Attached files

file filename
8-K - 8-K - BLUE RIDGE BANKSHARES, INC.d920124d8k.htm

Exhibit 99.1

Blue Ridge Bankshares, Inc. Announces Second Quarter Earnings

Charlottesville, Va., July 30, 2020 – Blue Ridge Bankshares, Inc. (the “Company”) (NYSE American: BRBS) announced today its second quarter 2020 net income of $6,218,000, or $1.10 earnings per share, compared to $841,000, or $0.15 earnings per share, for the quarterly period ended March 31, 2020, and $1,536,000, or $0.35 earnings per share, for the quarterly period ended June 30, 2019. The growth in quarterly earnings is primarily attributable to a significant increase in mortgage volume and the recognition of Paycheck Protection Program loan processing fees over the expected loan lives. The positive impact of these items was partially offset by additional provisioning for loan losses driven by current economic uncertainty.

“The fierce, passionate commitment of our team was never more on display than what I have seen this year,” said Brian K. Plum, President and Chief Executive Officer. “Our team fully embraced the potential of the Paycheck Protection Program to help thousands of borrowers and lift communities. Meanwhile our mortgage team made incredible strides improving processes and systems while facilitating record volumes to help families purchase new homes and refinance existing ones. I could not be prouder of our team for its efforts on behalf of so many people during these uncertain times.”

“We also recognize and accept that there are challenging times ahead,” Plum continued. “The economic uncertainties created by the COVID-19 pandemic will resonate for years, and in the short-term will likely create more business closures and asset quality issues. Hopefully we continue to see monetary and fiscal policies support small businesses and borrowers as we recover, which will help mitigate, though not entirely eliminate, the economic consequences of the pandemic. Our team stands ready to embrace the challenge of navigating the landscape to create the best outcomes possible for our customers and communities.”

Paycheck Protection Program (“PPP”)

The Company funded over 2,400 PPP loans totaling approximately $350,000,000, as of June 30, 2020. Estimated PPP processing fees earned by the Company for these loans is approximately $11 million. The Company funded these loans, which have a statutory loan interest rate of 1.00%, using the Federal Reserve Paycheck Protection Program Liquidity Facility (“PPPLF”), which provides 100% funding at a cost of 0.35%. PPP loans do not count toward bank regulatory ratios.

COVID-19 Response

The Company has resumed normalized branch operations, following appropriate hygienic and distancing guidelines, following the temporary redirection of branch traffic to drive-thru and digital channels in mid-March 2020. While branch traffic has steadily improved, the Company believes digital use adoption following COVID-19 will have a meaningful impact on future customer behaviors and business investment decisions.

Asset Quality

Nonperforming loans and loans 90 days or more past due totaled $6,172,000 at June 30, 2020, an increase of $1,051,000, or 20.5%, from March 31, 2020. The Company’s provision for loan losses amounted to $3,500,000 for the second quarter of 2020, compared to $575,000 in the first quarter of 2020. The increased provisioning in the second quarter is related to the continued uncertainty surrounding COVID-19 deferred loans and borrower ability to repay once the deferral period ends.

The Company approved 545 loan deferrals for a total of $104,750,000, or 15.4% of the held-for-investment loan portfolio excluding PPP loans, as of July 28, 2020. Of these deferrals, 309 loans with a balance of $40,262,000 either continued making regular payments or have resumed regular payments as of July 28,


2020. Deferrals were granted for periods up to six months depending on the industry in which the borrower operates and the borrower’s specific needs. The Company stays in continuous contact with deferred borrowers and will reevaluate the risk rating, nonaccrual, and potential impairment status of these loans consistently during the deferral period.

The economic fallout from COVID-19 is materially impacting all parts of the economy, and especially certain industries. The information below provides the Company’s exposure to these industries, utilizing the Company’s NAICS coding on its loan accounting system as of July 28, 2020:

 

Industry by NAICS Code

   Number
of
Borrowers
     Total Loan
Balance
 

Hotels and Motels

     17      $ 28,537,315  

Bed and Breakfasts

     6        2,925,578  

All Other Traveler

Accommodations

     7        4,429,624  

Full-Service Restaurants

     18        3,710,002  

Limited-Service Restaurants

     13        4,845,102  

Food Service Contractor

     1        1,454,672  

Religious Organizations

     37        7,945,973  
  

 

 

    

 

 

 

TOTAL

     99      $ 53,848,266  

Balance Sheet

The Company had total assets of $1,595,446,000 at June 30, 2020, an increase of $634,635,000, or 66.05%, from December 31, 2019 and $567,841,000, or 55.3% from March 31, 2020. The increase in total assets year-to-date and for the quarter ended June 30, 2020 was primarily driven by PPP. Loans held for investment increased $384,279,000, or 59.4% from December 31, 2019, and $360,178,000, or 53.7%, from March 31, 2020. Included in this increase is approximately $350,091,000 of PPP loans originated throughout the second quarter. These loans were fully funded by the Federal Reserve’s PPPLF program, resulting in a corresponding increase in other borrowed funds on the balance sheet. Additionally, cash and due from banks increased $181,110,000, or 301.7% from December 31, 2019, and $173,978,000, or 259.1% from March 31, 2020. Included in this increase are funds retained from new customers as a result of PPP as well as additional liquidity obtained during the uncertainty surrounding COVID-19, some of which will begin to roll off in the third quarter of 2020. Total deposits increased $243,826,000, or 33.8%, from December 31, 2019, and $196,697,000, or 25.6% from March 31, 2020. Noninterest DDA increased $107,412,000, or 60.4% year-to-date and $106,750,000, or 59.8% for the quarter. These increases are also attributable to funds retained from PPP customers as well as the build-up of liquidity in response to COVID-19.

On May 28, 2020, the Company entered into a subordinated note purchase agreement under which the Company issued a subordinated note with a principal amount of $15,000,000. The note initially bears interest at 6.000% per year, beginning December 1, 2020 to but excluding June 1, 2025, payable semi-annually in arrears. From and including June 1, 2025 through June 1, 2030, or up to an earlier redemption date, the interest rate will reset quarterly to an interest rate per year equal to the then current three-month SOFR plus 587 basis points, payable quarterly in arrears. Beginning on June 1, 2025 through maturity, the note may be redeemed, at the Company’s option, on any scheduled interest payment date. The note will mature on June 1, 2030.


The Company experienced held-for-sale loan growth of $72,150,000, or 129.7%, year-to-date, and $37,777,000, or 42.0% in the second quarter. The growth in available-for-sale loans was due to an uptick in volume created by market conditions and the continued expansion of our retail and wholesale mortgage operations.

Income Statement

Net Interest Income

Net interest income was approximately $10,645,000 for the quarter ended June 30, 2020, compared to $8,023,000 for the first quarter of 2020, and $5,203,000 for the quarter ended June 30, 2019. Included in second quarter net interest income was approximately $2,400,000 in net PPP related loan income. The Company continues to experience improved deposit pricing since putting significant focus into realigning the balance sheet at the end of the first quarter as a result of the significant downward rate movements that occurred. The cost of deposits decreased from 0.95% in the first quarter to 0.65% at the end of the second quarter. Net interest margin was down slightly in the second quarter compared to the first quarter, decreasing from 3.71% to 3.19%. This decrease is attributable to the margin pressure created by the PPP loans and related funding costs, which resulted in the Company recognizing a 0.65% net interest margin on these loans. The future recognition of PPP income as we enter the forgiveness phase of the program in August 2020 will greatly impact the Company’s net interest margin going forward.

Other Income

Other income for the second quarter ended June 30, 2020 was $16,524,000 compared to $4,998,000 for the quarter ended March 31, 2020. This increase is attributable to increased mortgage volume in the second quarter due to the current rate environment along with the addition of the LenderSelect Mortgage Group on December 31, 2019, and the expansion of the Company’s retail mortgage division. Year-to-date mortgage volume for 2020 was over $400 million at June 30, 2020, which surpassed the volume the division closed in all of 2019.

Other Expense

Other expenses for the second quarter ended June 30, 2020 were $15,807,000 compared to $11,338,000 in the first quarter of 2020. The majority of this increase relates to salaries and benefits. Increased volume at the mortgage division resulted in increased commission expense being recognized. Additionally, increased staffing in the mortgage division has been necessary to keep up with the volume levels. The mortgage division added approximately 40 net employees in various sales and support roles since the end of the first quarter.

Mortgage Division

The Company’s mortgage division, which consists of its retail and wholesale mortgage efforts, recorded net income of $5,082,000 for the second quarter and $4,378,000 year-to-date. The primary driver of these record earnings for the mortgage division was increased volume, expansion of the retail business line and the addition of the wholesale business line with the acquisition of LenderSelect Mortgage Group in late 2019.

During the second quarter, the Company began retaining mortgage servicing rights (“MSRs”), resulting in a mortgage servicing asset of $1,596,000 at June 30, 2020. The Company expects the retention of servicing rights will support the LenderSelect Mortgage Group’s wholesale mortgage efforts by clients’ members and customers being subjected to reduced cross-selling by other financial institutions. The retention of servicing rights in retail is based on current market valuations for these rights. The Company believes the retention of these rights in the current environment will create meaningful economic returns in the future as markets normalize.


Capital and Dividends

The Company continually monitors its capital position and is particularly focused on the potential impact that the fallout from COVID-19 will have on its capital position. The Company remains confident in its ability to maintain capital levels at amounts required for regulatory purposes and for the payment of its common stock dividend, but the ability to maintain its dividend payment remains highly dependent on the depth and breadth of the economic impact of COVID-19. The Company may, depending on conditions, find it necessary to suspend common stock dividends.

Non-GAAP Financial Measures

The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (“GAAP”) and prevailing practices in the banking industry. However, management uses certain non-GAAP measures to supplement the evaluation of the Company’s performance. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP measures are included at the end of this release.

Forward-Looking Statements

This release contains forward-looking statements regarding the Company. Forward-looking statements are typically identified by words such as “believe,” “expect”, “anticipate”, “intend”, “target”, “estimate”, “continue”, “positions”, “prospects”, “potential”, “would”, “should”, “could”, “will” or “may”. These statements include, without limitation, the Company’s expectations regarding its future financial performance. These forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time, and these statements may not be realized. The following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: (1) the impact of the ongoing COVID-19 pandemic; (2) the businesses of the Company and/or VCB may not be integrated successfully or such integration may be more difficult, time-consuming or costly than expected; (3) expected revenue synergies and cost savings from the VCB merger may not be fully realized or realized within the expected timeframe; (4) revenues following the VCB merger may be lower than expected; (5) customer and employee relationships and business operations may be disrupted by the VCB merger; (6) changes in interest rates, general economic conditions, legislation and regulation, and monetary and fiscal policies of the U.S. government, including policies of the U.S. Treasury, Office of the Comptroller of the Currency and the Board of Governors of the Federal Reserve System; (7) the quality and composition of the loan and securities portfolios, demand for loan products, deposit flows, competition, and demand for financial services in the Company’s market areas; (8) the implementation of new technologies, and the ability to develop and maintain secure and reliable electronic systems; (9) accounting principles, policies, and guidelines; and (10) other risk factors detailed from time to time in filings made by the Company with the Securities and Exchange Commission (“SEC”) and available on the SEC’s website at www.sec.gov. The Company undertakes no obligation to update or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.


Blue Ridge Bankshares, Inc.

Consolidated Balance Sheets

 

     (Unaudited)     (Audited)     (Unaudited)  
     June 30,     December 31,     June 30  
     2020     2019     2019  
ASSETS       

Cash and due from banks

   $ 241,136,065     $ 60,026,071     $ 21,564,192  

Federal funds sold

     452,000       480,000       482,000  

Investment securities

      

Securities available for sale (at fair value)

     104,480,584       108,571,161       130,282,826  

Securities held to maturity

     —         12,192,139       15,204,409  

Restricted investments

     9,522,244       8,133,519       8,277,118  
  

 

 

   

 

 

   

 

 

 
      

Total Investment Securities

     114,002,828       128,896,819       153,764,353  

Loans held for sale

     127,796,410       55,646,215       61,975,712  

Loans held for investment

     1,031,112,962       646,833,864       452,229,287  

Allowance for loan losses

     (8,206,000     (4,572,371     (4,053,530
  

 

 

   

 

 

   

 

 

 

Net Loans Held for Investment

     1,022,906,962       642,261,493       448,175,757  

Bank premises and equipment, net

     15,410,599       13,650,556       3,366,836  

Bank owned life insurance

     14,918,966       14,734,261       8,812,005  

Goodwill

     19,892,331       19,914,942       3,306,664  

Other intangible assets

     3,371,749       3,718,319       1,484,976  

Other assets

     35,558,284       21,482,629       18,851,045  
  

 

 

   

 

 

   

 

 

 

Total Assets

   $ 1,595,446,194     $ 960,811,305     $ 721,783,540  
  

 

 

   

 

 

   

 

 

 
LIABILITIES       

Demand deposits

      

Noninterest bearing

   $ 285,231,678     $ 177,819,205     $ 88,342,159  

Interest bearing

     337,446,577       220,776,065       147,581,521  

Savings deposits

     68,754,038       62,479,898       28,959,770  

Time deposits

     274,424,312       260,954,991       234,098,776  
  

 

 

   

 

 

   

 

 

 

Total Deposits

     965,856,605       722,030,159       498,982,226  

Other borrowed funds

     478,411,701       124,800,000       138,200,000  

Subordinated debt, net of issuance costs

     24,471,884       9,800,434       9,783,492  

Other liabilities

     31,546,675       11,843,037       10,683,724  
  

 

 

   

 

 

   

 

 

 
      

Total liabilities

     1,500,286,865       868,473,630       657,649,442  
STOCKHOLDERS’ EQUITY       

Common stock, no par value, authorized—25,000,000 shares; outstanding—5,653,621 shares at 6/30/20, 5,658,585 shares at 12/31/19, and 4,328,866 at 6/30/19)

     66,352,576       66,204,739       38,690,128  

Contributed equity

     251,543       251,543       251,543  

Retained earnings

     31,680,380       25,428,056       24,885,858  

Accumulated other comprehensive income

     (3,349,457     229,051       88,349  
  

 

 

   

 

 

   

 

 

 

Total Stockholders’ Equity

     94,935,042       92,113,389       63,915,878  
  

 

 

   

 

 

   

 

 

 

Noncontrolling interest

     224,287       224,286       218,220  
  

 

 

   

 

 

   

 

 

 

Total Equity

     95,159,329       92,337,675       64,134,098  
  

 

 

   

 

 

   

 

 

 

Total Liabilities and Equity

   $ 1,595,446,194     $ 960,811,305     $ 721,783,540  
  

 

 

   

 

 

   

 

 

 


Blue Ridge Bankshares, Inc.

Consolidated Statements of Income

 

     (Unaudited)     (Unaudited)  
     Six Months     Six Months  
     Ended     Ended  
     June 30, 2020     June 30, 2019  

INTEREST INCOME

    

Interest and fees on loans held for $10,645,000

   $ 20,678,754     $ 11,943,348  

Interest and fees on loans held for sale

     1,307,639       770,394  

Interest on federal funds sold

     1,656       3,989  

Interest and dividends on taxable investment securities

     1,512,840       1,467,994  

Interest and dividends on nontaxable investment securities

     89,078       126,747  
  

 

 

   

 

 

 

Total Interest Income

     23,589,967       14,312,472  
  

 

 

   

 

 

 

INTEREST EXPENSE

    

Interest on savings and interest bearing demand deposits

     866,592       737,023  

Interest on time deposits

     2,507,912       1,990,799  

Interest on borrowed funds

     1,547,529       1,533,150  
  

 

 

   

 

 

 

Total Interest Expense

     4,922,033       4,260,972  
  

 

 

   

 

 

 

Net Interest Income

     18,667,934       10,051,500  
  

 

 

   

 

 

 

PROVISION FOR LOAN LOSSES

     4,075,000       895,000  
  

 

 

   

 

 

 

Net Interest Income after Provision for Loan Losses

     14,592,934       9,156,500  

OTHER INCOME

    

Service charges on deposit accounts

     454,275       287,573  

Earnings on investment in life insurance

     184,706       815,422  

Mortgage brokerage income

     5,030,003       1,863,000  

Gain on sale of mortgages

     12,539,090       5,160,888  

Mortgage servicing income

     1,596,331       —    

Gain (loss) on disposal of assets

     (3,554     2,474  

Gain (loss) on sale of OREO

     —         (33,492

Gain on sale of guaranteed USDA loans

     262,928       46,520  

Other noninterest income

     1,458,284       1,139,838  
  

 

 

   

 

 

 

Total Other Income

     21,522,063       9,282,223  
  

 

 

   

 

 

 

OTHER EXPENSES

    

Salaries and employee benefits

     18,260,642       9,070,111  

Occupancy and equipment expenses

     1,731,647       1,240,532  

Data processing

     1,124,746       656,063  

Legal and other professional fees

     536,744       634,664  

Advertising expense

     352,811       415,406  

Communications

     322,011       211,669  

Debit card expenses

     328,366       160,287  

Directors fees

     115,400       122,300  

Audits and examinations

     191,843       88,141  

FDIC insurance expense

     380,776       170,000  

Other contractual services

     354,437       180,334  

Other taxes and assessments

     468,788       319,305  

Other noninterest expense

     2,976,441       1,742,331  
  

 

 

   

 

 

 

Total Other Expenses

     27,144,652       15,011,143  
  

 

 

   

 

 

 

Income before Income Taxes

     8,970,345       3,427,580  

INCOME TAX EXPENSE

     1,911,544       609,974  
  

 

 

   

 

 

 

Net Income

     7,058,801       2,817,606  

Net Income attributable to noncontrolling interest

     (5,559     (18,176
  

 

 

   

 

 

 

Net Income attributable to Blue Ridge Bankshares, Inc.

   $ 7,053,242     $ 2,799,430  

Net Income Available to Common Stockholders

   $ 7,053,242     $ 2,799,430  
  

 

 

   

 

 

 

Earnings per Share

   $ 1.25     $ 0.73  
  

 

 

   

 

 

 

Weighted Average Shares Outstanding

     5,661,877       3,821,079  
  

 

 

   

 

 

 


Blue Ridge Bankshares, Inc.

Consolidated Statements of Income

 

     (Unaudited)      (Unaudited)  
     Three Months      Three Months  
     Ended      Ended  
     June 30, 2020      June 30, 2019  

INTEREST INCOME

     

Interest and fees on loans held for investment

   $ 11,573,596      $ 6,110,892  

Interest and fees on loans held for sale

     868,913        488,109  

Interest on federal funds sold

     47        2,851  

Interest and dividends on taxable investment securities

     683,539        977,147  

Interest and dividends on nontaxable investment securities

     40,994        62,409  
  

 

 

    

 

 

 

Total Interest Income

     13,167,089        7,641,408  
  

 

 

    

 

 

 

INTEREST EXPENSE

     

Interest on savings and interest bearing demand deposits

     376,670        387,212  

Interest on time deposits

     1,272,676        1,154,964  

Interest on borrowed funds

     872,853        896,298  
  

 

 

    

 

 

 
     

Total Interest Expense

     2,522,199        2,438,474  
  

 

 

    

 

 

 

Net Interest Income

     10,644,890        5,202,934  
  

 

 

    

 

 

 

PROVISION FOR LOAN LOSSES

     3,500,000        600,000  
  

 

 

    

 

 

 

Net Interest Income after Provision for Loan Losses

     7,144,890        4,602,934  

OTHER INCOME

     

Service charges on deposit accounts

     182,759        153,458  

Earnings on investment in life insurance

     91,999        760,006  

Mortgage brokerage income

     4,210,108        738,346  

Gain on sale of mortgages

     9,498,468        3,194,134  

Mortgage servicing income

     1,596,331        —    

Gain (loss) on sale of OREO

     —          (3,756

Gain on sale of guaranteed USDA loans

     242,699        46,520  

Other noninterest income

     702,604        494,044  
  

 

 

    

 

 

 

Total Other Income

     16,524,968        5,382,752  
  

 

 

    

 

 

 

OTHER EXPENSES

     

Salaries and employee benefits

     10,919,901        4,824,247  

Occupancy and equipment expenses

     875,226        638,908  

Data processing

     658,370        306,273  

Legal and other professional fees

     338,757        634,664  

Advertising expense

     128,669        220,166  

Communications

     187,118        101,447  

Debit card expenses

     170,609        78,303  

Directors fees

     49,100        69,150  

Audits and examinations

     149,170        51,756  

FDIC insurance expense

     230,388        170,000  

Other contractual services

     179,187        105,148  

Other taxes and assessments

     245,070        258,242  

Other noninterest expense

     1,675,426        703,299  
  

 

 

    

 

 

 

Total Other Expenses

     15,806,991        8,161,603  
  

 

 

    

 

 

 

Income before Income Taxes

     7,862,867        1,824,083  

INCOME TAX EXPENSE

     1,644,316        288,147  
  

 

 

    

 

 

 

Net Income

     6,218,551        1,535,936  

Net Income attributable to noncontrolling interest

     3,947        (5,068
  

 

 

    

 

 

 

Net Income attributable to Blue Ridge Bankshares, Inc.

   $ 6,222,498        1,530,868  
  

 

 

    

 

 

 

Net Income Available to Common Stockholders

   $ 6,222,498        1,530,868  
  

 

 

    

 

 

 

Earnings per Share

   $ 1.10        0.35  
  

 

 

    

 

 

 

Weighted Average Shares Outstanding

     5,659,047        4,329,113  
  

 

 

    

 

 

 


Blue Ridge Bankshares, Inc.

Five Quarter Summary of Selected Financial Highlights

 

     Three Months Ended  
     June 30,     March 31,     December 31,     September 30,     June 30,  
(Dollars and shares in thousands, except per share data)    2020     2020     2019     2019     2019  
     Unaudited     Unaudited     Unaudited     Unaudited     Unaudited  

Income Statement Data:

          

Interest and Dividend Income

   $ 13,167     $ 10,423     $ 8,457     $ 8,118     $ 7,641  

Interest Expense

     2,522       2,400       2,577       2,682       2,438  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income

     10,645       8,023       5,880       5,436       5,203  

Provision for Loan Losses

     3,500       575       277       570       600  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Interest Income After Provision for Loan Losses

     7,145       7,448       5,603       4,866       4,603  

Noninterest Income

     16,524       4,998       4,541       4,973       5,383  

Noninterest Expenses

     15,807       11,338       9,628       8,206       8,162  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     7,862       1,108       516       1,633       1,824  

Income tax expense (benefit)

     1,644       267       (17     380       288  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     6,218       841       533       1,253       1,536  

Net income attributable to noncontrolling interest

     4       (9     (3     (3     (5
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Blue Ridge Bankshares, Inc.

   $ 6,222     $ 832     $ 530     $ 1,250     $ 1,531  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Per Common Share Data:

          

Net income-basic

   $ 1.10     $ 0.15     $ 0.10     $ 0.28     $ 0.35  

Net income-diluted

     1.10       0.15       0.10       0.28       0.35  

Dividends declared

     0.1425       0.1425       0.1425       0.1425       0.1425  

Book value per common share

     16.83       15.95       16.32       15.09       14.82  

Tangible book value per common share

     12.72       11.80       12.14       14.00       13.71  

Balance Sheet Data:

          

Assets

   $ 1,595,446     $ 1,027,605     $ 960,811     $ 736,238     $ 721,784  

Loans held for investment

     1,031,113       670,935       646,834       460,878       452,229  

Loans held for sale

     127,796       90,019       55,646       80,255       61,976  

Securities

     114,003       120,254       128,897       142,712       153,764  

Deposits

     965,857       769,160       722,030       520,280       498,982  

Subordinated Debt, net

     24,472       9,809       9,800       9,792       9,783  

Other borrowed funds

     478,412       140,900       124,800       129,600       138,200  

Total equity

     95,159       90,274       92,338       65,597       64,134  

Average common shares outstanding—basic

     5,659       5,664       4,588       4,347       4,329  

Average common shares outstanding—diluted

     5,659       5,664       4,588       4,347       4,329  

Financial Ratios:

          

Return on average assets

     1.90     0.34     0.25     0.69     0.95

Return on average equity

     26.83     3.68     2.70     7.73     9.69

Total loan to deposit ratio

     119.99     98.93     97.29     104.01     103.05

Held for investment loan to deposit ratio

     106.76     87.23     89.59     88.58     90.63

Net interest margin

     3.19     3.71     3.46     3.16     3.35

Cost of deposits

     0.65     0.95     1.29     1.35     1.35

Efficiency ratio

     66.78     91.10     94.91     83.40     81.73

Capital and Credit Quality Ratios:

          

Average Equity to Average Assets

     7.07     9.18     9.31     8.90     9.78

Allowance for loan losses to loans held for investment

     0.80     0.73     0.71     0.96     0.90

Nonperforming loans to total assets

     0.39     0.50     0.54     0.78     0.74

Nonperforming assets to total assets

     0.39     0.50     0.54     0.78     0.77

Net charge-offs to total loans held for investment

     0.02     0.04     0.02     0.05     0.06

Net charge-offs to average loans held for investment (Annualized)

     0.09     0.15     0.08     0.19     0.26

Reconciliation of Non-GAAP Disclosures (Unaudited):

          

Tangible Common Equity:

          

Common equity (GAAP)

   $ 95,159     $ 90,274     $ 92,338     $ 65,597     $ 64,134  

Less: Goodwill and amortizable intangibles

     (23,264     (23,456     (23,633     (4,722     (4,792
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common equity (Non-GAAP)

   $ 71,895     $ 66,818     $ 68,705     $ 60,875     $ 59,342  

Total shares outstanding

     5,654       5,661       5,659       4,347       4,329  

Book Value per Share (GAAP)

   $ 16.83     $ 15.95     $ 16.32     $ 15.09     $ 14.82  

Tangible Book Value per Share (Non-GAAP)

   $ 12.72     $ 11.80     $ 12.14     $ 14.00     $ 13.71