Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
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

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • 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
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

C1 Financial Reports 2014 Third Quarter Results


News provided by

C1 Financial, Inc.

Oct 15, 2014, 04:30 ET

Share this article

Share toX

Share this article

Share toX

ST. PETERSBURG, Fla., Oct. 15, 2014 /PRNewswire/ -- C1 Financial, Inc. (NYSE: BNK) today reported operating net income of $3.1 million, or $0.21 per diluted common share for the third quarter of 2014 ("3Q14"). On a GAAP basis, including one-time expenses incurred in preparation for the IPO and a strategic addition to the allowance for loan and lease losses ("ALLL"), reported net income per diluted common share was $0.18 for 3Q14, compared to $0.2 million, or $0.02 per diluted common share for the second quarter of 2014 ("2Q14").

Continue Reading
C1 Bank logo
C1 Bank logo

Per share amounts have been restated to reflect the 7 for 1 reverse stock split that occurred in connection with C1 Financial's initial public offering which became effective on August 13, 2014.

MESSAGE FROM CHIEF EXECUTIVE OFFICER

Trevor Burgess, Chief Executive Officer of C1 Financial, Inc. stated, "We had an exciting first quarter as a public company focusing on building the best bank for Florida's entrepreneurs. Ringing the bell on the NYSE on August 14th served as a brand accelerator and we see the results of the increased exposure in our strong results and in the strong pipeline of new clients."

WHAT WAS AWESOME IN THE THIRD QUARTER OF 2014:

  • Successful initial public offering completed on August 13, 2014. Net proceeds after partial exercise of over-allotment option and offering related expenses totaled $42.3 million, taking Tier 1 Leverage ratio to 12.32% and Total Risk based capital ratio to 15.45% as of the end of 3Q14;
  • Origination of $141.4 million in new loan commitments during 3Q14, for a total of $349.7 million during the 9M14, compared to $287.6 million in 9M13, up $62.0 million (+21.6%);
  • Unfunded commitments of $181.2 million at end of 3Q14 and up $22.7 million (+14.3%) compared to 2Q14 representing an opportunity for near-term loan funding;
  • Strong growth in C1 Bank originated loan balances, up $91.9 million since 2Q14, representing an increase in C1 Bank originated loans outstanding of more than 13.8% in the quarter;
  • Great momentum in SBA market with $0.8 million in gain on sales of loans during 3Q14, totaling $2.3 million in 9M14, as we continue to use the SBA program to boost our noninterest income;
  • $50.4 million growth in core deposits during 3Q14 and up $132.0 million over the end of 2013, helped by successful Miami operation. Core deposits (transaction, savings and money market accounts) hit 71% of total deposits at the end of 3Q14. Noninterest bearing deposits represented 25.2% of total deposits at the end of 3Q14, up from 22.3% at the end of 2Q14 and 18.7% at the end of 2013. Cost of deposits fell 2 basis points ("bps") since the end of the second quarter;
  • Strong net recoveries of $641 thousand for the 3Q14, which allowed for strategic funding of $533 thousand of ALLL, on top of normal loan growth loan loss reserves. ALLL as a percentage of total loans at 3Q14 was 0.48% and up 5 bps compared to 2Q14 (remaining discount on acquired loans accounted for 0.34% of total loans, bringing our non-GAAP total to 0.82%, in line with 0.82% at 2Q14);
  • Zero charge-offs in the third quarter for C1 Bank originated loans (for loans originated since January 1, 2010) and zero past due loans (30-89 days) for C1 Bank originated loans; and
  • Opportunistic borrowing of $30 million at a 5-year maturity from the Federal Home Loan Bank ("FHLB"), further improving our asset sensitivity profile and pre-funding near-term anticipated loan funding.

ASSETS

Total assets at the end of 3Q14 were $1,548.0 million, up $98.8 million (+ 6.8%) from the end of 2Q14. Balance sheet growth was mainly driven by strong core deposit growth of $50.4 million during the quarter, $42.3 million net proceeds from our initial public offering and borrowing of $30 million of FHLB advances.

LOANS

Total loans at the end of 3Q14 were $1,134.4 million, up $71.6 million (+ 6.7%) from the end of 2Q14. Loan growth was mainly driven by strong loan originations of $141.4 million during the 3Q14 and funding of unfunded commitments (which resulted in net new funding of C1 Bank originated loans of $91.9 million or 13.8% compared to 2Q14), partially offset by selling SBA loans in the secondary market and by loans rolling off in the acquired portfolio, which decreased $20.3 million, or 5.1%, between the end of 2Q14 and 3Q14. At the end of 3Q14, C1 Bank originated loans represented 67% of the loan portfolio up from 63% at the end of 2Q14. 

DEPOSITS

Total deposits at the end of 3Q14 were $1,165.0 million, up $29.5 million (+2.6%) from the end of 2Q14. Deposit growth was mainly driven by strong growth of $41.0 million (+16.2%) in noninterest bearing deposits during the period, fueled by the successful operations of our first branch in Miami.

Our cost of deposits was down 2 bps from 0.54% in 2Q14 to 0.52% in 3Q14, continuing to provide stable funding for our loan growth.

ASSET QUALITY

Nonperforming assets totaled $58.6 million at the end of 3Q14, up $0.8 million (+1.5%) compared to the 2Q14, driven by a reduction of $0.8 million in nonperforming loans combined with an increase of $1.7 million in other real estate owned ("OREO"), as we move loans through to foreclosure. As a percentage of total loans and OREO, nonperforming assets decreased to 5.00% in 3Q14 compared to 5.25% in 2Q14, and our Texas ratio improved to 30.92% in 3Q14 from 40.27% in 2Q14. At the end of 3Q14, only $566 thousand, or less than 1.0% of total nonperforming assets, were related to loans originated by C1 Bank.

We had net recoveries of $641 thousand in 3Q14 (0.23% of average total loans on an annualized basis) exceeding our expectations and reflecting our continued effort to collect deficiencies and a lower level of charge-offs on the acquired portfolio. There were no charge offs related to C1 Bank originated loans in the quarter.

During the 3Q14, we booked a provision for loan losses of $207 thousand driven by net loan growth during the quarter and by a strategic addition to the ALLL of $533 thousand funded by our net recoveries.

Our allowance for loan losses at the end of 3Q14 was $5.4 million (representing 0.48% of total loans), compared to $4.6 million (representing 0.43% of total loans) in 2Q14. On a non-GAAP basis (including remaining loan discount from acquired performing loans), the amount totaled $9.3 million (representing 0.82% of total loans) in 3Q14, compared to $8.7 million (representing 0.82% of total loans) in 2Q14.

NET INTEREST INCOME AND MARGIN

Net interest income for 3Q14 totaled $14.0 million, up $0.4 million (+3.1%) from 2Q14, as we continue to grow our average loans balance.

Net interest margin for 3Q14 was 4.18%, down 11 bps from 4.29% in 2Q14, mainly driven by an 8 bps lower yield on loans (due to a mix of loans with longer fee amortization periods), higher average cash balances and 2 bps higher cost of interest bearing liabilities (due to additional FHLB 5-year funding).  Adjusted Net Interest Margin (which excludes the effect of purchase accounting) for 3Q14 was 4.03%, down 9 bps from 4.12% in 2Q14, reflecting a slightly lower impact of purchase accounting than in the previous quarter.

Our average excess cash (defined as our average available cash above our target liquidity level – See explanation of Non-GAAP financial measures), was $115.9 million as of 3Q14 and continues to present a material opportunity for future net interest margin expansion as we deploy these balances into loans. As a sensitivity analysis, deploying this $115.9 million into loans at the beginning of the quarter at an average yield of 5.50% (or a 5.25% pick-up over current 25 bps we are getting at Fed), could potentially add approximately $6.1 million of annualized net interest income, or 46 bps to our reported Net interest margin. At a 5.0% average yield (or a 4.75% pick-up), it could potentially add $5.5 million of annualized net interest income, or 41 bps to our reported Net interest margin, assuming in both scenarios no change in our assets, no change in cost structure to produce those $115.9 million in loans, and no change in the current cost of funds. This net interest margin sensitivity analysis is presented for illustrative purposes only.  A number of factors impact net interest margin and there is no assurance that these pick-ups or increases may be obtained. Our excess cash at the end of 3Q14 was $128.0 million.

NONINTEREST INCOME

Noninterest income for 3Q14 totaled $1.8 million, down $0.6 million (-23.4%) from 2Q14, primarily due to a $306 thousand decrease in gain on sale of other real estate and a $241 thousand decrease in gain on sale of securities (as we sold our last security in 2Q14). Gain on sale of loans continued to be strong at $775 thousand in 3Q14 in line with $804 thousand in 2Q14, driven by a strong demand for SBA loans in the secondary market. Noninterest income for 3Q13 is not comparable as it included a $12.6 million bargain purchase gain on the acquisition of First Community Bank of Southwest Florida.

NONINTEREST EXPENSE & TAXES

Noninterest expense totaled $11.3 million in 3Q14, up $0.3 million (+3.0%) from 2Q14, primarily due to a $495 thousand, or 11.6% increase in salaries and employee benefits expense. This increase was driven by the starting of our 2014 management associate program (with 9 new employees), pre-staffing for Coral Gables and Doral future branch openings and a lower level of vacant positions. Other real estate owned-valuation allowance expense decreased by $140 thousand in the 3Q14 compared to 2Q14 (down 75.7%), driven by lower activity in the revaluation of foreclosed properties held by the Bank. Noninterest expense for 3Q13 is not comparable as it included $994 thousand of merger related expenses for the acquisition of First Community Bank of Southwest Florida.

Included in noninterest expense for 3Q14 is $182 thousand of pre-tax non-recurring audit expenses incurred in preparation for becoming a public company. Excluding these expenses, noninterest expense is $11.1 million and up 1.4% compared to 2Q14.

Our income tax expense for the 3Q14 was $1.7 million compared to $0.2 million in 2Q14. Effective tax rate in the first nine months of 2014 was 39.6%, mainly due to some non-deductible expenses incurred during the period.

EFFICIENCY

Our efficiency ratio was 71.31% in 3Q14 (70.16% excluding $182 thousand of pre-tax non-recurring audit expenses previously mentioned), compared with 69.73% in 2Q14, mainly driven by higher noninterest expense. We also track closely average assets per employee and annualized revenue per employee, as measures of efficiency. In 3Q14, average assets per employee were $6.4 million and annualized revenue per employee was $305 thousand as compared to $6.8 million and $343 thousand in 2Q14, respectively, primarily due to the increase in our average number of employees, from 211 in 2Q14 to 235 in 3Q14, as explained in the noninterest expense section above.

NET INCOME AND OPERATING INCOME

Net income was $2.6 million for 3Q14 compared to $0.2 million for 2Q14. This corresponded to a return on average assets of 0.70% and 0.06% for 3Q14 and 2Q14, respectively, and a return on average equity of 6.47% and 0.66% for 3Q14 and 2Q14, respectively.  Operating income was $3.1 million for 3Q14, corresponding to an operating return on average assets of 0.81% and an operating return on average equity of 7.56%.

CAPITAL

During the 3Q14, we successfully completed our initial public offering. Net proceeds after partial exercise of the over-allotment option and offering related expenses totaled $42.3 million.

As a result of the initial public offering and our earnings during the 3Q14, our consolidated Tier 1 Leverage ratio was 12.32% and Total Risk based capital ratio was 15.45% as of the end of 3Q14, compared to 9.73% and 12.42%, respectively, at the end of 2Q14. Additional capital ratios are presented on the financial tables.

PERSONNEL

Effective October 16, 2014, Alan G. Randolph will become C1 Bank's sole Senior Lender, adding the West Florida Market to his current responsibilities.  William H. Sedgeman, Jr. will continue in his role as Director, Chairman of the Board and will serve as a Senior Advisor to the Bank.

Jerry J. Allen joined C1 Bank in April 2014 as Deputy Chief Credit Officer and will be promoted to Chief Credit Officer effective October 16, 2014.   Previously Mr. Allen was Senior Vice President, Deputy Chief Credit Officer of Lake Forest Bank & Trust Co., a subsidiary bank of Wintrust Financial Corporation.  Mr. Allen began his banking career in 1992 and has an MBA from the Kellogg School of Management at Northwestern University and a BS from Roosevelt University.  Kathryn B. Pemble will continue in her role as Director, Vice Chairman of the Board and President.  Ms. Pemble will focus on originating new client relationships as one of C1 Bank's most senior and experienced bankers.

OTHER EXCITING EVENTS

C1 Bank was recently recognized by both local and national organizations as a fast growing company.  C1 Bank was listed for the 2nd consecutive year as one of both the "Tampa Bay Fast 50" as well as the "Florida Fast 100."  C1 Bank was also listed in the 2014 Inc. 5000 National Ranking of fastest growing companies at #1075 as the highest ranked bank on the list. 

On October 7th, C1 Bank opened in Coral Gables, its 29th banking center and second in Miami-Dade County.

WEBCAST AND CONFERENCE CALL INFORMATION

C1 Financial, Inc. will host a webcast and conference call at 8:30 a.m. (ET) on October 16, 2014 to discuss third quarter 2014 results and other matters.  To access the call for audio only, please call 1-877-870-4263.  For the streaming audio, please access the webcast on the investor relations page of C1 Financial's website at www.c1bank.com/ir.  For those unable to participate in the webcast, it will be archived on C1 Financial's website for 90 days following the presentation.  

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 29 banking centers and one loan production office on the West Coast of Florida and in Miami-Dade and Orange Counties. Now the 20th largest bank in the state of Florida by assets and the 19th largest by equity, having grown both organically and through acquisitions, we are near the top 1% of the fastest growing banks in the country as measured by asset growth, increasing assets from $260 million at December 31, 2009 to $1.4 billion at June 30, 2014 ($1.5 billion at September 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 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)



















September 30, 


June 30,


December 31,



2014


2014


2013









ASSETS







Cash and due from banks

$            283,741


$             258,944


$             143,452


Federal Home Loan Bank stock, at cost

9,696


8,639


8,210


Loans receivable, net

1,125,151


1,054,785


1,046,737


Premises and equipment, net

63,592


62,938


57,284


Other real estate owned, net

37,956


36,278


41,049


Bank owned life insurance

8,867


8,825


8,748


Accrued interest receivable

3,131


3,015


3,013


Core deposit intangible 

1,074


1,190


1,485


Prepaid expenses

5,961


4,792


2,071


Other assets

8,876


9,808


11,322


Total assets

$        1,548,045


$         1,449,214


$         1,323,371









LIABILITIES AND STOCKHOLDERS' EQUITY







Deposits







Non-interest bearing

$            294,144


$             253,148


$             194,383


Interest bearing

870,820


882,303


846,660


Total deposits

1,164,964


1,135,451


1,041,043









Federal Home Loan Bank advances

189,000


165,500


150,500


Other borrowings

3,000


3,000


3,000


Other liabilities

5,785


5,072


7,014


Total liabilities

1,362,749


1,309,023


1,201,557









Stockholders' equity







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

16,101


13,340


12,217


  shares authorized







Additional paid-in capital

148,122


108,404


93,906


Retained earnings 

21,073


18,447


15,691


Accumulated other comprehensive income (loss)

-


-


-


Total stockholders' equity

185,296


140,191


121,814


Total liabilities and stockholders' equity

$        1,548,045


$         1,449,214


$         1,323,371









Period-end shares outstanding (1)

16,100,966


13,339,837


12,216,932


Book value per share (1)

$               11.51


$                10.51


$                  9.97









(1)  Amounts have been restated to reflect the 7 for 1 reverse stock split that occurred in connection with C1 Financial's initial public offering which became effective 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 Nine Months Ended


 September 30,  


 June 30, 


 September 30,  


 September 30,  


 September 30,  


2014


2014


2013


2014


2013











Interest income










Loans, including fees

$                  16,028


$                 15,468


$                  12,873


$                  46,481


$                  31,954

Securities

2


29


51


59


675

Federal funds sold and other

215


215


143


612


295

Total interest income

16,245


15,712


13,067


47,152


32,924











Interest expense










Savings and interest bearing demand deposits

546


518


481


1,572


1,364

Time deposits

953


984


813


2,919


2,093

Federal Home Loan Bank advances

709


599


585


1,852


1,249

Other borrowings

15


14


15


44


45

Total interest expense

2,223


2,115


1,894


6,387


4,751











Net interest income

14,022


13,597


11,173


40,765


28,173

Provision (reversal of provision) for loan losses

207


4,572


(168)


4,815


(153)











Net interest income after provision for loan losses

13,815


9,025


11,341


35,950


28,326











Noninterest income










Gain (loss) on sale of securities

-


241


(271)


241


305

Gain on sale of loans

775


804


315


2,323


686

Services charges and fees

526


538


505


1,658


1,276

Bargain purchase gain (loss)

37


(30)


12,569


48


12,569

Gain on sale of other real estate, net

68


375


149


720


535

Bank owned life insurance

41


41


37


118


134

Mortgage banking fees

-


4


130


47


506

Other noninterest income

350


374


2,356


1,029


2,843

Total noninterest income

1,797


2,347


15,790


6,184


18,854










Noninterest expense










Salaries and employee benefits

4,777


4,282


4,297


13,526


12,488

Occupancy expense

1,138


1,109


1,008


3,310


2,545

Furniture and equipment

673


641


547


1,954


1,308

Regulatory assessments

362


355


299


1,067


781

Network services and data processing

1,033


940


943


2,824


2,467

Printing and office supplies

77


88


124


270


336

Postage and delivery

52


74


87


181


197

Advertising and promotion

812


939


882


2,634


2,413

Other real estate owned related expense

511


494


747


1,625


1,668

Other real estate owned - valuation allowance expense

45


185


480


609


679

Amortization of intangible assets

117


141


102


412


267

Professional fees

750


828


787


2,174


1,953

Loan collection expenses

140


175


395


463


808

Merger related expense

-


-


994


-


1,173

Other noninterest expense

793


699


755


2,178


1,920

Total noninterest expense

11,280


10,950


12,447


33,227


31,003











Income before income taxes

4,332


422


14,684


8,907


16,177

Income tax expense 

1,706


192


5,528


3,525


6,095











Net Income

$                    2,626


$                       230


$                    9,156


$                    5,382


$                  10,082











Weighted average shares outstanding - basic (1)

14,572,140


13,232,152


11,262,951


13,442,318


10,938,329

Weighted average shares outstanding - diluted (1)

14,572,140


13,232,152


11,262,951


13,442,318


10,959,377











Basic net income per share (1)

$                      0.18


$                      0.02


$                      0.81


$                       0.40


$                      0.92

Diluted net income per share (1)

0.18


0.02


0.81


0.40


0.92











(1)  Amounts have been restated to reflect the 7 for 1 reverse stock split that occurred in connection with C1 Financial's initial public offering which became effective on August 13, 2014.

C1 Financial, Inc.















Average Balance Sheets - Unaudited















(Dollars in thousands)


































For the


 Three Months Ended 


September 30, 2014


June 30, 2014


September 30, 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)

$  1,098,466


$  16,028


5.79%


$  1,056,231


$  15,469


5.87%


$     877,333


$  12,873


5.82%

Securities available for sale and other securities

250


2


4.56%


1,050


28


10.79%


6,647


49


2.91%

Federal funds sold and balances at Federal Reserve Bank

222,894


129


0.23%


205,689


138


0.27%


159,250


93


0.23%

Time deposits in other financial institutions

-


-


0.00%


-


-


0.00%


37


2


25.62%

FHLB stock

9,152


86


3.71%


8,320


77


3.73%


7,362


50


2.68%

Total interest-earning assets

1,330,762


16,245


4.84%


1,271,290


15,712


4.96%


1,050,629


13,067


4.93%

Noninterest-earning assets


















Cash and due from banks

39,723






33,481






37,220





Other assets (3)

123,182






121,353






117,496





Total noninterest-earning assets

162,905






154,834






154,716





Total assets

$  1,493,667






$  1,426,124






$  1,205,345























Interest-bearing liabilities


















Interest-bearing deposits:


















Time deposits

$     346,037


953


1.09%


$     365,811


984


1.08%


$     295,178


813


1.09%

Money market

354,146


390


0.44%


341,248


364


0.43%


304,854


322


0.42%

Negotiable order of withdrawal accounts

139,175


135


0.38%


143,973


132


0.37%


138,009


137


0.39%

Savings deposits

38,130


21


0.22%


38,899


22


0.22%


39,557


22


0.22%

Total interest-bearing deposits

877,488


1,499


0.68%


889,931


1,502


0.68%


777,598


1,294


0.66%

Other interest-bearing liabilities:


















FHLB advances

176,964


709


1.59%


159,028


599


1.51%


134,927


585


1.72%

Other borrowings

3,000


15


1.96%


3,000


15


1.96%


3,000


15


2.00%

Total interest-bearing liabilities

1,057,452


2,223


0.83%


1,051,959


2,116


0.81%


915,525


1,894


0.82%

Noninterest-bearing liabilities and stockholders' equity:


















Demand deposits

270,328






228,492






173,054





Other liabilities

4,954






5,020






9,518





Stockholders' equity

160,933






140,653






107,248





Total noninterest-bearing liabilities and stockholder's equity

436,215






374,165






289,820





Total liabilities and stockholders' equity

$  1,493,667






$  1,426,124






$  1,205,345























Interest rate spread (tax equivalent basis)





4.01%






4.15%






4.11%

Net interest income (tax equivalent basis)



$  14,022






$  13,596






$  11,173



Net interest margin (tax equivalent basis)





4.18%






4.29%






4.22%

Average interest-earning assets to interest-bearing liabilities





125.85%






120.85%






114.76%





































(1) Calculated using daily averages.













(2) Loans are gross, including non-accrual 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 $515 thousand, $711 thousand and $348 thousand in the three months ended September 30, 2014, June 30, 2014 and September 30, 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 Nine Months Ended 



September 30,



2014


2013



Average


Income/


Yields/


Average


Income/


Yields/



Balances (1)


Expense


Rates


Balances (1)


Expense


Rates















Interest-earning assets













Loans receivable (2)

$  1,065,815


$  46,481


5.83%


$     742,818


$  31,954


5.75%


Securities available for sale and other securities

520


59


15.25%


60,587


669


1.48%


Federal funds sold and balances at Federal Reserve Bank

195,850


355


0.24%


101,430


186


0.24%


Time deposits in other financial institutions

-


-


0.00%


177


6


4.21%


FHLB stock

8,554


257


4.01%


5,953


109


2.44%


Total interest-earning assets

1,270,739


47,152


4.96%


910,965


32,924


4.83%


Noninterest-earning assets













Cash and due from banks

41,739






40,996






Other assets (3)

121,089






97,075






Total noninterest-earning assets

162,828






138,071






Total assets

$  1,433,567






$  1,049,036



















Interest-bearing liabilities













Interest-bearing deposits:













Time deposits

$     359,436


2,919


1.09%


$     244,544


2,093


1.14%


Money market

342,898


1,103


0.43%


279,605


910


0.43%


Negotiable order of withdrawal accounts

142,661


405


0.38%


139,248


399


0.38%


Savings deposits

38,344


64


0.22%


33,201


55


0.22%


Total interest-bearing deposits

883,339


4,491


0.68%


696,598


3,457


0.66%


Other interest-bearing liabilities:













FHLB advances

162,499


1,852


1.52%


105,311


1,249


1.59%


Other borrowings

3,000


44


1.96%


3,000


45


2.01%


Total interest-bearing liabilities

1,048,838


6,387


0.81%


804,909


4,751


0.79%


Noninterest-bearing liabilities and stockholders' equity:













Demand deposits

236,666






138,478






Other liabilities

4,902






4,339






Stockholders' equity

143,161






101,310






Total noninterest-bearing liabilities and stockholder's equity

384,729






244,127






Total liabilities and stockholders' equity

$  1,433,567






$  1,049,036



















Interest rate spread (tax equivalent basis)





4.15%






4.04%


Net interest income (tax equivalent basis)



$  40,765






$  28,173




Net interest margin (tax equivalent basis)





4.29%






4.13%


Average interest-earning assets to interest-bearing liabilities





121.16%






113.18%




























(1) Calculated using daily averages.

(2) Loans are gross, including non-accrual 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 $1,626 thousand and $813 thousand in the nine months ended September 30, 2014 and 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)


















Third Quarter


Second Quarter


First Quarter


Fourth Quarter


Third Quarter


2014


2014


2014


2013


2013











Statement of Income Data










Interest income

$               16,245


$               15,712


$               15,195


$               15,575


$               13,067

Interest expense

2,223


2,115


2,049


1,899


1,894

Net interest income 

14,022


13,597


13,146


13,676


11,173

Provision (reversal of provision) for loan losses 

207


4,572


36


1,371


(168)

Gain (loss) on sale of securities 

-


241


-


-


(271)

Bargain purchase gain (loss)

37


(30)


41


893


12,569

Total noninterest income

1,797


2,347


2,040


2,795


15,790

Total noninterest expense

11,280


10,950


10,997


11,635


12,447

Income before income taxes

4,332


422


4,153


3,465


14,684

Income tax expense 

1,706


192


1,627


1,557


5,528

Net income 

2,626


230


2,526


1,908


9,156

Operating income(1)

3,065


-


-


-


-











Selected Performance Metrics










Return on average assets

0.70%


0.06%


0.74%


0.59%


3.01%

Return on average equity

6.47%


0.66%


8.03%


6.55%


33.87%

Efficiency ratio (1)

71.31%


69.73%


72.42%


70.64%


45.70%

Operating return on average assets

0.81%


-


-


-


-

Operating return on average equity

7.56%


-


-


-


-

Operating efficiency ratio (1)

70.16%


-


-


-


-











Full-time employees at period end

246


221


215


219


223

Revenue per average number of employees (1)

$                     305


$                     343


$                     322


$                     328


$                     540

Average assets per average number of employees (1)

6,356


6,759


6,358


5,776


5,686











Per Share Outstanding Data (2)










Net earnings per share 

$                    0.18


$                    0.02


$                    0.20


$                     0.16


$                    0.81

Diluted net earnings per share 

0.18


0.02


0.20


0.16


0.81

Net operating earnings per share 

$                    0.21


$                          -


$                          -


$                           -


$                          -

Diluted net operating earnings per share 

0.21


-


-


-


-

Weighted average shares 

14,572


13,232


12,500


11,612


11,263

Weighted average shares - diluted 

14,572


13,232


12,500


11,612


11,263











Book value per share

$                  11.51


$                  10.51


$                  10.49


$                     9.97


$                    9.83

Tangible book value per share (1)

11.43


10.40


10.37


9.83


9.66

Common shares outstanding at period end 

16,101


13,340


13,052


12,217


11,576











Market value at period end

$                  18.13


 N/A 


 N/A 


 N/A 


 N/A 

Market range:










  High

18.77


 N/A 


 N/A 


 N/A 


 N/A 

  Low

16.66


 N/A 


 N/A 


 N/A 


 N/A 











Balance Sheet Data










Cash and due from banks 

$             283,741


$             258,944


$             240,261


$             143,452


$             194,821

Securities available for sale

-


-


938


-


-

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

250


250


250


250


250

Total loans

1,134,351


1,062,701


1,044,786


1,053,029


959,154

Loans originated by C1 Bank (Nonacquired)

757,529


665,615


629,616


614,613


497,022

Loans not originated by C1 Bank (Acquired)

376,822


397,086


415,170


438,416


462,132

Net deferred loan fees

(3,759)


(3,323)


(3,036)


(2,880)


(2,555)

Loans receivable, gross (3)

1,130,592


1,059,378


1,041,750


1,050,149


956,599

Allowance for loan losses

(5,441)


(4,593)


(3,626)


(3,412)


(3,097)

Loans receivable, net

1,125,151


1,054,785


1,038,124


1,046,737


953,502

Total assets 

1,548,045


1,449,214


1,412,871


1,323,371


1,288,439

Total interest-bearing deposits

870,820


882,303


889,717


846,660


824,004

Total deposits 

1,164,964


1,135,451


1,115,282


1,041,043


1,023,139

Borrowings

192,000


168,500


153,500


153,500


126,500

Federal Home Loan Bank

189,000


165,500


150,500


150,500


123,500

Other

3,000


3,000


3,000


3,000


3,000

Total liabilities

1,362,749


1,309,023


1,275,955


1,201,557


1,174,683

Total stockholders' equity 

185,296


140,191


136,916


121,814


113,756

Tangible stockholders' equity (1)

183,973


138,752


135,336


120,080


111,855











Selected Average Balance Sheet Data










Loans receivable, gross (3)

$         1,098,466


$         1,056,231


$         1,042,129


$             998,142


$             877,333

Securities available for sale and other securities

250


1,050


260


250


6,647

Earning assets

1,330,762


1,271,290


1,208,825


1,125,080


1,050,629

Total assets 

1,493,667


1,426,124


1,379,656


1,282,167


1,205,345

Total interest-bearing deposits

877,488


889,932


882,652


824,064


777,598

Total deposits 

1,147,816


1,118,423


1,093,175


1,021,253


950,652

Borrowings

179,964


162,028


154,224


135,235


137,927

Total stockholders' equity 

160,933


140,653


127,529


115,627


107,248











Yields Earned and Rates Paid










Loans receivable, gross (3)

5.79%


5.87%


5.83%


6.12%


5.82%

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

5.65%


5.72%


5.59%


5.82%


5.55%

Securities available for sale and other securities

4.56%


10.79%


43.94%


44.88%


2.91%

Earning assets

4.84%


4.96%


5.10%


5.49%


4.93%

Total interest-bearing deposits

0.68%


0.68%


0.68%


0.66%


0.66%

Total deposits 

0.52%


0.54%


0.55%


0.54%


0.54%

Adjusted total deposits (1),(5)

0.53%


0.55%


0.57%


0.55%


0.57%

Borrowings

1.59%


1.52%


1.47%


1.52%


1.73%

Total interest-bearing liabilities

0.83%


0.81%


0.80%


0.79%


0.82%

Net interest margin (NIM)  

4.18%


4.29%


4.41%


4.82%


4.22%

Adjusted NIM (1),(6)

4.03%


4.12%


4.15%


4.49%


3.91%











Capital Ratios










Total capital to risk-weighted assets 

15.45%


12.42%


12.48%


10.97%


10.89%

Tier 1 capital to risk-weighted assets 

14.96%


11.98%


12.10%


10.62%


10.48%

Tier 1 leverage ratio

12.32%


9.73%


9.80%


9.36%


9.18%

Tangible Equity / Tangible Assets (1)

11.89%


9.58%


9.59%


9.09%


8.69%

Equity / Assets

11.97%


9.67%


9.69%


9.20%


8.83%

Average Equity / Average Assets

10.77%


9.86%


9.24%


9.02%


8.90%











Asset Quality Ratios










Total nonperforming loans to loans receivable 

1.82%


2.02%


2.08%


2.26%


2.80%

Total nonperforming assets to total assets 

3.78%


3.98%


4.24%


4.90%


5.74%

Allowance for loan losses to nonperforming loans 

26.39%


21.41%


16.71%


14.35%


11.52%

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

(0.23)%


1.37%


(0.07)%


0.42%


(0.21)%

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

(0.09)%


2.46%


0.00%


0.01%


0.00%

Allowance for loan losses to total loans receivable

0.48%


0.43%


0.35%


0.32%


0.32%

Allowance for loan losses to nonacquired loans 

0.72%


0.69%


0.58%


0.56%


0.62%

Texas ratio (7)

30.92


40.27%


43.14%


52.50%


64.37%











Asset Quality Data










Nonacquired nonperforming assets

$                     566


$                     507


$                     144


$                     737


$                     672

Nonaccrual loans 

523


463


100


693


625

Other real estate owned (OREO)

44


44


44


44


47

Nonacquired restructured loans (8)

-


-


-


64


65

Nonacquired nonperforming assets to nonacquired loans plus OREO

0.07%


0.08%


0.02%


0.12%


0.14%











Acquired nonperforming assets 

$               58,005


$               57,224


$               59,797


$               64,094


$               73,323

Nonaccrual loans 

20,092


20,990


21,604


23,089


26,254

OREO 

37,912


36,234


38,193


41,005


47,069

Acquired restructured loans 

913


921


927


916


940

Acquired nonperforming assets to acquired loans plus OREO

13.99%


13.21%


13.19%


13.37%


14.40%











Total nonperforming assets 

$               58,571


$               57,731


$               59,941


$               64,831


$               73,995

Nonaccrual loans 

20,615


21,453


21,704


23,782


26,879

OREO 

37,956


36,278


38,237


41,049


47,116

Total restructured loans 

913


921


927


980


1,005

Total nonperforming assets to total loans plus OREO

5.00%


5.25%


5.53%


5.93%


7.35%

Net charge-offs (recoveries)

$                   (641)


$                  3,605


$                   (178)


$                  1,056


$                   (470)

Charge-offs

157


4,418


168


1,713


254

Recoveries

(798)


(813)


(346)


(657)


(724)











Loan Composition










Nonacquired loans by type










Owner occupied CRE 

$             107,530


$               97,458


$               68,222


$               71,662


$               65,043

Nonowner occupied CRE 

275,598


240,886


204,725


201,225


159,574

C&I 

58,450


55,031


50,433


55,804


85,973

C&D 

75,126


52,238


71,144


66,925


60,253

1-4 family 

116,244


94,675


86,877


76,392


62,116

Multifamily 

26,256


26,295


51,125


46,829


19,232

Secured by farmland

59,009


60,179


61,338


62,487


37,273

Consumer and other 

39,316


38,853


35,752


33,289


7,558

Acquired loans by type










Owner occupied CRE 

$             113,957


$             118,854


$             123,677


$             132,834


$             140,499

Nonowner occupied CRE 

95,549


98,705


100,592


104,130


108,788

C&I 

24,423


26,840


30,243


29,707


33,411

C&D 

20,069


21,092


21,745


24,049


25,218

1-4 family 

105,083


110,548


114,420


119,846


123,812

Multifamily 

5,941


6,437


8,673


9,212


10,817

Secured by farmland

3,242


5,584


5,658


7,859


8,262

Consumer and other 

8,558


9,026


10,162


10,779


11,325











New loan originations (9)

$             141,436


$             163,611


$               44,611


$             129,936


$             153,666

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

181,224


158,557


111,954


111,086


131,381











Deposit Composition










Demand 

$             294,144


$             253,148


$             225,565


$             194,383


$             199,135

NOW 

135,623


140,939


144,648


138,765


142,272

Money market and savings 

398,000


383,259


379,303


362,591


367,170

Retail time 

310,243


330,832


336,358


319,780


294,076

Jumbo time (10)

26,954


27,273


29,408


25,524


20,486





















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











(2)  Amounts have been restated to reflect the 7 for 1 reverse stock split that occurred in connection with C1 Financial's initial public offering which became effective 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.


































Third Quarter


Second Quarter


First Quarter


Fourth Quarter


Third Quarter






2014


2014


2014


2013


2013



Operating income














Net Income



$             2,626


$                         -


$                  -


$                       -


$                    -



Addition to allowance for loan losses


533


-


-


-


-



Non-recurring noninterest expense



182


-


-


-


-



Taxes on nonoperating items



(276)


-


-


-


-



Operating income



$             3,065


$                         -


$                  -


$                       -


$                    -

















Loan loss reserves














Allowance for loan losses



$             5,441


$                  4,593


$           3,626


$                3,412


$             3,097



Acquired performing loans discount



3,811


4,093


4,461


4,831


5,253



Total



$             9,252


$                  8,686


$           8,087


$                8,243


$             8,350



Loans receivable, gross



$      1,134,351


$           1,062,701


$    1,044,786


$         1,053,029


$         959,154



Allowance for loan losses to total loans receivable

0.48%


0.43%


0.35%


0.32%


0.32%



Allowance plus performing loans discount to total loans receivable

0.82%


0.82%


0.77%


0.78%


0.87%

















Efficiency ratio 














Noninterest expense



$           11,280


$                10,950


$         10,997


$              11,635


$           12,447



Non-recurring noninterest expense



(182)


-


-


-


-



Adjusted noninterest expense



$           11,098


 

$                10,950


 

$         10,997


 

$              11,635


 

$           12,447



Taxable-equivalent net interest income


$           14,022


$                13,597


$         13,146


$              13,676


$           11,173



Noninterest income



$             1,797


$                  2,347


$           2,040


$                2,795


$           15,790



(Gain) loss on sale of securities



-


(241)


-


-


271



Adjusted noninterest income



$             1,797


$                  2,106


$           2,040


$                2,795


$           16,061



Efficiency ratio



71.31%


69.73%


72.42%


70.64%


45.70%



Operating efficiency ratio



-


-


-


-


-

















Revenue and average assets per average number of employees












Interest income



$           16,245


$                15,712


$         15,195


$              15,575


$           13,067



Noninterest income



1,797


2,347


2,040


2,795


15,790



Total revenue



$           18,042


$                18,059


$         17,235


$              18,370


$           28,857



Total revenue annualized



$           71,580


$                72,434


$         69,898


$              72,879


$         114,489



Total average assets



$      1,493,667


$           1,426,124


$    1,379,656


$         1,282,167


$      1,205,345



Average number of employees



235


211


217


222


212



Revenue per average number of employees


$                305


$                     343


$              322


$                   328


$                540



Average assets per average number of employees

$             6,356


$                  6,759


$           6,358


$                5,776


$             5,686

















Tangible stockholders' equity and Tangible book value per share 











Total stockholders' equity



$         185,296


$              140,191


$       136,916


$            121,814


$         113,756



Less:  Goodwill



(249)


(249)


(249)


(249)


(249)



           Other intangible assets



(1,074)


(1,190)


(1,331)


(1,485)


(1,652)



Tangible stockholders' equity



$        183,973


$              138,752


$       135,336


$            120,080


$         111,855

















Common shares outstanding (1)



16,101


13,340


13,052


12,217


11,576



Book value per share (1)



$             11.51


$                  10.51


$           10.49


$                  9.97


$               9.83



Tangible book value per share (1)



11.43


10.40


10.37


9.83


9.66

















Adjusted yield earned on loans 














Reported yield on loans



5.79%


5.87%


5.83%


6.12%


5.82%



Effect of accretion income on acquired loans


(0.14)%


(0.15)%


(0.24)%


(0.30)%


(0.27)%



Adjusted yield on loans



5.65%


5.72%


5.59%


5.82%


5.55%

















Adjusted rate paid on total deposits 














Reported rate paid on deposits



0.52%


0.54%


0.55%


0.54%


0.54%



Effect of premium amortization on acquired deposits

0.01%


0.01%


0.02%


0.01%


0.03%



Adjusted rate paid on deposits



0.53%


0.55%


0.57%


0.55%


0.57%

















Adjusted net interest margin 














Reported net interest margin



4.18%


4.29%


4.41%


4.82%


4.22%



Effect of accretion income on acquired loans


(0.11)%


(0.14)%


(0.20)%


(0.27)%


(0.22)%



Effect of premium amortization on acquired deposits












  and borrowings



(0.04)%


(0.04)%


(0.05)%


(0.06)%


(0.08)%



Adjusted net interest margin



4.03%


4.11%


4.16%


4.49%


3.92%

















Average excess cash














Average total deposits



$      1,147,815


$           1,118,423


$    1,093,175


$         1,021,253


$         950,652



Borrowings due one year or less 



34,753


33,750


26,311


13,250


14,269



Total base for liquidity



$      1,182,568


$           1,152,173


$    1,119,486


$         1,034,503


$         964,921



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



$         118,257


$              115,217


$       111,949


$            103,450


$           96,492



Average cash and cash equivalents (b)



262,617


239,171


210,403


148,210


196,470



Cash above liquidity level (b) - (a)



144,360


123,954


98,454


44,760


99,978



Less estimated short term deposits



(28,440)


(24,662)


(22,260)


(9,054)


(7,448)



Average excess cash



$        115,920


$                99,292


$         76,194


$              35,706


$           92,530

















Tangible equity to tangible assets 














Total stockholders' equity



$         185,296


$              140,191


$       136,916


$            121,814


$         113,756



Less:  Goodwill



(249)


(249)


(249)


(249)


(249)



           Other intangible assets



(1,074)


(1,190)


(1,331)


(1,485)


(1,652)



Tangible stockholders' equity



$         183,973


$              138,752


$       135,336


$            120,080


$         111,855

















Total assets



$      1,548,045


$           1,449,214


$    1,412,871


$         1,323,371


$      1,288,439



Less:  Goodwill



(249)


(249)


(249)


(249)


(249)



           Other intangible assets



(1,074)


(1,190)


(1,331)


(1,485)


(1,652)



Tangible assets



$      1,546,722


$           1,447,775


$    1,411,291


$         1,321,637


$      1,286,538

















Equity/Assets



11.97%


9.67%


9.69%


9.20%


8.83%



Tangible Equity/Tangible Assets



11.89%


9.58%


9.59%


9.09%


8.69%

















(1)  Amounts have been restated to reflect the 7 for 1 reverse stock split that occurred in connection with C1 Financial's initial public offering which became effective on August 13, 2014.















Definitions of Non-GAAP financial measures






















Operating income excludes certain expense items and, of the periods presented, is applicable only to 3Q14. Management believes that operating income is important for investors looking to compare the Company's fundamental 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

21%

more press release views with 
Request a Demo

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

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • 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
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • 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 © 2025 Cision US Inc.