• Resources
  • Blog
  • Journalists
  • Log In
  • Sign Up
  • Data Privacy
  • Send a Release
Cision PR Newswire: news distribution, targeting and monitoring home
  • News
  • Products
    • Overview
    • Distribution by PR Newswire
    • Cision Communications Cloud®
    • Cision IR
    • All Products
  • Contact
    • General Inquiries
    • Request a Demo
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices

 

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 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

      • All Automotive & 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All Energy
      • 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

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

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

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

      • View All Sports

      • Travel

      • All 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

      • All 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

      • All 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

      • In-Language News

      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Overview
  • Distribution by PR Newswire
  • Cision Communications Cloud®
  • Cision IR
  • All Products
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

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

  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • Overview
  • Distribution by PR Newswire
  • Cision Communications Cloud®
  • Cision IR
  • All Products
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Sign Up
  • Log In
  • Resources
  • Blog
  • Journalists
  • RSS
  • GDPR

C1 Financial Reports 2014 Fourth Quarter Results


News provided by

C1 Financial, Inc.

Jan 28, 2015, 04:30 ET

Share this article

Share this article


ST. PETERSBURG, Fla., Jan. 28, 2015 /PRNewswire/ -- C1 Financial, Inc. (NYSE: BNK) today reported net income of $1.3 million, or $0.08 per diluted common share for the fourth quarter of 2014 ("4Q14"), compared to $2.6 million, or $0.18 per diluted common share for the third quarter of 2014 ("3Q14"). On a non-GAAP basis, operating net income, which excludes real estate-related valuation allowances incurred in relation to the FDIC-assisted acquisition of First Community Bank of Southwest Florida in 2013, was $2.8 million, or $0.17 per diluted common share for 4Q14. Please refer to the last table in this release for the explanation of non-GAAP financial measures.

C1 Bank logo
C1 Bank logo

MESSAGE FROM PRESIDENT & CHIEF EXECUTIVE OFFICER

Trevor Burgess, President & Chief Executive Officer of C1 Financial, Inc. stated, "We originated $489 million in new loans in 2014, which allowed for C1 Bank's originated loans outstanding to grow by nearly 37% in 2014. As a percentage of overall loans, C1 Bank's originated loans grew to 71%, up from 58%, at the end of 2013. We are excited by the robust pipeline of new clients as we enter 2015."

4Q14 showed seven positive trends in our operating figures:

  1. We originated $139 million in new loan relationships in the quarter resulting in 37% year-to-date growth in C1 Bank originated loans outstanding. C1 Bank originated loans outstanding grew by $83 million in the quarter and $226 million in the year.  Overall loans outstanding ended the year at $1.189 billion (up 4.8% from the prior quarter and up 12.9% from the end of 2013 as our acquired bank loans rolled off);
  2. Unfunded commitments ended the year at $189 million, up $8 million (+4.3%) during the quarter and present a clear opportunity for near-term loan funding;
  3. The quarter saw $26 million growth in core deposits bringing 2014 core deposit growth to $159 million. Core deposits reached 73.2% of total deposits at the end of 2014 compared to 66.8% at the end of 2013. Noninterest-bearing deposits represented 23.9% of total deposits at the end of 2014, up from 18.7% at the end of 2013. Cost of deposits fell 2 basis points ("bps") to 50 bps compared to 3Q14 and fell 4 bps compared to 4Q13;
  4. Adjusted net interest margin (a non-GAAP measure which excludes the impact of purchase accounting) improved by 2 bps (from 4.03% to 4.05%). Strong loan funding took place late in the quarter, resulting in the modest improvement to adjusted net interest margin. We ended the year with excess cash of $51 million and had an average excess cash balance of $127 million during 4Q14;
  5. Net interest income was up $0.9 million compared to 3Q14, driven mainly by an increase in loan interest income, and helped by improvement in the deposit mix;
  6. In December 2014, we purchased $35 million in bank-owned life insurance ("BOLI"), which allowed for deployment of excess cash and which will enhance noninterest income once fully invested;
  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 loans outstanding). Our Texas Ratio ended at 29.3%, down from 52.5% at the end of 2013.

ASSETS

Total assets at the end of 2014 were $1.537 billion, slightly lower (-0.7%) than at the end of 3Q14, impacted by the repayment of $10.5 million in Federal Home Loan Bank ("FHLB") advances and $3.0 million in subordinated debt. Total assets were $1.323 billion at the end of 2013.

LOANS

Total loans at the end of 2014 were $1.189 billion, up $54.2 million (+4.8%) from the end of 3Q14 and up $135.5 million (+12.9%) from the end of 2013. Loan growth in 4Q14 was mainly driven by strong loan originations of $139.0 million and funding of unfunded commitments, partially offset by selling small business administration ("SBA") loans in the secondary market and by loans rolling off in the acquired portfolio, which decreased $28.6 million from $376.8 million to $348.2 million, or 7.6%, during 4Q14. The outstanding balance of C1 Bank originated loans grew $82.7 million, up 10.9% when compared to 3Q14. At the end of 2014, C1 Bank originated loans represented 71% of the loan portfolio, up from 67% at the end of 3Q14 and 58% at the end of 2013. 

DEPOSITS

Total deposits at the end of 2014 were $1.168 billion, slightly higher (+0.2%) than at the end of 3Q14. Total deposits were $1.041 billion at the end of 2013. We continued our focus on improving deposit mix while we hold excess cash. The shift in the deposit mix provided for a 2 bps decline in the cost of deposits to 0.50% in 4Q14 from 0.52% in 3Q14, continuing to trend down from 0.54% in 4Q13.

ASSET QUALITY

Nonperforming assets totaled $55.8 million at the end of 2014, declining $2.8 million (-4.7%) compared to 3Q14 and down $9.0 million (-13.9%) from the end of 2013. The decline in 4Q14 was driven by a reduction of $3.0 million in other real estate owned ("OREO") balances primarily from non-cash valuation allowance expense. This expense totaled $2.7 million, of which $2.1 million related to OREO acquired in the First Community Bank of Southwest Florida transaction, which took place in August 2013. The remaining reduction in OREO was due to OREO valuation allowance expense on previously acquired banks' OREO ($0.6 million) and to the continued sale of properties. In 2014, we sold 60 properties and had approximately 90 remaining to sell at year end, with close to 30 loans remaining under foreclosure. As a percentage of total assets, nonperforming assets decreased to 3.63% at the end of 2014 compared to 3.78% at the end of 3Q14 and 4.90% at the end of 2013, and our Texas Ratio improved to 29.3% at the end of 2014 from 30.9% at the end of 3Q14 and 52.5% at the end of 2013. At the end of 2014, only $487 thousand, or less than 1.0% of total nonperforming assets, were related to loans originated by C1 Bank.

We had net charge-offs of $116 thousand in 4Q14 (0.04% of total average loans on an annualized basis), primarily related to charge-offs of classified acquired loans, which had been reserved for in previous periods. Total charge-offs of $552 thousand for 4Q14 included a $117 thousand charge-off related to a collateral-dependent purchased credit impaired loan from First Community Bank of Southwest Florida (based on a new appraisal). Strong recoveries of $436 thousand in 4Q14 allowed funding of the allowance for loan losses on net loan growth, resulting in a nominal reversal of provision for loan losses for 4Q14.

Our allowance for loan losses at the end of 2014 was $5.3 million (representing 0.45% of total loans), compared to $5.4 million (representing 0.48% of total loans) at the end of 3Q14 and $3.4 million (representing 0.32% of total loans) at the end of 2013. The reduction in 4Q14 compared to the previous quarter was mainly driven by the charge-offs of classified acquired loans which were previously reserved for. During 2014, our general reserves (per Accounting Standards Codification Topic 450) grew by $2.1 million, or 83%, from $2.6 million at the end of 2013 to $4.7 million at the end of 2014, and represented 89% of our total allowance for loan losses. This 83% growth compares to loan growth of 14% for loans covered by this reserve. On a non-GAAP basis (including remaining loan discount from acquired performing loans), the allowance plus discount amount totaled $8.9 million (representing 0.75% of total loans) at the end of 2014, compared to $8.2 million (representing 0.78% of total loans) at the end of 2013.

NET INTEREST INCOME AND MARGIN

Net interest income for 4Q14 totaled $14.9 million, up $0.9 million (+6.4%) from 3Q14, as we continue to grow our average loans balance.

Net interest margin for 4Q14 increased 6 bps to 4.24% from 4.18% in 3Q14, mainly driven by a 5 bps higher yield on loans (primarily due to higher accretion on acquired loans as a result of prepayments and despite the fact that loan funding took place late in the quarter) and an improvement in deposit mix. Adjusted net interest margin (which excludes the effect of purchase accounting) for 4Q14 was 4.05%, or 2 bps higher from 4.03% in 3Q14.

Our excess cash at the end of 2014 was $51.0 million, substantially lower than the $128.0 million at the end of 3Q14. However, our average excess cash (defined as our average available cash above our target liquidity level – See explanation of non-GAAP financial measures), was $127.1 million for 4Q14 as we increased loan balances and funded the $35 million in BOLI late in 4Q14. Our excess cash continues to present an opportunity for future net interest margin expansion as we deploy these balances into loans.

NONINTEREST INCOME

Noninterest income for 4Q14 totaled $1.6 million, down $0.2 million (-13.5%) from 3Q14, primarily due to a $566 thousand decrease in gain on sale of SBA loans (due to a longer funding period of originated SBA loans as well as the overall volatility of SBA sales) partially offset by a $261 thousand increase in gains on sales of OREO ($329 thousand in 4Q14 compared to $68 thousand in 3Q14) and a $56 thousand increase in service charges and fees ($582 thousand in 4Q14 compared to $526 thousand in 3Q14).

NONINTEREST EXPENSE & TAXES

Noninterest expense totaled $14.0 million in 4Q14, up $2.7 million (+24.2%) from 3Q14, primarily due to a $2.7 million increase in OREO valuation allowance expense. As the FDIC-assisted acquisition of First Community Bank of Southwest Florida took place just over one year ago, management elected to re-appraise many properties despite improving market conditions, to ensure that they continued to be held at fair value at year-end 2014.

Our income tax expense for 4Q14 was $1.1 million compared to $1.7 million in 3Q14. Included in income tax expense for 4Q14 was a $77 thousand prior period adjustment relating to 2012. The effective tax rate for the year 2014 was unusually high at 40.9%, mainly due to our nondeductible expenses representing a larger share of pre-tax income (as a result of the one-time charge-off of our only Shared National Credit in 2Q14 and OREO valuation allowances in 4Q14, which lowered our pre-tax income), combined with the prior period adjustment mentioned above.

EFFICIENCY

Our efficiency ratio was 85.0% in 4Q14, compared with 71.3% in 3Q14, mainly as a result of $2.7 million valuation allowances on previously acquired banks' OREO. Our operating efficiency ratio, which excludes $2.1 million of OREO valuation allowance expense related to the acquisition of First Community Bank of Southwest Florida in 2013, was 72.1% for 4Q14. We also track closely average assets per employee and annualized revenue per employee, as measures of efficiency. Average assets per employee were $6.4 million in 4Q14 compared to $5.8 million in 4Q13, which reflected our continued growth in the balance sheet, while annualized revenue per employee was $307 thousand in 4Q14 compared to $328 thousand in 4Q13, as growth in revenue was offset by a higher number of average employees as we expanded our branch network.

NET INCOME AND OPERATING INCOME

Net income was $1.3 million for 4Q14 compared to $2.6 million for 3Q14. This corresponded to a return on average assets of 0.34% and 0.70% for 4Q14 and 3Q14, respectively, and a return on average equity of 2.84% and 6.47% for 4Q14 and 3Q14, respectively. Operating net income was $2.8 million for 4Q14, corresponding to an operating return on average assets of 0.72% and an operating return on average equity of 5.96%.

CAPITAL

Our consolidated Tier 1 leverage ratio was 11.95% and total risk-based capital ratio was 14.74% as of the end of 2014, compared to 12.32% and 15.45%, respectively, at the end of 3Q14. Additional capital ratios are presented in the financial tables.

PERSONNEL & OTHER MATTERS

In 1Q15, we plan to close the Franklin Street branch in Tampa, which will be consolidated with the Hyde Park branch (located approximately 1 mile away). We expect to continue to serve our Tampa clients while lowering noninterest expense.

OTHER EXCITING EVENTS DURING 4Q14

C1 Bank was listed as the sixth fastest-growing bank in the U.S. in a report issued by SNL Financial. As of June 30, 2014, C1 Bank posted a 472.3% asset growth over the prior 5 years.

In December 2014, the American Banker magazine named our President & CEO, Trevor Burgess, the Community Banker of the year.

On November 17th, C1 Bank opened a temporary branch in Miami Beach (the permanent branch is scheduled to open in late 2015), its 30th banking center and third in Miami-Dade County.

WEBCAST AND CONFERENCE CALL INFORMATION

C1 Financial, Inc. will host a webcast and conference call at 8:00 a.m. (ET) on January 29, 2015 to discuss fourth quarter 2014 results and other matters.  To access the conference call, please dial 1-855-209-8212. The live webcast audio can be heard at http://www.videonewswire.com/event.asp?id=101453. For those unable to participate in the webcast, it will be archived on C1 Financial's website at www.c1bank.com/ir.

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 30 banking centers and one loan production office on the West Coast of Florida and in Miami-Dade and Orange Counties. Now 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, we are the sixth fastest-growing bank in the country as measured by asset growth. 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 our Prospectus filed with the Securities and Exchange Commission on August 15, 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)














December 31,



September 30,



December 31,




2014



2014



2013 (1)











ASSETS










Cash and cash equivalents


$

185,703


$

283,741


$

143,452

Federal Home Loan Bank stock, at cost



9,224



9,696



8,210

Loans receivable, net



1,179,056



1,125,151



1,046,737

Premises and equipment, net



64,075



63,592



57,284

Other real estate owned, net



34,916



37,956



41,049

Bank-owned life insurance



43,907



8,867



8,748

Accrued interest receivable



3,490



3,131



3,013

Core deposit intangible



987



1,074



1,485

Prepaid expenses



5,243



5,961



2,071

Other assets



9,982



8,876



11,322

Total assets


$

1,536,583


$

1,548,045


$

1,323,371











LIABILITIES AND STOCKHOLDERS' EQUITY










Deposits










Noninterest bearing


$

278,543


$

294,144


$

194,383

Interest bearing



888,959



870,820



846,660

Total deposits



1,167,502



1,164,964



1,041,043











Federal Home Loan Bank advances



178,500



189,000



150,500

Other borrowings



-



3,000



3,000

Other liabilities



3,943



5,785



7,014

Total liabilities



1,349,945



1,362,749



1,201,557











Stockholders' equity










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










  shares authorized



16,101



16,101



12,217

Additional paid-in capital



148,122



148,122



93,906

Retained earnings



22,415



21,073



15,691

Accumulated other comprehensive income



-



-



-

Total stockholders' equity



186,638



185,296



121,814

Total liabilities and stockholders' equity


$

1,536,583


$

1,548,045


$

1,323,371











Period-end shares outstanding



16,100,966



16,100,966



12,216,932

Book value per share


$

11.59


$

11.51


$

9.97


(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 Twelve Months Ended



December 31,



September 30,



December 31,



December 31,



December 31,



2014



2014



2013 (1)



2014



2013 (1)
















Interest income















Loans, including fees

$

16,870


$

16,028


$

15,408


$

63,351


$

47,362

Securities


3



2



30



62



705

Federal funds sold and other


285



215



137



897



432

Total interest income


17,158



16,245



15,575



64,310



48,499
















Interest expense















Savings and interest-bearing demand deposits


582



546



525



2,154



1,889

Time deposits


890



953



855



3,809



2,948

Federal Home Loan Bank advances


755



709



504



2,607



1,753

Other borrowings


12



15



15



56



60

Total interest expense


2,239



2,223



1,899



8,626



6,650
















Net interest income


14,919



14,022



13,676



55,684



41,849

Provision (reversal of provision) for loan losses


(1)



207



1,371



4,814



1,218
















Net interest income after provision for loan losses


14,920



13,815



12,305



50,870



40,631
















Noninterest income















Gain on sale of securities


-



-



-



241



305

Gain on sale of loans


209



775



483



2,532



1,169

Service charges and fees


582



526



622



2,240



1,898

Bargain purchase gain


-



37



893



48



13,462

Gain on sale of other real estate owned, net


329



68



152



1,049



686

Bank-owned life insurance


42



41



39



160



173

Mortgage banking fees


-



-



84



47



590

Other noninterest income


392



350



522



1,421



3,365

Total noninterest income


1,554



1,797



2,795



7,738



21,648
















Noninterest expense















Salaries and employee benefits


4,834



4,777



4,527



18,360



17,015

Occupancy expense


1,195



1,138



1,085



4,505



3,630

Furniture and equipment


712



673



533



2,666



1,841

Regulatory assessments


400



362



315



1,467



1,096

Network services and data processing


995



1,033



935



3,819



3,402

Printing and office supplies


119



77



145



389



481

Postage and delivery


74



52



59



255



256

Advertising and promotion


912



812



1,009



3,546



3,422

Other real estate owned related expense


543



511



495



2,168



2,163

Other real estate owned - valuation allowance expense


2,722



45



1,061



3,331



1,739

Amortization of intangible assets


86



117



167



498



434

Professional fees


746



750



832



2,920



2,785

Loan collection expenses


(5)



140



(98)



458



710

Merger related expense


-



-



(163)



-



1,010

Other noninterest expense


672



793



733



2,850



2,653

Total noninterest expense


14,005



11,280



11,635



47,232



42,637
















Income before income taxes


2,469



4,332



3,465



11,376



19,642

Income tax expense


1,127



1,706



1,557



4,652



7,652
















Net Income

$

1,342


$

2,626


$

1,908


$

6,724


$

11,990
















Weighted average shares outstanding - basic


16,100,966



14,572,140



11,611,641



14,112,443



11,108,040

Weighted average shares outstanding - diluted


16,100,966



14,572,140



11,611,641



14,112,443



11,123,826
















Basic net income per share

$

0.08


$

0.18


$

0.16


$

0.48


$

1.08

Diluted net income per share


0.08



0.18



0.16



0.48



1.08


(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



December 31, 2014



September 30, 2014



December 31, 2013



Average



Income/


Yields/



Average



Income/


Yields/



Average



Income/


Yields/



Balances (1)



Expense


Rates



Balances (1)



Expense


Rates



Balances (1)



Expense


Rates

























Interest-earning assets
























Loans receivable (2)

$

1,145,230


$

16,870


5.84%


$

1,098,466


$

16,028


5.79%


$

998,142


$

15,408


6.12%

Securities available for sale and other securities


250



3


4.56%



250



2


4.56%



250



29


44.88%

Federal funds sold and balances at Federal Reserve Bank


240,126



168


0.28%



222,894



129


0.23%



119,339



82


0.27%

Time deposits in other financial institutions


-



-


0.00%



-



-


0.00%



-



1


0.00%

FHLB stock


9,446



117


4.89%



9,152



86


3.71%



7,350



55


2.99%

Total interest-earning assets


1,395,052



17,158


4.88%



1,330,762



16,245


4.84%



1,125,081



15,575


5.49%

Noninterest-earning assets
























Cash and due from banks


31,701








39,723








28,871






Other assets (3)


125,511








123,182








128,215






Total noninterest-earning assets


157,212








162,905








157,086






Total assets

$

1,552,264







$

1,493,667







$

1,282,167






























Interest-bearing liabilities
























Interest-bearing deposits:
























Time deposits

$

324,347



890


1.09%


$

346,037



953


1.09%


$

314,354



855


1.08%

Money market


378,393



423


0.44%



354,146



390


0.44%



329,818



357


0.43%

Negotiable order of withdrawal (NOW) accounts


142,370



137


0.38%



139,175



135


0.38%



139,577



145


0.41%

Savings deposits


38,263



22


0.22%



38,130



21


0.22%



40,315



23


0.22%

Total interest-bearing deposits


883,373



1,472


0.66%



877,488



1,499


0.68%



824,064



1,380


0.66%

Other interest-bearing liabilities:
























FHLB advances


183,860



755


1.63%



176,964



709


1.59%



132,235



504


1.51%

Other borrowings


2,446



12


1.96%



3,000



15


1.96%



3,000



15


1.98%

Total interest-bearing liabilities


1,069,679



2,239


0.83%



1,057,452



2,223


0.83%



959,299



1,899


0.79%

Noninterest-bearing liabilities and stockholders' equity:
























Demand deposits


290,628








270,328








197,189






Other liabilities


4,687








4,954








10,052






Stockholders' equity


187,270








160,933








115,627






Total noninterest-bearing liabilities and stockholder's equity


482,585








436,215








322,868






Total liabilities and stockholders' equity

$

1,552,264







$

1,493,667







$

1,282,167






























Interest rate spread (taxable-equivalent basis)







4.05%








4.01%








4.70%

Net interest income (taxable-equivalent basis)




$

14,919







$

14,022







$

13,676



Net interest margin (taxable-equivalent basis)







4.24%








4.18%








4.82%

Average interest-earning assets to interest-bearing liabilities







130.42%








125.85%








117.28%


(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 $748 thousand, $515 thousand and $781 thousand in the three months ended December 31, 2014, September 30, 2014 and December 31, 2013, 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 Twelve Months Ended December 31,



2014



2013



Average



Income/


Yields/



Average



Income/


Yields/



Balances (1)



Expense


Rates



Balances (1)



Expense


Rates

















Interest-earning assets
















Loans receivable (2)

$

1,085,832


$

63,351


5.83%


$

807,173


$

47,362


5.87%

Securities available for sale and other securities


452



62


13.76%



45,379



698


1.54%

Federal funds sold and balances at Federal Reserve Bank


207,010



523


0.25%



105,944



268


0.25%

Time deposits in other financial institutions


-



-


0.00%



133



7


5.14%

FHLB stock


8,779



374


4.26%



6,305



164


2.60%

Total interest-earning assets


1,302,073



64,310


4.94%



964,934



48,499


5.03%

Noninterest-earning assets
















Cash and due from banks


39,209








37,940






Other assets (3)


122,203








104,924






Total noninterest-earning assets


161,412








142,864






Total assets

$

1,463,485







$

1,107,798






















Interest-bearing liabilities
















Interest-bearing deposits:
















Time deposits

$

350,592



3,809


1.09%


$

262,140



2,948


1.12%

Money market


351,844



1,526


0.43%



292,262



1,267


0.43%

NOW accounts


142,588



542


0.38%



139,331



544


0.39%

Savings deposits


38,323



86


0.22%



34,994



78


0.22%

Total interest-bearing deposits


883,347



5,963


0.68%



728,727



4,837


0.66%

Other interest-bearing liabilities:
















FHLB advances


167,884



2,607


1.55%



112,097



1,753


1.56%

Other borrowings


2,860



56


1.96%



3,000



60


2.00%

Total interest-bearing liabilities


1,054,091



8,626


0.82%



843,824



6,650


0.79%

Noninterest-bearing liabilities and stockholders' equity:
















Demand deposits


250,268








153,276






Other liabilities


4,847








5,779






Stockholders' equity


154,279








104,919






Total noninterest-bearing liabilities and stockholder's equity


409,394








263,974






Total liabilities and stockholders' equity

$

1,463,485







$

1,107,798






















Interest rate spread (taxable-equivalent basis)







4.12%








4.24%

Net interest income (taxable-equivalent basis)




$

55,684







$

41,849



Net interest margin (taxable-equivalent basis)







4.28%








4.34%

Average interest-earning assets to interest-bearing liabilities







123.53%








114.35%


(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 $2.4 million and $1.6 million in the twelve months ended December 31, 2014 and December 31, 2013, 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

(Dollars in thousands, except per share data)


















4Q14



3Q14



2Q14 (2)



1Q14 (2)



4Q13 (2)
















Statement of Income Data















Interest income

$

17,158


$

16,245


$

15,712


$

15,195


$

15,575

Interest expense


2,239



2,223



2,115



2,049



1,899

Net interest income


14,919



14,022



13,597



13,146



13,676

Provision (reversal of provision) for loan losses


(1)



207



4,572



36



1,371

Gain on sale of securities


-



-



241



-



-

Bargain purchase gain (loss)


-



37



(30)



41



893

Total noninterest income


1,554



1,797



2,347



2,040



2,795

Total noninterest expense


14,005



11,280



10,950



10,997



11,635

Income before income taxes


2,469



4,332



422



4,153



3,465

Income tax expense


1,127



1,706



192



1,627



1,557

Net income


1,342



2,626



230



2,526



1,908

Operating net income (1)


2,811



3,065



-



-



-
















Selected Performance Metrics















Return on average assets


0.34%



0.70%



0.06%



0.74%



0.59%

Return on average equity


2.84%



6.47%



0.66%



8.03%



6.55%

Efficiency ratio (1)


85.0%



71.3%



69.7%



72.4%



70.6%
















Operating return on average assets


0.72%



0.81%



-



-



-

Operating return on average equity


5.96%



7.56%



-



-



-

Operating efficiency ratio (1)


72.1



70.2%



-



-



-
















Full-time employees at period end


238



246



221



215



219

Revenue per average number of employees (1)

$

307


$

305


$

343


$

322


$

328

Average assets per average number of employees (1)


6,414



6,356



6,759



6,358



5,776
















Per Share Outstanding Data















Net earnings per share

$

0.08


$

0.18


$

0.02


$

0.20


$

0.16

Diluted net earnings per share


0.08



0.18



0.02



0.20



0.16

Net operating earnings per share

$

0.17


$

0.21


$

-


$

-


$

-

Diluted net operating earnings per share


0.17



0.21



-



-



-

Weighted average shares


16,101



14,572



13,232



12,500



11,612

Weighted average shares - diluted


16,101



14,572



13,232



12,500



11,612
















Book value per share

$

11.59


$

11.51


$

10.51


$

10.49


$

9.97

Tangible book value per share (1)


11.51



11.43



10.40



10.37



9.83

Common shares outstanding at period end


16,101



16,101



13,340



13,052



12,217
















Market value at period end

$

18.29


$

18.13



N/A



N/A



N/A

Market range:















  High


19.70



18.77



N/A



N/A



N/A

  Low


15.98



16.66



N/A



N/A



N/A
















Balance Sheet Data















Cash and due from banks

$

185,703


$

283,741


$

258,944


$

240,261


$

143,452

Securities available for sale


-



-



-



938



-

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


250



250



250



250



250

Total loans


1,188,522



1,134,351



1,062,701



1,044,786



1,053,029

Loans originated by C1 Bank (Nonacquired)


840,275



757,529



665,615



629,616



614,613

Loans not originated by C1 Bank (Acquired)


348,247



376,822



397,086



415,170



438,416

Net deferred loan fees


(4,142)



(3,759)



(3,323)



(3,036)



(2,880)

Loans receivable, gross (3)


1,184,380



1,130,592



1,059,378



1,041,750



1,050,149

Allowance for loan losses


(5,324)



(5,441)



(4,593)



(3,626)



(3,412)

Loans receivable, net


1,179,056



1,125,151



1,054,785



1,038,124



1,046,737

Total assets


1,536,583



1,548,045



1,449,214



1,412,871



1,323,371

Total interest-bearing deposits


888,959



870,820



882,303



889,717



846,660

Total deposits


1,167,502



1,164,964



1,135,451



1,115,282



1,041,043

Borrowings


178,500



192,000



168,500



153,500



153,500



Federal Home Loan Bank


178,500



189,000



165,500



150,500



150,500

Other


-



3,000



3,000



3,000



3,000

Total liabilities


1,349,945



1,362,749



1,309,023



1,275,955



1,201,557

Total stockholders' equity


186,638



185,296



140,191



136,916



121,814

Tangible stockholders' equity (1)


185,402



183,973



138,752



135,336



120,080
















Selected Average Balance Sheet Data















Loans receivable, gross (3)

$

1,145,230


$

1,098,466


$

1,056,231


$

1,042,129


$

998,142

Securities available for sale and other securities


250



250



1,050



260



250

Earning assets


1,395,052



1,330,762



1,271,290



1,208,825



1,125,081

Total assets


1,552,264



1,493,667



1,426,124



1,379,656



1,282,167

Total interest-bearing deposits


883,373



877,488



889,932



882,652



824,064

Total deposits


1,174,001



1,147,816



1,118,423



1,093,175



1,021,253

Borrowings


186,306



179,964



162,028



154,224



135,235

Total stockholders' equity


187,270



160,933



140,653



127,529



115,627
















Yields Earned and Rates Paid















Loans receivable, gross (3)


5.84%



5.79%



5.87%



5.83%



6.12%

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


5.65%



5.65%



5.72%



5.59%



5.82%

Securities available for sale and other securities


4.56%



4.56%



10.79%



43.94%



44.88%

Earning assets


4.88%



4.84%



4.96%



5.10%



5.49%

Total interest-bearing deposits


0.66%



0.68%



0.68%



0.68%



0.66%

Total deposits


0.50%



0.52%



0.54%



0.55%



0.54%

Adjusted total deposits (1),(5)


0.50%



0.53%



0.55%



0.57%



0.55%

Borrowings


1.63%



1.59%



1.52%



1.47%



1.52%

Total interest-bearing liabilities


0.83%



0.83%



0.81%



0.80%



0.79%

Net interest margin (NIM) 


4.24%



4.18%



4.29%



4.41%



4.82%

Adjusted NIM (1),(6)


4.05%



4.03%



4.12%



4.15%



4.49%
















Capital Ratios















Total capital to risk-weighted assets


14.74%



15.45%



12.42%



12.48%



10.97%

Tier 1 capital to risk-weighted assets


14.33%



14.96%



11.98%



12.10%



10.62%

Tier 1 leverage ratio


11.95%



12.32%



9.73%



9.80%



9.36%

Tangible Equity / Tangible Assets (1)


12.08%



11.89%



9.58%



9.59%



9.09%

Equity / Assets


12.15%



11.97%



9.67%



9.69%



9.20%

Average Equity / Average Assets


12.06%



10.77%



9.86%



9.24%



9.02%
















Asset Quality Ratios















Total nonperforming loans to loans receivable


1.76%



1.82%



2.02%



2.08%



2.26%

Total nonperforming assets to total assets


3.63%



3.78%



3.98%



4.24%



4.90%

Allowance for loan losses to nonperforming loans


25.48%



26.39%



21.41%



16.71%



14.35%

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


0.04%



(0.23)%



1.37%



(0.07)%



0.42%

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


0.00%



(0.08)%



2.46%



0.00%



0.01%

Allowance for loan losses to total loans receivable


0.45%



0.48%



0.43%



0.35%



0.32%

Allowance for loan losses to nonacquired loans


0.63%



0.72%



0.69%



0.58%



0.56%

Texas ratio (7)


29.3%



30.9%



40.3%



43.1%



52.5%
















Asset Quality Data















Nonacquired nonperforming assets

$

487


$

567


$

507


$

144


$

737

Nonaccrual loans


443



523



463



100



693

Other real estate owned (OREO)


44



44



44



44



44

Nonacquired restructured loans (8)


-



-



-



-



64

Nonacquired nonperforming assets to nonacquired loans plus OREO


0.06%



0.07%



0.08%



0.02%



0.12%
















Acquired nonperforming assets

$

55,323


$

58,005


$

57,224


$

59,797


$

64,094

Nonaccrual loans


20,451



20,092



20,990



21,604



23,089



OREO


34,872



37,912



36,234



38,193



41,005

Acquired restructured loans


906



913



921



927



916

Acquired nonperforming assets to acquired loans plus OREO


14.44%



13.99%



13.21%



13.19%



13.37%
















Total nonperforming assets

$

55,810


$

58,571


$

57,731


$

59,941


$

64,831

Nonaccrual loans


20,894



20,615



21,453



21,704



23,782

OREO


34,916



37,956



36,278



38,237



41,049

Total restructured loans


906



913



921



927



980

Total nonperforming assets to total loans plus OREO


4.56%



5.00%



5.25%



5.53%



5.93%
















Net charge-offs (recoveries)

$

116


$

(641)


$

3,605


$

(178)


$

1,056

Charge-offs


552



157



4,418



168



1,713

Recoveries


(436)



(798)



(813)



(346)



(657)
















Loan Composition















Nonacquired loans by type















Owner occupied commercial real estate

$

124,067


$

107,530


$

97,458


$

68,222


$

71,662

Nonowner occupied commercial real estate


311,239



275,598



240,886



204,725



201,225

Commercial


58,809



58,450



55,031



50,433



55,804

Construction


88,072



75,126



52,238



71,144



66,925

1-4 family residential real estate


123,421



116,244



94,675



86,877



76,392

Multifamily commercial real estate


27,385



26,256



26,295



51,125



46,829

Secured by farmland commercial real estate


57,825



59,009



60,179



61,338



62,487

Consumer


49,457



39,316



38,853



35,752



33,289

Acquired loans by type















Owner occupied commercial real estate

$

107,169


$

113,957


$

118,854


$

123,677


$

132,834

Nonowner occupied commercial real estate


88,363



95,549



98,705



100,592



104,130

Commercial


16,551



24,423



26,840



30,243



29,707

Construction


19,364



20,069



21,092



21,745



24,049

1-4 family residential real estate


100,995



105,083



110,548



114,420



119,846

Multifamily commercial real estate


5,516



5,941



6,437



8,673



9,212

Secured by farmland commercial real estate


2,013



3,242



5,584



5,658



7,859

Consumer


8,276



8,558



9,026



10,162



10,779
















New loan originations (9)

$

139,009


$

141,436


$

163,611


$

44,611


$

129,936

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


189,049



181,224



158,557



111,954



111,086
















Deposit Composition















Noninterest-bearing demand

$

278,543


$

294,144


$

253,148


$

225,565


$

194,383

Interest-bearing demand/NOW


140,598



135,623



140,939



144,648



138,765

Money market and savings


435,105



398,000



383,259



379,303



362,591

Retail time


286,979



310,243



330,832



336,358



319,780

Jumbo time (10)


26,277



26,954



27,273



29,408



25,524

















(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) Calculated as nonperforming assets divided by tangible stockholders' equity plus allowance for loan losses.

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

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

(10) 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.



4Q14



3Q14



2Q14 (1)



1Q14 (1)



4Q13 (1)

Operating net income















Net income

$

1,342


$

2,626


$

-


$

-


$

-

Addition to allowance for loan losses


117



533



-



-



-

Nonrecurring noninterest expense


2,127



182



-



-



-

Taxes on nonoperating items


(852)



(276)



-



-



-

Prior period tax adjustment


77













Operating net income

$

2,811


$

3,065


$

-


$

-


$

-
















Loan loss reserves















Allowance for loan losses

$

5,324


$

5,441


$

4,593


$

3,626


$

3,412

Acquired performing loans discount


3,532



3,811



4,093



4,461



4,831

Total

$

8,856


$

9,252


$

8,686


$

8,087


$

8,243

Loans receivable, gross

$

1,188,522


$

1,134,351


$

1,062,701


$

1,044,786


$

1,053,029

Allowance for loan losses to total loans receivable


0.45%



0.48%



0.43%



0.35%



0.32%

Allowance plus performing loans discount to total loans receivable


0.75%



0.82%



0.82%



0.77%



0.78%
















Efficiency ratio 















Noninterest expense

$

14,005


$

11,280


$

10,950


$

10,997


$

11,635

Nonrecurring noninterest expense


(2,127)



(182)



-



-



-

Adjusted noninterest expense

$

11,878


$

11,098


$

10,950


$

10,997


$

11,635

Taxable-equivalent net interest income

$

14,919


$

14,022


$

13,597


$

13,146


$

13,676

Noninterest income

$

1,554


$

1,797


$

2,347


$

2,040


$

2,795

Gain on sale of securities


-



-



(241)



-



-

Adjusted noninterest income

$

1,554


$

1,797


$

2,106


$

2,040


$

2,795

Efficiency ratio


85.0%



71.3%



69.7%



72.4%



70.6%

Operating efficiency ratio


72.1%



70.2%



-



-



-
















Revenue and average assets per average number of employees















Interest income

$

17,158


$

16,245


$

15,712


$

15,195


$

15,575

Noninterest income


1,554



1,797



2,347



2,040



2,795

Total revenue

$

18,712


$

18,042


$

18,059


$

17,235


$

18,370

Total revenue annualized

$

74,238


$

71,580


$

72,434


$

69,898


$

72,879

Total average assets

$

1,552,264


$

1,493,667


$

1,426,124


$

1,379,656


$

1,282,167

Average number of employees


242



235



211



217



222

Revenue per average number of employees

$

307


$

305


$

343


$

322


$

328

Average assets per average number of employees

$

6,414


$

6,356


$

6,759


$

6,358


$

5,776
















Tangible stockholders' equity and Tangible book value per share 















Total stockholders' equity

$

186,638


$

185,296


$

140,191


$

136,916


$

121,814

Less:  Goodwill


(249)



(249)



(249)



(249)



(249)

           Other intangible assets


(987)



(1,074)



(1,190)



(1,331)



(1,485)

Tangible stockholders' equity

$

185,402


$

183,973


$

138,752


$

135,336


$

120,080
















Common shares outstanding


16,101



16,101



13,340



13,052



12,217

Book value per share

$

11.59


$

11.51


$

10.51


$

10.49


$

9.97

Tangible book value per share


11.51



11.43



10.40



10.37



9.83
















Adjusted yield earned on loans 















Reported yield on loans


5.84%



5.79%



5.87%



5.83%



6.12%

Effect of accretion income on acquired loans


(0.19)%



(0.14)%



(0.15)%



(0.24)%



(0.30)%

Adjusted yield on loans


5.65%



5.65%



5.72%



5.59%



5.82%
















Adjusted rate paid on total deposits















Reported rate paid on deposits


0.50%



0.52%



0.54%



0.55%



0.54%

Effect of premium amortization on acquired deposits


0.00%



0.01%



0.01%



0.02%



0.01%

Adjusted rate paid on deposits


0.50%



0.53%



0.55%



0.57%



0.55%
















Adjusted net interest margin















Reported net interest margin


4.24%



4.18%



4.29%



4.41%



4.82%

Effect of accretion income on acquired loans


(0.16)%



(0.11)%



(0.13)%



(0.21)%



(0.27)%

Effect of premium amortization on acquired deposits and borrowings


(0.03)%



(0.04)%



(0.04)%



(0.05)%



(0.06)%

Adjusted net interest margin


4.05%



4.03%



4.12%



4.15%



4.49%
















Average excess cash















Average total deposits

$

1,174,001


$

1,147,816


$

1,118,423


$

1,093,175


$

1,021,253

Borrowings due in one year or less


28,940



34,753



33,750



26,311



13,250

Total base for liquidity

$

1,202,941


$

1,182,569


$

1,152,173


$

1,119,486


$

1,034,503

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

$

120,294


$

118,257


$

115,217


$

111,949


$

103,450

Average cash and cash equivalents (b)


271,827



262,617



239,171



210,403



148,210

Cash above liquidity level (b)-(a)


151,533



144,360



123,954



98,454



44,760

Less estimated short-term deposits


(24,421)



(28,440)



(24,662)



(22,260)



(9,054)

Average excess cash

$

127,112


$

115,920


$

99,292


$

76,194


$

35,706


















Tangible equity to tangible assets 















Total stockholders' equity

$

186,638


$

185,296


$

140,191


$

136,916


$

121,814

Less:  Goodwill


(249)



(249)



(249)



(249)



(249)

           Other intangible assets


(987)



(1,074)



(1,190)



(1,331)



(1,485)

Tangible stockholders' equity

$

185,402


$

183,973


$

138,752


$

135,336


$

120,080
















Total assets

$

1,536,583


$

1,548,045


$

1,449,214


$

1,412,871


$

1,323,371

Less:  Goodwill


(249)



(249)



(249)



(249)



(249)

           Other intangible assets


(987)



(1,074)



(1,190)



(1,331)



(1,485)

Tangible assets

$

1,535,347


$

1,546,722


$

1,447,775


$

1,411,291


$

1,321,637
















Equity/Assets


12.15%



11.97%



9.67%



9.69%



9.20%

Tangible Equity/Tangible Assets


12.08%



11.89%



9.58%



9.59%



9.09%


















(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

Operating net income excludes certain expense items.  Management believes that operating net income is important for investors looking to compare the Company's operations over time.

Allowance for loan losses plus performing loan 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 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 deposits is our cost of deposits after excluding amortization of premium 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 premium 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 premium 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.

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 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.

Related Links

http://www.c1bank.com

Modal title

Contact Cision

  • Cision Distribution 888-776-0942
    from 8 AM - 9 PM ET

  • Chat with an Expert
  • General Inquiries
  • Request a Demo
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • Cision Communication Cloud®
  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • For Small Business
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • COVID-19 Resources
  • Accessibility Statement
  • Asia
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Israel
  • Italy
  • Mexico
  • Middle East
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom

My Services

  • All New Releases
  • Online Member Center
  • ProfNet

Contact Cision

Products

About

My Services
  • All News Releases
  • Online Member Center
  • ProfNet
Cision Distribution Helpline
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookie Settings
Copyright © 2022 Cision US Inc.