Third Quarter 2022 Highlights:
- Net income of $26.5 million, $1.04 per diluted share
- Net interest margin of 4.26%
- Return on average assets of 1.52%
- Return on average equity of 14.50%
- Loan growth of 12.5% annualized
- 26.7% fee revenue to total revenue
DENVER--(BUSINESS WIRE)-- FirstSun Capital Bancorp (“FirstSun”) (OTCQX: FSUN) reported net income of $26.5 million for the third quarter of 2022 compared to net income of $8.7 million for the third quarter of 2021. Earnings per diluted share was $1.04 for the third quarter of 2022 compared to $0.46 for the third quarter of 2021.
Neal Arnold, FirstSun’s President and Chief Executive Officer, commented, “We are very pleased with our results this quarter. We realized a healthy expansion in our net interest margin in large part due to our specialized commercial & industrial lending business focus. Our revenue mix remained strong this quarter and overall credit quality remains stable. While the overall macro-economic outlook appears to generally be slowing, we continue to see strength in the Southwest and Mountain West markets we are operating in. Our strong returns this quarter highlight the benefits of our diversified business model and the continued growth we are seeing and we look forward to future growth across each of our markets.”
Third Quarter 2022 Results
Net income totaled $26.5 million, or $1.04 per diluted share, during the third quarter of 2022, compared to $0.4 million, or $0.02 per diluted share, during the prior quarter. Net income in the second quarter of 2022 was reduced by $16.8 million, or $0.66 per diluted share, in merger costs, net of tax. The return on average assets was 1.52% in the third quarter of 2022, compared to 0.02% in the prior quarter, and the return on average equity was 14.50% in the third quarter of 2022, compared to 0.23% in the prior quarter. Merger costs, net of tax, reduced return on average assets by 0.94% and return on average equity by 8.96% during the second quarter of 2022.
Net Interest Income and Net Interest Margin
Net interest income totaled $68.5 million during the third quarter of 2022, an increase of $9.9 million compared to the prior quarter. Our net interest margin increased 70 basis points to 4.26% compared to the prior quarter. Results in the third quarter of 2022, compared to the prior quarter, were driven by an increase of 74 basis points in yield on earning assets, partially offset by an increase of eight basis points in the cost of interest-bearing liabilities.
Average loans increased by $0.2 billion in the third quarter of 2022, compared to the prior quarter. Loan yield increased by 60 basis points to 4.95% in the third quarter of 2022, compared to the prior quarter, primarily due to the rising interest rate environment and its impact on variable rate loans in the loan portfolio and higher yields on new originations. Average deposits decreased $0.2 billion in the third quarter of 2022, compared to the prior quarter. Total cost of deposits increased by 12 basis points to 0.33% in the third quarter of 2022, compared to the prior quarter, primarily due to increased pricing on our deposit products as a result of the rising interest rate environment. Average other long-term borrowings decreased $2.1 million in the third quarter of 2022, compared to the prior quarter. The cost of other long-term borrowings decreased by 226 basis points to 5.95% in the third quarter of 2022, compared to the prior quarter, primarily due to accelerated discount accretion on certain convertible notes paid off during the second quarter of 2022.
Asset Quality and Provision for Loan Losses
The provision for loan losses totaled $3.8 million during the third quarter of 2022, a decrease of $1.3 million compared to the prior quarter. The decrease is primarily attributed to $2.9 million of provision for loan losses recognized during the second quarter of 2022 related to certain non-impaired acquired loans marked at a premium valuation upon the closing of the Pioneer Bancshares, Inc. (“Pioneer”) merger. The premium valuation on certain of the acquired loans was due to higher contractual interest rates compared to market interest rates upon closing of the Pioneer merger. In total, we realized a net discount valuation on the entire acquired portfolio. Due to the premium on certain of the loans, a provision for loan losses was required in the second quarter; however, it was not due to credit deterioration since closing of the Pioneer merger. Excluding the $2.9 million of provision for loan losses related to the acquired Pioneer loans, the provision for loan losses increased $1.6 million compared to the prior quarter, primarily due to loan growth and macroeconomic factors.
Net charge-offs during the third quarter of 2022 were $0.1 million, or a ratio of net charge-offs (recoveries) to average loans of 0.01% annualized, compared to net recoveries of $0.6 million, or a ratio of net charge-offs (recoveries) to average loans of (0.04)% annualized, in the prior quarter. The allowance for loan losses as a percentage of total loans was 1.07% at September 30, 2022, compared to 1.04% at June 30, 2022. The ratio of nonperforming assets to total assets was 0.68% at September 30, 2022, compared to 0.62% at June 30, 2022.
Noninterest Income
Noninterest income totaled $25.0 million during the third quarter of 2022, an increase of $2.7 million from the prior quarter. Mortgage banking income increased $2.1 million during the third quarter of 2022 from the prior quarter, primarily due to an increase in the fair value of the mortgage servicing rights portfolio as prepayments are forecasted to slow due to the rising interest rate environment, partially offset by a decrease in net sale gains and fees from mortgage loan originations as the volume of mortgage loan sales decreased from the prior quarter. Total originations of mortgage loans held-for-sale decreased by $31.6 million, or 10.4%, in the third quarter of 2022 from the prior quarter. Noninterest income as a percentage of total revenue totaled 26.7% in the third quarter of 2022, compared to 27.6% in the prior quarter.
Noninterest Expense
Noninterest expense totaled $55.5 million during the third quarter of 2022, a decrease of $20.1 million from the prior quarter, primarily due to the $18.4 million of merger related expenses incurred during the second quarter of 2022. The efficiency ratio for the third quarter was 59.4% compared to 93.6% in the prior quarter, or 70.7% in the prior quarter excluding the impact of the merger related expenses.
Tax Rate
The effective tax rate was 22.3% in the third quarter of 2022, compared to (96.3)% in the prior quarter. In the second quarter of 2022, the effective tax rate was not meaningful due to the breakeven nature of income before income taxes.
Loans
Total loans were $5.6 billion at September 30, 2022, compared to $5.4 billion at June 30, 2022, an increase of $0.2 billion in the third quarter of 2022, or 12.5% on an annualized basis, resulting primarily from growth in commercial and industrial and residential real estate balances.
Deposits
Average deposits were $5.8 billion at September 30, 2022, compared to $6.0 billion at June 30, 2022, a decrease of $0.2 billion in the third quarter of 2022, or 11.4% on an annualized basis. Deposit trends reflect a decrease in customer average balances as consumer and business liquidity overall has declined slightly. Noninterest-bearing deposit accounts represented 33.8% of total deposits at September 30, 2022 and the loan-to-deposit ratio was 96.5% at September 30, 2022.
Capital
Capital ratios remain strong and above “well-capitalized” thresholds. As of September 30, 2022, our common equity tier 1 risk-based capital ratio was 9.99%, total risk-based capital ratio was 12.06% and tier 1 leverage ratio was 9.55%. Book value per common share was $30.14 at September 30, 2022, an increase of $0.86 from June 30, 2022. Tangible book value per common share, a non-GAAP financial measure, was $25.67 at September 30, 2022, an increase of $0.91 from June 30, 2022.
Non-GAAP Financial Measures
This press release contains financial information and performance measures determined by methods other than in accordance with principles generally accepted in the United States (“GAAP”). FirstSun management uses these non-GAAP financial measures in their analysis of FirstSun’s performance and the efficiency of its operations. Management believes these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results with prior periods and demonstrate the effects of significant items in the current period. FirstSun believes a meaningful analysis of its financial performance requires an understanding of the factors underlying that performance. FirstSun management believes investors may find these non-GAAP financial measures useful. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Below is a listing of the types of non-GAAP measures used in this press release:
- Tangible stockholders’ equity
- Tangible assets
- Tangible stockholders’ equity to tangible assets
- Tangible book value per common share
- Net income excluding merger costs
- Return on average total assets excluding merger costs
- Return on average stockholders’ equity excluding merger costs
- Efficiency ratio excluding merger related expenses
- Diluted earnings per share excluding merger related costs
- Fully tax equivalent (FTE) net interest income and net interest margin on FTE basis
See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.
About FirstSun Capital Bancorp
FirstSun Capital Bancorp, headquartered in Denver, Colorado, is the financial holding company for Sunflower Bank, N.A., which operates as Sunflower Bank, First National 1870 and Guardian Mortgage. Sunflower Bank provides a full range of relationship-focused services to meet personal, business and wealth management financial objectives, with a branch network in five states and mortgage capabilities in 43 states. FirstSun had total consolidated assets of $7.1 billion as of September 30, 2022.
First National 1870 and Guardian Mortgage are divisions of Sunflower Bank, N.A. To learn more, visit ir.firstsuncb.com, SunflowerBank.com, FirstNational1870.com or GuardianMortgageOnline.com.
Cautionary Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 regarding the financial condition, results of operations, business plans and the future performance of FirstSun. Words such as “anticipates,” “believes,” “estimates,” “expects,” “focused,” “forecasts,” “intends,” “plans,” “projects,” “may,” “will,” “should,” “would,” “could,” “look forward” and other similar expressions are intended to identify these forward-looking statements. Forward-looking statements are not based on historical facts but instead represent management’s current expectations and assumptions regarding FirstSun’s business, the economy and other future conditions. Such statements involve inherent uncertainties, risks and changes in circumstances that are difficult to predict. The inclusion of these forward-looking statements should not be regarded as a representation by the Company or any other person that such expectations, estimates, and projections will be achieved. As such, FirstSun’s actual results may differ materially from those contemplated by forward-looking statements. While there can be no assurance that any list of risks and uncertainties or risk factors is complete, important factors that could cause actual results to differ materially from those contemplated by forward-looking statements include, without limitation, the following:
- the possibility that the anticipated benefits of the merger with Pioneer, which closed on April 1, 2022, including anticipated cost savings and strategic gains, are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy, competitive factors in the areas where FirstSun does business or as a result of other unexpected factors or events;
- the COVID-19 pandemic and its continuing effects on the economic and business environments in which we operate;
- potential fluctuations or unanticipated changes in the interest rate environment, including interest rate changes made by the Federal Reserve, the discontinuation of LIBOR as an interest rate benchmark, and cash flow reassessments, may reduce net interest margin and/or the volumes and values of loans made or held as well as the value of other financial assets;
- the inability to sustain revenue and earnings growth;
- the inability to efficiently manage operating expenses;
- the impact of competition with other financial institutions, including pricing pressures and the resulting impact on FirstSun’s results, including as a result of compression to net interest margin;
- deterioration in the financial condition of borrowers resulting in significant increases in loan losses and provisions for those losses;
- changes in loan underwriting, credit review or loss reserve policies associated with economic conditions, examination conclusions, or regulatory developments;
- adverse changes in asset quality and credit risk;
- the inability to maintain or grow deposits;
- the inability to manage strategic initiatives and/or organizational changes;
- cyber-security risks;
- FirstSun’s ability to secure confidential information and deliver products and services through the use of computer systems and telecommunications networks;
- the inability to implement technology system enhancements;
- failures of internal controls and other risk management systems;
- failures of third-party providers;
- losses related to fraud, theft, misappropriation or violence; and
- the potential effects of events beyond our control that may have a destabilizing effect on financial markets and the economy, such as inflation and recessions, epidemics and pandemics, war or terrorist activities, disruptions in our customers’ supply chains, disruptions in transportation, essential utility outages or trade disputes and related tariffs.
Further information regarding additional factors which could affect the forward-looking statements contained in this press release can be found in the cautionary language included under the headings “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in FirstSun’s Annual Report on Form 10-K for the year ended December 31, 2021, and other documents subsequently filed by FirstSun with the United States Securities and Exchange Commission (“SEC”). Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. Except to the extent required by applicable law or regulation, FirstSun undertakes no obligation to revise or update any forward-looking statements.
Summary Data:
As of and for the quarter ended |
As of and for the nine months ended |
|||||||||||||||||||
($ in thousands, except per share amounts) |
September 30, 2022 |
June 30, 2022 |
September 30, 2021 |
September 30, 2022 |
September 30, 2021 |
|||||||||||||||
Net interest income |
$ |
68,486 |
$ |
58,585 |
$ |
39,965 |
$ |
168,356 |
$ |
114,782 |
||||||||||
Provision for loan losses |
3,750 |
5,000 |
3,500 |
12,450 |
1,750 |
|||||||||||||||
Noninterest income |
24,953 |
22,302 |
28,684 |
70,948 |
94,848 |
|||||||||||||||
Noninterest expense |
55,548 |
75,668 |
54,570 |
183,683 |
166,374 |
|||||||||||||||
Income before income taxes |
34,141 |
219 |
10,579 |
43,171 |
41,506 |
|||||||||||||||
Provision for (benefit from) income taxes |
7,628 |
(211 |
) |
1,851 |
8,559 |
7,159 |
||||||||||||||
Net income |
26,513 |
430 |
8,728 |
34,612 |
34,347 |
|||||||||||||||
Net income, excluding merger costs (1) |
26,513 |
17,208 |
9,317 |
51,643 |
36,004 |
|||||||||||||||
Diluted earnings per share |
$ |
1.04 |
$ |
0.02 |
$ |
0.46 |
$ |
1.49 |
$ |
1.83 |
||||||||||
Diluted earnings per share, excluding merger costs (1) |
$ |
1.04 |
$ |
0.68 |
$ |
0.50 |
$ |
2.22 |
$ |
1.92 |
||||||||||
Return on average assets |
1.52 |
% |
0.02 |
% |
0.62 |
% |
0.70 |
% |
0.85 |
% |
||||||||||
Return on average assets, excluding merger costs (1) |
1.52 |
% |
0.96 |
% |
0.66 |
% |
1.04 |
% |
0.89 |
% |
||||||||||
Return on average stockholders' equity |
14.50 |
% |
0.23 |
% |
6.68 |
% |
6.90 |
% |
8.95 |
% |
||||||||||
Return on average stockholders’ equity, excluding merger costs (1) |
14.50 |
% |
9.19 |
% |
7.13 |
% |
10.29 |
% |
9.38 |
% |
||||||||||
Net interest margin |
4.26 |
% |
3.56 |
% |
3.01 |
% |
3.66 |
% |
3.00 |
% |
||||||||||
Net interest margin (FTE basis) (1) |
4.31 |
% |
3.64 |
% |
3.10 |
% |
3.75 |
% |
3.13 |
% |
||||||||||
Efficiency ratio |
59.45 |
% |
93.55 |
% |
79.49 |
% |
76.76 |
% |
79.37 |
% |
||||||||||
Efficiency ratio, excluding merger related expenses (1) |
59.45 |
% |
70.74 |
% |
78.46 |
% |
68.92 |
% |
78.42 |
% |
||||||||||
Fee revenue to total revenue |
26.71 |
% |
27.57 |
% |
41.78 |
% |
29.65 |
% |
45.25 |
% |
||||||||||
Total assets |
$ |
7,052,917 |
$ |
7,060,692 |
$ |
5,683,085 |
$ |
7,052,917 |
$ |
5,683,085 |
||||||||||
Total loans held-for-sale |
67,535 |
61,253 |
122,217 |
67,535 |
122,217 |
|||||||||||||||
Total loans held-for-investment |
5,556,686 |
5,387,928 |
3,803,981 |
5,556,686 |
3,803,981 |
|||||||||||||||
Total deposits |
5,760,418 |
5,933,022 |
4,857,985 |
5,760,418 |
4,857,985 |
|||||||||||||||
Total stockholders' equity |
750,653 |
727,542 |
519,921 |
750,653 |
519,921 |
|||||||||||||||
Period end loan-to-deposit ratio |
96.46 |
% |
90.81 |
% |
78.30 |
% |
96.46 |
% |
78.30 |
% |
||||||||||
Book value per common share |
$ |
30.14 |
$ |
29.28 |
$ |
28.38 |
30.14 |
28.38 |
||||||||||||
Tangible book value per common share (1) |
$ |
25.67 |
$ |
24.76 |
$ |
26.10 |
25.67 |
26.10 |
||||||||||||
(1) Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. |
||||||||||||||||||||
(2) Loans are inclusive of loans held-for-sale and loans held-for-investment. |
||||||||||||||||||||
Condensed Consolidated Statements of Income (Unaudited):
As of and for the quarter ended |
As of and for the nine months ended |
|||||||||||||||
($ in thousands, except per share amounts) |
September 30, 2022 |
June 30, 2022 |
September 30, 2021 |
September 30, 2022 |
September 30, 2021 |
|||||||||||
Total interest income |
$ |
73,763 |
$ |
63,228 |
$ |
43,261 |
$ |
181,652 |
$ |
125,776 |
||||||
Total interest expense |
5,277 |
4,643 |
3,296 |
13,296 |
10,994 |
|||||||||||
Net interest income |
68,486 |
58,585 |
39,965 |
168,356 |
114,782 |
|||||||||||
Provision for loan losses |
3,750 |
5,000 |
3,500 |
12,450 |
1,750 |
|||||||||||
Net interest income after provision for loan losses |
64,736 |
53,585 |
36,465 |
155,906 |
113,032 |
|||||||||||
Noninterest income: |
||||||||||||||||
Service charges on deposits |
4,807 |
4,379 |
3,471 |
13,111 |
8,659 |
|||||||||||
Credit and debit card fees |
3,103 |
2,990 |
2,472 |
8,508 |
7,140 |
|||||||||||
Trust and investment advisory fees |
1,552 |
1,909 |
1,974 |
5,408 |
5,871 |
|||||||||||
Mortgage banking income, net |
13,785 |
11,671 |
20,151 |
40,017 |
68,144 |
|||||||||||
Other noninterest income |
1,706 |
1,353 |
616 |
3,904 |
5,034 |
|||||||||||
Total noninterest income |
24,953 |
22,302 |
28,684 |
70,948 |
94,848 |
|||||||||||
Noninterest expense: |
||||||||||||||||
Salaries and benefits |
32,508 |
35,248 |
36,061 |
101,981 |
113,129 |
|||||||||||
Occupancy and equipment |
8,216 |
7,753 |
6,643 |
22,802 |
19,867 |
|||||||||||
Amortization of intangible assets |
935 |
935 |
354 |
2,197 |
1,062 |
|||||||||||
Merger related expenses |
— |
18,448 |
705 |
18,751 |
1,984 |
|||||||||||
Other noninterest expenses |
13,889 |
13,284 |
10,807 |
37,952 |
30,332 |
|||||||||||
Total noninterest expense |
55,548 |
75,668 |
54,570 |
183,683 |
166,374 |
|||||||||||
Income before income taxes |
34,141 |
219 |
10,579 |
43,171 |
41,506 |
|||||||||||
Provision for (benefit from) income taxes |
7,628 |
(211 |
) |
1,851 |
8,559 |
7,159 |
||||||||||
Net income |
$ |
26,513 |
$ |
430 |
$ |
8,728 |
$ |
34,612 |
$ |
34,347 |
||||||
Earnings per share - basic |
$ |
1.07 |
$ |
0.02 |
$ |
0.48 |
$ |
1.53 |
$ |
1.87 |
||||||
Earnings per share - diluted |
$ |
1.04 |
$ |
0.02 |
$ |
0.46 |
$ |
1.49 |
$ |
1.83 |
||||||
Condensed Consolidated Balance Sheets as of (Unaudited):
($ in thousands) |
September 30, 2022 |
June 30, 2022 |
September 30, 2021 |
|||||||||
Assets |
||||||||||||
Cash and cash equivalents |
$ |
325,039 |
$ |
510,701 |
$ |
949,541 |
||||||
Securities available-for-sale, at fair value |
551,165 |
578,751 |
531,395 |
|||||||||
Securities held-to-maturity |
39,148 |
39,803 |
19,811 |
|||||||||
Loans held-for-sale, at fair value |
67,535 |
61,253 |
122,217 |
|||||||||
Loans |
5,556,686 |
5,387,928 |
3,803,981 |
|||||||||
Allowance for loan losses |
(59,678 |
) |
(56,077 |
) |
(47,868 |
) |
||||||
Loans, net |
5,497,008 |
5,331,851 |
3,756,113 |
|||||||||
Mortgage servicing rights, at fair value |
73,850 |
66,047 |
43,971 |
|||||||||
Premises and equipment, net |
88,490 |
89,674 |
54,094 |
|||||||||
Other real estate owned and foreclosed assets, net |
5,391 |
5,391 |
5,747 |
|||||||||
Goodwill |
93,483 |
93,483 |
33,050 |
|||||||||
Intangible assets, net |
17,825 |
18,760 |
8,605 |
|||||||||
All other assets |
293,983 |
264,978 |
158,541 |
|||||||||
Total assets |
$ |
7,052,917 |
$ |
7,060,692 |
$ |
5,683,085 |
||||||
Liabilities and Stockholders' Equity |
||||||||||||
Liabilities: |
||||||||||||
Deposits: |
||||||||||||
Noninterest-bearing demand deposit accounts |
$ |
1,946,215 |
$ |
1,942,078 |
$ |
1,578,306 |
||||||
Interest-bearing deposit accounts: |
||||||||||||
Interest-bearing demand accounts |
160,082 |
165,287 |
201,510 |
|||||||||
Savings accounts and money market accounts |
3,008,433 |
3,204,704 |
2,711,417 |
|||||||||
NOW accounts |
46,128 |
50,126 |
37,888 |
|||||||||
Certificate of deposit accounts |
599,560 |
570,827 |
328,864 |
|||||||||
Total deposits |
5,760,418 |
5,933,022 |
4,857,985 |
|||||||||
Securities sold under agreements to repurchase |
51,256 |
70,838 |
117,001 |
|||||||||
Federal Home Loan Bank advances |
310,872 |
159,968 |
40,000 |
|||||||||
Other borrowings |
80,097 |
79,959 |
69,184 |
|||||||||
Other liabilities |
99,621 |
89,363 |
78,994 |
|||||||||
Total liabilities |
6,302,264 |
6,333,150 |
5,163,164 |
|||||||||
Stockholders' equity: |
||||||||||||
Preferred stock |
— |
— |
— |
|||||||||
Common stock |
2 |
2 |
2 |
|||||||||
Additional paid-in capital |
460,530 |
460,263 |
260,864 |
|||||||||
Treasury stock |
— |
— |
(38,148 |
) |
||||||||
Retained earnings |
333,227 |
306,714 |
289,798 |
|||||||||
Accumulated other comprehensive (loss) income, net |
(43,106 |
) |
(39,437 |
) |
7,405 |
|||||||
Total stockholders' equity |
750,653 |
727,542 |
519,921 |
|||||||||
Total liabilities and stockholders' equity |
$ |
7,052,917 |
$ |
7,060,692 |
$ |
5,683,085 |
||||||
Share Data as of and for the periods ended:
As of and for the quarter ended |
||||||||
September 30, 2022 |
June 30, 2022 |
September 30, 2021 |
||||||
Weighted average common shares outstanding, basic |
24,877,607 |
24,760,282 |
18,321,659 |
|||||
Weighted average common shares outstanding, diluted |
25,494,315 |
25,458,311 |
18,770,681 |
|||||
Period end common shares outstanding |
24,906,032 |
24,850,954 |
18,321,659 |
|||||
Book value per common share |
$ |
30.14 |
$ |
29.28 |
$ |
28.38 |
||
Tangible book value per common share (1) |
$ |
25.67 |
$ |
24.76 |
$ |
26.10 |
||
Consolidated Capital Ratios as of:
September 30, 2022 |
June 30, 2022 |
September 30, 2021 |
|||
Stockholders' equity to total assets |
10.64 % |
10.30 % |
9.15 % |
||
Tangible equity to tangible assets (1) |
9.21 % |
8.86 % |
8.48 % |
||
Tier 1 leverage ratio |
9.55 % |
8.89 % |
8.19 % |
||
Common equity tier 1 risk-based capital ratio |
9.99 % |
9.59 % |
10.32 % |
||
Tier 1 risk-based capital ratio |
9.99 % |
9.59 % |
10.32 % |
||
Total risk-based capital ratio |
12.06 % |
11.60 % |
12.55 % |
||
(1) Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. |
|||||
Summary of Net Interest Margin:
For the quarter ended September 30, 2022 |
For the quarter ended June 30, 2022 |
For the quarter ended September 30, 2021 |
||||||||||||||||||||||||||||
(In thousands) |
Average Balance |
Interest |
Average Yield/Rate |
Average Balance |
Interest |
Average Yield/Rate |
Average Balance |
Interest |
Average Yield/Rate |
|||||||||||||||||||||
Interest Earning Assets |
||||||||||||||||||||||||||||||
Loans held-for-sale |
$ |
56,636 |
$ |
743 |
5.25 |
% |
$ |
70,430 |
$ |
1,269 |
7.21 |
% |
$ |
122,007 |
$ |
986 |
3.23 |
% |
||||||||||||
Loans held-for-investment (1) |
5,456,210 |
67,527 |
4.95 |
% |
5,264,355 |
57,316 |
4.35 |
% |
3,779,517 |
39,710 |
4.20 |
% |
||||||||||||||||||
Investment securities |
613,325 |
3,644 |
2.38 |
% |
651,180 |
3,333 |
2.05 |
% |
522,870 |
1,954 |
1.49 |
% |
||||||||||||||||||
Interest-bearing cash and other assets |
308,482 |
1,849 |
2.40 |
% |
591,208 |
1,310 |
0.89 |
% |
895,288 |
611 |
0.27 |
% |
||||||||||||||||||
Total earning assets |
6,434,653 |
73,763 |
4.59 |
% |
6,577,173 |
63,228 |
3.85 |
% |
5,319,682 |
43,261 |
3.25 |
% |
||||||||||||||||||
Other assets |
519,663 |
585,760 |
287,323 |
|||||||||||||||||||||||||||
Total assets |
$ |
6,954,316 |
$ |
7,162,933 |
$ |
5,607,005 |
||||||||||||||||||||||||
Interest-bearing liabilities |
||||||||||||||||||||||||||||||
Demand and NOW deposits |
$ |
202,290 |
$ |
495 |
0.98 |
% |
$ |
219,502 |
$ |
229 |
0.42 |
% |
$ |
241,488 |
$ |
139 |
0.23 |
% |
||||||||||||
Savings deposits |
506,548 |
227 |
0.18 |
% |
516,045 |
133 |
0.10 |
% |
453,687 |
101 |
0.09 |
% |
||||||||||||||||||
Money market deposits |
2,617,452 |
1,632 |
0.25 |
% |
2,774,713 |
1,172 |
0.17 |
% |
2,264,682 |
1,054 |
0.19 |
% |
||||||||||||||||||
Certificates of deposits |
593,479 |
920 |
0.62 |
% |
581,803 |
638 |
0.44 |
% |
337,906 |
684 |
0.81 |
% |
||||||||||||||||||
Total deposits |
3,919,769 |
3,274 |
0.33 |
% |
4,092,063 |
2,172 |
0.21 |
% |
3,297,763 |
1,978 |
0.24 |
% |
||||||||||||||||||
Repurchase agreements |
51,264 |
51 |
0.40 |
% |
56,247 |
15 |
0.11 |
% |
120,009 |
13 |
0.04 |
% |
||||||||||||||||||
Total deposits and repurchase agreements |
3,971,033 |
3,325 |
0.33 |
% |
4,148,310 |
2,187 |
0.21 |
% |
3,417,772 |
1,991 |
0.23 |
% |
||||||||||||||||||
FHLB borrowings |
160,310 |
761 |
1.90 |
% |
184,100 |
771 |
1.67 |
% |
40,000 |
151 |
1.51 |
% |
||||||||||||||||||
Other long-term borrowings |
80,031 |
1,191 |
5.95 |
% |
82,154 |
1,685 |
8.21 |
% |
69,028 |
1,154 |
6.69 |
% |
||||||||||||||||||
Total interest-bearing liabilities |
4,211,374 |
5,277 |
0.50 |
% |
4,414,564 |
4,643 |
0.42 |
% |
3,526,800 |
3,296 |
0.37 |
% |
||||||||||||||||||
Noninterest-bearing deposits |
1,924,055 |
1,923,870 |
1,483,010 |
|||||||||||||||||||||||||||
Other liabilities |
87,338 |
75,768 |
74,286 |
|||||||||||||||||||||||||||
Stockholders' equity |
731,549 |
748,731 |
522,909 |
|||||||||||||||||||||||||||
Total liabilities and stockholders' equity |
$ |
6,954,316 |
$ |
7,162,933 |
$ |
5,607,005 |
||||||||||||||||||||||||
Net interest income |
$ |
68,486 |
$ |
58,585 |
$ |
39,965 |
||||||||||||||||||||||||
Net interest spread |
4.09 |
% |
3.43 |
% |
2.88 |
% |
||||||||||||||||||||||||
Net interest margin |
4.26 |
% |
3.56 |
% |
3.01 |
% |
||||||||||||||||||||||||
Net interest margin (on a FTE basis) (2) |
4.31 |
% |
3.64 |
% |
3.10 |
% |
||||||||||||||||||||||||
(1) Includes nonaccrual loans. |
||||||||||||||||||||||||||||||
(2) Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. |
||||||||||||||||||||||||||||||
For the nine months ended |
||||||||||||||||||||
September 30, 2022 |
September 30, 2021 |
|||||||||||||||||||
(In thousands) |
Average Balance |
Interest |
Average Yield/Rate |
Average Balance |
Interest |
Average Yield/Rate |
||||||||||||||
Interest Earning Assets |
||||||||||||||||||||
Loans held-for-sale |
$ |
62,638 |
$ |
2,707 |
5.76 |
% |
$ |
135,202 |
$ |
3,257 |
3.21 |
% |
||||||||
Loans held-for-investment (1) |
4,953,042 |
166,006 |
4.47 |
% |
3,761,029 |
115,423 |
4.09 |
% |
||||||||||||
Investment securities |
615,726 |
9,252 |
2.00 |
% |
511,757 |
5,646 |
1.47 |
% |
||||||||||||
Interest-bearing cash and other assets |
496,349 |
3,687 |
0.99 |
% |
693,833 |
1,450 |
0.28 |
% |
||||||||||||
Total earning assets |
6,127,755 |
181,652 |
3.95 |
% |
5,101,821 |
125,776 |
3.29 |
% |
||||||||||||
Other assets |
473,909 |
287,500 |
||||||||||||||||||
Total assets |
$ |
6,601,664 |
$ |
5,389,321 |
||||||||||||||||
Interest-bearing liabilities |
||||||||||||||||||||
Demand and NOW deposits |
$ |
214,862 |
$ |
848 |
0.53 |
% |
$ |
271,955 |
$ |
636 |
0.31 |
% |
||||||||
Savings deposits |
497,240 |
451 |
0.12 |
% |
454,371 |
363 |
0.11 |
% |
||||||||||||
Money market deposits |
2,567,406 |
3,644 |
0.19 |
% |
2,183,473 |
3,305 |
0.20 |
% |
||||||||||||
Certificates of deposits |
498,753 |
2,077 |
0.56 |
% |
350,217 |
2,427 |
0.92 |
% |
||||||||||||
Total deposits |
3,778,261 |
7,020 |
0.25 |
% |
3,260,016 |
6,731 |
0.28 |
% |
||||||||||||
Repurchase agreements |
59,572 |
74 |
0.17 |
% |
131,444 |
49 |
0.05 |
% |
||||||||||||
Total deposits and repurchase agreements |
3,837,833 |
7,094 |
0.25 |
% |
3,391,460 |
6,780 |
0.27 |
% |
||||||||||||
FHLB borrowings |
128,654 |
1,680 |
1.74 |
% |
43,379 |
758 |
2.33 |
% |
||||||||||||
Other long-term borrowings |
82,768 |
4,522 |
7.28 |
% |
68,787 |
3,456 |
6.70 |
% |
||||||||||||
Total interest-bearing liabilities |
4,049,255 |
13,296 |
0.44 |
% |
3,503,626 |
10,994 |
0.42 |
% |
||||||||||||
Noninterest-bearing deposits |
1,805,982 |
1,295,984 |
||||||||||||||||||
Other liabilities |
77,436 |
77,878 |
||||||||||||||||||
Stockholders' equity |
668,991 |
511,833 |
||||||||||||||||||
Total liabilities and stockholders' equity |
$ |
6,601,664 |
$ |
5,389,321 |
||||||||||||||||
Net interest income |
$ |
168,356 |
$ |
114,782 |
||||||||||||||||
Net interest spread |
3.51 |
% |
2.87 |
% |
||||||||||||||||
Net interest margin |
3.66 |
% |
3.00 |
% |
||||||||||||||||
Net interest margin (on a FTE basis) (2) |
3.75 |
% |
3.13 |
% |
||||||||||||||||
(1) Includes nonaccrual loans. |
||||||||||||||||||||
(2) Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent. |
||||||||||||||||||||
Loan Portfolio
($ in thousands) |
September 30, 2022 |
June 30, 2022 |
September 30, 2022 vs June 30, 2022 % change |
September 30, 2021 |
September 30, 2022 vs September 30, 2021 % change |
||||||||||
Commercial |
$ |
2,738,068 |
$ |
2,674,043 |
2.4 |
% |
$ |
2,222,261 |
23.2 |
% |
|||||
Commercial real estate |
1,772,315 |
1,750,882 |
1.2 |
% |
1,137,820 |
55.8 |
% |
||||||||
Residential real estate |
1,003,157 |
918,580 |
9.2 |
% |
425,927 |
135.5 |
% |
||||||||
Consumer |
43,146 |
44,423 |
(2.9 |
) % |
17,973 |
140.1 |
% |
||||||||
Total loans held-for-investment |
$ |
5,556,686 |
$ |
5,387,928 |
3.1 |
% |
$ |
3,803,981 |
46.1 |
% |
|||||
Asset Quality:
As of and for the quarter ended |
As of and for the nine months ended |
|||||||||||||||||||
($ in thousands) |
September 30, 2022 |
June 30, 2022 |
September 30, 2021 |
September 30, 2022 |
September 30, 2021 |
|||||||||||||||
Net charge-offs (recoveries) |
$ |
149 |
$ |
(568 |
) |
$ |
(1,390 |
) |
$ |
319 |
$ |
1,648 |
||||||||
Allowance for loan losses |
$ |
59,678 |
$ |
56,077 |
$ |
47,868 |
$ |
59,678 |
$ |
47,868 |
||||||||||
Nonperforming loans, including nonaccrual loans, accrual TDRs, and accrual loans greater than 90 days past due |
$ |
42,460 |
$ |
38,283 |
$ |
36,955 |
$ |
42,460 |
$ |
36,955 |
||||||||||
Nonperforming assets |
$ |
47,851 |
$ |
43,674 |
$ |
42,702 |
$ |
47,851 |
$ |
42,702 |
||||||||||
Ratio of net charge-offs (recoveries) to average loans outstanding |
0.01 |
% |
(0.04 |
)% |
(0.15 |
)% |
0.01 |
% |
0.06 |
% |
||||||||||
Allowance for loan losses to total loans outstanding |
1.07 |
% |
1.04 |
% |
1.26 |
% |
1.07 |
% |
1.26 |
% |
||||||||||
Allowance for loan losses to total nonperforming loans |
140.55 |
% |
146.48 |
% |
129.53 |
% |
140.55 |
% |
129.53 |
% |
||||||||||
Nonperforming loans to total loans |
0.76 |
% |
0.71 |
% |
0.97 |
% |
0.76 |
% |
0.97 |
% |
||||||||||
Nonperforming assets to total assets |
0.68 |
% |
0.62 |
% |
0.75 |
% |
0.68 |
% |
0.75 |
% |
||||||||||
Non-GAAP Financial Measures and Reconciliations:
As of and for the quarter ended |
As of and for the nine months ended |
||||||||||||||||||
($ in thousands, except share and per share amounts) |
September 30, 2022 |
June 30, 2022 |
September 30, 2021 |
September 30, 2022 |
September 30, 2021 |
||||||||||||||
Tangible stockholders’ equity: |
|||||||||||||||||||
Total stockholders' equity (GAAP) |
$ |
750,653 |
$ |
727,542 |
$ |
519,921 |
$ |
750,653 |
$ |
519,921 |
|||||||||
Less: Goodwill and other intangible assets |
|||||||||||||||||||
Goodwill |
(93,483 |
) |
(93,483 |
) |
(33,050 |
) |
(93,483 |
) |
(33,050 |
) |
|||||||||
Other intangible assets |
(17,825 |
) |
(18,760 |
) |
(8,605 |
) |
(17,825 |
) |
(8,605 |
) |
|||||||||
Total tangible stockholders' equity (non-GAAP) |
$ |
639,345 |
$ |
615,299 |
$ |
478,266 |
$ |
639,345 |
$ |
478,266 |
|||||||||
Tangible assets: |
|||||||||||||||||||
Total assets (GAAP) |
$ |
7,052,917 |
$ |
7,060,692 |
$ |
5,683,085 |
$ |
7,052,917 |
$ |
5,683,085 |
|||||||||
Less: Goodwill and other intangible assets |
|||||||||||||||||||
Goodwill |
(93,483 |
) |
(93,483 |
) |
(33,050 |
) |
(93,483 |
) |
(33,050 |
) |
|||||||||
Other intangible assets |
(17,825 |
) |
(18,760 |
) |
(8,605 |
) |
(17,825 |
) |
(8,605 |
) |
|||||||||
Total tangible assets (non-GAAP) |
$ |
6,941,609 |
$ |
6,948,449 |
$ |
5,641,430 |
$ |
6,941,609 |
$ |
5,641,430 |
|||||||||
Tangible stockholders’ equity to tangible assets: |
|||||||||||||||||||
Common equity to total assets (GAAP) |
10.64 |
% |
10.30 |
% |
9.15 |
% |
10.64 |
% |
9.15 |
% |
|||||||||
Less: Impact of goodwill and other intangible assets |
1.43 |
% |
1.44 |
% |
0.67 |
% |
1.43 |
% |
0.67 |
% |
|||||||||
Tangible common equity to tangible assets (non-GAAP) |
9.21 |
% |
8.86 |
% |
8.48 |
% |
9.21 |
% |
8.48 |
% |
|||||||||
Tangible book value per common share: |
|||||||||||||||||||
Stockholders' equity (GAAP) |
$ |
750,653 |
$ |
727,542 |
$ |
519,921 |
$ |
750,653 |
$ |
519,921 |
|||||||||
Tangible stockholders' equity (non-GAAP) |
$ |
639,345 |
$ |
615,299 |
$ |
478,266 |
$ |
639,345 |
$ |
478,266 |
|||||||||
Total common shares outstanding |
24,906,032 |
24,850,954 |
18,321,659 |
24,906,032 |
18,321,659 |
||||||||||||||
Book value per common share (GAAP) |
$ |
30.14 |
$ |
29.28 |
$ |
28.38 |
$ |
30.14 |
$ |
28.38 |
|||||||||
Tangible book value per common share (non-GAAP) |
$ |
25.67 |
$ |
24.76 |
$ |
26.10 |
$ |
25.67 |
$ |
26.10 |
|||||||||
Net income excluding merger costs: |
|||||||||||||||||||
Net income (GAAP) |
$ |
26,513 |
$ |
430 |
$ |
8,728 |
$ |
34,612 |
$ |
34,347 |
|||||||||
Add: Merger costs |
|||||||||||||||||||
Merger related expenses |
— |
18,448 |
705 |
18,751 |
1,984 |
||||||||||||||
Income tax effect on merger related expenses |
— |
(4,033 |
) |
(116 |
) |
(4,083 |
) |
(327 |
) |
||||||||||
Provision for loan loss on Pioneer loans marked at a premium |
— |
2,884 |
— |
2,884 |
— |
||||||||||||||
Income tax effect on provision for loan loss on Pioneer loans marked at a premium |
— |
(521 |
) |
— |
(521 |
) |
— |
||||||||||||
Total merger costs |
— |
16,778 |
589 |
17,031 |
1,657 |
||||||||||||||
Net income excluding merger costs (non-GAAP) |
$ |
26,513 |
$ |
17,208 |
$ |
9,317 |
$ |
51,643 |
$ |
36,004 |
|||||||||
Return on average total assets excluding merger costs: |
|||||||||||||||||||
Return on average total assets (ROAA) (GAAP) |
1.52 |
% |
0.02 |
% |
0.62 |
% |
0.70 |
% |
0.85 |
% |
|||||||||
Add: Impact of merger costs, net of tax |
— |
% |
0.94 |
% |
0.04 |
% |
0.34 |
% |
0.04 |
% |
|||||||||
ROAA excluding merger costs (non-GAAP) |
1.52 |
% |
0.96 |
% |
0.66 |
% |
1.04 |
% |
0.89 |
% |
|||||||||
Return on average stockholders’ equity excluding merger costs: |
|||||||||||||||||||
Return on average stockholders' equity (ROAE) (GAAP) |
14.50 |
% |
0.23 |
% |
6.68 |
% |
6.90 |
% |
8.95 |
% |
|||||||||
Add: Impact of merger costs, net of tax |
— |
% |
8.96 |
% |
0.45 |
% |
3.39 |
% |
0.43 |
% |
|||||||||
ROAE excluding merger costs (non-GAAP) |
14.50 |
% |
9.19 |
% |
7.13 |
% |
10.29 |
% |
9.38 |
% |
|||||||||
Efficiency ratio excluding merger related expenses: |
|||||||||||||||||||
Efficiency ratio (GAAP) |
59.45 |
% |
93.55 |
% |
79.49 |
% |
76.76 |
% |
79.37 |
% |
|||||||||
Less: Impact of merger related expenses |
— |
% |
22.81 |
% |
1.03 |
% |
7.84 |
% |
0.95 |
% |
|||||||||
Efficiency ratio excluding merger related expenses (non-GAAP) |
59.45 |
% |
70.74 |
% |
78.46 |
% |
68.92 |
% |
78.42 |
% |
|||||||||
Diluted earnings per share excluding merger costs: |
|||||||||||||||||||
Diluted earnings per share (GAAP) |
$ |
1.04 |
$ |
0.02 |
$ |
0.46 |
$ |
1.49 |
$ |
1.83 |
|||||||||
Add: Impact of merger costs, net of tax |
— |
0.66 |
0.04 |
0.73 |
0.09 |
||||||||||||||
Diluted earnings per share excluding merger costs (non-GAAP) |
$ |
1.04 |
$ |
0.68 |
$ |
0.50 |
$ |
2.22 |
$ |
1.92 |
|||||||||
Fully tax equivalent (FTE) net interest income and net interest margin on FTE basis: |
|||||||||||||||||||
Net interest income (GAAP) |
$ |
68,486 |
$ |
58,585 |
$ |
39,965 |
$ |
168,356 |
$ |
114,782 |
|||||||||
Gross income effect of tax exempt income |
1,236 |
1,284 |
924 |
3,841 |
4,419 |
||||||||||||||
FTE net interest income (non-GAAP) |
$ |
69,722 |
$ |
59,869 |
$ |
40,889 |
$ |
172,197 |
$ |
119,201 |
|||||||||
Average earning assets |
$ |
6,434,653 |
$ |
6,577,173 |
$ |
5,319,682 |
$ |
6,127,755 |
$ |
5,101,821 |
|||||||||
Net interest margin |
4.26 |
% |
3.56 |
% |
3.01 |
% |
3.66 |
% |
3.00 |
% |
|||||||||
Net interest margin on FTE basis (non-GAAP) |
4.31 |
% |
3.64 |
% |
3.10 |
% |
3.75 |
% |
3.13 |
% |
|||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20221026006132/en/
Investor Relations: Kelly C. Rackley Corporate Secretary & Sr. Paralegal 303.962.0150 | stockholder.relations@sunflowerbank.com
Media Relations: Jeanne Lipson Vice President, Marketing 915.881.6785
Source: FirstSun Capital Bancorp