574

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

4,690,283

 

 

 

 

 

 

 

$

4,675,614

 

 

 

 

 

 

 

$

4,600,769

 

 

 

 

 

 

Net interest income

 

 

 

$

39,416

 

 

 

 

 

 

 

$

38,281

 

 

 

 

 

 

 

$

38,105

 

 

 

Interest rate spread FTE(4)

 

 

 

 

 

 

 

3.45%

 

 

 

 

 

 

 

 

3.41%

 

 

 

 

 

 

 

 

3.46%

Net interest earning assets

$

1,119,398

 

 

 

 

 

 

 

$

1,087,481

 

 

 

 

 

 

 

$

1,086,584

 

 

 

 

 

 

Net interest margin FTE(4)

 

 

 

 

 

 

 

3.60%

 

 

 

 

 

 

 

 

3.55%

 

 

 

 

 

 

 

 

3.59%

Ratio of average interest earning assets to average interest bearing liabilities

 

134.71%

 

 

 

 

 

 

 

 

133.62%

 

 

 

 

 

 

 

 

134.59%

 

 

 

 

 

 

                                                      

 

 

 

(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 $2,857,318, $2,739,424 and $2,460,701, and interest income of $28,375, $26,226 and $22,339, with tax equivalent yields of 4.15%, 4.04% and 3.78% for the three months ended September 30, 2017, June 30, 2017 and September 30, 2016, respectively.

(3)

    

Non 310-30 loans include loans held-for-sale. Average balances during the three months ended September 30, 2017, June 30, 2017 and September 30, 2016 were $9,242, $6,691 and $15,536, and interest income was $127, $134 and $238 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 $1,518, $1,389 and $1,041 for the three months ended September 30, 2017, June 30, 2017 and September 30, 2016, respectively.

 

10

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Summary of Net Interest Margin

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2017

 

For the nine months ended September 30, 2016

 

Average

  

    

 

  

Average

 

Average

  

    

 

  

Average

 

balance

 

Interest

 

rate

 

balance

 

Interest

 

rate

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASC 310-30 loans

$

135,485

 

$

17,718

 

17.44%

 

$

175,694

 

$

26,653

 

20.23%

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

 

2,866,247

 

 

88,696

 

4.14%

 

 

2,484,651

 

 

72,877

 

3.92%

Investment securities available-for-sale

 

895,112

 

 

12,730

 

1.90%

 

 

1,071,029

 

 

14,810

 

1.84%

Investment securities held-to-maturity

 

305,441

 

 

6,378

 

2.78%

 

 

394,626

 

 

8,278

 

2.80%

Other securities

 

15,307

 

 

619

 

5.39%

 

 

15,572

 

 

581

 

4.97%

Interest earning deposits and securities purchased under agreements to resell

 

87,762

 

 

687

 

1.05%

 

 

159,748

 

 

644

 

0.54%

Total interest earning assets FTE(4)

$

4,305,354

 

$

126,828

 

3.94%

 

$

4,301,320

 

$

123,843

 

3.85%

Cash and due from banks

$

67,046

 

 

 

 

 

 

$

72,051

 

 

 

 

 

Other assets

 

317,702

 

 

 

 

 

 

 

334,190

 

 

 

 

 

Allowance for loan losses

 

(32,208)

 

 

 

 

 

 

 

(35,554)

 

 

 

 

 

Total assets

$

4,657,894

 

 

 

 

 

 

$

4,672,007

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand, savings and money market deposits

$

1,875,143

 

$

4,294

 

0.31%

 

$

1,872,116

 

$

3,689

 

0.26%

Time deposits

 

1,152,550

 

 

7,465

 

0.87%

 

 

1,180,275

 

 

6,617

 

0.75%

Securities sold under agreements to repurchase

 

85,077

 

 

119

 

0.19%

 

 

112,527

 

 

114

 

0.14%

Federal Home Loan Bank advances

 

108,148

 

 

1,261

 

1.56%

 

 

43,615

 

 

515

 

1.58%

Total interest bearing liabilities

$

3,220,918

 

$

13,139

 

0.55%

 

$

3,208,533

 

$

10,935

 

0.46%

Demand deposits

$

852,913

 

 

 

 

 

 

$

813,407

 

 

 

 

 

Other liabilities

 

39,401

 

 

 

 

 

 

 

52,861

 

 

 

 

 

Total liabilities

 

4,113,232

 

 

 

 

 

 

 

4,074,801

 

 

 

 

 

Shareholders' equity

 

544,662

 

 

 

 

 

 

 

597,206

 

 

 

 

 

Total liabilities and shareholders' equity

$

4,657,894

 

 

 

 

 

 

$

4,672,007

 

 

 

 

 

Net interest income

 

 

 

$

113,689

 

 

 

 

 

 

$

112,908

 

 

Interest rate spread FTE(4)

 

 

 

 

 

 

3.39%

 

 

 

 

 

 

 

3.39%

Net interest earning assets

$

1,084,436

 

 

 

 

 

 

$

1,092,787

 

 

 

 

 

Net interest margin FTE(4)

 

 

 

 

 

 

3.53%

 

 

 

 

 

 

 

3.51%

Ratio of average interest earning assets to average interest bearing liabilities

 

133.67%

 

 

 

 

 

 

 

134.06%

 

 

 

 

 

                                                      

 

 

 

(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 $2,734,388 and $2,301,164, and interest income of $78,319 and $61,950, with tax equivalent yields of 4.03% and 3.77% for the nine months ended September 30, 2017 and September 30, 2016, respectively.

(3)

    

Non 310-30 loans include loans held-for-sale. Average balances during the nine months ended September 30, 2017 and September 30, 2016 were $8,668 and $11,846, and interest income was $406 and $520 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 $4,176 and $3,053 for the nine months ended September 30, 2017 and September 30, 2016, respectively.

 

11

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Allowance for Loan Losses and Asset Quality

(Dollars in thousands)

 

Allowance for Loan Losses Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of and for the three months ended

 

September 30, 2017

 

June 30, 2017

 

September 30, 2016

 

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

$

142

 

$

34,817

 

$

34,959

 

$

220

 

$

30,630

 

$

30,850

 

$

231

 

$

39,875

 

$

40,106

Charge-offs

 

 —

 

 

(8,843)

 

 

(8,843)

 

 

 —

 

 

(121)

 

 

(121)

 

 

(6)

 

 

(17,540)

 

 

(17,546)

Recoveries

 

 —

 

 

51

 

 

51

 

 

 —

 

 

205

 

 

205

 

 

 —

 

 

168

 

 

168

Provision (recoupment)

 

(142)

 

 

4,022

 

 

3,880

 

 

(78)

 

 

4,103

 

 

4,025

 

 

18

 

 

5,275

 

 

5,293

Ending ALL

$

 —

 

$

30,047

 

$

30,047

 

$

142

 

$

34,817

 

$

34,959

 

$

243

 

$

27,778

 

$

28,021

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

 

0.00%

 

 

1.18%

 

 

1.13%

 

 

0.00%

 

 

(0.01)%

 

 

(0.01)%

 

 

0.01%

 

 

2.64%

 

 

2.49%

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

 

0.00%

 

 

1.00%

 

 

0.96%

 

 

0.11%

 

 

1.18%

 

 

1.13%

 

 

0.15%

 

 

1.04%

 

 

0.99%

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

 

0.00%

 

 

156.85%

 

 

156.85%

 

 

0.00%

 

 

107.28%

 

 

107.72%

 

 

0.00%

 

 

123.58%

 

 

124.66%

Total loans

$

125,596

 

$

2,994,947

 

$

3,120,543

 

$

134,427

 

$

2,953,518

 

$

3,087,945

 

$

157,663

 

$

2,664,892

 

$

2,822,555

Average total loans during the period

$

127,752

 

$

2,967,972

 

$

3,095,724

 

$

136,662

 

$

2,865,329

 

$

3,001,991

 

$

162,157

 

$

2,614,133

 

$

2,776,290

Total non-performing loans(1)

$

 —

 

$

19,157

 

$

19,157

 

$

 —

 

$

32,455

 

$

32,455

 

$

 —

 

$

22,478

 

$

22,478

                                                     

 

 

 

 

 

 

 

 

(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 Past Due Loans

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

June 30, 2017

 

September 30, 2016

Loans 30-89 days past due and still accruing interest

$

1,901

 

$

4,415

 

$

1,374

Loans 90 days past due and still accruing interest

 

156

 

 

215

 

 

428

Non-accrual loans(1)

 

19,157

 

 

32,455

 

 

22,478

Total past due and non-accrual loans

$

21,214

 

$

37,085

 

$

24,280

Total 90 days past due and still accruing interest and non-accrual loans to total non 310-30 loans

 

0.64%

 

 

1.11%

 

 

0.86%

Total non-accrual loans to total non 310-30 loans

 

0.64%

 

 

1.10%

 

 

0.84%

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

 

17.72%

 

 

11.34%

 

 

15.41%

                                                      

 

 

 

(1)

    

Includes non-accrual energy loans of $3,551, $12,050 and $13,313 at September 30, 2017, June 30, 2017 and September 30, 2016, respectively.

 

 

 

12

 


 

 

NATIONAL BANK HOLDINGS CORPORATION

Asset Quality

(Dollars in thousands)

 

Asset Quality Data

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

June 30, 2017

 

September 30, 2016

Non-performing loans(1)

$

19,157

 

$

32,455

 

$

22,478

OREO

 

12,330

 

 

14,297

 

 

21,200

Other repossessed assets

 

 —

 

 

 —

 

 

100

Total non-performing assets

$

31,487

 

$

46,752

 

$

43,778

Accruing restructured loans

$

7,620

 

$

5,177

 

$

8,780

Total non-performing loans to total loans

 

0.61%

 

 

1.05%

 

 

0.80%

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

 

0.51%

 

 

0.68%

 

 

0.33%

Total non-performing assets to total loans and OREO

 

1.01%

 

 

1.51%

 

 

1.54%

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

 

0.92%

 

 

1.16%

 

 

1.10%

                                                      

 

 

 

(1)

    

Includes non-accrual energy loans of $3,551, $12,050 and $13,313 at September 30, 2017, June 30, 2017 and September 30, 2016, respectively.

 

Changes in Accretable Yield

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

Life-to-date

 

September 30, 2017

    

June 30, 2017

    

September 30, 2016

    

September 30, 2017

Accretable yield at beginning of period

$

55,663

 

$

59,591

 

$

67,765

 

$

 —

Additions through acquisitions

 

 —

 

 

 —

 

 

 

 

214,996

Reclassification from non-accretable difference to accretable yield

 

1,965

 

 

2,347

 

 

4,962

 

 

280,343

Reclassification to non-accretable difference from accretable yield

 

(413)

 

 

(95)

 

 

(457)

 

 

(33,673)

Accretion

 

(5,667)

 

 

(6,180)

 

 

(8,597)

 

 

(410,118)

Accretable yield at end of period

$

51,548

 

$

55,663

 

$

63,673

 

$

51,548

 

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, 

 

2017

 

2017

 

2016

 

2017

 

2016

Key Ratios(1)

 

 

 

 

 

 

 

 

 

Return on average assets

0.61%

 

0.79%

 

0.72%

 

0.71%

 

0.37%

Return on average tangible assets(2)

0.69%

 

0.87%

 

0.80%

 

0.79%

 

0.45%

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

1.35%

 

1.58%

 

1.55%

 

1.32%

 

1.32%

Return on average equity

5.21%

 

6.78%

 

5.76%

 

6.06%

 

2.92%

Return on average tangible common equity(2)

6.43%

 

8.21%

 

7.07%

 

7.41%

 

3.88%

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

135.53%

 

134.02%

 

133.09%

 

135.53%

 

133.09%

Loans to deposits ratio (end of period)

79.38%

 

80.23%

 

74.32%

 

79.38%

 

74.32%

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

23.08%

 

22.58%

 

22.00%

 

23.08%

 

22.00%

Net interest margin(4)

3.46%

 

3.42%

 

3.49%

 

3.40%

 

3.41%

Net interest margin FTE (2)(4)

3.60%

 

3.55%

 

3.59%

 

3.53%

 

3.51%

Interest rate spread FTE(5)

3.45%

 

3.41%

 

3.46%

 

3.39%

 

3.39%

Yield on earning assets(3)

3.89%

 

3.84%

 

3.84%

 

3.81%

 

3.75%

Yield on earning assets FTE(2)(3)

4.03%

 

3.96%

 

3.93%

 

3.94%

 

3.85%

Cost of interest bearing liabilities(3)

0.58%

 

0.55%

 

0.47%

 

0.54%

 

0.46%

Cost of deposits

0.42%

 

0.40%

 

0.36%

 

0.41%

 

0.36%

Non-interest expense to average assets

2.93%

 

2.87%

 

2.89%

 

2.95%

 

2.90%

Efficiency ratio FTE(2)(6)

67.87%

 

63.83%

 

64.37%

 

68.48%

 

68.19%

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans

0.61%

 

1.05%

 

0.80%

 

0.61%

 

0.80%

Non-performing assets to total loans and OREO

1.01%

 

1.51%

 

1.54%

 

1.01%

 

1.54%

Allowance for loan losses to total loans

0.96%

 

1.13%

 

0.99%

 

0.96%

 

0.99%

Allowance for loan losses to non-performing loans

156.85%

 

107.72%

 

124.66%

 

156.85%

 

124.66%

Net charge-offs (recoveries) to average loans(1)

1.13%

 

(0.01)%

 

2.49%

 

0.39%

 

1.08%

                                                      

 

 

 

(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, 2017

 

June 30, 2017

 

September 30, 2016

    

December 31, 2016

Total shareholders' equity

$

550,244

 

$

544,487

 

$

549,772

 

$

536,189

Less: goodwill and intangible assets, net

 

(62,470)

 

 

(63,840)

 

 

(67,950)

 

 

(66,580)

Add: deferred tax liability related to goodwill

 

10,485

 

 

10,098

 

 

8,935

 

 

9,323

Tangible common equity (non-GAAP)

$

498,259

 

$

490,745

 

$

490,757

 

$

478,932

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

4,768,972

 

$

4,692,769

 

$

4,606,413

 

$

4,573,046

Less: goodwill and intangible assets, net

 

(62,470)

 

 

(63,840)

 

 

(67,950)

 

 

(66,580)

Add: deferred tax liability related to goodwill

 

10,485

 

 

10,098

 

 

8,935

 

 

9,323

Tangible assets (non-GAAP)

$

4,716,987

 

$

4,639,027

 

$

4,547,398

 

$

4,515,789

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets calculations:

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity to total assets

 

11.54%

 

 

11.60%

 

 

11.93%

 

 

11.72%

Less: impact of goodwill and intangible assets, net

 

(0.98)%

 

 

(1.02)%

 

 

(1.14)%

 

 

(1.11)%

Tangible common equity to tangible assets (non-GAAP)

 

10.56%

 

 

10.58%

 

 

10.79%

 

 

10.61%

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common book value per share calculations:

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

$

498,259

 

$

490,745

 

$

490,757

 

$

478,932

Divided by: ending shares outstanding

 

26,802,964

 

 

26,788,833

 

 

26,282,224

 

 

26,386,583

Tangible common book value per share (non-GAAP)

$

18.59

 

$

18.32

 

$

18.67

 

$

18.15

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

$

498,259

 

$

490,745

 

$

490,757

 

$

478,932

Less: accumulated other comprehensive income, net of tax

 

1,335

 

 

1,196

 

 

(8,547)

 

 

1,762

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

 

499,594

 

 

491,941

 

 

482,210

 

 

480,694

Divided by: ending shares outstanding

 

26,802,964

 

 

26,788,833

 

 

26,282,224

 

 

26,386,583

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

$

18.64

 

$

18.36

 

$

18.35

 

$

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, 2017

    

June 30, 2017

    

September 30, 2016

    

September 30, 2017

    

September 30, 2016

Net income

$

7,231

 

$

9,209

 

$

8,314

 

$

24,698

 

$

13,069

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

 

836

 

 

836

 

 

836

 

 

2,507

 

 

2,507

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

$

8,067

 

$

10,045

 

$

9,150

 

$

27,205

 

$

15,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes FTE (non-GAAP)

$

10,482

 

$

12,773

 

$

11,050

 

$

31,542

 

$

18,988

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

 

1,370

 

 

1,370

 

 

1,370

 

 

4,110

 

 

4,110

Add: provision for loan losses

 

3,880

 

 

4,025

 

 

5,293

 

 

9,700

 

 

22,369

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

$

15,732

 

$

18,168

 

$

17,713

 

$

45,352

 

$

45,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

$

4,690,283

 

$

4,675,614

 

$

4,600,769

 

$

4,657,894

 

$

4,672,007

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

 

(52,665)

 

 

(54,420)

 

 

(59,685)

 

 

(54,024)

 

 

(61,051)

Average tangible assets (non-GAAP)

$

4,637,618

 

$

4,621,194

 

$

4,541,084

 

$

4,603,870

 

$

4,610,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

$

550,758

 

$

545,167

 

$

574,574

 

$

544,662

 

$

597,206

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

 

(52,665)

 

 

(54,420)

 

 

(59,685)

 

 

(54,024)

 

 

(61,051)

Average tangible common equity (non-GAAP)

$

498,093

 

$

490,747

 

$

514,889

 

$

490,638

 

$

536,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.61%

 

 

0.79%

 

 

0.72%

 

 

0.71%

 

 

0.37%

Return on average tangible assets (non-GAAP)

 

0.69%

 

 

0.87%

 

 

0.80%

 

 

0.79%

 

 

0.45%

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

 

1.35%

 

 

1.58%

 

 

1.55%

 

 

1.32%

 

 

1.32%

Return on average equity

 

5.21%

 

 

6.78%

 

 

5.76%

 

 

6.06%

 

 

2.92%

Return on average tangible common equity (non-GAAP)

 

6.43%

 

 

8.21%

 

 

7.07%

 

 

7.41%

 

 

3.88%

 

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, 2017

 

June 30, 2017

 

September 30, 2016

 

September 30, 2017

 

September 30, 2016

Interest income

$

42,579

    

$

41,332

    

$

40,764

    

$

122,652

 

$

120,790

Add: impact of taxable equivalent adjustment

 

1,518

 

 

1,389

 

 

1,041

 

 

4,176

 

 

3,053

Interest income FTE (non-GAAP)

$

44,097

 

$

42,721

 

$

41,805

 

$

126,828

 

$

123,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

37,898

 

$

36,892

 

$

37,064

 

$

109,513

 

$

109,855

Add: impact of taxable equivalent adjustment

 

1,518

 

 

1,389

 

 

1,041

 

 

4,176

 

 

3,053

Net interest income FTE (non-GAAP)

$

39,416

 

$

38,281

 

$

38,105

 

$

113,689

 

$

112,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

$

4,344,374

 

$

4,322,149

 

$

4,227,732

 

$

4,305,354

 

$

4,301,320

Yield on earning assets

 

3.89%

 

 

3.84%

 

 

3.84%

 

 

3.81%

 

 

3.75%

Yield on earning assets FTE (non-GAAP)

 

4.03%

 

 

3.96%

 

 

3.93%

 

 

3.94%

 

 

3.85%

Net interest margin

 

3.46%

 

 

3.42%

 

 

3.49%

 

 

3.40%

 

 

3.41%

Net interest margin FTE (non-GAAP)

 

3.60%

 

 

3.55%

 

 

3.59%

 

 

3.53%

 

 

3.51%

 

16