Exhibit 99.1
4
Q
2017
SmartFinancial Reports Break-Even Net Income for the
Fourth
Quarter after Deferred Tax Asset Charge
Net operating earnings per common share was
$0.35
for the fourth quarter
Performance Highlights
|
•
|
Record high total assets of
$1.7 billion
, net loans of
$1.3 billion
, and deposits of
$1.4 billion
.
|
|
•
|
Net interest margin, taxable equivalent, increased to
4.64 percent
in the quarter due to higher earning assets yields.
|
|
•
|
Efficiency ratio decreased by over
4 percentage points
to
74.3 percent
, while operating efficiency ratio dropped to
60.7 percent
.
|
|
•
|
Net operating earnings available to common shareholders totaled
$3.7 million
in the quarter and net operating ROAA increased to
0.99 percent
.
|
|
•
|
Asset quality was outstanding with nonperforming assets to total assets of just
0.29 percent
.
|
KNOXVILLE, TN -
January 31, 2018
- SmartFinancial, Inc. ("SmartFinancial"; NASDAQ: SMBK), announced today net income per common share of
$38 thousand
in its
fourth
quarter of
2017
or
$0.00
per share, compared to
$1.4 million
or
$0.23
per share a year ago. On November 1, 2017, SmartFinancial completed the acquisition of Capstone Bancshares and Capstone Community Bank and this quarter includes two months of the results of the acquired companies. This quarter also included
$1.7 million
in pre-tax merger related charges and a
$2.5 million
after-tax charge to reduce the value of the firm's deferred tax assets as a result of the tax law signed in December.
Billy Carroll stated “We are extremely proud of our achievements in the fourth quarter and for the year. 2017 was a transformative year for SmartFinancial. We completed a branch acquisition in Cleveland, TN in the second quarter, announced and closed our Tuscaloosa, AL-based Capstone Bancshares deal and in the fourth quarter announced the Tennessee Bancshares acquisition to expand our footprint in Middle Tennessee and Huntsville, AL. Our pre-tax financial results were very solid, even while closing Capstone during the quarter. Net Operating Earnings per common share were $0.35 compared to $0.23 a year ago.
The passage of the tax reform legislation will have a very positive impact on our earnings stream as we move into 2018, but it required us to revalue our deferred tax asset in the fourth quarter, resulting in a
$2.5 million
non-cash charge to tax expense. Despite the one-time charge, the tax reform will be very good for our company, our industry, and our shareholders.
The company’s organic growth continued to be strong, even while working on various acquisition initiatives. Including a particularly robust $83 million for the fourth quarter. This growth has been accomplished with maintaining outstanding credit quality with a
0.29 percent
non-performing assets-to-assets ratio. All of our markets continue to trend well and our credit metrics show no deterioration. Also important to note, our core margin remains strong, even with a slight increase in funds costs. Our efficiency ratio was down quarter to quarter, even with the merger-related expenses. This remains a key emphasis for our management team and will continue to be a focus as we integrate our upcoming acquisitions."
SmartFinancial's Chairman, Miller Welborn, concluded: "I’ve been extremely pleased with our team’s effort during the quarter and the year and we’ve now positioned the company to capitalize on the foundation we’ve built over the last two years. Our fourth quarter core operating metrics give a glimpse of what our company’s future holds. Our management has been working to make sure we have a successful integration of Capstone and of Southern Community Bank in 2018."
Fourth
Quarter
2017
compared to
Third
Quarter
2017
Net income available to common shareholders totaled
$38 thousand
in the
fourth
quarter of
2017
, or
$0.00
per diluted share, compared to
$1.7 million
, or
$0.20
per diluted share, in the
third
quarter of
2017
. Net operating earnings available to common shareholders, which excludes securities gains, merger and conversion costs, foreclosed assets gains and losses, and the effect of the deferred tax asset revaluation, totaled
$3.7 million
in the
fourth
quarter of
2017
compared to
$1.8 million
in the previous quarter.
Net interest income to average assets of
4.09 percent
for the quarter increased from
3.81 percent
in the
third
quarter of
2017
. Net interest income totaled
$15.3 million
in the
fourth
quarter of
2017
compared to
$10.9 million
in the
third
quarter of
2017
. Net interest income was positively impacted during the quarter by increases in earning asset balances and higher earning asset yields. Net interest margin, taxable equivalent, increased from
4.17 percent
in the
third
quarter of
2017
to
4.64 percent
in the
fourth
quarter of
2017
primarily due to higher average loan balances, higher loan yields (including purchased loan accounting adjustments), and higher security yields.
Provision for loan losses was
$442 thousand
in the
fourth
quarter of
2017
, compared to
$30 thousand
in the
third
quarter of
2017
. The increase in provision for loan losses was primarily due to increases in originated loan balances. Annualized net charge-offs in the
fourth
quarter of
2017
remained at a very low level, just
(0.01) percent
of average loans compared to
(0.02) percent
the
third
quarter of
2017
.
The allowance for loan losses, or the ALLL, was
$5.9 million
, or
0.44 percent
of total loans as of
December 31, 2017
, compared to
$5.4 million
, or
0.62 percent
of total loans, as of September 30,
2017
. In addition to the allowance for loan losses there were
$17.9 million
additional net purchase discounts on $523.6 million of acquired loans as of
December 31, 2017
, compared to
$8.2 million
net purchase discounts on $166.5 million of acquired loans, as of September 30,
2017
.
Nonperforming loans as a percentage of total loans was
0.13 percent
as of
December 31, 2017
, which was down from
0.15 percent
in the prior quarter. Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was
0.29 percent
as of
December 31, 2017
, compared to
0.37 percent
as of September 30,
2017
.
Non-interest income to average assets of
0.42 percent
for the quarter was down slightly from
0.43 percent
in the
third
quarter of
2017
. Non-interest income totaled
$1.6 million
in the
fourth
quarter of
2017
, compared to
$1.2 million
in the
third
quarter of
2017
. The increase in non-interest income was primarily due to higher charges on deposit accounts and higher gains on the sale of loans and other assets.
Non-interest expense to average assets of
3.35 percent
for the quarter was up slightly from
3.33 percent
in the
third
quarter of
2017
primarily due to higher merger expenses. Non-interest expense totaled
$12.6 million
in the
fourth
quarter of
2017
, which included
$1.7 million
in merger related charges, compared to
$9.5 million
in
third
quarter of
2017
, which had
$303 thousand
in merger charges.
Income tax expense was
$3.9 million
in the
fourth
quarter of
2017
, which included the
$2.5 million
reduction in the firm's deferred tax assets. Income tax expense in the
third
quarter of
2017
was to
$882 thousand
. Excluding the deferred tax charge the company's effective tax rate was
35.6 percent
in the
fourth
quarter of
2017
compared to
34.4 percent
in the
third
quarter of
2017
. The company expects an effective tax rate of approximately 26 percent in 2018.
Fourth
Quarter
2017
compared to
Fourth
Quarter
2016
Net income available to common shareholders totaled
$38 thousand
in the
fourth
quarter of
2017
, or
$0.00
per diluted share, compared to
$1.4 million
, or
$0.22
per diluted share, in the
fourth
quarter of
2016
. Net operating earnings available to common shareholder, which excludes securities gains, merger and conversion costs, foreclosed assets gains and losses, and the effect of the deferred tax asset revaluation, totaled
$3.7 million
in the
fourth
quarter of
2017
compared to
$1.4 million
in the
fourth
quarter of
2016
.
Net interest income to average assets of
4.09 percent
for the quarter increased from
3.80 percent
in the
fourth
quarter of
2016
. Net interest income totaled
$15.3 million
in the
fourth
quarter of
2017
compared to
$9.9 million
in the
fourth
quarter of
2016
. Net interest income was positively impacted during the quarter by increases in earning asset balances and higher earning asset yields. Net interest margin, taxable equivalent, increased from
4.06 percent
in the
fourth
quarter of
2016
to
4.64 percent
in the
fourth
quarter of
2017
primarily due to higher average loan balances, higher loan yields (including purchased loan accounting adjustments), and higher securities balances.
Provision for loan losses was
$442 thousand
in the
fourth
quarter of
2017
, compared to
$171 thousand
in the
fourth
quarter of
2016
. The increase in provision was primarily due to increases in originated loan balances. Annualized net charge-offs in the
fourth
quarter of
2017
remained at a very low level, just
(0.01) percent
of average loans compared to
0.02 percent
the
fourth
quarter of
2016
.
Nonperforming loans as a percentage of total loans was
0.13 percent
as of
December 31, 2017
, which was down significantly from
0.26 percent
in the prior year. Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was
0.29 percent
as of
December 31, 2017
, compared to
0.43 percent
as of
December 31, 2016
.
Non-interest income to average assets of
0.42 percent
for the quarter increased from
0.37 percent
in the
fourth
quarter of
2016
. Non-interest income totaled
$1.6 million
in the
fourth
quarter of
2017
, compared to
$948 thousand
in the
fourth
quarter of
2016
. The increase in non-interest income was primarily due to was primarily due to higher charges on deposit accounts, higher gains on the sale of loans and other assets, and higher income from bank owned life insurance.
Non-interest expense to average assets of
3.35 percent
for the quarter was up from
3.09 percent
in the
fourth
quarter of
2016
. Non-interest expense totaled
$12.6 million
in the
fourth
quarter of
2017
, which included
$1.7 million
in merger related charges,compared to
$8.0 million
in
fourth
quarter of
2016
, which did not have any merger charges.
Income tax expense was
$3.9 million
in the
fourth
quarter of
2017
, which included the
$2.5 million
reduction of the firm's deferred tax assets. Income tax expense in the
fourth
quarter of
2016
was
$960 thousand
. Excluding the deferred tax charge the company's effective tax rate was
35.6 percent
in the
fourth
quarter of
2017
compared to
34.4 percent
in the
fourth
quarter of
2016
.
Conference Call Information
SmartFinancial will host a conference call on Thursday, February 1, at 10:00 a.m. ET. To access this interactive teleconference, dial (888) 317-6003 or (412) 317-6061 and enter the confirmation number: 6556809. A replay of the conference call will be available through February xx, 2018, by dialing (877) 344-7529 or (412) 317-0088 and entering the confirmation number: 10113897. Conference call materials (earnings release & conference call presentation) will be published on the company’s webpage located at
http://www.smartfinancialinc.com/CorporateProfile
at 9:00 am EST prior to the morning of the conference call.
About SmartFinancial, Inc.
SmartFinancial, Inc., based in Knoxville, Tennessee, is the bank holding company for SmartBank. SmartBank is a full-service commercial bank founded in 2007, with 22 branches, one loan production office, and one mortgage production office located in East Tennessee, the Florida Panhandle, Central and Southern Alabama, and North Georgia. Recruiting the best people, delivering exceptional client service, strategic branching and a conservative and disciplined approach to lending have contributed to SmartBank’s success. More information about SmartFinancial can be found on its website:
www.smartfinancialinc.com
.
This release contains forward-looking statements. SmartFinancial cautions you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: the expected revenue synergies and cost savings from the proposed merger with Tennessee Bancshares, Inc. (the “Tennessee Bancshares merger”) and/or the recently completed merger with Capstone Bancshares, Inc. (the “Capstone merger”) may not be fully realized or may take longer than anticipated to be realized; the disruption from either the Tennessee Bancshares merger or the Capstone merger with customers, suppliers or employees or other business partners’ relationships; the risk of successful integration of our business with that of Tennessee Bancshares or Capstone; the amount of costs, fees, expenses, and charges related to Tennessee Bancshares merger; the risk that the shareholders of Tennessee Bancshares may not approve the Tennessee Bancshares merger; risks of expansion into new geographic or product markets, like the proposed expansion into the Nashville, TN MSA associated with the proposed Tennessee Bancshares merger; changes in management’s plans for the future, prevailing economic and political conditions, particularly in our market area; credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and other factors that may be described in our annual report on Form 10-K and quarterly reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time.
The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, SmartFinancial assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.
Important Information for Investors and Shareholders
In connection with the Tennessee Bancshares merger, SmartFinancial intends to file a registration statement on Form S-4 with the Securities and Exchange Commission (the “SEC”) to register the shares of SmartFinancial common stock that will be issued to Tennessee Bancshares’ shareholders in connection with the transaction. The registration statement will include a proxy statement/prospectus (that will be delivered to Tennessee Bancshares’ shareholders in connection with their required approval of the proposed merger) and other relevant materials in connection with the proposed Tennessee Bancshares merger.
INVESTORS AND SHAREHOLDERS ARE ENCOURAGED TO READ THE PROXY STATEMENT/PROSPECTUS WHEN IT BECOMES AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS TO BE FILED WITH THE SEC IN CONNECTION WITH THE PROPOSED TRANSACTION BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT SMARTFINANCIAL, SMARTBANK, TENNESSEE BANCSHARES, SOUTHERN COMMUNITY BANK, AND THE PROPOSED Tennessee Bancshares merger.
Investors and shareholders may obtain free copies of these documents once they are available through the website maintained by the SEC at http://www.sec.gov. Free copies of the proxy statement/prospectus also may be obtained by contacting SmartFinancial’s Investor Relations Department at (423) 385-3009.
This communication shall not constitute an offer to sell or the solicitation of an offer to buy securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.
SmartFinancial, Tennessee Bancshares, their directors and executive officers, and other members of management and employees may be considered participants in the solicitation of proxies in connection with the proposed transaction. Information about the directors and executive officers of SmartFinancial is set forth in SmartFinancial’s proxy statement for its 2017 annual shareholders meeting. Other information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, are contained in the proxy statement/prospectus and other relevant materials filed with the SEC.
Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses non-GAAP financial measures, including: (i) net operating earnings available to common shareholders; (ii) operating efficiency ratio; and (iii) tangible common equity, in its analysis of the company's performance. Net operating earnings available to common shareholders excludes the following from net income available to common shareholders: securities gains and losses, OREO gain and losses, merger and conversion expenses, effect of the December, 2017 tax law change on deferred tax assets, and the income tax effect of adjustments. The operating efficiency ratio excludes securities gains and losses , adjustment for OREO gains and losses, and merger and conversion costs from the efficiency ratio. Tangible common equity excludes total preferred stock, preferred stock paid in capital, goodwill, and other intangible assets.
Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.
Source
SmartFinancial, Inc.
Investor Contacts
Billy Carroll Frank Hughes
President & CEO Executive Vice President, Investor Relations
(865) 868-0613 (423) 385-3009
Media Contact
Kelley Fowler
First Vice President, Public Relations & Marketing
(865) 868-0611 kelley.fowler@smartbank.com
|
SmartFinancial, Inc. and Subsidiaries
|
|
|
|
|
||||||||||||||||
|
Condensed Consolidated Financial Information (unaudited)
|
|
|
||||||||||||||||||
|
(In thousands)
|
|
|
|
|
||||||||||||||||
|
BALANCE SHEET
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Ending Balances
|
||||||||||||||||||
|
|
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash & cash equivalents
|
|
$
|
113,027
|
|
|
$
|
84,098
|
|
|
$
|
82,835
|
|
|
$
|
55,548
|
|
|
$
|
68,748
|
|
|
Securities available for sale
|
|
151,945
|
|
|
115,535
|
|
|
132,762
|
|
|
137,133
|
|
|
129,422
|
|
|||||
|
Other investments
|
|
6,081
|
|
|
6,081
|
|
|
6,080
|
|
|
5,628
|
|
|
5,628
|
|
|||||
|
Total investment securities
|
|
158,025
|
|
|
121,616
|
|
|
138,842
|
|
|
142,761
|
|
|
135,050
|
|
|||||
|
Total loans
|
|
1,323,283
|
|
|
871,679
|
|
|
865,421
|
|
|
807,539
|
|
|
813,376
|
|
|||||
|
Allowance for loan losses
|
|
(5,860
|
)
|
|
(5,393
|
)
|
|
(5,498
|
)
|
|
(5,152
|
)
|
|
(5,105
|
)
|
|||||
|
Loans net
|
|
1,317,423
|
|
|
866,286
|
|
|
859,923
|
|
|
802,387
|
|
|
808,271
|
|
|||||
|
Premises and equipment
|
|
43,000
|
|
|
33,778
|
|
|
33,765
|
|
|
30,802
|
|
|
30,535
|
|
|||||
|
Foreclosed assets
|
|
3,254
|
|
|
2,888
|
|
|
2,369
|
|
|
2,371
|
|
|
2,386
|
|
|||||
|
Goodwill and other intangibles
|
|
50,837
|
|
|
7,414
|
|
|
7,492
|
|
|
6,583
|
|
|
6,636
|
|
|||||
|
Cash surrender value of life insurance
|
|
21,647
|
|
|
11,484
|
|
|
11,392
|
|
|
1,329
|
|
|
1,321
|
|
|||||
|
Other assets
|
|
13,582
|
|
|
8,258
|
|
|
8,861
|
|
|
9,305
|
|
|
9,509
|
|
|||||
|
Total assets
|
|
$
|
1,720,795
|
|
|
$
|
1,135,822
|
|
|
$
|
1,145,479
|
|
|
$
|
1,051,086
|
|
|
$
|
1,062,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Non-interest demand
|
|
$
|
220,520
|
|
|
$
|
185,386
|
|
|
$
|
183,324
|
|
|
$
|
160,673
|
|
|
$
|
153,483
|
|
|
Interest-bearing demand
|
|
231,643
|
|
|
156,953
|
|
|
156,150
|
|
|
167,433
|
|
|
162,702
|
|
|||||
|
Money market and savings
|
|
543,645
|
|
|
306,358
|
|
|
324,014
|
|
|
274,994
|
|
|
274,605
|
|
|||||
|
Time deposits
|
|
442,774
|
|
|
311,490
|
|
|
318,147
|
|
|
286,600
|
|
|
316,275
|
|
|||||
|
Total deposits
|
|
1,438,582
|
|
|
960,187
|
|
|
981,635
|
|
|
889,700
|
|
|
907,065
|
|
|||||
|
Repurchase agreements
|
|
24,055
|
|
|
26,542
|
|
|
22,946
|
|
|
23,153
|
|
|
26,622
|
|
|||||
|
FHLB & other borrowings
|
|
43,600
|
|
|
6,000
|
|
|
—
|
|
|
60
|
|
|
18,505
|
|
|||||
|
Other liabilities
|
|
8,706
|
|
|
6,505
|
|
|
6,164
|
|
|
5,622
|
|
|
5,024
|
|
|||||
|
Total liabilities
|
|
1,514,943
|
|
|
999,234
|
|
|
1,010,745
|
|
|
918,535
|
|
|
957,216
|
|
|||||
|
Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||
|
Common stock
|
|
11,152
|
|
|
8,243
|
|
|
8,219
|
|
|
8,211
|
|
|
5,896
|
|
|||||
|
Additional paid-in capital
|
|
174,009
|
|
|
107,065
|
|
|
106,794
|
|
|
106,703
|
|
|
83,463
|
|
|||||
|
Retained earnings
|
|
21,889
|
|
|
21,654
|
|
|
19,969
|
|
|
18,320
|
|
|
16,871
|
|
|||||
|
Accumulated other comprehensive loss
|
|
(1,198
|
)
|
|
(374
|
)
|
|
(248
|
)
|
|
(683
|
)
|
|
(1,002
|
)
|
|||||
|
Total shareholders' equity
|
|
205,852
|
|
|
136,588
|
|
|
134,734
|
|
|
132,551
|
|
|
105,240
|
|
|||||
|
Total liabilities & shareholders' equity
|
|
$
|
1,720,795
|
|
|
$
|
1,135,822
|
|
|
$
|
1,145,479
|
|
|
$
|
1,051,086
|
|
|
$
|
1,062,456
|
|
|
SmartFinancial, Inc. and Subsidiaries
|
|
|
|
|
||||||||||||||||
|
Condensed Consolidated Financial Information (unaudited)
|
|
|
||||||||||||||||||
|
(In thousands, except per share data)
|
|
|
|
|
||||||||||||||||
|
INCOME STATEMENT
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Three months ended
|
||||||||||||||||||
|
|
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
||||||||||
|
Interest Income
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans, including fees
|
|
$
|
16,357
|
|
|
$
|
11,491
|
|
|
$
|
10,747
|
|
|
$
|
10,210
|
|
|
$
|
10,324
|
|
|
Investment securities
|
|
770
|
|
|
740
|
|
|
692
|
|
|
661
|
|
|
570
|
|
|||||
|
Other interest income
|
|
117
|
|
|
86
|
|
|
78
|
|
|
73
|
|
|
83
|
|
|||||
|
Total interest income
|
|
17,244
|
|
|
12,317
|
|
|
11,517
|
|
|
10,944
|
|
|
10,977
|
|
|||||
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Deposits
|
|
1,807
|
|
|
1,373
|
|
|
1,241
|
|
|
1,098
|
|
|
1,066
|
|
|||||
|
Repurchase agreements
|
|
15
|
|
|
15
|
|
|
16
|
|
|
16
|
|
|
17
|
|
|||||
|
FHLB and other borrowings
|
|
81
|
|
|
5
|
|
|
12
|
|
|
15
|
|
|
37
|
|
|||||
|
Total interest expense
|
|
1,903
|
|
|
1,393
|
|
|
1,269
|
|
|
1,129
|
|
|
1,121
|
|
|||||
|
Net interest income
|
|
15,341
|
|
|
10,924
|
|
|
10,249
|
|
|
9,815
|
|
|
9,856
|
|
|||||
|
Provision for loan losses
|
|
442
|
|
|
30
|
|
|
298
|
|
|
12
|
|
|
171
|
|
|||||
|
Net interest income after provision for loan losses
|
|
14,898
|
|
|
10,894
|
|
|
9,951
|
|
|
9,803
|
|
|
9,685
|
|
|||||
|
Non-interest income
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Service charges on deposit accounts
|
|
524
|
|
|
294
|
|
|
291
|
|
|
265
|
|
|
277
|
|
|||||
|
Gain on securities
|
|
—
|
|
|
144
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on sale of loans and other assets
|
|
366
|
|
|
224
|
|
|
405
|
|
|
280
|
|
|
242
|
|
|||||
|
Gain (loss) on sale of foreclosed assets
|
|
(5
|
)
|
|
(27
|
)
|
|
1
|
|
|
(16
|
)
|
|
6
|
|
|||||
|
Other non-interest income
|
|
691
|
|
|
585
|
|
|
556
|
|
|
402
|
|
|
422
|
|
|||||
|
Total non-interest income
|
|
1,576
|
|
|
1,220
|
|
|
1,253
|
|
|
932
|
|
|
948
|
|
|||||
|
Non-interest expense
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Salaries and employee benefits
|
|
6,272
|
|
|
5,035
|
|
|
4,758
|
|
|
4,679
|
|
|
4,422
|
|
|||||
|
Occupancy expense
|
|
1,217
|
|
|
1,114
|
|
|
963
|
|
|
978
|
|
|
875
|
|
|||||
|
FDIC premiums
|
|
150
|
|
|
102
|
|
|
61
|
|
|
153
|
|
|
166
|
|
|||||
|
Foreclosed asset expense
|
|
53
|
|
|
20
|
|
|
12
|
|
|
(1
|
)
|
|
37
|
|
|||||
|
Marketing
|
|
167
|
|
|
177
|
|
|
129
|
|
|
164
|
|
|
79
|
|
|||||
|
Data Processing
|
|
583
|
|
|
483
|
|
|
475
|
|
|
333
|
|
|
541
|
|
|||||
|
Professional expenses
|
|
602
|
|
|
472
|
|
|
473
|
|
|
538
|
|
|
558
|
|
|||||
|
Amortization of other intangibles
|
|
155
|
|
|
78
|
|
|
61
|
|
|
53
|
|
|
39
|
|
|||||
|
Service contracts
|
|
426
|
|
|
363
|
|
|
313
|
|
|
296
|
|
|
281
|
|
|||||
|
Merger expense
|
|
1,694
|
|
|
303
|
|
|
420
|
|
|
—
|
|
|
—
|
|
|||||
|
Other non-interest expense
|
|
1,242
|
|
|
1,400
|
|
|
1,164
|
|
|
952
|
|
|
1,028
|
|
|||||
|
Total non-interest expense
|
|
12,561
|
|
|
9,547
|
|
|
8,829
|
|
|
8,145
|
|
|
8,026
|
|
|||||
|
Earnings before income taxes
|
|
3,913
|
|
|
2,567
|
|
|
2,374
|
|
|
2,590
|
|
|
2,607
|
|
|||||
|
Income tax expense
|
|
3,875
|
|
|
882
|
|
|
726
|
|
|
946
|
|
|
960
|
|
|||||
|
Net income
|
|
38
|
|
|
1,685
|
|
|
1,648
|
|
|
1,644
|
|
|
1,647
|
|
|||||
|
Dividends on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
195
|
|
|
270
|
|
|||||
|
Net income available to common shareholders
|
|
$
|
38
|
|
|
$
|
1,685
|
|
|
$
|
1,648
|
|
|
$
|
1,449
|
|
|
$
|
1,377
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
NET INCOME PER COMMON SHARE
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
$
|
0.00
|
|
|
$
|
0.20
|
|
|
$
|
0.20
|
|
|
$
|
0.19
|
|
|
$
|
0.23
|
|
|
Diluted
|
|
0.00
|
|
|
0.20
|
|
|
0.20
|
|
|
0.19
|
|
|
0.22
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
10,552
|
|
|
8,235
|
|
|
8,217
|
|
|
7,525
|
|
|
5,891
|
|
|||||
|
Diluted
|
|
10,709
|
|
|
8,333
|
|
|
8,326
|
|
|
7,631
|
|
|
6,206
|
|
|||||
|
SmartFinancial, Inc. and Subsidiaries
|
|
|
|
|
||||||||||||||||
|
Reconciliation of Non-GAAP Financial Measures
|
|
|
|
|
||||||||||||||||
|
Condensed Consolidated Financial Information (unaudited)
|
|
|
|
|
||||||||||||||||
|
(In thousands, except for per share data)
|
|
|
|
|
||||||||||||||||
|
|
|
Three months ended
|
||||||||||||||||||
|
|
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
|
December 31, 2016
|
||||||||||
|
Net interest income, Taxable Equivalent
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income (GAAP)
|
|
$
|
15,341
|
|
|
$
|
10,924
|
|
|
$
|
10,248
|
|
|
$
|
9,815
|
|
|
$
|
9,856
|
|
|
Taxable equivalent adjustment
|
|
16
|
|
|
22
|
|
|
21
|
|
|
21
|
|
|
22
|
|
|||||
|
Net interest income, Taxable Equivalent (Non-GAAP)
|
|
$
|
15,357
|
|
|
$
|
10,946
|
|
|
$
|
10,269
|
|
|
$
|
9,836
|
|
|
$
|
9,878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Earnings
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income (GAAP)
|
|
$
|
38
|
|
|
$
|
1,685
|
|
|
$
|
1,648
|
|
|
$
|
1,644
|
|
|
$
|
1,647
|
|
|
Securities (gains) losses
|
|
—
|
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Foreclosed assets (gains) losses
|
|
5
|
|
|
27
|
|
|
—
|
|
|
15
|
|
|
(6
|
)
|
|||||
|
Merger and conversion costs
|
|
1,694
|
|
|
303
|
|
|
420
|
|
|
—
|
|
|
—
|
|
|||||
|
Revaluation of deferred tax assets due to change in tax law
|
|
2,482
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Income tax effect of adjustments
|
|
(508
|
)
|
|
(36
|
)
|
|
(3
|
)
|
|
(6
|
)
|
|
2
|
|
|||||
|
Net operating earnings (Non-GAAP)
|
|
3,710
|
|
|
1,836
|
|
|
2,065
|
|
|
1,653
|
|
|
1,643
|
|
|||||
|
Dividends on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(195
|
)
|
|
(270
|
)
|
|||||
|
Net operating earnings available to common shareholders (Non-GAAP)
|
|
$
|
3,710
|
|
|
$
|
1,836
|
|
|
$
|
2,065
|
|
|
$
|
1,458
|
|
|
$
|
1,373
|
|
|
Net operating earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
$
|
0.35
|
|
|
$
|
0.22
|
|
|
$
|
0.25
|
|
|
$
|
0.19
|
|
|
$
|
0.23
|
|
|
Diluted
|
|
0.35
|
|
|
0.22
|
|
|
0.25
|
|
|
0.19
|
|
|
0.22
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Efficiency Ratio
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Efficiency ratio (GAAP)
|
|
74.25
|
%
|
|
78.62
|
%
|
|
76.77
|
%
|
|
75.79
|
%
|
|
74.29
|
%
|
|||||
|
Adjustment for taxable equivalent yields
|
|
—
|
%
|
|
(0.22
|
)%
|
|
(0.22
|
)%
|
|
(0.25
|
)%
|
|
(0.26
|
)%
|
|||||
|
Adjustment for securities gains (losses)
|
|
—
|
%
|
|
1.50
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|||||
|
Adjustment for OREO gains (losses)
|
|
(0.04
|
)%
|
|
(0.28
|
)%
|
|
—
|
%
|
|
(0.18
|
)%
|
|
0.08
|
%
|
|||||
|
Adjustment for merger & conversion costs
|
|
(13.48
|
)%
|
|
(3.18
|
)%
|
|
(4.76
|
)%
|
|
—
|
%
|
|
—
|
%
|
|||||
|
Operating efficiency ratio (Non-GAAP)
|
|
60.73
|
%
|
|
76.44
|
%
|
|
71.79
|
%
|
|
75.36
|
%
|
|
74.11
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loan Discount Data
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Allowance for loan losses (GAAP)
|
|
$
|
5,860
|
|
|
$
|
5,393
|
|
|
$
|
5,498
|
|
|
$
|
5,152
|
|
|
$
|
5,105
|
|
|
Net acquisition accounting fair value discounts to loans
|
|
$
|
17,862
|
|
|
$
|
8,167
|
|
|
$
|
9,086
|
|
|
$
|
9,831
|
|
|
$
|
10,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Tangible Common Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Shareholders' equity (GAAP)
|
|
$
|
205,852
|
|
|
$
|
136,588
|
|
|
$
|
134,734
|
|
|
$
|
132,551
|
|
|
$
|
105,240
|
|
|
Less preferred stock & preferred stock paid in capital
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,000
|
|
|||||
|
Less goodwill and other intangible assets
|
|
50,837
|
|
|
7,414
|
|
|
7,492
|
|
|
6,583
|
|
|
6,636
|
|
|||||
|
Tangible common equity (Non-GAAP)
|
|
$
|
155,015
|
|
|
$
|
129,174
|
|
|
$
|
127,242
|
|
|
$
|
125,968
|
|
|
$
|
86,604
|
|
