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 2015 Second Quarter Results


News provided by

C1 Financial, Inc.

Jul 16, 2015, 04:30 ET

Share this article

Share toX

Share this article

Share toX

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

Continue Reading
C1 Bank logo
C1 Bank logo

MESSAGE FROM PRESIDENT & CHIEF EXECUTIVE OFFICER

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

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

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

ASSETS

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

LOANS

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

DEPOSITS

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

ASSET QUALITY

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

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

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

NET INTEREST INCOME AND MARGIN

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

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

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

NONINTEREST INCOME

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

NONINTEREST EXPENSE & TAXES

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

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

EFFICIENCY

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

NET INCOME

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

CAPITAL

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

OTHER EVENTS DURING 2Q15

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

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

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

WEBCAST AND CONFERENCE CALL INFORMATION

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

C1 Financial, Inc. Information

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

Forward-Looking Statements

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

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











C1 Financial, Inc.










Consolidated Balance Sheets - Unaudited










(Dollars in thousands, except per share data)























June 30,



March 31,



June 30,




2015



2015



2014 (1)











ASSETS










Cash and cash equivalents


$

165,200


$

182,824


$

258,944

Time deposits in other financial institutions



247



-



-

Federal Home Loan Bank stock, at cost



12,476



9,989



8,639

Loans receivable, net



1,348,185



1,245,938



1,054,785

Premises and equipment, net



63,576



64,973



62,938

Other real estate owned, net



27,686



30,321



36,278

Bank-owned life insurance



42,743



43,999



8,825

Accrued interest receivable



3,953



3,668



3,015

Core deposit intangible



824



904



1,190

Prepaid expenses



4,983



5,660



4,792

Other assets



7,933



8,463



9,808

Total assets


$

1,677,806


$

1,596,739


$

1,449,214











LIABILITIES AND STOCKHOLDERS' EQUITY










Deposits










Noninterest bearing


$

322,173


$

318,510


$

253,148

Interest bearing



893,815



881,318



882,303

Total deposits



1,215,988



1,199,828



1,135,451











Federal Home Loan Bank advances



261,000



202,500



165,500

Other borrowings



-



-



3,000

Other liabilities



6,263



4,599



5,072

Total liabilities



1,483,251



1,406,927



1,309,023











Stockholders' equity










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










  shares authorized



16,101



16,101



13,340

Additional paid-in capital



148,122



148,122



108,404

Retained earnings



30,332



25,589



18,447

Accumulated other comprehensive income



-



-



-

Total stockholders' equity



194,555



189,812



140,191

Total liabilities and stockholders' equity


$

1,677,806


$

1,596,739


$

1,449,214











Period-end shares outstanding



16,100,966



16,100,966



13,339,837

Book value per share


$

12.08


$

11.79


$

10.51











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
















C1 Financial, Inc.















Consolidated Income Statements -
Unaudited















(Dollars in thousands, except per
share data)

















For the Three Months Ended



For the Six Months Ended



June 30,



March 31,



June 30,



June 30,



June 30,



2015



2015



2014 (1)



2015



2014 (1)
















Interest income















Loans, including fees

$

18,899


$

17,564


$

15,468


$

36,463


$

30,453

Securities


3



3



29



6



57

Federal funds sold and other


213



202



215



415



397

Total interest income


19,115



17,769



15,712



36,884



30,907
















Interest expense















Savings and interest-bearing demand
deposits


631



602



518



1,233



1,026

Time deposits


677



784



984



1,461



1,966

Federal Home Loan Bank advances


996



808



599



1,804



1,143

Other borrowings


-



-



14



-



29

Total interest expense


2,304



2,194



2,115



4,498



4,164
















Net interest income


16,811



15,575



13,597



32,386



26,743

Provision for loan losses


1,276



191



4,572



1,467



4,608
















Net interest income after provision
for loan losses


15,535



15,384



9,025



30,919



22,135
















Noninterest income















Gains on sales of securities


-



-



241



-



241

Gains on sales of loans


584



230



804



814



1,548

Service charges and fees


581



567



538



1,148



1,132

Bargain purchase gain


-



-



(30)



-



11

Gains on sales of other real estate
owned, net


48



348



375



396



652

Bank-owned life insurance


258



92



41



350



77

Mortgage banking fees


-



-



4



-



47

Gains on disposals of premises and
equipment


2,588



2



-



2,590



-

Other noninterest income


276



363



374



639



679

Total noninterest income


4,335



1,602



2,347



5,937



4,387
















Noninterest expense















Salaries and employee benefits


5,229



5,217



4,282



10,446



8,749

Occupancy expense


1,360



1,212



1,109



2,572



2,172

Furniture and equipment


740



756



641



1,496



1,281

Regulatory assessments


390



361



355



751



705

Network services and data
processing


1,080



1,084



940



2,164



1,791

Printing and office supplies


71



58



88



129



193

Postage and delivery


80



84



74



164



129

Advertising and promotion


1,053



826



939



1,879



1,822

Other real estate owned related
expense, net


498



593



494



1,091



1,114

Other real estate owned - valuation
allowance expense


35



31



185



66



564

Amortization of intangible assets


80



83



141



163



295

Professional fees


509



698



828



1,207



1,424

Loan collection expenses


3



84



175



87



323

Other noninterest expense


717



748



699



1,465



1,385

Total noninterest expense


11,845



11,835



10,950



23,680



21,947
















Income before income taxes


8,025



5,151



422



13,176



4,575

Income tax expense


3,282



1,977



192



5,259



1,819
















Net Income

$

4,743


$

3,174


$

230


$

7,917


$

2,756
















Weighted average shares outstanding
- basic


16,100,966



16,100,966



13,232,152



16,100,966



12,868,044

Weighted average shares outstanding
- diluted


16,100,966



16,100,966



13,232,152



16,100,966



12,868,044
















Basic net income per share

$

0.29


$

0.20


$

0.02


$

0.49


$

0.21

Diluted net income per share


0.29



0.20



0.02



0.49



0.21
















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

























C1 Financial, Inc.
























Average Balance Sheets -
Unaudited
























(Dollars in thousands)


















































For the Three Months Ended



June 30, 2015


March 31, 2015



June 30, 2014



Average








Average








Average








Balances
(1)



Income/

Expense


Yields/

Rates



Balances
(1)



Income/

Expense


Yields/

Rates



Balances
(1)



Income/

Expense


Yields/

Rates

























Interest-earning assets
























Loans receivable (2)

$

1,286,665


$

18,899


5.89%


$

1,207,295


$

17,564


5.90%


$

1,056,231


$

15,468


5.87%

Securities available for sale and
other securities


250



3


4.56%



250



3


4.56%



1,050



29


10.79%

Federal funds sold and balances at
Federal Reserve Bank


132,527



93


0.28%



166,413



97


0.24%



205,689



138


0.27%

Time deposits in other financial
institutions


147



-


0.43%



-



-


0.00%



-



-


0.00%

FHLB stock


11,300



120


4.26%



10,001



105


4.25%



8,320



77


3.73%

























Total interest-earning assets


1,430,889



19,115


5.36%



1,383,959



17,769


5.21%



1,271,290



15,712


4.96%

Noninterest-earning assets
























Cash and due from banks


36,213








38,175








33,481






Other assets (3)


148,366








154,285








121,353






Total noninterest-earning assets


184,579








192,460








154,834






Total assets

$

1,615,468







$

1,576,419







$

1,426,124






























Interest-bearing liabilities
























Interest-bearing deposits:
























Time

$

235,998



677


1.15%


$

290,695



784


1.09%


$

365,812



984


1.08%

Money market


440,430



476


0.43%



409,553



445


0.44%



341,248



364


0.43%

Negotiable order of withdrawal
(NOW)


145,027



133


0.37%



145,943



136


0.38%



143,973



132


0.37%

Savings


39,039



22


0.22%



38,788



21


0.22%



38,899



22


0.22%

Total interest-bearing deposits


860,494



1,308


0.61%



884,979



1,386


0.64%



889,932



1,502


0.68%

Other interest-bearing liabilities:
























FHLB advances


233,065



996


1.72%



197,000



808


1.66%



159,028



599


1.51%

Other borrowings


-



-


0.00%



-



-


0.00%



3,000



14


1.96%

























Total interest-bearing liabilities


1,093,559



2,304


0.85%



1,081,979



2,194


0.82%



1,051,960



2,115


0.81%

Noninterest-bearing liabilities and
stockholders' equity:
























Demand deposits


324,831








301,097








228,491






Other liabilities


4,467








4,289








5,020






Stockholders' equity


192,611








189,054








140,653






Total noninterest-bearing liabilities
and stockholder's equity


521,909








494,440








374,164






Total liabilities and stockholders' equity

$

1,615,468







$

1,576,419







$

1,426,124






























Interest rate spread (taxable-
equivalent basis)







4.51%








4.39%








4.15%

Net interest income (taxable-
equivalent basis)




$

16,811







$

15,575







$

13,597



Net interest margin (taxable-
equivalent basis)







4.71%








4.56%








4.29%

Average interest-earning assets to
interest-bearing liabilities







130.85%








127.91%








120.85%

























(1)   Calculated using daily averages.

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

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

















C1 Financial, Inc.
















Average Balance Sheets - Unaudited
















(Dollars in thousands)


































For the Six Months Ended,



June 30, 2015



June 30, 2014



Average








Average








Balances
(1)



Income/

Expense


Yields/

Rates



Balances
(1)



Income/

Expense


Yields/

Rates

















Interest-earning assets
















Loans receivable (2)

$

1,247,199


$

36,463


5.90%


$

1,049,220


$

30,453


5.85%

Securities available for sale and other securities


250



6


4.56%



657



57


17.63%

Federal funds sold and balances at Federal
Reserve Bank


149,377



190


0.26%



182,103



226


0.25%

Time deposits in other financial institutions


74



-


0.47%



-



-


0.00%

FHLB stock


10,654



225


4.25%



8,250



171


4.18%

















Total interest-earning assets


1,407,554



36,884


5.28%



1,240,230



30,907


5.03%

Noninterest-earning assets
















Cash and due from banks


37,189








42,763






Other assets (3)


151,309








120,025






Total noninterest-earning assets


188,498








162,788






















Total assets

$

1,596,052







$

1,403,018






















Interest-bearing liabilities
















Interest-bearing deposits:
















Time

$

263,195



1,461


1.12%


$

366,247



1,966


1.08%

Money market


425,077



921


0.44%



337,181



713


0.43%

NOW


145,482



269


0.37%



144,432



270


0.38%

Savings


38,914



43


0.22%



38,452



43


0.22%

Total interest-bearing deposits


872,668



2,694


0.62%



886,312



2,992


0.68%

Other interest-bearing liabilities:
















FHLB advances


215,132



1,804


1.69%



155,147



1,143


1.49%

Other borrowings


-



-


0.00%



3,000



29


1.96%

















Total interest-bearing liabilities


1,087,800



4,498


0.83%



1,044,459



4,164


0.80%

Noninterest-bearing liabilities and stockholders'
equity:
















Demand deposits


313,030








219,557






Other liabilities


4,379








4,875






Stockholders' equity


190,843








134,127






Total noninterest-bearing liabilities and
stockholder's equity


508,252








358,559






















Total liabilities and stockholders' equity

$

1,596,052







$

1,403,018






















Interest rate spread (taxable-equivalent basis)







4.45%








4.23%

Net interest income (taxable-equivalent basis)




$

32,386







$

26,743



Net interest margin (taxable-equivalent basis)







4.64%








4.35%

Average interest-earning assets to interest-
bearing liabilities







129.39%








118.74%

















(1)   Calculated using daily averages.

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

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
















C1 Financial, Inc.















Selected Quarterly Financial Data - Unaudited















(In thousands, except per share and employee data)
































2Q15



1Q15



4Q14



3Q14



2Q14 (2)
















Statement of Income Data















Interest income

$

19,115


$

17,769


$

17,158


$

16,245


$

15,712

Interest expense


2,304



2,194



2,239



2,223



2,115

Net interest income


16,811



15,575



14,919



14,022



13,597

Provision (reversal of provision) for loan losses


1,276



191



(1)



207



4,572

Gains on sales of securities


-



-



-



-



241

Bargain purchase gain


-



-



-



37



(30)

Total noninterest income


4,335



1,602



1,554



1,797



2,347

Total noninterest expense


11,845



11,835



14,005



11,280



10,950

Income before income taxes


8,025



5,151



2,469



4,332



422

Income tax expense


3,282



1,977



1,127



1,706



192

Net income


4,743



3,174



1,342



2,626



230
















Selected Performance Metrics















Return on average assets


1.18%



0.82%



0.34%



0.70%



0.06%

Return on average equity


9.88%



6.81%



2.84%



6.47%



0.66%

Efficiency ratio (1)


56.0%



68.9%



85.0%



71.3%



69.7%
















Full-time equivalent employees at period end


247



244



238



246



221

Revenue per average number of employees (1)

$

384


$

326


$

307


$

305


$

343

Average assets per average number of employees (1)


6,594



6,541



6,414



6,356



6,759
















Per Share Outstanding Data















Net earnings per share

$

0.29


$

0.20


$

0.08


$

0.18


$

0.02

Diluted net earnings per share

$

0.29


$

0.20


$

0.08


$

0.18


$

0.02

Weighted average shares


16,101



16,101



16,101



14,572



13,232

Weighted average shares - diluted


16,101



16,101



16,101



14,572



13,232
















Book value per share

$

12.08


$

11.79


$

11.59


$

11.51


$

10.51

Tangible book value per share (1)

$

12.02


$

11.72


$

11.51


$

11.43


$

10.40

Common shares outstanding at period end


16,101



16,101



16,101



16,101



13,340
















Market value per share at period end

$

19.38


$

18.75


$

18.29


$

18.13



N/A

Market range per share:















  High


19.84



19.10



19.70



18.77



N/A

  Low


17.81



16.25



15.98



16.66



N/A
















Balance Sheet Data















Cash and cash equivalents

$

165,200


$

182,824


$

185,703


$

283,741


$

258,944
















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


250



250



250



250



250
















Total loans


1,361,459



1,256,606



1,188,522



1,134,351



1,062,701
















Loans originated by C1 Bank (Nonacquired)


1,046,227



925,511



840,275



757,529



665,615

Loans not originated by C1 Bank (Acquired)


315,232



331,095



348,247



376,822



397,086

Net deferred loan fees


(5,599)



(4,881)



(4,142)



(3,759)



(3,323)
















Loans receivable, gross (3)


1,355,860



1,251,725



1,184,380



1,130,592



1,059,378

Allowance for loan losses


(7,675)



(5,787)



(5,324)



(5,441)



(4,593)
















Loans receivable, net


1,348,185



1,245,938



1,179,056



1,125,151



1,054,785
















Total assets


1,677,806



1,596,739



1,536,691



1,548,045



1,449,214

Total interest-bearing deposits


893,815



881,318



888,959



870,820



882,303
















Total deposits


1,215,988



1,199,828



1,167,502



1,164,964



1,135,451



Borrowings


261,000



202,500



178,500



192,000



168,500

Federal Home Loan Bank


261,000



202,500



178,500



189,000



165,500

Other


-



-



-



3,000



3,000
















Total liabilities


1,483,251



1,406,927



1,350,053



1,362,749



1,309,023

Total stockholders' equity


194,555



189,812



186,638



185,296



140,191

Tangible stockholders' equity (1)


193,482



188,659



185,402



183,973



138,752
















Selected Average Balance Sheet Data






























Loans receivable, gross (3)

$

1,286,665


$

1,207,295


$

1,145,230


$

1,098,466


$

1,056,231

Securities available for sale and other securities


250



250



250



250



1,050
















Earning assets


1,430,889



1,383,959



1,395,052



1,330,762



1,271,290
















Total assets


1,615,468



1,576,419



1,552,264



1,493,667



1,426,124

Total interest-bearing deposits


860,494



884,979



883,373



877,488



889,932
















Total deposits


1,185,325



1,186,076



1,174,001



1,147,816



1,118,423

Borrowings


233,065



197,000



186,306



179,964



162,028

Total stockholders' equity


192,611



189,054



187,270



160,933



140,653
















Yields Earned and Rates Paid















Loans receivable, gross (3)


5.89%



5.90%



5.84%



5.79%



5.87%

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


5.79%



5.76%



5.65%



5.65%



5.72%

Securities available for sale and other securities


4.56%



4.56%



4.56%



4.56%



10.79%

Earning assets


5.36%



5.21%



4.88%



4.84%



4.96%

Total interest-bearing deposits


0.61%



0.64%



0.66%



0.68%



0.68%

Total deposits


0.44%



0.47%



0.50%



0.52%



0.54%

Adjusted total deposits (1),(5)


0.45%



0.48%



0.50%



0.53%



0.55%

Borrowings


1.72%



1.66%



1.63%



1.59%



1.52%

Total interest-bearing liabilities


0.85%



0.82%



0.83%



0.83%



0.81%

Net interest margin (NIM) 


4.71%



4.56%



4.24%



4.18%



4.29%

Adjusted NIM (1),(6)


4.60%



4.41%



4.05%



4.03%



4.12%
















Capital Ratios















Total capital to risk-weighted assets (7)


13.60%



14.01%



14.74%



15.45%



12.42%

Tier 1 capital to risk-weighted assets (7)


13.08%



13.59%



14.33%



14.96%



11.98%

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


13.08%



13.59%



N/A



N/A



N/A

Tier 1 leverage ratio (7)


12.01%



12.01%



11.95%



12.32%



9.73%

Tangible Equity / Tangible Assets (1)


11.54%



11.82%



12.07%



11.89%



9.58%

Equity / Assets


11.60%



11.89%



12.15%



11.97%



9.67%

Average Equity / Average Assets


11.92%



11.99%



12.06%



10.77%



9.86%
















Asset Quality Data















Nonacquired nonperforming assets

$

340


$

428


$

487


$

567


$

507

Nonaccrual loans


340



428



443



523



463

Other real estate owned (OREO)


-



-



44



44



44

Nonacquired restructured loans (8)


-



-



-



-



-

Nonacquired nonperforming assets to nonacquired
loans plus OREO


0.03%



0.05%



0.06%



0.07%



0.08%
















Acquired nonperforming assets

$

44,804


$

49,597


$

55,323


$

58,004


$

57,224

Nonaccrual loans


17,118



19,276



20,451



20,092



20,990

OREO


27,686



30,321



34,872



37,912



36,234

Acquired restructured loans


891



900



906



913



921

Acquired nonperforming assets to acquired loans plus
OREO


13.07%



13.72%



14.44%



13.99%



13.21%
















Total nonperforming assets

$

45,144


$

50,025


$

55,810


$

58,571


$

57,731

Nonaccrual loans


17,458



19,704



20,894



20,615



21,453

OREO


27,686



30,321



34,916



37,956



36,278

Total restructured loans


891



900



906



913



921

Total nonperforming assets to total loans plus OREO


3.25%



3.89%



4.56%



5.00%



5.25%
















Net charge-offs (recoveries)

$

(612)


$

(272)


$

116


$

(641)


$

3,605

Charge-offs


69



4



552



157



4,418

Recoveries


(681)



(276)



(436)



(798)



(813)
















Asset Quality Ratios















Total nonperforming loans to loans receivable


1.28%



1.57%



1.76%



1.82%



2.02%

Total nonperforming assets to total assets


2.69%



3.13%



3.63%



3.78%



3.98%

Allowance for loan losses to nonperforming loans


43.96%



29.37%



25.48%



26.39%



21.41%

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


(0.19)%



(0.09)%



0.04%



(0.23)%



1.37%

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


(0.14)%



(0.01)%



0.02%



(0.08)%



2.46%

Allowance for loan losses to total loans receivable


0.56%



0.46%



0.45%



0.48%



0.43%

Allowance for loan losses to nonacquired loans


0.73%



0.63%



0.63%



0.72%



0.69%

Texas ratio (9)


22.4%



25.7%



29.3%



30.9%



40.3%
















Loan Composition















Nonacquired loans by type















1-4 family residential real estate

$

146,192


$

132,253


$

123,421


$

116,244


$

94,675

Owner occupied commercial real estate


136,789



139,780



124,067



107,530



97,458

Nonowner occupied commercial real estate


407,654



343,539



311,239



275,598



240,886

Secured by farmland commercial real estate


52,876



54,774



57,825



59,009



60,179

Multifamily commercial real estate


26,721



26,993



27,385



26,256



26,295

Construction


135,586



92,389



88,072



75,126



52,238

Commercial


63,190



57,683



58,809



58,450



55,031

Consumer


77,219



78,100



49,457



39,316



38,853

Acquired loans by type















1-4 family residential real estate

$

90,516


$

96,758


$

100,995


$

105,083


$

110,548

Owner occupied commercial real estate


95,445



99,859



107,169



113,957



118,854

Nonowner occupied commercial real estate


83,227



86,089



88,363



95,549



98,705

Secured by farmland commercial real estate


1,941



1,977



2,013



3,242



5,584

Multifamily commercial real estate


5,040



5,140



5,516



5,941



6,437

Construction


16,985



18,738



19,364



20,069



21,092

Commercial


14,556



14,704



16,551



24,423



26,840

Consumer


7,522



7,830



8,276



8,558



9,026
















New loan originations (10)

$

177,090


$

176,356


$

139,009


$

141,436


$

163,611

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


237,877



245,051



189,049



181,224



158,557
















Deposit Composition















Noninterest-bearing demand

$

322,173


$

318,510


$

278,543


$

294,144


$

253,148

Interest-bearing demand/NOW


148,724



146,873



140,598



135,623



140,939

Money market and savings


483,157



460,933



435,105



398,000



383,259

Retail time


247,700



251,825



286,979



310,243



330,832

Jumbo time (11)


14,234



21,687



26,277



26,954



27,273


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

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

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

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

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

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

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

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

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

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

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

C1 Financial, Inc.

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

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


















2Q15



1Q15



4Q14



3Q14



2Q14 (1)

Loan loss reserves















Allowance for loan losses

$

7,675


$

5,787


$

5,324


$

5,441


$

4,593

Acquired performing loans discount


3,047



3,242



3,532



3,811



4,093

Total

$

10,722


$

9,029


$

8,856


$

9,252


$

8,686

Loans receivable, gross

$

1,361,459


$

1,256,606


$

1,188,522


$

1,134,351


$

1,062,701

Allowance for loan losses to total loans
receivable


0.56%



0.46%



0.45%



0.48%



0.43%

Allowance plus performing loans discount to
total loans receivable


0.79%



0.72%



0.75%



0.82%



0.82%
















Efficiency ratio 















Noninterest expense

$

11,845


$

11,835


$

14,005


$

11,280


$

10,950

Taxable-equivalent net interest income

$

16,811


$

15,575


$

14,919


$

14,022


$

13,597

Noninterest income

$

4,335


$

1,602


$

1,554


$

1,797


$

2,347

Gains on sales of securities


-



-



-



-



(241)
















Adjusted noninterest income

$

4,335


$

1,602


$

1,554


$

1,797


$

2,106

Efficiency ratio


56.0%



68.9%



85.0%



71.3%



69.7%
















Revenue and average assets per average
number of employees















Interest income

$

19,115


$

17,769


$

17,158


$

16,245


$

15,712

Noninterest income


4,335



1,602



1,554



1,797



2,347

Total revenue

$

23,450


$

19,371


$

18,712


$

18,042


$

18,059

Total revenue annualized

$

94,058


$

78,560


$

74,238


$

71,580


$

72,434

Total average assets

$

1,615,468


$

1,576,419


$

1,552,264


$

1,493,667


$

1,426,124

Average number of employees


245



241



242



235



211

Revenue per average number of employees

$

384


$

326


$

307


$

305


$

343

Average assets per average number of
employees

$

6,594


$

6,541


$

6,414


$

6,356


$

6,759
















Tangible stockholders' equity and Tangible
book value per share
 















Total stockholders' equity

$

194,555


$

189,812


$

186,638


$

185,296


$

140,191

Less:  Goodwill


(249)



(249)



(249)



(249)



(249)

           Other intangible assets


(824)



(904)



(987)



(1,074)



(1,190)

Tangible stockholders' equity

$

193,482


$

188,659


$

185,402


$

183,973


$

138,752
















Common shares outstanding


16,101



16,101



16,101



16,101



13,340

Book value per share

$

12.08


$

11.79


$

11.59


$

11.51


$

10.51

Tangible book value per share


12.02



11.72



11.51



11.43



10.40
















Adjusted yield earned on loans 















Reported yield on loans


5.89%



5.90%



5.84%



5.79%



5.87%
















Effect of accretion income on acquired loans


(0.10)%



(0.14)%



(0.19)%



(0.14)%



(0.15)%

Adjusted yield on loans


5.79%



5.76%



5.65%



5.65%



5.72%
















Adjusted rate paid on total deposits















Reported rate paid on total deposits


0.44%



0.47%



0.50%



0.52%



0.54%

Effect of premium amortization on acquired
deposits


0.01%



0.01%



0.00%



0.01%



0.01%

Adjusted rate paid on total deposits


0.45%



0.48%



0.50%



0.53%



0.55%


















Adjusted net interest margin















Reported net interest margin


4.71%



4.56%



4.24%



4.18%



4.29%
















Effect of accretion income on acquired loans


(0.09)%



(0.12)%



(0.16)%



(0.11)%



(0.13)%

Effect of premium amortization on acquired
deposits and borrowings


(0.02)%



(0.03)%



(0.03)%



(0.04)%



(0.04)%

Adjusted net interest margin


4.60%



4.41%



4.05%



4.03%



4.12%
















Average excess cash






























Average total deposits

$

1,185,325


$

1,186,076


$

1,174,001


$

1,147,816


$

1,118,423

Borrowings due in one year or less


17,750



25,189



28,940



34,753



33,750
















Total base for liquidity

$

1,203,075


$

1,211,265


$

1,202,941


$

1,182,569


$

1,152,173

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

$

120,308


$

121,127


$

120,294


$

118,257


$

115,217

Average cash and cash equivalents (b)


168,740



204,588



271,827



262,617



239,171

Cash above liquidity level (b)-(a)


48,432



83,461



151,533



144,360



123,954

Less estimated short-term deposits


(20,823)



(11,353)



(24,421)



(28,440)



(24,662)

Average excess cash

$

27,609


$

72,108


$

127,112


$

115,920


$

99,292
















Tangible equity to tangible assets 















Total stockholders' equity

$

194,555


$

189,812


$

186,638


$

185,296


$

140,191

Less:  Goodwill


(249)



(249)



(249)



(249)



(249)

           Other intangible assets


(824)



(904)



(987)



(1,074)



(1,190)

Tangible stockholders' equity

$

193,482


$

188,659


$

185,402


$

183,973


$

138,752
















Total assets

$

1,677,806


$

1,596,739


$

1,536,691


$

1,548,045


$

1,449,214

Less:  Goodwill


(249)



(249)



(249)



(249)



(249)

           Other intangible assets


(824)



(904)



(987)



(1,074)



(1,190)
















Tangible assets

$

1,676,733


$

1,595,586


$

1,535,455


$

1,546,722


$

1,447,775
















Equity/Assets


11.60%



11.89%



12.15%



11.97%



9.67%

Tangible Equity/Tangible Assets


11.54%



11.82%



12.07%



11.89%



9.58%

















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

Definitions of Non-GAAP financial measures

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

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

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

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

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

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

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

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

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

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

SOURCE C1 Financial, Inc.

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.