Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      C1 Financial Reports 2015 Second Quarter Results


      News provided by

      C1 Financial, Inc.

      Jul 16, 2015, 04:30 ET

      Share this article

      Share this article


      ST. PETERSBURG, Fla., July 16, 2015 /PRNewswire/ -- C1 Financial, Inc. (NYSE: BNK) today reported net income of $4.7 million, or $0.29 per diluted common share for the second quarter of 2015 ("2Q15"), compared to net income of $3.2 million, or $0.20 per diluted common share for the first quarter of 2015 ("1Q15"). The net income for 2Q15 included a $2.6 million pre-tax gain on sale of land, a $1.2 million pre-tax provision for loan loss expense related to the general reserve and in addition to the allowance for net loan growth, a $393 thousand recovery related to a single loan, and a $163 thousand tax adjustment made in conjunction with our 2012 and 2013 tax audit.

      Continue Reading
      C1 Bank logo
      C1 Bank logo

      MESSAGE FROM PRESIDENT & CHIEF EXECUTIVE OFFICER

      Trevor Burgess, President & Chief Executive Officer of C1 Financial, Inc. stated, "We continue to execute on our plan to build the best business-focused bank in Florida, originating $177 million in new loans in the quarter and making significant progress in reducing the amount of acquired classified assets.  Entrepreneurs are choosing C1 Bank because of our speed, our differentiated service, and for our certainty of execution. Extra land purchased around our Wynwood branch appreciated greatly in a very short amount of time and we took the opportunity to book a gain that reflected positively in our tangible book value. In this extraordinary quarter, we also strengthened our balance sheet with an important increase in our allowance for loan losses related to performing loans. With the first half now behind us, we are excited to enter the second half with a strong pipeline of new clients and several great new additions to the C1 Bank management and sales teams."

      2Q15 showed several positive trends in our results and included some special events:

      1. We originated $177 million in new loans in the quarter, resulting in C1 Bank originated loans outstanding up $121 million (+13%) from the prior quarter and $381 million (+57%) year-over-year. Overall loans outstanding (including acquired loans) were $1.361 billion at the end of 2Q15 (up 8.3% from the prior quarter and up 28.1% year-over-year);
      2. Unfunded commitments were $238 million at the end of 2Q15, down $7.2 million (-2.9%) during the quarter and continue to present a clear opportunity for near-term loan funding;
      3. The quarter saw $28 million growth in core deposits. Core deposits reached 78.5% of total deposits at the end of 2Q15, compared to 77.2% at the end of 1Q15. Noninterest-bearing deposits represented 26.5% of total deposits at the end of 2Q15, in line with the previous quarter. Cost of total deposits fell 3 basis points ("bps") to 0.44% when compared to 1Q15;
      4. Adjusted net interest margin (a non-GAAP measure which excludes the impact of purchase accounting accretion income) improved by 19 bps (from 4.41% for 1Q15 to 4.60% for 2Q15), reflecting the use of excess cash and enhanced by higher loan fees (resulting primarily from loan prepayment related fees);
      5. Net interest income was up $1.2 million when compared to 1Q15, driven mainly by an increase in average loan balances (despite late funding in the quarter) and higher loan fees;
      6. In 2Q15, sales of other real estate owned ("OREO") reduced our OREO balance by $2.6 million. Including the improvement in nonperforming loans, total nonperforming assets declined $4.9 million when compared to the previous quarter. Our Texas Ratio was 22.4% at the end of 2Q15, improved from 25.7% at the end of 1Q15;
      7. C1 Bank originated nonperforming assets accounted for less than 1% of our total nonperforming assets (with C1 Bank originated nonperforming loans below 0.1% of C1 Bank originated loans outstanding);  
      8. Our allowance for loan losses was up 10 bps to 0.56% of total loans at the end of 2Q15, from 0.46% at the end of 1Q15;
      9. Special events in this quarter included: (i) we sold our excess parking lots surrounding our Wynwood branch in Miami for a $2.6 million pre-tax gain; (ii) we booked a $163 thousand tax expense adjustment as a result of an IRS audit (related primarily to years 2012-2013); and (iii) we increased the general reserve for performing loans of our allowance for loan losses approximately $1.2 million in addition to the allowance for net loan growth, which was partially funded by a $393 thousand large recovery (related to the shared national credit loan charged off in 2Q14), resulting in an additional net pre-tax provision for loan loss expense of $808 thousand in 2Q15.

      ASSETS

      Total assets at the end of 2Q15 were $1.678 billion, $81.1 million higher (+5.1%) than at the end of 1Q15, primarily funded by deposit growth ($16.2 million) and additional longer term Federal Home Loan Bank ("FHLB") borrowings ($59.0 million).

      LOANS

      Total loans at the end of 2Q15 were $1.361 billion, up $104.9 million (+8.3%) from the end of 1Q15. Loan growth in 2Q15 was mainly driven by strong loan originations of $177.1 million and funding of unfunded commitments, partially offset by loans paying off in the acquired portfolio, which decreased $15.9 million (-4.8%) from the end of 1Q15 to $315.2 million at the end of 2Q15. The outstanding balance of C1 Bank originated loans grew $120.7 million (+13.0%) during 2Q15. At the end of 2Q15, C1 Bank originated loans represented 77% of the loan portfolio, up from 74% at the end of 1Q15. 

      DEPOSITS

      Total deposits at the end of 2Q15 were $1.216 billion, an increase of $16.2 million (+1.3%) from the end of 1Q15. Core deposits were $954.1 million, or 78.5% of total deposits at the end of 2Q15, compared to $926.3 million, or 77.2% of total deposits at the end of 1Q15. The shift in the deposit mix provided for a 3 bps decline in the cost of total deposits to 0.44% in 2Q15 from 0.47% in 1Q15.

      ASSET QUALITY

      Nonperforming assets totaled $45.1 million at the end of 2Q15, declining $4.8 million (-9.7%) when compared to the end of 1Q15. The decline in 2Q15 was driven primarily by a reduction of $2.6 million in OREO balances as we continued to sell properties. As a percentage of total assets, nonperforming assets decreased to 2.69% at the end of 2Q15 when compared to 3.13% at the end of 1Q15. Our Texas Ratio improved to 22.4% at the end of 2Q15 from 25.7% at the end of 1Q15. At the end of 2Q15, only $340 thousand, or less than 1.0% of total nonperforming assets, were related to loans originated by C1 Bank.

      Total recoveries of $681 thousand, net of charge-offs of $69 thousand, resulted in net recoveries of $612 thousand in 2Q15 (0.19% of total average loans on an annualized basis), which reflected our continued effort to collect deficiencies, excellent credit quality on originated loans and a lower level of charge-offs on the acquired portfolio. The $1.3 million provision for loan losses was primarily driven by net loan growth and the above mentioned addition to general reserves for existing loans, and partially funded by our net recoveries.

      Our allowance for loan losses at the end of 2Q15 was $7.7 million (representing 0.56% of total loans), compared to $5.8 million (representing 0.46% of total loans) at the end of 1Q15. On a non-GAAP basis (including remaining loan discount from acquired performing loans), the allowance plus discount amount totaled $10.7 million (representing 0.79% of total loans) at the end of 2Q15, compared to $9.0 million (representing 0.72% of total loans) at the end of 1Q15.

      NET INTEREST INCOME AND MARGIN

      Net interest income for 2Q15 totaled $16.8 million, up $1.2 million (+7.9%) from 1Q15, mainly driven by growth of our average loans balance combined with an improvement in our earnings assets mix.

      Net interest margin for 2Q15 increased 15 bps to 4.71% from 4.56% in 1Q15, mainly driven by a 15 bps higher yield on average earning assets as we redeployed lower-yielding cash investments into higher-yielding loans, and an improvement in the deposit mix (which resulted in a 3 bps decline in the cost of total deposits when compared to the previous quarter), partially offset by higher FHLB interest expense (as we continue to borrow longer term to extend the duration of our liabilities). Strong loan fees (driven primarily by prepayments) enhanced our yield on loans in the quarter, helping to offset the effect of late quarter loan funding. Adjusted net interest margin (which excludes the effect of purchase accounting) for 2Q15 was 4.60%, or 19 bps up from 4.41% in 1Q15.

      Our excess cash (defined as our average available cash above our target liquidity level – See explanation of non-GAAP financial measures) was down to $5.6 million at the end of 2Q15, as we successfully deployed it into loans during the quarter. However, this was not fully reflected in the quarter's earning assets mix, as our average excess cash was $27.6 million for 2Q15.

      NONINTEREST INCOME

      Noninterest income for 2Q15 totaled $4.3 million, $2.7 million higher when compared to 1Q15. The increase was primarily due to a $2.6 million gain on the sale of land (included in gains on disposals of premises and equipment). Also impacting the increase were higher gains on sales of loans of $354 thousand (due to a higher volume of Small Business Administration ("SBA") loans sold) and income from bank-owned life insurance ("BOLI") of $166 thousand (the income from which was not fully reflected in 1Q15 as the ramp-up investment period was completed in early 2Q15). Partially offsetting the increase in noninterest income was a $300 thousand decline in gains on sales of OREO.

      NONINTEREST EXPENSE & TAXES

      Noninterest expense totaled $11.8 million in 2Q15, relatively flat when compared to 1Q15. Included in noninterest expense for 2Q15 were higher occupancy expenses, primarily due to our new Doral branch, and advertising expenses, primarily due to various promotional items and seasonal events. These higher expenses were mainly offset by declines in OREO related expense and professional fees. Lower OREO related expense was due to fewer OREO properties and lower professional fees were mainly due to less activity relating to OREO properties.

      Our income tax expense was $3.3 million for 2Q15 and $2.0 million for 1Q15. Included in income tax expense for 2Q15 was a $163 thousand audit related tax adjustment, which increased the effective tax rate to 40.9% from 38.4% for 1Q15. Excluding this adjustment, our effective tax rate for 2Q15 was 38.9%, in line with 1Q15.

      EFFICIENCY

      Our efficiency ratio improved to 56.0% in 2Q15 from 68.9% in 1Q15. The efficiency ratio for 2Q15 was down from 1Q15 due to the gain on sale of land and our growth in net interest income. We also closely track annualized revenue per employee and average assets per employee, as measures of efficiency. Annualized revenue per employee was $384 thousand in 2Q15, compared to $326 thousand in 1Q15, while average assets per employee were $6.6 million in 2Q15, compared to $6.5 million in 1Q15, which reflected our efforts to achieve productivity gains as we grow our balance sheet.

      NET INCOME

      Net income was $4.7 million for 2Q15, compared to $3.2 million for 1Q15. This corresponded to a return on average assets of 1.18% and 0.82% for 2Q15 and 1Q15, respectively, and a return on average equity of 9.88% and 6.81% for 2Q15 and 1Q15, respectively.

      CAPITAL

      Our consolidated Tier 1 leverage ratio was 12.01% and total risk-based capital ratio was 13.60% as of the end of 2Q15, reflecting that we remained well capitalized under Interim Final Basel III rules. Additional capital ratios are presented in the financial tables.

      OTHER EVENTS DURING 2Q15

      On April 14, C1 Bank opened in Doral, its 31st banking center and fourth in Miami-Dade County.

      On April 30, C1 Bank unveiled its Client Service Vehicle ("C1 Bankmobile"), primarily to be used for disaster recovery and community outreach, and at sporting and community events throughout Florida.

      On June 12, C1 Bank announced that Rita Lowman, C1 Bank's Executive Vice President and Chief Operating Officer, was elected the 2017 Chairwoman elect of the Florida Bankers Association.

      WEBCAST AND CONFERENCE CALL INFORMATION

      C1 Financial, Inc. will host a webcast and conference call at 8:30 a.m. (ET) on July 17, 2015 to discuss second quarter 2015 results and other matters.  To access the conference call, please dial 1-888-317-6016. The live webcast audio can be heard at http://services.choruscall.com/links/bnk150717.

      C1 Financial, Inc. Information

      Our name expresses our ideals to put our Clients 1st and our Community 1st. We are focused on serving the needs of entrepreneurs, tailoring a wide range of relationship banking services to entrepreneurs and their families, including commercial loans and a full line of depository products. We are based in St. Petersburg, Florida and operate from 31 banking centers and one loan production office on the West Coast of Florida and in Miami-Dade and Orange Counties. As of December 31, 2014, we were the 18th largest bank headquartered in the state of Florida by assets and the 16th largest by equity, having grown both organically and through acquisitions, and we were the sixth fastest-growing bank in the country as measured by asset growth for the five-year period ending June 30, 2014. Additional information is available at www.c1bank.com.

      Forward-Looking Statements

      In addition to historical information, this earnings release contains forward-looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from management's expectations. In some cases, you can identify these statements by forward-looking words such as "may," "might," "will," "should," "expects," "intends," "plans," "anticipates," "believes," "estimates," "predicts," "potential," "continue" or "may," the negative of these terms and other comparable terminology. These forward-looking statements, which are subject to risks, uncertainties and assumptions about us, may include projections of our future financial performance, our anticipated growth strategies and anticipated trends in our business. There are a number of potential factors, risks and uncertainties that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements. These potential factors, risks and uncertainties are discussed in Item 1A of Part I of the Annual Report of C1 Financial, Inc. on Form 10-K for the year ended December 31, 2014.

      Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Moreover, we do not assume responsibility for the accuracy and completeness of any of these forward-looking statements. We are under no duty to update any of these forward-looking statements after the date of this earnings release to conform our prior statements to actual results or revised expectations.











      C1 Financial, Inc.










      Consolidated Balance Sheets - Unaudited










      (Dollars in thousands, except per share data)























      June 30,



      March 31,



      June 30,




      2015



      2015



      2014 (1)











      ASSETS










      Cash and cash equivalents


      $

      165,200


      $

      182,824


      $

      258,944

      Time deposits in other financial institutions



      247



      -



      -

      Federal Home Loan Bank stock, at cost



      12,476



      9,989



      8,639

      Loans receivable, net



      1,348,185



      1,245,938



      1,054,785

      Premises and equipment, net



      63,576



      64,973



      62,938

      Other real estate owned, net



      27,686



      30,321



      36,278

      Bank-owned life insurance



      42,743



      43,999



      8,825

      Accrued interest receivable



      3,953



      3,668



      3,015

      Core deposit intangible



      824



      904



      1,190

      Prepaid expenses



      4,983



      5,660



      4,792

      Other assets



      7,933



      8,463



      9,808

      Total assets


      $

      1,677,806


      $

      1,596,739


      $

      1,449,214











      LIABILITIES AND STOCKHOLDERS' EQUITY










      Deposits










      Noninterest bearing


      $

      322,173


      $

      318,510


      $

      253,148

      Interest bearing



      893,815



      881,318



      882,303

      Total deposits



      1,215,988



      1,199,828



      1,135,451











      Federal Home Loan Bank advances



      261,000



      202,500



      165,500

      Other borrowings



      -



      -



      3,000

      Other liabilities



      6,263



      4,599



      5,072

      Total liabilities



      1,483,251



      1,406,927



      1,309,023











      Stockholders' equity










      Common stock, par value $1.00; 100,000,000










        shares authorized



      16,101



      16,101



      13,340

      Additional paid-in capital



      148,122



      148,122



      108,404

      Retained earnings



      30,332



      25,589



      18,447

      Accumulated other comprehensive income



      -



      -



      -

      Total stockholders' equity



      194,555



      189,812



      140,191

      Total liabilities and stockholders' equity


      $

      1,677,806


      $

      1,596,739


      $

      1,449,214











      Period-end shares outstanding



      16,100,966



      16,100,966



      13,339,837

      Book value per share


      $

      12.08


      $

      11.79


      $

      10.51











      (1) Share and per share amounts have been restated to reflect the 7-for-1 reverse stock split completed on August 13, 2014.

















      C1 Financial, Inc.















      Consolidated Income Statements -
      Unaudited















      (Dollars in thousands, except per
      share data)

















      For the Three Months Ended



      For the Six Months Ended



      June 30,



      March 31,



      June 30,



      June 30,



      June 30,



      2015



      2015



      2014 (1)



      2015



      2014 (1)
















      Interest income















      Loans, including fees

      $

      18,899


      $

      17,564


      $

      15,468


      $

      36,463


      $

      30,453

      Securities


      3



      3



      29



      6



      57

      Federal funds sold and other


      213



      202



      215



      415



      397

      Total interest income


      19,115



      17,769



      15,712



      36,884



      30,907
















      Interest expense















      Savings and interest-bearing demand
      deposits


      631



      602



      518



      1,233



      1,026

      Time deposits


      677



      784



      984



      1,461



      1,966

      Federal Home Loan Bank advances


      996



      808



      599



      1,804



      1,143

      Other borrowings


      -



      -



      14



      -



      29

      Total interest expense


      2,304



      2,194



      2,115



      4,498



      4,164
















      Net interest income


      16,811



      15,575



      13,597



      32,386



      26,743

      Provision for loan losses


      1,276



      191



      4,572



      1,467



      4,608
















      Net interest income after provision
      for loan losses


      15,535



      15,384



      9,025



      30,919



      22,135
















      Noninterest income















      Gains on sales of securities


      -



      -



      241



      -



      241

      Gains on sales of loans


      584



      230



      804



      814



      1,548

      Service charges and fees


      581



      567



      538



      1,148



      1,132

      Bargain purchase gain


      -



      -



      (30)



      -



      11

      Gains on sales of other real estate
      owned, net


      48



      348



      375



      396



      652

      Bank-owned life insurance


      258



      92



      41



      350



      77

      Mortgage banking fees


      -



      -



      4



      -



      47

      Gains on disposals of premises and
      equipment


      2,588



      2



      -



      2,590



      -

      Other noninterest income


      276



      363



      374



      639



      679

      Total noninterest income


      4,335



      1,602



      2,347



      5,937



      4,387
















      Noninterest expense















      Salaries and employee benefits


      5,229



      5,217



      4,282



      10,446



      8,749

      Occupancy expense


      1,360



      1,212



      1,109



      2,572



      2,172

      Furniture and equipment


      740



      756



      641



      1,496



      1,281

      Regulatory assessments


      390



      361



      355



      751



      705

      Network services and data
      processing


      1,080



      1,084



      940



      2,164



      1,791

      Printing and office supplies


      71



      58



      88



      129



      193

      Postage and delivery


      80



      84



      74



      164



      129

      Advertising and promotion


      1,053



      826



      939



      1,879



      1,822

      Other real estate owned related
      expense, net


      498



      593



      494



      1,091



      1,114

      Other real estate owned - valuation
      allowance expense


      35



      31



      185



      66



      564

      Amortization of intangible assets


      80



      83



      141



      163



      295

      Professional fees


      509



      698



      828



      1,207



      1,424

      Loan collection expenses


      3



      84



      175



      87



      323

      Other noninterest expense


      717



      748



      699



      1,465



      1,385

      Total noninterest expense


      11,845



      11,835



      10,950



      23,680



      21,947
















      Income before income taxes


      8,025



      5,151



      422



      13,176



      4,575

      Income tax expense


      3,282



      1,977



      192



      5,259



      1,819
















      Net Income

      $

      4,743


      $

      3,174


      $

      230


      $

      7,917


      $

      2,756
















      Weighted average shares outstanding
      - basic


      16,100,966



      16,100,966



      13,232,152



      16,100,966



      12,868,044

      Weighted average shares outstanding
      - diluted


      16,100,966



      16,100,966



      13,232,152



      16,100,966



      12,868,044
















      Basic net income per share

      $

      0.29


      $

      0.20


      $

      0.02


      $

      0.49


      $

      0.21

      Diluted net income per share


      0.29



      0.20



      0.02



      0.49



      0.21
















      (1) Share and per share amounts have been restated to reflect the 7-for-1 reverse stock split completed on August 13, 2014.

























      C1 Financial, Inc.
























      Average Balance Sheets -
      Unaudited
























      (Dollars in thousands)


















































      For the Three Months Ended



      June 30, 2015


      March 31, 2015



      June 30, 2014



      Average








      Average








      Average








      Balances
      (1)



      Income/

      Expense


      Yields/

      Rates



      Balances
      (1)



      Income/

      Expense


      Yields/

      Rates



      Balances
      (1)



      Income/

      Expense


      Yields/

      Rates

























      Interest-earning assets
























      Loans receivable (2)

      $

      1,286,665


      $

      18,899


      5.89%


      $

      1,207,295


      $

      17,564


      5.90%


      $

      1,056,231


      $

      15,468


      5.87%

      Securities available for sale and
      other securities


      250



      3


      4.56%



      250



      3


      4.56%



      1,050



      29


      10.79%

      Federal funds sold and balances at
      Federal Reserve Bank


      132,527



      93


      0.28%



      166,413



      97


      0.24%



      205,689



      138


      0.27%

      Time deposits in other financial
      institutions


      147



      -


      0.43%



      -



      -


      0.00%



      -



      -


      0.00%

      FHLB stock


      11,300



      120


      4.26%



      10,001



      105


      4.25%



      8,320



      77


      3.73%

























      Total interest-earning assets


      1,430,889



      19,115


      5.36%



      1,383,959



      17,769


      5.21%



      1,271,290



      15,712


      4.96%

      Noninterest-earning assets
























      Cash and due from banks


      36,213








      38,175








      33,481






      Other assets (3)


      148,366








      154,285








      121,353






      Total noninterest-earning assets


      184,579








      192,460








      154,834






      Total assets

      $

      1,615,468







      $

      1,576,419







      $

      1,426,124






























      Interest-bearing liabilities
























      Interest-bearing deposits:
























      Time

      $

      235,998



      677


      1.15%


      $

      290,695



      784


      1.09%


      $

      365,812



      984


      1.08%

      Money market


      440,430



      476


      0.43%



      409,553



      445


      0.44%



      341,248



      364


      0.43%

      Negotiable order of withdrawal
      (NOW)


      145,027



      133


      0.37%



      145,943



      136


      0.38%



      143,973



      132


      0.37%

      Savings


      39,039



      22


      0.22%



      38,788



      21


      0.22%



      38,899



      22


      0.22%

      Total interest-bearing deposits


      860,494



      1,308


      0.61%



      884,979



      1,386


      0.64%



      889,932



      1,502


      0.68%

      Other interest-bearing liabilities:
























      FHLB advances


      233,065



      996


      1.72%



      197,000



      808


      1.66%



      159,028



      599


      1.51%

      Other borrowings


      -



      -


      0.00%



      -



      -


      0.00%



      3,000



      14


      1.96%

























      Total interest-bearing liabilities


      1,093,559



      2,304


      0.85%



      1,081,979



      2,194


      0.82%



      1,051,960



      2,115


      0.81%

      Noninterest-bearing liabilities and
      stockholders' equity:
























      Demand deposits


      324,831








      301,097








      228,491






      Other liabilities


      4,467








      4,289








      5,020






      Stockholders' equity


      192,611








      189,054








      140,653






      Total noninterest-bearing liabilities
      and stockholder's equity


      521,909








      494,440








      374,164






      Total liabilities and stockholders' equity

      $

      1,615,468







      $

      1,576,419







      $

      1,426,124






























      Interest rate spread (taxable-
      equivalent basis)







      4.51%








      4.39%








      4.15%

      Net interest income (taxable-
      equivalent basis)




      $

      16,811







      $

      15,575







      $

      13,597



      Net interest margin (taxable-
      equivalent basis)







      4.71%








      4.56%








      4.29%

      Average interest-earning assets to
      interest-bearing liabilities







      130.85%








      127.91%








      120.85%

























      (1)   Calculated using daily averages.

      (2)   Average loans are gross, including nonaccrual loans and overdrafts (net of deferred loan fees and before the allowance for loan losses). Interest on loans includes net deferred fees and costs of $1.2 million, $913 thousand and $712 thousand in the three months ended June 30, 2015, March 31, 2015 and June 30, 2014, respectively.

      (3)   Other assets include bank-owned life insurance, tax lien certificates, OREO, fixed assets, interest receivable, prepaid expense and others.

















      C1 Financial, Inc.
















      Average Balance Sheets - Unaudited
















      (Dollars in thousands)


































      For the Six Months Ended,



      June 30, 2015



      June 30, 2014



      Average








      Average








      Balances
      (1)



      Income/

      Expense


      Yields/

      Rates



      Balances
      (1)



      Income/

      Expense


      Yields/

      Rates

















      Interest-earning assets
















      Loans receivable (2)

      $

      1,247,199


      $

      36,463


      5.90%


      $

      1,049,220


      $

      30,453


      5.85%

      Securities available for sale and other securities


      250



      6


      4.56%



      657



      57


      17.63%

      Federal funds sold and balances at Federal
      Reserve Bank


      149,377



      190


      0.26%



      182,103



      226


      0.25%

      Time deposits in other financial institutions


      74



      -


      0.47%



      -



      -


      0.00%

      FHLB stock


      10,654



      225


      4.25%



      8,250



      171


      4.18%

















      Total interest-earning assets


      1,407,554



      36,884


      5.28%



      1,240,230



      30,907


      5.03%

      Noninterest-earning assets
















      Cash and due from banks


      37,189








      42,763






      Other assets (3)


      151,309








      120,025






      Total noninterest-earning assets


      188,498








      162,788






















      Total assets

      $

      1,596,052







      $

      1,403,018






















      Interest-bearing liabilities
















      Interest-bearing deposits:
















      Time

      $

      263,195



      1,461


      1.12%


      $

      366,247



      1,966


      1.08%

      Money market


      425,077



      921


      0.44%



      337,181



      713


      0.43%

      NOW


      145,482



      269


      0.37%



      144,432



      270


      0.38%

      Savings


      38,914



      43


      0.22%



      38,452



      43


      0.22%

      Total interest-bearing deposits


      872,668



      2,694


      0.62%



      886,312



      2,992


      0.68%

      Other interest-bearing liabilities:
















      FHLB advances


      215,132



      1,804


      1.69%



      155,147



      1,143


      1.49%

      Other borrowings


      -



      -


      0.00%



      3,000



      29


      1.96%

















      Total interest-bearing liabilities


      1,087,800



      4,498


      0.83%



      1,044,459



      4,164


      0.80%

      Noninterest-bearing liabilities and stockholders'
      equity:
















      Demand deposits


      313,030








      219,557






      Other liabilities


      4,379








      4,875






      Stockholders' equity


      190,843








      134,127






      Total noninterest-bearing liabilities and
      stockholder's equity


      508,252








      358,559






















      Total liabilities and stockholders' equity

      $

      1,596,052







      $

      1,403,018






















      Interest rate spread (taxable-equivalent basis)







      4.45%








      4.23%

      Net interest income (taxable-equivalent basis)




      $

      32,386







      $

      26,743



      Net interest margin (taxable-equivalent basis)







      4.64%








      4.35%

      Average interest-earning assets to interest-
      bearing liabilities







      129.39%








      118.74%

















      (1)   Calculated using daily averages.

      (2)   Average loans are gross, including nonaccrual loans and overdrafts (net of deferred loan fees and before the allowance for loan losses). Interest on loans includes net deferred fees and costs of $2.1 million and $1.1 million in the six months ended June 30, 2015 and June 30, 2014, respectively.

      (3)   Other assets include bank-owned life insurance, tax lien certificates, OREO, fixed assets, interest receivable, prepaid expense and others.
















      C1 Financial, Inc.















      Selected Quarterly Financial Data - Unaudited















      (In thousands, except per share and employee data)
































      2Q15



      1Q15



      4Q14



      3Q14



      2Q14 (2)
















      Statement of Income Data















      Interest income

      $

      19,115


      $

      17,769


      $

      17,158


      $

      16,245


      $

      15,712

      Interest expense


      2,304



      2,194



      2,239



      2,223



      2,115

      Net interest income


      16,811



      15,575



      14,919



      14,022



      13,597

      Provision (reversal of provision) for loan losses


      1,276



      191



      (1)



      207



      4,572

      Gains on sales of securities


      -



      -



      -



      -



      241

      Bargain purchase gain


      -



      -



      -



      37



      (30)

      Total noninterest income


      4,335



      1,602



      1,554



      1,797



      2,347

      Total noninterest expense


      11,845



      11,835



      14,005



      11,280



      10,950

      Income before income taxes


      8,025



      5,151



      2,469



      4,332



      422

      Income tax expense


      3,282



      1,977



      1,127



      1,706



      192

      Net income


      4,743



      3,174



      1,342



      2,626



      230
















      Selected Performance Metrics















      Return on average assets


      1.18%



      0.82%



      0.34%



      0.70%



      0.06%

      Return on average equity


      9.88%



      6.81%



      2.84%



      6.47%



      0.66%

      Efficiency ratio (1)


      56.0%



      68.9%



      85.0%



      71.3%



      69.7%
















      Full-time equivalent employees at period end


      247



      244



      238



      246



      221

      Revenue per average number of employees (1)

      $

      384


      $

      326


      $

      307


      $

      305


      $

      343

      Average assets per average number of employees (1)


      6,594



      6,541



      6,414



      6,356



      6,759
















      Per Share Outstanding Data















      Net earnings per share

      $

      0.29


      $

      0.20


      $

      0.08


      $

      0.18


      $

      0.02

      Diluted net earnings per share

      $

      0.29


      $

      0.20


      $

      0.08


      $

      0.18


      $

      0.02

      Weighted average shares


      16,101



      16,101



      16,101



      14,572



      13,232

      Weighted average shares - diluted


      16,101



      16,101



      16,101



      14,572



      13,232
















      Book value per share

      $

      12.08


      $

      11.79


      $

      11.59


      $

      11.51


      $

      10.51

      Tangible book value per share (1)

      $

      12.02


      $

      11.72


      $

      11.51


      $

      11.43


      $

      10.40

      Common shares outstanding at period end


      16,101



      16,101



      16,101



      16,101



      13,340
















      Market value per share at period end

      $

      19.38


      $

      18.75


      $

      18.29


      $

      18.13



      N/A

      Market range per share:















        High


      19.84



      19.10



      19.70



      18.77



      N/A

        Low


      17.81



      16.25



      15.98



      16.66



      N/A
















      Balance Sheet Data















      Cash and cash equivalents

      $

      165,200


      $

      182,824


      $

      185,703


      $

      283,741


      $

      258,944
















      Other securities (included in Other assets in
      consolidated balance sheet)


      250



      250



      250



      250



      250
















      Total loans


      1,361,459



      1,256,606



      1,188,522



      1,134,351



      1,062,701
















      Loans originated by C1 Bank (Nonacquired)


      1,046,227



      925,511



      840,275



      757,529



      665,615

      Loans not originated by C1 Bank (Acquired)


      315,232



      331,095



      348,247



      376,822



      397,086

      Net deferred loan fees


      (5,599)



      (4,881)



      (4,142)



      (3,759)



      (3,323)
















      Loans receivable, gross (3)


      1,355,860



      1,251,725



      1,184,380



      1,130,592



      1,059,378

      Allowance for loan losses


      (7,675)



      (5,787)



      (5,324)



      (5,441)



      (4,593)
















      Loans receivable, net


      1,348,185



      1,245,938



      1,179,056



      1,125,151



      1,054,785
















      Total assets


      1,677,806



      1,596,739



      1,536,691



      1,548,045



      1,449,214

      Total interest-bearing deposits


      893,815



      881,318



      888,959



      870,820



      882,303
















      Total deposits


      1,215,988



      1,199,828



      1,167,502



      1,164,964



      1,135,451



      Borrowings


      261,000



      202,500



      178,500



      192,000



      168,500

      Federal Home Loan Bank


      261,000



      202,500



      178,500



      189,000



      165,500

      Other


      -



      -



      -



      3,000



      3,000
















      Total liabilities


      1,483,251



      1,406,927



      1,350,053



      1,362,749



      1,309,023

      Total stockholders' equity


      194,555



      189,812



      186,638



      185,296



      140,191

      Tangible stockholders' equity (1)


      193,482



      188,659



      185,402



      183,973



      138,752
















      Selected Average Balance Sheet Data






























      Loans receivable, gross (3)

      $

      1,286,665


      $

      1,207,295


      $

      1,145,230


      $

      1,098,466


      $

      1,056,231

      Securities available for sale and other securities


      250



      250



      250



      250



      1,050
















      Earning assets


      1,430,889



      1,383,959



      1,395,052



      1,330,762



      1,271,290
















      Total assets


      1,615,468



      1,576,419



      1,552,264



      1,493,667



      1,426,124

      Total interest-bearing deposits


      860,494



      884,979



      883,373



      877,488



      889,932
















      Total deposits


      1,185,325



      1,186,076



      1,174,001



      1,147,816



      1,118,423

      Borrowings


      233,065



      197,000



      186,306



      179,964



      162,028

      Total stockholders' equity


      192,611



      189,054



      187,270



      160,933



      140,653
















      Yields Earned and Rates Paid















      Loans receivable, gross (3)


      5.89%



      5.90%



      5.84%



      5.79%



      5.87%

      Adjusted loans receivable, gross (1),(4)


      5.79%



      5.76%



      5.65%



      5.65%



      5.72%

      Securities available for sale and other securities


      4.56%



      4.56%



      4.56%



      4.56%



      10.79%

      Earning assets


      5.36%



      5.21%



      4.88%



      4.84%



      4.96%

      Total interest-bearing deposits


      0.61%



      0.64%



      0.66%



      0.68%



      0.68%

      Total deposits


      0.44%



      0.47%



      0.50%



      0.52%



      0.54%

      Adjusted total deposits (1),(5)


      0.45%



      0.48%



      0.50%



      0.53%



      0.55%

      Borrowings


      1.72%



      1.66%



      1.63%



      1.59%



      1.52%

      Total interest-bearing liabilities


      0.85%



      0.82%



      0.83%



      0.83%



      0.81%

      Net interest margin (NIM) 


      4.71%



      4.56%



      4.24%



      4.18%



      4.29%

      Adjusted NIM (1),(6)


      4.60%



      4.41%



      4.05%



      4.03%



      4.12%
















      Capital Ratios















      Total capital to risk-weighted assets (7)


      13.60%



      14.01%



      14.74%



      15.45%



      12.42%

      Tier 1 capital to risk-weighted assets (7)


      13.08%



      13.59%



      14.33%



      14.96%



      11.98%

      Common equity tier 1 capital to risk-weighted assets (7)


      13.08%



      13.59%



      N/A



      N/A



      N/A

      Tier 1 leverage ratio (7)


      12.01%



      12.01%



      11.95%



      12.32%



      9.73%

      Tangible Equity / Tangible Assets (1)


      11.54%



      11.82%



      12.07%



      11.89%



      9.58%

      Equity / Assets


      11.60%



      11.89%



      12.15%



      11.97%



      9.67%

      Average Equity / Average Assets


      11.92%



      11.99%



      12.06%



      10.77%



      9.86%
















      Asset Quality Data















      Nonacquired nonperforming assets

      $

      340


      $

      428


      $

      487


      $

      567


      $

      507

      Nonaccrual loans


      340



      428



      443



      523



      463

      Other real estate owned (OREO)


      -



      -



      44



      44



      44

      Nonacquired restructured loans (8)


      -



      -



      -



      -



      -

      Nonacquired nonperforming assets to nonacquired
      loans plus OREO


      0.03%



      0.05%



      0.06%



      0.07%



      0.08%
















      Acquired nonperforming assets

      $

      44,804


      $

      49,597


      $

      55,323


      $

      58,004


      $

      57,224

      Nonaccrual loans


      17,118



      19,276



      20,451



      20,092



      20,990

      OREO


      27,686



      30,321



      34,872



      37,912



      36,234

      Acquired restructured loans


      891



      900



      906



      913



      921

      Acquired nonperforming assets to acquired loans plus
      OREO


      13.07%



      13.72%



      14.44%



      13.99%



      13.21%
















      Total nonperforming assets

      $

      45,144


      $

      50,025


      $

      55,810


      $

      58,571


      $

      57,731

      Nonaccrual loans


      17,458



      19,704



      20,894



      20,615



      21,453

      OREO


      27,686



      30,321



      34,916



      37,956



      36,278

      Total restructured loans


      891



      900



      906



      913



      921

      Total nonperforming assets to total loans plus OREO


      3.25%



      3.89%



      4.56%



      5.00%



      5.25%
















      Net charge-offs (recoveries)

      $

      (612)


      $

      (272)


      $

      116


      $

      (641)


      $

      3,605

      Charge-offs


      69



      4



      552



      157



      4,418

      Recoveries


      (681)



      (276)



      (436)



      (798)



      (813)
















      Asset Quality Ratios















      Total nonperforming loans to loans receivable


      1.28%



      1.57%



      1.76%



      1.82%



      2.02%

      Total nonperforming assets to total assets


      2.69%



      3.13%



      3.63%



      3.78%



      3.98%

      Allowance for loan losses to nonperforming loans


      43.96%



      29.37%



      25.48%



      26.39%



      21.41%

      Annualized net charge-offs (recoveries) to total average
      loans


      (0.19)%



      (0.09)%



      0.04%



      (0.23)%



      1.37%

      Annualized nonacquired net charge-offs (recoveries) to
      average nonacquired loans


      (0.14)%



      (0.01)%



      0.02%



      (0.08)%



      2.46%

      Allowance for loan losses to total loans receivable


      0.56%



      0.46%



      0.45%



      0.48%



      0.43%

      Allowance for loan losses to nonacquired loans


      0.73%



      0.63%



      0.63%



      0.72%



      0.69%

      Texas ratio (9)


      22.4%



      25.7%



      29.3%



      30.9%



      40.3%
















      Loan Composition















      Nonacquired loans by type















      1-4 family residential real estate

      $

      146,192


      $

      132,253


      $

      123,421


      $

      116,244


      $

      94,675

      Owner occupied commercial real estate


      136,789



      139,780



      124,067



      107,530



      97,458

      Nonowner occupied commercial real estate


      407,654



      343,539



      311,239



      275,598



      240,886

      Secured by farmland commercial real estate


      52,876



      54,774



      57,825



      59,009



      60,179

      Multifamily commercial real estate


      26,721



      26,993



      27,385



      26,256



      26,295

      Construction


      135,586



      92,389



      88,072



      75,126



      52,238

      Commercial


      63,190



      57,683



      58,809



      58,450



      55,031

      Consumer


      77,219



      78,100



      49,457



      39,316



      38,853

      Acquired loans by type















      1-4 family residential real estate

      $

      90,516


      $

      96,758


      $

      100,995


      $

      105,083


      $

      110,548

      Owner occupied commercial real estate


      95,445



      99,859



      107,169



      113,957



      118,854

      Nonowner occupied commercial real estate


      83,227



      86,089



      88,363



      95,549



      98,705

      Secured by farmland commercial real estate


      1,941



      1,977



      2,013



      3,242



      5,584

      Multifamily commercial real estate


      5,040



      5,140



      5,516



      5,941



      6,437

      Construction


      16,985



      18,738



      19,364



      20,069



      21,092

      Commercial


      14,556



      14,704



      16,551



      24,423



      26,840

      Consumer


      7,522



      7,830



      8,276



      8,558



      9,026
















      New loan originations (10)

      $

      177,090


      $

      176,356


      $

      139,009


      $

      141,436


      $

      163,611

      Unfunded commitments (includes loans, unused lines
      and standby letters of credit)


      237,877



      245,051



      189,049



      181,224



      158,557
















      Deposit Composition















      Noninterest-bearing demand

      $

      322,173


      $

      318,510


      $

      278,543


      $

      294,144


      $

      253,148

      Interest-bearing demand/NOW


      148,724



      146,873



      140,598



      135,623



      140,939

      Money market and savings


      483,157



      460,933



      435,105



      398,000



      383,259

      Retail time


      247,700



      251,825



      286,979



      310,243



      330,832

      Jumbo time (11)


      14,234



      21,687



      26,277



      26,954



      27,273


      (1)  See below for the Generally Accepted Accounting Principles (GAAP) reconciliation and explanation of non-GAAP financial measures.

      (2)  Share and per share amounts have been restated to reflect the 7-for-1 reverse stock split completed on August 13, 2014.

      (3)  Total loans, net of deferred loan fees and before the allowance for loan losses. Yield on gross loans is calculated on a 365-day basis and may differ from regulatory "Uniform Bank Performance Report" (UBPR) yield, which annualizes quarterly data by a factor of 4 (Section II, UBPR User's Guide).

      (4)  Adjusted yield earned on loans receivable excludes loan accretion from the acquired loan portfolio.

      (5)  Adjusted rate paid on total deposits excludes amortization of premium for acquired time deposits.

      (6)  Adjusted net interest margin excludes loan accretion from the acquired loan portfolio, and amortization of premiums for acquired time deposits and Federal Home Loan Bank advances.

      (7)  Ratios for 2Q15 and 1Q15 are calculated under Interim Final Basel III rules. Ratios prior to 1Q15 are calculated under Basel I rules.

      (8)  Restructured loans include accruing and nonaccrual troubled debt restructurings. Nonaccrual restructured loans are included in nonaccrual loans.

      (9)  Texas ratio is calculated as nonperforming assets divided by tangible stockholders' equity plus allowance for loan losses.

      (10)  New loan originations represent new loan commitments during the periods presented.

      (11)  Jumbo time deposits are deposits over $250 thousand.

      C1 Financial, Inc.

      Generally Accepted Accounting Principles (GAAP) Reconciliation and
        
      Explanation of Non-GAAP Financial Measures
      (In thousands, except per share and employee data)

      Some of the financial measures included in this earnings release are not measures of financial performance recognized by GAAP. We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition and results of operations computed in accordance with GAAP; however, we acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP measures that other companies use. The following tables provide a more detailed analysis of these non-GAAP financial measures.


















      2Q15



      1Q15



      4Q14



      3Q14



      2Q14 (1)

      Loan loss reserves















      Allowance for loan losses

      $

      7,675


      $

      5,787


      $

      5,324


      $

      5,441


      $

      4,593

      Acquired performing loans discount


      3,047



      3,242



      3,532



      3,811



      4,093

      Total

      $

      10,722


      $

      9,029


      $

      8,856


      $

      9,252


      $

      8,686

      Loans receivable, gross

      $

      1,361,459


      $

      1,256,606


      $

      1,188,522


      $

      1,134,351


      $

      1,062,701

      Allowance for loan losses to total loans
      receivable


      0.56%



      0.46%



      0.45%



      0.48%



      0.43%

      Allowance plus performing loans discount to
      total loans receivable


      0.79%



      0.72%



      0.75%



      0.82%



      0.82%
















      Efficiency ratio 















      Noninterest expense

      $

      11,845


      $

      11,835


      $

      14,005


      $

      11,280


      $

      10,950

      Taxable-equivalent net interest income

      $

      16,811


      $

      15,575


      $

      14,919


      $

      14,022


      $

      13,597

      Noninterest income

      $

      4,335


      $

      1,602


      $

      1,554


      $

      1,797


      $

      2,347

      Gains on sales of securities


      -



      -



      -



      -



      (241)
















      Adjusted noninterest income

      $

      4,335


      $

      1,602


      $

      1,554


      $

      1,797


      $

      2,106

      Efficiency ratio


      56.0%



      68.9%



      85.0%



      71.3%



      69.7%
















      Revenue and average assets per average
      number of employees















      Interest income

      $

      19,115


      $

      17,769


      $

      17,158


      $

      16,245


      $

      15,712

      Noninterest income


      4,335



      1,602



      1,554



      1,797



      2,347

      Total revenue

      $

      23,450


      $

      19,371


      $

      18,712


      $

      18,042


      $

      18,059

      Total revenue annualized

      $

      94,058


      $

      78,560


      $

      74,238


      $

      71,580


      $

      72,434

      Total average assets

      $

      1,615,468


      $

      1,576,419


      $

      1,552,264


      $

      1,493,667


      $

      1,426,124

      Average number of employees


      245



      241



      242



      235



      211

      Revenue per average number of employees

      $

      384


      $

      326


      $

      307


      $

      305


      $

      343

      Average assets per average number of
      employees

      $

      6,594


      $

      6,541


      $

      6,414


      $

      6,356


      $

      6,759
















      Tangible stockholders' equity and Tangible
      book value per share
       















      Total stockholders' equity

      $

      194,555


      $

      189,812


      $

      186,638


      $

      185,296


      $

      140,191

      Less:  Goodwill


      (249)



      (249)



      (249)



      (249)



      (249)

                 Other intangible assets


      (824)



      (904)



      (987)



      (1,074)



      (1,190)

      Tangible stockholders' equity

      $

      193,482


      $

      188,659


      $

      185,402


      $

      183,973


      $

      138,752
















      Common shares outstanding


      16,101



      16,101



      16,101



      16,101



      13,340

      Book value per share

      $

      12.08


      $

      11.79


      $

      11.59


      $

      11.51


      $

      10.51

      Tangible book value per share


      12.02



      11.72



      11.51



      11.43



      10.40
















      Adjusted yield earned on loans 















      Reported yield on loans


      5.89%



      5.90%



      5.84%



      5.79%



      5.87%
















      Effect of accretion income on acquired loans


      (0.10)%



      (0.14)%



      (0.19)%



      (0.14)%



      (0.15)%

      Adjusted yield on loans


      5.79%



      5.76%



      5.65%



      5.65%



      5.72%
















      Adjusted rate paid on total deposits















      Reported rate paid on total deposits


      0.44%



      0.47%



      0.50%



      0.52%



      0.54%

      Effect of premium amortization on acquired
      deposits


      0.01%



      0.01%



      0.00%



      0.01%



      0.01%

      Adjusted rate paid on total deposits


      0.45%



      0.48%



      0.50%



      0.53%



      0.55%


















      Adjusted net interest margin















      Reported net interest margin


      4.71%



      4.56%



      4.24%



      4.18%



      4.29%
















      Effect of accretion income on acquired loans


      (0.09)%



      (0.12)%



      (0.16)%



      (0.11)%



      (0.13)%

      Effect of premium amortization on acquired
      deposits and borrowings


      (0.02)%



      (0.03)%



      (0.03)%



      (0.04)%



      (0.04)%

      Adjusted net interest margin


      4.60%



      4.41%



      4.05%



      4.03%



      4.12%
















      Average excess cash






























      Average total deposits

      $

      1,185,325


      $

      1,186,076


      $

      1,174,001


      $

      1,147,816


      $

      1,118,423

      Borrowings due in one year or less


      17,750



      25,189



      28,940



      34,753



      33,750
















      Total base for liquidity

      $

      1,203,075


      $

      1,211,265


      $

      1,202,941


      $

      1,182,569


      $

      1,152,173

      Minimum liquidity level (10% of base) (a)

      $

      120,308


      $

      121,127


      $

      120,294


      $

      118,257


      $

      115,217

      Average cash and cash equivalents (b)


      168,740



      204,588



      271,827



      262,617



      239,171

      Cash above liquidity level (b)-(a)


      48,432



      83,461



      151,533



      144,360



      123,954

      Less estimated short-term deposits


      (20,823)



      (11,353)



      (24,421)



      (28,440)



      (24,662)

      Average excess cash

      $

      27,609


      $

      72,108


      $

      127,112


      $

      115,920


      $

      99,292
















      Tangible equity to tangible assets 















      Total stockholders' equity

      $

      194,555


      $

      189,812


      $

      186,638


      $

      185,296


      $

      140,191

      Less:  Goodwill


      (249)



      (249)



      (249)



      (249)



      (249)

                 Other intangible assets


      (824)



      (904)



      (987)



      (1,074)



      (1,190)

      Tangible stockholders' equity

      $

      193,482


      $

      188,659


      $

      185,402


      $

      183,973


      $

      138,752
















      Total assets

      $

      1,677,806


      $

      1,596,739


      $

      1,536,691


      $

      1,548,045


      $

      1,449,214

      Less:  Goodwill


      (249)



      (249)



      (249)



      (249)



      (249)

                 Other intangible assets


      (824)



      (904)



      (987)



      (1,074)



      (1,190)
















      Tangible assets

      $

      1,676,733


      $

      1,595,586


      $

      1,535,455


      $

      1,546,722


      $

      1,447,775
















      Equity/Assets


      11.60%



      11.89%



      12.15%



      11.97%



      9.67%

      Tangible Equity/Tangible Assets


      11.54%



      11.82%



      12.07%



      11.89%



      9.58%

















      (1) Share and per share amounts have been restated to reflect the 7-for-1 reverse stock split completed on August 13, 2014.

      Definitions of Non-GAAP financial measures

      Allowance for loan losses plus performing loans discount to total loans receivable adds the remaining discount on acquired performing loans to the allowance for loan losses to determine the total reserves and loan discounts established against our loans.  Our management believes that this metric provides useful information for investors to analyze the overall level of reserves in banks that have completed acquisitions with no allowance carryover.

      Efficiency ratio is defined as total noninterest expense divided by the sum of taxable-equivalent net interest income and noninterest income.  Noninterest income is adjusted for nonrecurring gains and losses on sales of securities.  This ratio is important to investors looking for a measure of efficiency in the Company's productivity measured by the amount of revenue generated for each dollar spent.

      Revenue per average number of employees is annualized total interest income and total noninterest income divided by the average number of employees during the period and measures the Company's productivity by calculating the average amount of revenue generated per employee.  Average assets per average number of employees is average assets divided by the average number of employees during the period and measures the average value of assets per employee.

      Tangible stockholders' equity is defined as total equity reduced by goodwill and other intangible assets.  Tangible book value per share is tangible stockholders' equity divided by total common shares outstanding.  This measure is important to investors interested in changes from period-to-period in book value per share exclusive of changes in intangible assets. We have not considered loan servicing rights as an intangible asset for purposes of this calculation.

      Adjusted yield earned on loans is our yield on loans after excluding loan accretion from our acquired loan portfolio.  Our management uses this metric to better assess the impact of purchase accounting on yield on loans, as the effect of loan discounts accretion is expected to decrease as the acquired loans mature or roll off of our balance sheet.

      Adjusted rate paid on total deposits is our cost of deposits after excluding amortization of premiums for acquired time deposits.  Our management uses this metric to better assess the impact of purchase accounting on cost of deposits, as the effect of amortization of premiums related to deposits is expected to decrease as the acquired deposits mature or roll off of our balance sheet.

      Adjusted net interest margin is net interest margin after excluding loan accretion from the acquired loan portfolio and amortization of premiums for acquired time deposits and Federal Home Loan Bank advances.  Our management uses this metric to better assess the impact of purchase accounting on net interest margin, as the effect of loan discounts accretion and amortization of premiums related to deposits or borrowings is expected to decrease as the acquired loans and deposits mature or roll off of our balance sheet.

      Average excess cash represents the cash and cash equivalents in excess of our minimum liquidity level (defined as 10% of average total deposits plus borrowings due in one year or less), minus Company estimated short-term deposits. In 2015, based on an historical analysis, we changed our methodology for estimating short-term deposits, which reduced the results beginning in 1Q15.

      Tangible equity to tangible assets is defined as total equity reduced by goodwill and other intangible assets, divided by total assets reduced by goodwill and other intangible assets.  This measure is important to investors interested in relative changes from period-to-period in total equity and total assets, each exclusive of changes in intangible assets.  We have not considered loan servicing rights as an intangible asset for purposes of this calculation.

      Logo - http://photos.prnewswire.com/prnh/20140502/83297

      SOURCE C1 Financial, Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via privacy@cision.com 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.