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

Searching for your content...

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

    • News in Focus
        • Browse News Releases

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

        • Multimedia Gallery

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

        • Trending Topics

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

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

        • View All Auto & Transportation

        • Business Technology

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

        • View All Business Technology

        • Entertain­ment & Media

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

        • View All Entertain­ment & Media

        • Financial Services & Investing

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

        • View All Financial Services & Investing

        • General Business

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

        • View All General Business

    • Science & Tech
        • Consumer Technology

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

        • View All Consumer Technology

        • Energy & Natural Resources

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

        • View All Energy & Natural Resources

        • Environ­ment

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

        • View All Environ­ment

        • Heavy Industry & Manufacturing

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

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

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

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

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

        • View All Consumer Products & Retail

        • Entertain­ment & Media

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

        • View All Entertain­ment & Media

        • Health

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

        • View All Health

        • Sports

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

        • View All Sports

        • Travel

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

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

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

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

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

        • View All People & Culture

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

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

    • Searching for your content...

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

      News Releases

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

      Franklin Financial Network Reports 2019 Second Quarter Results

      10.4% Annualized Loan Growth and Net Interest Margin Expansion of 4 Basis Points

      Pre-tax pre-provision profit of $12.9 million; Net Income of $5.2 million Including Impact of $7.0 million Loan Loss Provision

      Franklin Financial Network Logo (PRNewsFoto/Franklin Financial Network, Inc)

      News provided by

      Franklin Financial Network, Inc.

      Jul 24, 2019, 16:59 ET

      Share this article

      Share this article


      FRANKLIN, Tenn., July 24, 2019 /PRNewswire/ -- Franklin Financial Network, Inc. (the "Company") (NYSE: FSB), parent company of Franklin Synergy Bank, reported net income of $5.2 million, or $0.34 per diluted common share, for the quarter ended June 30, 2019, compared to $10.2 million, or $0.68 per diluted common share, for the quarter ended June 30, 2018. For the second quarter of 2019 net income was $5.2 million including the impact of a $7.0 million loan loss provision. Pre-tax pre-provision profit was $12.9 million.

      Interim Chief Executive Officer, J. Myers Jones, III, stated, "I am very proud of our team's performance during the second quarter as our balance sheet rotation and optimization strategies are beginning to show tangible progress, amidst an extremely challenging interest rate environment. We are very pleased to have achieved 4 basis points of NIM expansion and 10.4% annualized loan growth in the quarter, demonstrating our ability to execute our plan, as well as position the Company for further future improvement."

      Jones continued, "As previously announced, we have taken deliberate and positive actions to de-risk an impaired Shared National Credit relationship, which is now fully reserved. We are completely focused on core customer deposit and loan initiatives and remain highly engaged in the execution of our strategic plan, with particular emphasis on balancing profitability and growth."

      Key Highlights and Recent Developments

      • Net interest margin (fully tax-equivalent) expanded 4 basis points quarter-over-quarter to 2.84% as a result of core customer loan growth and the balance sheet actions
      • Strategically-planned $300 million-plus balance sheet rotation is complete, positively impacting performance metrics
      • Customer-driven loan growth of $73.1 million, or 10.4% annualized, and $408.3 million, or 16.5% year-over-year
      • Core deposit growth, retail and reciprocal deposits, of 16.4% and a reduction of brokered deposits of 14.5%, on a year-over-year basis
      • Total year-over-year reduction in securities portfolio of $523.8 million, which now represents 20.5% of assets, down from 32.6% at June 30, 2018
      • Began execution of share repurchase program with purchase of approximately $519 thousand
      • Tangible book value per share of $25.61, which represents a 12.9% year-over-year increase

      Performance Summary



      Reported GAAP Results


      Non-GAAP "Core" Results(1)


      (dollars in thousands, except share data and %)


      2Q 2019



      1Q 2019



      2Q 2018



      2Q 2019



      1Q 2019





      2Q 2018


      Net Interest Income


      $

      27,365



      $

      27,420



      $

      26,905



      $

      27,365



      $

      27,420





      $

      26,905


      Net Interest Margin (FTE) (2)



      2.84

      %



      2.80

      %



      2.74

      %



      2.84

      %



      2.80

      %





      2.74

      %

      Provision for Loan Losses


      $

      7,031



      $

      5,055



      $

      570



      $

      7,031



      $

      5,055





      $

      570


      Net Charge-offs / Average Loans



      1.04

      %



      0.10

      %



      0.00

      %



      1.04

      %



      0.10

      %





      0.00

      %

      Non-interest Income


      $

      4,923



      $

      3,486



      $

      4,147



      $

      4,923



      $

      3,486





      $

      4,147


      Noninterest Expense


      $

      19,370



      $

      22,616



      $

      18,050



      $

      19,370



      $

      18,473





      $

      18,050


      Efficiency Ratio



      60.0

      %



      73.2

      %



      58.1

      %



      60.0

      %



      59.8

      %





      58.1

      %

      Pre-tax Income


      $

      5,887



      $

      3,235



      $

      12,432



      $

      5,887



      $

      7,378





      $

      12,432


      Net Income available to common shareholders


      $

      5,173



      $

      2,901



      $

      10,161



      $

      5,173



      $

      6,103





      $

      10,161


      Pre-tax pre-provision profit


      $

      12,918



      $

      8,290



      $

      13,002



      $

      12,918



      $

      12,433





      $

      13,002





























      Diluted EPS


      $

      0.34



      $

      0.19



      $

      0.68



      $

      0.34



      $

      0.41





      $

      0.68


      Effective Tax Rate



      11.99

      %



      10.32

      %



      18.20

      %



      11.99

      %



      17.28

      %





      18.21

      %

      Weighted Average Diluted Shares



      14,894,140




      14,804,830




      14,814,059




      14,894,140




      14,804,830






      14,814,059


      Actual Shares Outstanding



      14,628,287




      14,574,339




      14,480,240




      14,628,287




      14,574,339






      14,480,240


      Return on Average:



























      Assets



      0.51

      %



      0.28

      %



      0.98

      %



      0.51

      %



      0.59

      %





      0.98

      %

      Equity



      5.3

      %



      3.1

      %



      12.0

      %



      5.3

      %



      6.6

      %





      12.0

      %

      Tangible Common Equity



      5.6

      %



      3.3

      %



      12.7

      %



      5.6

      %



      6.9

      %





      12.7

      %




      (1)

      Non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. Excludes 1Q'19 compensation related nonrecurring expenses. See "GAAP reconciliation and use of non-GAAP financial measures" below for a discussion and reconciliation of non-GAAP financial measures.

      (2)

      Interest income and rates include the effects of tax-equivalent adjustments to adjust tax-exempt interest income on tax-exempt loans and investment securities to a fully taxable basis (FTE).

      Focused on Balancing Growth and Profitability

      Loans held for investment (HFI) increased $73.1 million from the first quarter of 2019, a 10.4% annualized rate, and by $408.3 million, or 16.5% year-over-year. The commercial real estate loan portfolio grew by $39.2 million in the second quarter 2019, and the commercial and industrial loan portfolio grew by $30.4 million in the same period.

      Total deposits decreased by $169.2 million, or 20.5% annualized from the first quarter of 2019 and by $251.4 million, or 7.4% from the second quarter of 2018, reflecting a deliberate reduction in non-core deposits as a part of the Company's planned balance sheet optimization. As a part of this optimization effort, brokered deposits have decreased $118.2 million from the second quarter of 2018, a decline of 14.5%, while during the same time period, reciprocal deposits increased by $312.0 million, to $436.5 million, a growth rate of 250.5%. The combined growth of reciprocal and retail and other deposits was 12.6% annualized and 16.4% from the fourth and second quarters of 2018, respectively.

      Strong customer-driven loan and core deposit growth along with a deliberate reduction in non-core funding and securities resulted in net interest income of $27.4 million for the second quarter of 2019, a 1.7% year-over-year increase, despite a 2.2% decrease in assets during that time period.

      Executive Vice President and Chief Financial Officer, Christopher J. Black stated, "At this point, we consider our $300 million-plus balance sheet rotation complete and are focused on the next phases of our overall balance sheet transformation, namely the continued growth of our core deposit base. During the second quarter, we hired a Director of Deposits, completed a strategic organizational realignment and began to implement a funding-driven profitability process at the team level. Each of these initiatives were put in place to reward and hold accountable the customer-driven banking activities of our revenue producers, with a strong emphasis on core deposit gathering. As our operating model continues to evolve and progress, we expect these actions to have a meaningfully positive impact on our profitability metrics."

      Balance Sheet Positioning Driving Margin Expansion

      Net interest margin (tax-equivalent basis) was 2.84% for the three months ended June 30, 2019, a 4 basis point increase quarter-over-quarter, and a 10 basis point increase year-over-year, primarily driven by balance sheet rotation and optimization strategies.

      During the first six months of 2019, the Company redeployed $318.2 million of lower-yielding securities into higher-yielding assets. As a result of this effort to reduce reliance upon non-core funding sources, securities represent 20.5% of total assets at June 30, 2019, down from 32.6% at June 30, 2018. Similarly, at June 30, 2019, loans HFI increased to 91.5% of total deposits from 77.7% and 72.8% at December 31, 2018, and June 30, 2018, respectively.

      Black stated, "We continue to make steady progress and have been able to take continued advantage of favorable bond and local market conditions that were present throughout the second quarter. The net interest margin expansion was on a steady upward trajectory during each month of the quarter. We remain focused on continuing to win business based on growing deeper customer relationships that are net interest margin accretive, which in turn enhances our profitability."

      Noninterest Income Remains Stable

      Total non-interest income was $4.9 million for the second quarter of 2019, which was an increase of $1.4 million from the first quarter of 2019, and increased $776 thousand, or 18.7% on a year-over-year basis when compared to the second quarter of 2018.

      Core Noninterest Expenses Held In Check

      Noninterest expense was $19.4 million and $22.6 million during the second and first quarters of 2019, respectively, which included non-recurring charges during the first quarter of $4.1 million for certain post-employment and retirement benefits. When adjusted for these non-recurring expense items, core noninterest expense was $19.4 million and $18.5 million for the second and first quarters of 2019, respectively, which was flat relative to the fourth quarter of 2018, and represents an increase of approximately 7.3% since the second quarter of 2018, the first full quarter that included the impact of the Civic acquisition.

      Asset Quality

      As previously announced, the Company determined that an additional specific reserve for the remaining balance related to a previously disclosed Shared National Credit ("SNC") relationship in the amount of approximately $6.3 million has been included in the provision for loan and lease losses during the second quarter of 2019. Due to the level of credit impairment of this relationship, the Company recognized a charge-off of approximately $7.5 million during the second quarter of 2019 and now has a specific reserve allocated to this relationship covering the remaining balance outstanding. 

      Despite the SNC relationship, the Company continues to experience favorable asset quality. As of June 30, 2019, the Company's total non-performing assets were 0.12% of assets, or $4.7 million, a decrease of approximately $1.0 million from December 31, 2018.

      The allowance for loan and lease losses was $27.4 million at June 30, 2019, representing an increase of $3.9 million from the $23.5 million at December 31, 2018. The allowance for loan and lease losses equates to 0.95% of total loans HFI at June 30, 2019. The Company reported no bank-owned real estate (OREO) at June 30, 2019.

      Strong Capital To Support Future Growth and Expansion

      The ratio of tangible common equity to tangible assets was 9.2% at June 30, 2019, compared with 8.4% and 7.9% at December 31, 2018, and June 30, 2018, respectively. The Company's tangible book value per share increased to $25.61, which represents 12.9% year-over-year growth.

      Black commented, "We remain pleased with the overall strengthening of our balance sheet over the last several months, particularly with our growth in tangible book value. Given our strong capital position, we initiated our share repurchase program during the second quarter and, assuming favorable market conditions, expect to continue to return capital to shareholders through repurchases, along with our established quarterly dividend of $0.04 per share."

      Summary

      Jones concluded, "Our team remains optimistic about the future and the tremendous opportunities we have to grow and enhance our relationships with our customers, community, teammates and shareholders. We remain committed to our core values of respect, community, integrity and innovation. Underlying our quarterly financial results is a strong foundation that we firmly believe has our Company well-positioned for the future, which we are confident will be guided by our strong, unified leadership team."

      WEBCAST AND CONFERENCE CALL INFORMATION

      The live broadcast of the Company's earnings webcast and conference call will begin at 8:00 a.m. CDT on Thursday, July 25, 2019, and the presentation and conference call will be broadcast live over the Internet at http://www.snl.com/IRW/CorporateProfile/4185772. This Earnings Release and the Earnings Presentation will be available for twelve months, and are also included on a Form 8-K that the Company furnished to the U.S. Securities and Exchange Commission (SEC) on July 24, 2019. To access the call for audio only, please call 1-844-378-6480 which will be available for 90 days.

      ABOUT THE COMPANY

      Franklin Financial Network, Inc. (NYSE: FSB) is a financial holding company headquartered in Franklin, Tennessee. The Company's wholly owned bank subsidiary, Franklin Synergy Bank, a Tennessee-chartered commercial bank founded in November 2007 and a member of the Federal Reserve System, provides a full range of banking and related financial services with a focus on service to small businesses, corporate entities, local governments and individuals. With consolidated total assets of $4.1 billion at June 30, 2019, the Bank currently operates through 15 branches in the growing Williamson, Rutherford and Davidson Counties, all within the Nashville metropolitan statistical area. Additional information about the Company, which is included in the NYSE Financial-100 Index, the FTSE Russell 2000 Index and the S&P SmallCap 600 Index, is available at www.FranklinSynergyBank.com.

      Investor Relations Contact:

      Chris Black
      EVP, Chief Financial Officer
      (615) 721-6096
      [email protected]

      SAFE HARBOR FOR FORWARD-LOOKING STATEMENTS

      This Earnings Release contains forward-looking statements regarding, among other things, our anticipated financial and operating results and our plans regarding future share repurchases and payment of quarterly dividends. The Company claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements reflect our management's current assumptions, beliefs, and expectations. Words such as "anticipate," "believe," "estimate," "expect," "intend," "plan," "objective," "should," "hope," "pursue," "seek," and similar expressions are intended to identify forward-looking statements. While we believe that the expectations reflected in our forward-looking statements are reasonable, we can give no assurance that such expectations will prove correct. Forward-looking statements are subject to risks and uncertainties that could cause our actual results to differ materially from the future results, performance, or achievements expressed in or implied by any forward-looking statement we make. Some of the relevant risks and uncertainties that could cause our actual performance to differ materially from the forward-looking statements contained in this Earnings Release are discussed below and under the heading "Risk Factors" and elsewhere in our Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC") on March 19, 2019. We caution readers that these discussions of important risks and uncertainties are not exclusive, and our business may be subject to other risks and uncertainties which are not detailed there. Readers are cautioned not to place undue reliance on our forward-looking statements. We make forward-looking statements as of the date on which this Earnings Release is filed with the SEC, and we assume no obligation to update the forward-looking statements after the date hereof whether as a result of new information or events, changed circumstances, or otherwise, except as required by law.

      There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following:

      • business and economic conditions nationally, regionally and in our target markets, particularly in Middle Tennessee and the geographic areas in which we operate;
      • the concentration of our loan portfolio in real estate loans and changes in the prices, values and sales volumes of commercial and residential real estate;
      • the concentration of our business within our geographic areas of operation in Middle Tennessee;
      • credit and lending risks associated with our commercial real estate, residential real estate, commercial and industrial, and construction and land development portfolios;
      • increased competition in the banking and mortgage banking industry, nationally, regionally and locally;
      • our ability to execute our business strategy to achieve profitable growth;
      • the dependence of our operating model on our ability to attract and retain experienced and talented bankers in each of our markets;
      • risks that our cost of funding could increase, in the event we are unable to continue to attract stable, low-cost deposits and reduce our cost of deposits;
      • our ability to increase our operating efficiency;
      • failure to keep pace with technological change or difficulties when implementing new technologies;
      • risks related to our acquisition, disposition, growth and other strategic opportunities and initiatives;
      • negative impact on our mortgage banking services, including declines in our mortgage originations or profitability due to rising interest rates and increased competition and regulation;
      • our ability to attract and maintain business banking relationships with well-qualified businesses, real estate developers and investors with proven track records in our market areas;
      • our ability to attract sufficient loans that meet prudent credit standards, including in our commercial and industrial and commercial real estate loan categories;
      • failure to maintain adequate liquidity and regulatory capital and comply with evolving federal and state banking regulations;
      • inability of our risk management framework to effectively mitigate credit risk, interest rate risk, liquidity risk, price risk, compliance risk, operational risk, strategic risk and reputational risk;
      • failure to develop new, and grow our existing, streams of non-interest income;
      • our ability to maintain expenses in line with our current projections;
      • our dependence on our management team and our ability to motivate and retain our management team;
      • risks related to management transition;
      • risks related to any future acquisitions, including failure to realize anticipated benefits from future acquisitions;
      • inability to find acquisition candidates that will be accretive to our financial condition and results of operations;
      • system failures, data security breaches (including as a result of cyber-attacks), or failures to prevent breaches of our network security;
      • data processing system failures and errors;
      • fraudulent and negligent acts by individuals and entities that are beyond our control;
      • fluctuations in market value and its impact on the securities held in our securities portfolio;
      • the adequacy of our reserves (including allowance for loan losses) and the appropriateness of our methodology for calculating such reserves;
      • the makeup of our asset mix and investments;
      • our focus on small and mid-sized businesses;
      • an inability to raise necessary capital to fund our growth strategy or operations, or to meet increased minimum regulatory capital levels;
      • the sufficiency of our capital, including sources of such capital and the extent to which capital may be used or required;
      • interest rate shifts and its impact on our financial condition and results of operation;
      • the expenses that we incur to operate as a public company;
      • the institution and outcome of litigation and other legal proceedings against us or to which we become subject;
      • changes in accounting standards;
      • the impact of recent and future legislative and regulatory changes;
      • governmental monetary and fiscal policies;
      • changes in the scope and cost of Federal Deposit Insurance Corporation, or FDIC, insurance and other coverage; and
      • future equity issuances under our Amended and Restated 2017 Omnibus Equity Incentive Plan and future sales of our common stock by us or our executive officers or directors.

      The foregoing factors should not be construed as exhaustive and should be read in conjunction with the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K filed March 19, 2019 with the SEC and our Quarterly Report on Form 10-Q filed May 9, 2019 with the SEC. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from our forward-looking statements. New risks and uncertainties may emerge from time to time, and it is not possible for us to predict their occurrence or how they will affect the Company.

      GAAP RECONCILIATION AND USE OF NON-GAAP FINANCIAL MEASURES

      Some of the financial data included in this earnings release and our selected historical consolidated financial information are not measures of financial performance recognized by GAAP. Our management uses these non-GAAP financial measures in its analysis of our performance:

      • "Common equity" is defined as total shareholders' equity at end of period less the liquidation preference value of the preferred stock;
      • "Tangible common equity" is common equity less goodwill and other intangible assets;
      • "Total tangible assets" is defined as total assets less goodwill and other intangible assets;
      • "Other intangible assets" is defined as the sum of core deposit intangible assets and SBA servicing rights;
      • "Tangible book value per share" is defined as tangible common 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;
      • "Tangible common equity ratio" is defined as the ratio of tangible common equity divided by total tangible assets. We believe that this measure is important to many investors in the marketplace who are interested in relative changes from period-to period in common equity and total assets, each exclusive of changes in intangible assets;
      • "Core Return on Average Tangible Common Equity" is defined as annualized core net income available to common shareholders divided by average tangible common equity;
      • "Core Efficiency Ratio" is defined as noninterest expense divided by our operating revenue, which is equal to net interest income plus noninterest income with all adjusted to certain one-time expenses;
      • "Core Diluted Earnings Per Share" is defined as reported earnings per share adjusted for certain one-time expenses;
      • "Core Non-Interest Income" is defined as non-interest income adjusted for certain one-time items;
      • "Core Non-Interest Expense" is defined as non-interest expense adjusted for certain one-time items;
      • "Core Compensation Expense" is defined as compensation expense adjusted for certain one-time items; and
      • "Core Net Income" is defined as "Net Income Available to Common Shareholders" adjusted for certain one-time items.
      • "Pre-tax pre-provision core profit" is defined as pre-tax core net income and provision for loan losses.

      We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows 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 financial measures that other companies use.

      Financial Summary and Key Metrics  

      (Unaudited)

      (In Thousands, Except Share Data and %)




      2019


      2018


      Second Quarter


      First Quarter


      Fourth Quarter



      Third Quarter

      Second Quarter

      Statement of Income Data

















      Total interest income


      $

      47,453




      $

      47,523




      $

      46,046




      $

      43,717




      $

      42,136



      Total interest expense



      20,088





      20,103





      19,125





      17,155





      15,231



      Net interest income



      27,365





      27,420





      26,921





      26,562





      26,905



      Provision for loan losses



      7,031





      5,055





      975





      136





      570



      Total noninterest income



      4,923





      3,486





      (384)





      3,442





      4,147



      Total noninterest expense



      19,370





      22,616





      21,689





      18,251





      18,050



      Net income before income taxes



      5,887





      3,235





      3,873





      11,617





      12,432



      Income tax expense



      706





      334





      122





      1,068





      2,263



      Net income available to common shareholders (a)


      $

      5,173




      $

      2,901




      $

      3,743




      $

      10,549




      $

      10,161



      Pre-tax pre-provision profit


      $

      12,918




      $

      8,290




      $

      4,848




      $

      11,753




      $

      13,002



      Net interest income (tax-equivalent basis)


      $

      27,921




      $

      27,955




      $

      27,516




      $

      27,263




      $

      27,616



      Core net income* (a)


      $

      5,173




      $

      6,103




      $

      9,178




      $

      10,549




      $

      10,161



      Per Common Share


























      Diluted net income


      $

      0.34




      $

      0.19




      $

      0.25




      $

      0.70




      $

      0.68



      Core diluted net income *



      0.34





      0.41





      0.61





      0.70





      0.68



      Book value



      26.90





      26.31





      25.64





      24.51





      24.04



      Tangible book value*



      25.61





      25.00





      24.32





      23.18





      22.69



      Weighted average number of shares-diluted



      14,894,140





      14,804,830





      14,821,540





      14,903,751





      14,814,059



      Period-end number of shares



      14,628,287





      14,574,339





      14,538,085





      14,525,351





      14,480,240



      Selected Balance Sheet Data


























      Cash and due from banks


      $

      150,721




      $

      300,113




      $

      280,212




      $

      144,660




      $

      176,870



      Securities available-for-sale, at fair value



      715,132





      799,301





      1,030,668





      1,115,187





      1,148,679



      Securities held to maturity



      118,963





      118,831





      121,617





      204,587





      209,239



      Loans held for sale, at fair value



      27,093





      21,730





      11,103





      14,563





      16,769



      Loans held for investment



      2,880,433





      2,807,377





      2,665,399





      2,550,121





      2,472,093



      Allowance for loan losses



      (27,443)





      (27,857)





      (23,451)





      (22,479)





      (22,341)



      Other real estate owned, net



      -





      -





      -





      1,853





      1,853



      Total assets



      4,071,971





      4,238,436





      4,249,439





      4,167,813





      4,165,238



      Retail and other deposits



      1,530,722





      1,532,984





      1,538,441





      1,534,014





      1,565,566



      Local Government deposits



      480,206





      628,985





      782,889





      833,052





      890,499



      Brokered deposits



      699,195





      718,683





      797,795





      887,112





      817,409



      Reciprocal deposits



      436,522





      435,191





      312,682





      117,372





      124,551



      Total deposits



      3,146,645





      3,315,843





      3,431,807





      3,371,550





      3,398,025



      Borrowings



      455,282





      475,238





      427,193





      430,149





      410,104



      Total shareholders' equity



      393,516





      383,421





      372,740





      356,074





      348,059



      Total equity



      393,609





      383,514





      372,833





      356,177





      348,162



      Selected Ratios


























      Return on average:


























      Assets



      0.51


      %



      0.28


      %



      0.35


      %



      1.01


      %



      0.98


      %

      Shareholders' equity



      5.3


      %



      3.1


      %



      4.1


      %



      11.9


      %



      12.0


      %

      Tangible common equity*



      5.6


      %



      3.3


      %



      4.3


      %



      12.6


      %



      12.7


      %

      Average shareholders' equity to average assets



      9.5


      %



      8.9


      %



      8.6


      %



      8.5


      %



      8.2


      %

      Net interest margin (NIM) (tax-equivalent basis)



      2.84


      %



      2.80


      %



      2.69


      %



      2.70


      %



      2.74


      %

      Efficiency ratio (GAAP)



      60.0


      %



      73.2


      %



      81.7


      %



      60.8


      %



      58.1


      %

      Core efficiency ratio (tax-equivalent basis)*



      60.0


      %



      59.8


      %



      60.4


      %



      60.8


      %



      58.1


      %

      Loans held for investment to deposit ratio



      91.5


      %



      84.7


      %



      77.7


      %



      75.6


      %



      72.8


      %

      Total loans to deposit ratio



      92.4


      %



      85.3


      %



      78.0


      %



      76.1


      %



      73.2


      %

      Yield on interest-earning assets



      4.89


      %



      4.82


      %



      4.56


      %



      4.40


      %



      4.25


      %

      Cost of interest-bearing liabilities



      2.41


      %



      2.34


      %



      2.16


      %



      1.97


      %



      1.74


      %

      Cost of total deposits



      2.07


      %



      2.06


      %



      1.88


      %



      1.68


      %



      1.49


      %

      Credit Quality Ratios


























      Allowance for loan losses as a percentage of loans held for investment



      0.95


      %



      0.99


      %



      0.88


      %



      0.88


      %



      0.90


      %

      Net charge-offs (recoveries) as a percentage of average loans held for investment(b)



      1.04


      %



      0.10


      %



      0.00


      %



      0.00


      %



      0.00


      %

      Nonperforming loans held for investment as a percentage of total loans held for investments



      0.16


      %



      0.42


      %



      0.21


      %



      0.16


      %



      0.14


      %

      Nonperforming assets as a percentage of total assets



      0.12


      %



      0.28


      %



      0.13


      %



      0.14


      %



      0.13


      %

      Preliminary capital ratios (Consolidated)


























      Shareholders' equity to assets



      9.7


      %



      9.0


      %



      8.8


      %



      8.5


      %



      8.4


      %

      Tangible common equity to tangible assets*



      9.2


      %



      8.6


      %



      8.4


      %



      8.1


      %



      7.9


      %

      Tier 1 capital (to average assets)



      9.2


      %



      8.8


      %



      8.8


      %



      8.7


      %



      8.3


      %

      Tier 1 capital (to risk-weighted assets)



      11.2


      %



      11.3


      %



      12.2


      %



      12.2


      %



      12.1


      %

      Total capital (to risk-weighted assets)



      13.7


      %



      14.0


      %



      14.9


      %



      15.0


      %



      15.0


      %

      Common Equity Tier 1 (to risk-weighted assets) (CET1)



      11.2


      %



      11.3


      %


      12.2


      %


      12.2


      %


      12.1


      %


      *These measures are considered non-GAAP financial measures. See "GAAP Reconciliation and Use of Non-GAAP Financial Measures" and the corresponding financial tables below for reconciliations of these Non-GAAP measures. Investors are encouraged to refer to discussion of non-GAAP measures included in the corresponding earnings release.

      (a) - Includes a dividend declared and paid by the Company's REIT subsidiary to minority interest preferred shareholders in the second and fourth quarters.

      (b) - annualized

       

      Consolidated Statements of Income

      (Unaudited)

      (In Thousands, Except Share Data and %)













      Q2 2019


      Q2 2019












      vs.


      vs.



      2019



      2018



      Q1 2019

      Percent


      Q2 2018

      Percent



      Second Quarter



      First Quarter



      Fourth Quarter



      Third Quarter



      Second Quarter



      Variance


      Variance

      Interest income:


























      Loans, including fees


      $


      40,202



      $


      38,338



      $


      36,314



      $


      34,435



      $


      32,312




      4.9


      %



      24.4


      %

      Securities




































      Taxable




      4,614





      6,394





      7,058





      6,460





      6,905




      (27.8)


      %



      (33.2)


      %

      Tax-exempt




      1,410





      1,470





      1,615





      1,926





      1,929




      (4.1)


      %



      (26.9)


      %

      Dividends on restricted equity securities




      350





      334





      334





      313





      329




      4.8


      %



      6.4


      %

      Federal funds sold and other




      877





      987





      725





      583





      661




      (11.1)


      %



      32.7


      %

      Total interest income




      47,453





      47,523





      46,046





      43,717





      42,136




      (0.1)


      %



      12.6


      %

      Interest expense:




































      Deposits




      16,679





      16,990





      15,941





      14,137





      12,604




      (1.8)


      %



      32.3


      %

      Federal funds purchased and repurchase

        agreements




      90





      72





      123





      69





      131




      25.0


      %



      (31.3)


      %

      Federal Home Loan Bank advances and other




      2,237





      1,959





      1,979





      1,867





      1,414




      14.2


      %



      58.2


      %

      Subordinated notes




      1,082





      1,082





      1,082





      1,082





      1,082




      0.0


      %



      0.0


      %

      Total interest expense




      20,088





      20,103





      19,125





      17,155





      15,231




      (0.1)


      %



      31.9


      %

      Net interest income




      27,365





      27,420





      26,921





      26,562





      26,905




      (0.2)


      %



      1.7


      %

      Provision for loan losses




      7,031





      5,055





      975





      136





      570




      39.1


      %



      1133.5


      %

      Net interest income after provision




      20,334





      22,365





      25,946





      26,426





      26,335




      (9.1)


      %



      (22.8)


      %

      Noninterest income:




































      Service charges on deposit accounts




      77





      74





      66





      58





      51




      4.1


      %



      51.0


      %

      Other service charges and fees




      903





      757





      830





      747





      823




      19.3


      %



      9.7


      %

      Mortgage banking revenue




      2,473





      1,672





      1,630





      1,483





      2,034




      47.9


      %



      21.6


      %

      Wealth management




      673





      627





      741





      705





      789




      7.3


      %



      (14.7)


      %

      Gain (loss) on sales and calls of securities




      367





      149





      (4,160)





      (1)





      1




      146.3


      %


      NM


      %

      Net (loss) gain on sale of loans




      3





      (217)





      5





      7





      10




      (101.4)


      %



      (70.0)


      %

      Net gain on foreclosed assets




      3





      4





      107





      3





      3




      (25.0)


      %



      0.0


      %

      Other income




      424





      420





      397





      440





      436




      1.0


      %



      (2.8)


      %

      Total noninterest income




      4,923





      3,486





      (384)





      3,442





      4,147




      41.2


      %



      18.7


      %

      Total revenue




      32,288





      30,906





      26,537





      30,004





      31,052




      4.5


      %



      4.0


      %

      Noninterest expenses:




































      Salaries and employee benefits




      11,365





      14,743





      13,657





      10,723





      10,268




      (22.9)


      %



      10.7


      %

      Occupancy and equipment expense




      3,283





      3,113





      3,216





      2,933





      2,885




      5.5


      %



      13.8


      %

      FDIC assessment expense




      660





      990





      990





      1,020





      778




      (33.3)


      %



      (15.2)


      %

      Marketing expense




      301





      319





      236





      306





      269




      (5.6)


      %



      11.9


      %

      Professional fees




      1,073





      923





      1,107





      1,023





      1,362




      16.3


      %



      (21.2)


      %

      Other expense




      2,688





      2,528





      2,483





      2,246





      2,488




      6.3


      %



      8.0


      %

      Total noninterest expense




      19,370





      22,616





      21,689





      18,251





      18,050




      (14.4)


      %



      7.3


      %

      Net income before income taxes




      5,887





      3,235





      3,873





      11,617





      12,432




      82.0


      %



      (52.6)


      %

      Income tax expense




      706





      334





      122





      1,068





      2,263




      111.4


      %



      (68.8)


      %

      Net income


      $


      5,181



      $


      2,901



      $


      3,751



      $


      10,549



      $


      10,169




      78.6


      %



      (49.1)


      %

      Earnings attributable to noncontrolling interest




      (8)





      -





      (8)





      -





      (8)




      0.0


      %



      0.0


      %

      Net income available to common shareholders (a)


      $


      5,173



      $


      2,901



      $


      3,743



      $


      10,549



      $


      10,161




      78.3


      %



      (49.1)


      %





































      Weighted average common shares outstanding:




































      Basic




      14,482,344





      14,393,083





      14,354,399





      14,324,299





      14,216,112












      Fully diluted




      14,894,140





      14,804,830





      14,821,540





      14,903,751





      14,814,059






      Earnings per share




































      Basic


      $


      0.35



      $


      0.20



      $


      0.26



      $


      0.73



      $


      0.71












      Fully diluted


      $


      0.34



      $


      0.19



      $


      0.25



      $


      0.70



      $


      0.68












      Dividend per share


      $


      0.04



      $


      0.04



      $


      -



      $


      -



      $


      -













      (a) Includes a dividend declared and paid by the Company's REIT subsidiary to minority interest preferred shareholders' in the second and fourth quarters.

       

      Consolidated Balance Sheets

      (Unaudited)

      (In Thousands, Except %)























      Q2 2019


      Q2 2019






















      vs.


      vs.



      2019


      2018



      Q1 2019


      Q2 2018
































      Annualized


      Percent




      Second Quarter





      First Quarter





      Fourth Quarter





      Third Quarter





      Second Quarter



      Variance


      Variance

      ASSETS






























      Cash and due from banks


      $


      150,721




      $


      300,113




      $


      280,212




      $


      144,660




      $


      176,870




      (199.7)


      %



      (14.8)


      %

      Certificates of deposit at other financial institutions




      3,840






      3,595






      3,594






      3,104






      3,354




      27.3


      %



      14.5


      %

      Fed funds sold




      -






      -






      -






      -






      8,314




      0.0


      %



      (100.0)


      %

      Securities available for sale, fair value




      715,132






      799,301






      1,030,668






      1,115,187






      1,148,679




      (42.2)


      %



      (37.7)


      %

      Securities held to maturity




      118,963






      118,831






      121,617






      204,587






      209,239




      0.4


      %



      (43.1)


      %

      Loans held for sale, at fair value




      27,093






      21,730






      11,103






      14,563






      16,769




      99.0


      %



      61.6


      %

      Loans held for investment




      2,880,433






      2,807,377






      2,665,399






      2,550,121






      2,472,093




      10.4


      %



      16.5


      %

      Allowance for loan losses




      (27,443)






      (27,857)






      (23,451)






      (22,479)






      (22,341)




      (6.0)


      %



      22.8


      %

      Net loans




      2,852,990






      2,779,520






      2,641,948






      2,527,642






      2,449,752




      10.6


      %



      16.5


      %









































      Restricted equity securities, at cost




      24,842






      22,803






      21,831






      21,793






      20,533




      35.9


      %



      21.0


      %

      Premises and equipment, net




      12,948






      12,682






      12,371






      11,852






      11,578




      8.4


      %



      11.8


      %

      Accrued interest receivable




      14,281






      14,232






      13,337






      14,391






      13,490




      1.4


      %



      5.9


      %

      Bank owned life insurance




      55,989






      55,614






      55,239






      54,859






      54,466




      2.7


      %



      2.8


      %

      Deferred tax asset, net




      10,451






      12,208






      13,189






      17,366






      15,090




      (57.7)


      %



      (30.7)


      %

      Foreclosed assets




      -






      -






      -






      1,853






      1,853




      0.0


      %



      (100.0)


      %

      Servicing rights, net




      3,299






      3,366






      3,403






      3,465






      3,536




      (8.0)


      %



      (6.7)


      %

      Goodwill




      18,176






      18,176






      18,176






      18,176






      18,176




      0.0


      %



      0.0


      %

      Core deposit intangible asset




      675






      807






      952






      1,109






      1,279




      (65.6)


      %



      (47.2)


      %

      Other assets




      62,571






      75,458






      21,799






      13,206






      12,260




      (68.5)


      %



      410.4


      %

      Total assets


      $


      4,071,971




      $


      4,238,436




      $


      4,249,439




      $


      4,167,813




      $


      4,165,238




      (15.8)


      %



      (2.2)


      %

      LIABILITY AND EQUITY








































      Liabilities:








































      Demand deposits








































      Noninterest-bearing


      $


      334,802




      $


      304,937




      $


      290,580




      $


      321,108




      $


      308,698




      39.3


      %



      8.5


      %

      Interest-bearing




      2,811,843






      3,010,906






      3,141,227






      3,050,442






      3,089,327




      (26.5)


      %



      (9.0)


      %

      Total deposits




      3,146,645






      3,315,843






      3,431,807






      3,371,550






      3,398,025




      (20.5)


      %



      (7.4)


      %

      Federal Home Loan Bank advances




      396,500






      416,500






      368,500






      371,500






      351,500




      (19.3)


      %



      12.8


      %

      Federal Funds purchased and repurchase agreements




      -






      -






      -






      -






      345




      0.0


      %



      (100.0)


      %

      Subordinated notes, net




      58,782






      58,738






      58,693






      58,649






      58,604




      0.3


      %



      0.3


      %

      Accrued interest payable




      4,312






      5,041






      4,700






      4,726






      3,927




      (58.0)


      %



      9.8


      %

      Other liabilities




      72,123






      58,800






      12,906






      5,211






      4,675




      90.9


      %


      NCM


      %

      Total liabilities




      3,678,362






      3,854,922






      3,876,606






      3,811,636






      3,817,076




      (18.4)


      %



      (3.6)


      %

      Shareholders' equity:








































      Common stock




      268,505






      266,758






      264,905






      261,623






      259,517




      2.6


      %



      3.5


      %

      Retained earnings




      127,840






      123,250






      123,176






      119,433






      108,884




      14.9


      %



      17.4


      %

      Accumulated other comprehensive (loss), net




      (2,829)






      (6,587)






      (15,341)






      (24,982)






      (20,342)




      (228.8)


      %



      (86.1)


      %

      Total shareholders' equity




      393,516






      383,421






      372,740






      356,074






      348,059




      10.6


      %



      13.1


      %

      Noncontrolling interest in consolidated subsidiary



      93






      93






      93






      103






      103




      0.0


      %



      (9.7)


      %

      Total equity




      393,609






      383,514






      372,833






      356,177






      348,162




      10.6


      %



      13.1


      %

      Total liabilities and shareholders' equity


      $


      4,071,971




      $


      4,238,436




      $


      4,249,439




      $


      4,167,813




      $


      4,165,238




      (15.8)


      %



      (2.2)


      %

       

      Average Balance, Average Yield Earned and Average Rate Paid (7)

      For the Periods Ended

      (Unaudited)

      (In Thousands, Except %)




      Three Months Ended


      Three Months Ended



      June 30, 2019


      March 31, 2019








      Interest



      Average





      Interest



      Average



      Average



      income/



      yield/


      Average



      income/



      yield/



      balances



      expense



      rate


      balances



      expense



      rate

      Interest-earning assets:





















      Loans(1)(6)


      $


      2,858,713



      $


      40,003



      5.61


      %


      $


      2,764,675



      $


      38,238



      5.61


      %

      Loans held for sale




      24,118





      256




      4.26


      %




      9,438





      115



      4.94


      %

      Securities:































      Taxable




      673,386





      4,614



      2.75


      %




      919,549





      6,394



      2.82


      %

      Tax-Exempt




      208,417





      1,909



      3.67


      %




      181,699





      1,990



      4.44


      %

      Restricted equity securities




      24,641





      350




      5.70


      %




      22,375





      334



      6.05


      %

      Total Securities




      906,444





      6,873



      3.04


      %




      1,123,623





      8,718



      3.15


      %

      Certificates of deposit at other financial institutions




      3,759





      22



      2.35


      %




      3,592





      20



      2.26


      %

      Fed funds sold and other (2)




      147,232





      855



      2.33


      %




      142,903





      967



      2.74


      %

      Total interest earning assets




      3,940,266





      48,009



      4.89


      %




      4,044,231





      48,058



      4.82


      %

      Noninterest Earning Assets:































      Allowance for loan losses




      (28,007)















      (24,054)












      Other assets




      192,843















      200,078












      Total noninterest earning assets




      164,836















      176,024












      Total assets


      $


      4,105,102













      $


      4,220,255












      Interest-bearing liabilities:































      Interest bearing deposits:































      Interest Checking


      $


      816,429



      $


      4,357



      2.14


      %


      $


      857,096



      $


      4,420



      2.09


      %

      Money market




      1,026,200





      6,103




      2.39


      %




      992,842





      5,979



      2.44


      %

      Savings deposits




      38,882




      27



      0.28


      %




      40,609





      28



      0.28


      %

      Time deposits




      1,036,904





      6,192




      2.40


      %




      1,165,666





      6,563



      2.28


      %

      Total interest bearing deposits




      2,918,415





      16,679




      2.29


      %




      3,056,213





      16,990



      2.25


      %

      Other interest-bearing liabilities:































      FHLB advances and other (8)




      349,615





      2,237



      2.57


      %




      364,711





      1,959



      2.18


      %

      Federal funds purchased and other (3)




      13,249




      90



      2.72


      %




      10,594





      72



      2.76


      %

      Subordinated notes




      58,754





      1,082



      7.39


      %




      58,709





      1,082



      7.47


      %

      Total other interest-bearing liabilities




      421,618





      3,409



      3.24


      %




      434,014





      3,113



      2.91


      %

      Total Interest-bearing liabilities


      $


      3,340,033



      $


      20,088



      2.41


      %


      $


      3,490,227



      $


      20,103



      2.34


      %

      Noninterest bearing liabilities:































      Demand deposits




      313,104















      291,176












      Other liabilities




      63,505















      61,736












      Total noninterest-bearing liabilities




      376,609















      352,912












      Total liabilities




      3,716,642















      3,843,139












      Equity




      388,460















      377,116












      Total liabilities and equity


      $


      4,105,102













      $


      4,220,255












      Net interest income







      $


      27,921













      $


      27,955







      Interest rate spread (4)













      2.48


      %













      2.48


      %

      Net interest margin (5)













      2.84


      %













      2.80


      %

      Cost of total deposits













      2.07


      %













      2.06


      %

      Average interest-earning assets to average interest-bearing liabilities













      117.97


      %













      115.87


      %

      Tax equivalent adjustment







      $


      556













      $


      535







      Loan yield components:































      Contractual interest rate on loans held for investment (1)







      $


      37,925




      5.32


      %







      $


      36,465




      5.34


      %

      Origination and other loan fee income









      1,904




      0.27


      %









      1,600



      0.24


      %

      Accretion on purchased loans









      174




      0.02


      %









      173



      0.03


      %

      Nonaccrual interest collections









      -




      -


      %









      -




      -


      %

      Total loan yield







      $


      40,003




      5.61


      %







      $


      38,238




      5.61


      %


      (1) Loan balances are net of deferred origination fees and costs. Nonaccrual loans are included in total loan balances.

      (2) Includes federal funds sold and capital stock in the Federal Reserve Bank and Federal Home Loan Bank, and interest-bearing deposits at the Federal Reserve Bank and the Federal Home Loan Bank.

      (3) Includes repurchase agreements.

      (4) Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

      (5) Represents net interest income (annualized) divided by total average earning assets.

      (6) Interest income and rates include the effects of a tax equivalent adjustments to adjust tax-exempt interest income on tax exempt loans and investment securities to a fully taxable basis

      (7) Average balances are average daily balances

      (8) Includes finance lease

       

      Average Balance, Average Yield Earned and Average Rate Paid (7)

      For the Quarters Ended

      (Unaudited)

      (In Thousands, Except %)




      Three Months Ended December 31, 2018


      Three Months Ended September 30, 2018


      Three Months Ended June 30, 2018



      Average


      Interest


      Average

      Average




      Interest



      Average




      Average




      Interest



      Average





      balances


      income/expense


      yield/rate

      balances




      income/expense



      yield/rate




      balances




      income/expense



      yield/rate



      Interest-earning assets:

































      Loans held for investment(1)(6)


      $


      2,617,649




      $


      36,234




      5.49


      %


      $


      2,517,545




      $


      34,337





      5.41


      %


      $


      2,448,646




      $


      32,197




      5.27


      %

      Loans held for sale




      9,129






      104




      4.52


      %




      11,059






      120





      4.30


      %




      13,474






      142




      4.23


      %

      Securities:




















































      Taxable




      1,082,429






      7,058





      2.59


      %




      1,111,376






      6,460





      2.31


      %




      1,179,000






      6,905




      2.35


      %

      Tax-Exempt




      193,004






      2,186




      4.49


      %




      229,579






      2,605





      4.50


      %




      231,118






      2,613




      4.53


      %

      Restricted equity securities




      21,811






      334




      6.08


      %




      21,067






      313





      5.89


      %




      20,619






      329




      6.4


      %

      Total Securities




      1,297,244






      9,578




      2.93


      %




      1,362,022






      9,378




      2.73


      %




      1,430,737






      9,847




      2.76


      %

      Certificates of deposit at other financial institutions




      3,123





      16




      2.03


      %




      3,113





      16




      2.04


      %




      3,459





      19




      2.2


      %

      Fed funds sold and other (2)




      127,476






      709




      2.21


      %




      107,872






      567




      2.09


      %




      150,393






      642




      1.71


      %

      Total interest earning assets




      4,054,621






      46,641





      4.56


      %




      4,001,611






      44,418




      4.4


      %




      4,046,709






      42,847




      4.25


      %

      Noninterest Earning Assets:




















































      Provision for loan losses




      (22,667)

















      (22,588)

















      (21,994)














      Other assets




      151,749

















      153,478

















      144,738














      Total noninterest earning assets




      129,082

















      130,890

















      122,744














      Total assets


      $


      4,183,703















      $


      4,132,501















      $


      4,169,453














      Interest-bearing liabilities:




















































      Interest bearing deposits:




















































      Interest Checking


      $


      751,873




      $


      3,564





      1.88


      %


      $


      790,733




      $


      3,406




      1.71


      %


      $


      861,235




      $


      3,329





      1.55


      %

      Money market




      822,850






      4,499





      2.17


      %




      736,157





      3489




      1.88


      %




      772,032





      3048




      1.58


      %

      Savings deposits




      44,336





      32





      0.29


      %




      46,589





      34




      0.29


      %




      47,807





      38




      0.32


      %

      Time deposits




      1,442,783






      7,846




      2.16


      %




      1,466,903






      7,208




      1.95


      %




      1,417,141






      6,189




      1.75


      %

      Total interest bearing deposits




      3,061,842






      15,941




      2.07


      %




      3,040,382






      14,137




      1.84


      %




      3,098,215






      12,604




      1.63


      %

      Other interest-bearing liabilities:




















































      FHLB advances and other (8)




      365,696






      1,979




      2.15


      %




      351,228






      1,867




      2.11


      %




      330,758






      1,414




      1.71


      %

      Federal funds purchased and other (3)




      19,626





      123




      2.49


      %




      12,805





      69




      2.14


      %




      30,750





      131




      1.71


      %

      Subordinated notes




      58,664






      1,082




      7.32


      %




      58,622






      1,082




      7.32


      %




      58,576






      1,082





      7.41


      %

      Total other interest-bearing liabilities




      443,986






      3,184




      2.85


      %




      422,655






      3,018




      2.83


      %




      420,084






      2,627





      2.51


      %

      Total Interest-bearing liabilities


      $


      3,505,828




      $


      19,125




      2.16


      %


      $


      3,463,037




      $


      17,155




      1.97


      %


      $


      3,518,299




      $


      15,231




      1.74


      %

      Noninterest bearing liabilities:




















































      Demand deposits




      303,192

















      305,432

















      298,125














      Other liabilities




      13,974

















      12,739

















      12,854














      Total noninterest-bearing liabilities




      317,166

















      318,171

















      310,979














      Total liabilities




      3,822,994

















      3,781,208

















      3,829,278














      Equity




      360,709

















      351,293

















      340,175














      Total liabilities and equity


      $


      4,183,703















      $


      4,132,501















      $


      4,169,453














      Net interest income








      $


      27,516















      $


      27,263















      $


      27,616








      Interest rate spread (4)















      2.40


      %














      2.43


      %















      2.51


      %

      Net interest margin (5)















      2.69


      %















      2.70


      %














      2.74


      %

      Cost of total deposits















      1.88


      %















      1.68


      %















      1.49


      %

      Average interest-earning assets to average interest-bearing liabilities















      115.65


      %















      115.55


      %















      115.02


      %

      Tax equivalent adjustment








      $


      595















      $


      701















      $


      711








      Loan yield components:




















































      Contractual interest rate on loans held for investment (1)








      $


      34,324




      5.2


      %








      $


      32,292




      5.06


      %








      $


      30,363




      4.97


      %

      Origination and other loan fee income










      1,647




      0.25


      %










      1,434




      0.24


      %










      1,473




      0.24


      %

      Accretion on purchased loans










      219




      0.03


      %









      510




      0.08


      %









      360




      0.06


      %

      Nonaccrual interest collections










      44




      0.01


      %










      221





      0.03


      %










      1





      -


      %

      Total loan yield








      $


      36,234





      5.49


      %








      $


      34,457




      5.41


      %








      $


      32,197




      5.27


      %


      (1) Loan balances are net of deferred origination fees and costs. Nonaccrual loans are included in total loan balances. 

      (2) Includes federal funds sold, capital stock in the Federal Reserve Bank and Federal Home Loan Bank, and interest-bearing deposits at the Federal Reserve Bank and the Federal Reserve Bank and the Federal Home Loan Bank.

      (3) Includes repurchase agreements.

      (4) Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

      (5) Represents net interest income (annualized) divided by total average earning assets.

      (6) Interest income and rates include the effects of a tax equivalent adjustments to adjust tax-exempt interest income on tax exempt loans and investment securities to a fully taxable basis.

      (7) Average balances are average daily balances.

      (8) Includes finance lease

       

      Loan Portfolio and Asset Quality

      For the Quarters Ended

      (Unaudited)

      (In Thousands, Except %)



      2019



      2018




      June 30,




      % of




      March 31,




      % of




      December 31,




      % of




      September 30,




      % of




      June 30,




      % of




      2019




      Total




      2019




      Total




      2018




      Total




      2018




      Total




      2018




      Total


      Loan portfolio


















































      Commercial and industrial

      $


      666,025





      23.12

      %


      $


      635,673





      22.64

      %


      $


      591,479





      22.19

      %


      $


      521,396





      20.45

      %


      $


      492,477





      19.92

      %

      Construction and land development



      582,715





      20.23

      %




      579,584





      20.65

      %




      583,022





      21.87

      %




      586,324





      22.99

      %




      561,420





      22.71

      %

      Commercial real estate:




























      0.00

      %





















      Nonfarm, nonresidential



      893,085





      31.01

      %




      851,102





      30.32

      %




      752,806





      28.24

      %




      730,586





      28.65

      %




      715,988





      28.96

      %

      Other



      37,789





      1.31

      %




      40,597





      1.45

      %




      47,965





      1.80

      %




      45,954





      1.80

      %




      45,610





      1.84

      %

      Residential real estate:


















































      Closed-end 1-to-4 family



      497,838





      17.28

      %




      498,511





      17.76

      %




      494,366





      18.55

      %




      478,418





      18.76

      %




      465,873





      18.85

      %

      Other



      198,016





      6.87

      %




      197,446





      7.03

      %




      190,173





      7.13

      %




      181,890





      7.13

      %




      183,913





      7.44

      %

      Consumer and other



      4,965





      0.17

      %




      4,464





      0.16

      %




      5,588





      0.21

      %




      5,553





      0.22

      %




      6,812





      0.28

      %

      Total loans held for investment

      $


      2,880,433





      100.00

      %


      $


      2,807,377





      100.00

      %


      $


      2,665,399





      100.00

      %


      $


      2,550,121





      100.00

      %


      $


      2,472,093





      100.00

      %

      Allowance for loan losses roll forward summary


















































      Allowance for loan losses at the beginning of the period

      $


      27,857








      $


      23,451








      $


      22,479








      $


      22,341








      $


      21,738







      Charge-offs



      (7,592)










      (653)










      (5)










      (5)










      (5)







      Recoveries



      147










      4










      2










      7










      38







      Provision for Loan losses



      7,031










      5,055










      975










      136










      570







      Allowance for loan losses at the end of the period

      $


      27,443








      $


      27,857








      $


      23,451








      $


      22,479








      $


      22,341







      Allowance for loan losses as a percentage of total loans held for investment



      0.95

      %









      0.99

      %









      0.88

      %









      0.88

      %









      0.90

      %






      Charge-offs


















































      Commercial and industrial

      $


      (7,563)








      $


      (568)








      $


      -








      $


      -








      $


      -







      Other



      -










      (15)










      -










      -










      -







      Consumer and other



      (29)










      (70)










      (5)










      (5)










      (5)







      Total Charge-offs



      (7,592)










      (653)










      (5)










      (5)










      (5)







      Recoveries


















































      Commercial and industrial



      70










      -










      -










      -










      10







      Construction and land development



      -










      -










      -










      -










      1







      Closed-end 1-to-4 family



      16










      -










      -










      -










      6







      Other



      -










      2










      1










      5










      13







      Consumer and other



      61










      2










      1










      2










      8







      Total Recoveries



      147










      4










      2










      7










      38







      Net (charge-offs) recoveries

      $


      (7,445)








      $


      (649)








      $


      (3)








      $


      2








      $


      33







      Net charge-offs (recoveries) as a percentage of average total loans(b)



      1.04

      %









      0.10

      %









      0.00

      %









      0.00

      %









      0.00

      %






      Loans classified as substandard or worse

      $


      28,151








      $


      35,728








      $


      38,711








      $


      17,004








      $


      17,088







      Nonperforming assets(a)


















































      Past due 90 days or more and accruing interest

      $


      676








      $


      180








      $


      208








      $


      565








      $


      530







      Nonaccrual



      4,030










      11,724










      5,488










      3,407










      2,907







      Total nonperforming loans held for investment

      $


      4,706








      $


      11,904








      $


      5,696








      $


      3,972








      $


      3,437







      Foreclosed assets



      -










      -










      -










      1,853










      1,853







      Total nonperforming assets

      $


      4,706








      $


      11,904








      $


      5,696








      $


      5,825








      $


      5,290







      Total nonperforming loans as a percentage of loans held for investment



      0.16

      %









      0.42

      %









      0.21

      %









      0.16

      %









      0.14

      %






      Total nonperforming assets as a percentage of total assets



      0.12

      %









      0.28

      %









      0.13

      %









      0.14

      %









      0.13

      %






      Total accruing loans over 90 days delinquent as a percentage of total assets



      0.02

      %









      0.00

      %









      0.00

      %









      0.01

      %









      0.01

      %






      Loans restructured as troubled debt restructurings

      $


      316








      $


      319








      $


      167








      $


      883








      $


      166







      Troubled debt restructurings as a percentage of loans held for investment



      0.01

      %









      0.01

      %









      0.01

      %









      0.03

      %









      0.01

      %








      (a)Nonperforming assets excludes purchase credit impaired loans

      (b)Annualized

       

      Preliminary Capital Ratios

      (Unaudited)

      (In Thousands, Except %)


      Computation of Tangible Common Equity to Tangible Assets:

      June 30, 2019


      December 31, 2018

      Total Shareholders' Equity

      $


      393,516




      $


      372,740



      Less:












      Goodwill



      18,176






      18,176



      Other intangibles



      709






      991



      Tangible Common Equity

      $


      374,631




      $


      353,573















      Total Assets

      $


      4,071,971




      $


      4,249,439



      Less:












      Goodwill



      18,176






      18,176



      Other intangibles



      709






      991



      Tangible Assets

      $


      4,053,086




      $


      4,230,272















      Preliminary Total Risk-Weighted Assets

      $


      3,361,376




      $


      3,011,345















      Total Common Equity to Total Assets



      9.7


      %




      8.8


      %

      Tangible Common Equity to Tangible Assets*



      9.2


      %




      8.4


      %














      June 30, 2019


      December 31, 2018

      Preliminary Regulatory Capital:












      Common Equity Tier 1 Capital

      $


      375,710




      $


      367,096



      Tier 1 Capital



      375,710






      367,096



      Total Capital



      462,020






      449,325















      Preliminary Regulatory Capital Ratios:












      Common Equity Tier 1



      11.2


      %




      12.2


      %

      Tier 1 Risk-Based



      11.2


      %




      12.2


      %

      Total Risk-Based



      13.7


      %




      14.9


      %

      Tier 1 Leverage



      9.2


      %




      8.8


      %

       

      Non-GAAP Reconciliation

      For the Years and Quarters Ended

      (Unaudited)

      (In Thousands, Except Share Data and %)



      2019


      2018

      Core net income

      Second Quarter

      First Quarter


      Fourth Quarter


      Third Quarter


      Second Quarter































      Pre-tax net income

      $


      5,887




      $


      3,235




      $


      3,873




      $


      11,617




      $


      12,432



      Non-core items:






























      Noninterest income






























      (Gain) loss on sales of securities



      -






      -






      4,160






      -






      -



      Noninterest expenses






























      Post-employment and retirement expense



      -






      4,143






      3,151






      -






      -



      Pre-tax core net income

      $


      5,887




      $


      7,378




      $


      11,184




      $


      11,617




      $


      12,432



      Pre-tax pre-provision core profit

      $


      12,918




      $


      12,433




      $


      12,159




      $


      11,753




      $


      13,002

































      Pre-tax core net income

      $


      5,887




      $


      7,378




      $


      11,184




      $


      11,617




      $


      12,432



      Core income tax expense



      706






      1,275






      1,998






      1,068






      2,263



      Core net income

      $


      5,181




      $


      6,103




      $


      9,186




      $


      10,549




      $


      10,169



      Less: earnings attributable to noncontrolling interest



      8






      -






      8






      -






      8



      Core net income available to common shareholders



      5,173






      6,103






      9,178






      10,549






      10,161



      Less: earnings allocated to participating securities



      42






      71






      100






      190






      161



      Core net income allocated to common shareholders



      5,131






      6,032






      9,078






      10,359






      10,000



      Weighted average common shares outstanding fully diluted



      14,894,140






      14,804,830






      14,821,540






      14,903,751






      14,814,059































































      Core diluted earnings per share






























      Diluted earnings per share

      $


      0.34




      $


      0.19




      $


      0.25




      $


      0.70




      $


      0.68



      Non-core items:






























      Noninterest income






























      (Gain) loss on sales of securities



      -






      -






      0.28






      -






      -



      Noninterest expenses






























      Accrual for post-employment benefits



      -






      0.28






      0.21






      -






      -



      Additional earnings available to participative stock grants



      -






      -






      -






      -






      -



      Tax effect



      -






      (0.06)






      (0.13)






      -






      -



      Core diluted earnings per share

      $


      0.34




      $


      0.41




      $


      0.61




      $


      0.70




      $


      0.68




      Non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. Excludes 1Q19 compensation-related, nonrecurring expenses and 4Q'18 compensation-related, nonrecurring expenses and securities losses. 

      See "GAAP reconciliation and use of non-GAAP financial measures" and the reconciliation tables above for a discussion and reconciliation of non-GAAP financial measures.

       

      Non-GAAP Reconciliation

      For the Quarters Ended

      (Unaudited)

      (In Thousands, Except Share Data and %)




      2019


      2018

      Core efficiency ratio


      Second Quarter


      First Quarter


      Fourth Quarter


      Third Quarter


      Second Quarter

      Total noninterest expense


      $


      19,370




      $


      22,616




      $


      21,689




      $


      18,251




      $


      18,050



      Less post-employment and retirement expense




      -






      (4,143)






      (3,151)






      -






      -



      Core noninterest expense


      $


      19,370




      $


      18,473




      $


      18,538




      $


      18,251




      $


      18,050



      Net interest income


      $


      27,365




      $


      27,420




      $


      26,921




      $


      26,562




      $


      26,905



      Total noninterest income




      4,923






      3,486






      (384)






      3,442






      4,147



      (Gain) / Loss On Sales of Securities




      -






      -






      4,160






      -






      -



      Core noninterest income




      4,923






      3,486






      3,776






      3,442






      4,147



      Core revenue


      $


      32,288




      $


      30,906




      $


      30,697




      $


      30,004




      $


      31,052



      Efficiency ratio (GAAP)(1)




      60.0


      %




      73.2


      %




      81.7


      %




      60.8


      %




      58.1


      %

      Core efficiency ratio




      60.0


      %




      59.8


      %



      60.4


      %



      60.8


      %



      58.1


      %


      (1) Efficiency ratio (GAAP) is calculated by dividing reported noninterest expense by reported total core revenue

       



      2019


      2018

      Tangible assets and equity


      Second Quarter


      First Quarter


      Fourth Quarter


      Third Quarter


      Second Quarter

      Tangible Assets





















      Total assets


      $


      4,071,971




      $


      4,238,436




      $


      4,249,439




      $


      4,167,813




      $


      4,165,238



      Less goodwill




      18,176






      18,176






      18,176






      18,176






      18,176



      Less intangibles, net




      709






      844






      991






      1,151






      1,323



      Tangible assets


      $


      4,053,086




      $


      4,219,416




      $


      4,230,272




      $


      4,148,486




      $


      4,145,739



      Tangible Common Equity































      Total shareholders' equity


      $


      393,516




      $


      383,421




      $


      372,740




      $


      356,074




      $


      348,059



      Less goodwill




      18,176






      18,176






      18,176






      18,176






      18,176



      Less intangibles, net




      709






      844






      991






      1,151






      1,323



      Tangible common equity


      $


      374,631




      $


      364,401




      $


      353,573




      $


      336,747




      $


      328,560



      Common shares outstanding




      14,628,287






      14,574,339






      14,538,085






      14,525,351






      14,480,240



      Book value per common share


      $


      26.90




      $


      26.31




      $


      25.64




      $


      24.51




      $


      24.04



      Tangible book value per common share


      $


      25.61




      $


      25.00




      $


      24.32




      $


      23.18




      $


      22.69



      Total shareholders' equity to total assets




      9.7


      %




      9.0


      %




      8.8


      %




      8.5


      %




      8.4


      %

      Tangible common equity to tangible assets




      9.2


      %




      8.6


      %




      8.4


      %




      8.1


      %




      7.9


      %


      Non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. Excludes 1Q19 compensation-related, nonrecurring expenses and 4Q'18 compensation-related, nonrecurring expenses and securities losses.

      See "GAAP reconciliation and use of non-GAAP financial measures" and the reconciliation tables above for a discussion and reconciliation of non-GAAP financial measures.

       

      Non-GAAP Reconciliation

      For the Quarters Ended

      (Unaudited)

      (In Thousands, Except Share Data and %)




      2019


      2018

      Return on average tangible common equity


      Second Quarter

      First Quarter


      Fourth Quarter


      Third Quarter


      Second Quarter

      Total average shareholders' equity


      $


      388,460



      $


      377,116




      $


      360,709




      $


      351,293




      $


      340,175



      Less average goodwill




      18,176





      18,176






      18,176






      18,176






      18,383



      Less intangibles, net




      795





      933






      1,092






      1,257






      1,477



      Average tangible common equity


      $


      369,489



      $


      358,007




      $


      341,441




      $


      331,860




      $


      320,315



      Net income available to common shareholders (1)


      $


      5,173



      $


      2,901




      $


      3,743




      $


      10,549




      $


      10,161



      Return on average tangible common equity




      5.6


      %



      3.3


      %




      4.3


      %




      12.6


      %




      12.7


      %

































      2019


      2018

      Core return on average tangible common equity


      Second Quarter

      First Quarter


      Fourth Quarter


      Third Quarter


      Second Quarter

      Pre-tax net income


      $


      5,887



      $


      3,235




      $


      3,873




      $


      11,617




      $


      12,432



      Adjustments:






























      Add non-core items




      -





      4,143






      7,311






      -






      -



      Less core income tax expense




      706





      1,275






      1,998






      1,068






      2,271



      Core net income (2)


      $


      5,181



      $


      6,103




      $


      9,178




      $


      10,549




      $


      10,161



      Core return on average tangible common equity




      5.6


      %



      6.9


      %




      10.7


      %




      12.6


      %




      12.7


      %


































      2019




      2018

      Core return on average assets and equity


      Second Quarter

      First Quarter


      Fourth Quarter


      Third Quarter


      Second Quarter

      Net income


      $


      5,173



      $


      2,901




      $


      3,743




      $


      10,549




      $


      10,161



      Average assets




      4,105,102





      4,220,255






      4,183,703






      4,132,501






      4,169,453



      Average equity




      388,460





      377,116






      360,709






      351,293






      340,175



      Return on average assets




      0.51


      %



      0.28


      %




      0.35


      %




      1.01


      %




      0.98


      %

      Return on average equity




      5.3


      %



      3.1


      %




      4.1


      %




      11.9


      %




      12.0


      %

      Core net income (2)


      $


      5,181



      $


      6,103




      $


      9,178




      $


      10,549




      $


      10,161



      Core return on average assets




      0.51


      %



      0.59


      %




      0.87


      %




      1.01


      %




      0.98


      %

      Core return on average equity




      5.3


      %



      6.6


      %




      10.1


      %




      11.9


      %




      12.0


      %

































      2019


      2018

      Core total revenue


      Second Quarter

      First Quarter


      Fourth Quarter


      Third Quarter


      Second Quarter

      Net interest income


      $


      27,365



      $


      27,420




      $


      26,921




      $


      26,562




      $


      26,905



      Noninterest income




      4,923





      3,486






      (384)






      3,442






      4,147



      Adjustment






























      (Gain) / Loss On Sales of Securities




      -





      -






      4,160






      -






      -



      Core total revenue


      $


      32,288



      $


      30,906




      $


      30,697




      $


      30,004




      $


      31,052

































      Annualized net income available to common shareholders (1)


      $


      20,749



      $


      11,765





















      Annualized core net income (2)


      $


      20,781



      $


      24,752






















      (1) Annualized net income available to common shareholders utilized in calculating year-to-date return on average tangible common equity.

      (2) Annualized core net income utilized in calculating core return on average tangible common equity and core return on average assets and average equity.

      Non-GAAP financial measures that adjust GAAP reported net income and other metrics for certain income and expense items. Excludes 1Q19 compensation-related, nonrecurring expenses and 4Q'18 compensation-related, non-reoccurring expenses and securities losses.

      See "GAAP reconciliation and use of non-GAAP financial measures" and the reconciliation tables above for a discussion and reconciliation of non-GAAP financial measures.

       

      SOURCE Franklin Financial Network, Inc.

      Modal title

      Contact PR Newswire

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

      Products

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

      About

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

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [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 © 2026 Cision US Inc.