Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / FCBP - First Choice Bancorp Reports Fourth Quarter and Full Year 2018 Financial Results and Declares Quarterly Dividend


FCBP - First Choice Bancorp Reports Fourth Quarter and Full Year 2018 Financial Results and Declares Quarterly Dividend

Current Quarter Highlights

 
●
Net income of $6.7 million, or $0.56 per diluted share
 
 
 
 
●
Net income included after tax merger related expenses of $606 thousand, or $0.05 per diluted share
 
 
 
 
●
Net interest margin expands to 5.34%
 
 
 
 
●
Total loans held for investment increased $25.6 million, or 8.4% annualized
 
 
 
 
●
Noninterest-bearing deposits at 43.7% of total deposits
 
 
 
 
●
Cash dividend of $0.20 per share paid
 
 
 
 
●
First quarter of 2019 cash dividend of $0.20 per share declared

Full Year Highlights

 
●
Net income of $15.1 million, a 105.7% increase over prior year
 
 
 
 
●
Diluted earnings per share of $1.64, a 60.8% increase over prior year
 
 
 
 
●
Net interest margin of 4.93%
 
 
 
 
●
Total loans held for investment increased $509.3 million; includes organic loan growth of $109.4 million, or 14.8%
 
 
 
 
●
Deposit growth of $479.7 million
 
 
 
 
●
Acquisition of Pacific Commerce Bank
 
 
 
 
●
Cash dividends of $0.80 per share paid

Cerritos, CA, Jan. 28, 2019 (GLOBE NEWSWIRE) -- First Choice Bancorp (NASDAQ: FCBP), today reported net income for the fourth quarter of 2018 of $6.7 million, or $0.56 per diluted share, compared to net income of $2.6 million, or $0.25 per diluted share, for the third quarter of 2018. After-tax merger, integration and public company registration costs of $606 thousand and $2.7 million reduced diluted earnings per share $0.05 and $0.26 for the fourth quarter and third quarter of 2018.

Net income for the full year of 2018 was $15.1 million, or $1.64 per diluted share, compared to net income for the full year 2017 of $7.4 million, or $1.02 per diluted share. After-tax merger, integration and public company registration costs of $4.0 million reduced diluted earnings per share by $0.44 for the full year of 2018. Net income for the fourth quarter and full year of 2017 included a $1.8 million income tax write-down adjustment related to the decline in value of the Company’s net deferred tax assets (“DTA”) to reflect the reduction in the federal corporate tax rate as a result of the “Tax Cuts and Jobs Act” that was enacted into law on December 22, 2017. This DTA write-down reduced diluted earnings per share for the fourth quarter and full year of 2017 by $0.25 for the respective reporting periods. The net income and diluted earnings per share increases for all of the periods presented were largely driven by the acquisition of Pacific Commerce Bancorp (“PCB”) which was completed on July 31, 2018. PCB’s operating results have been included since the date of acquisition.

“Our fourth quarter performance capped a milestone year for First Choice Bancorp that included listing on the NASDAQ stock exchange and completing our merger with Pacific Commerce Bancorp,” said Peter Hui, Chairman of the Board of First Choice Bancorp. “We believe these accomplishments have created significant value for our franchise. Going forward, we believe that the strong returns generated from our business model will provide us the flexibility to return capital to shareholders through dividends and stock buybacks, while also supporting our continued growth.”

“We had a very productive quarter, as we continued to generate solid organic loan growth while fully integrating the operations of Pacific Commerce Bank and ensuring a smooth transition for our new clients and employees,” said Robert M. Franko, President and CEO of First Choice Bancorp. “With the beneficial impact of PCB’s operations, we are seeing positive trends across our key performance metrics including lower funding costs, an expanding net interest margin, and an improved efficiency ratio. We also continue to have outstanding asset quality and had no net charge-offs in the quarter. In 2019, we will remain focused on the disciplined expense management that has been in place since the merger. We also expect to capitalize on our larger presence in Southern California to continue attracting new customers to the company, generating solid balance sheet growth, and delivering another strong year of earnings growth for our shareholders.”

STATEMENT OF INCOME

Operating Results for the Fourth Quarter 2018

Net Interest Income

Net interest income for the fourth quarter of 2018 was $19.5 million, an increase of $3.7 million, from $15.8 million for the third quarter of 2018 due to higher interest income of $3.9 million partially offset by higher interest expense of $190 thousand. Interest income increased due to higher average interest earning assets and higher yields on such earning assets for the fourth quarter of 2018. Average interest-earning assets increased $186.2 million for the fourth quarter due primarily to the full quarter impact of the PCB acquisition. The earning asset yield increased 33 basis points during the fourth quarter due in part to higher accelerated accretion from early loan payoffs of $400 thousand and higher Federal Reserve Bank (“FRB”) and Federal Home Loan Bank of San Francisco (“FHLB”) dividends of $200 thousand. The fourth quarter of 2018 included FRB dividends of $100 thousand and a special FHLB dividend of $100 thousand; there were no similar amounts in the third quarter of 2018. First Choice Bank purchased $6.7 million of FRB stock in conjunction with becoming a state member bank of the Federal Reserve in the fourth quarter of 2018.

Net Interest Margin

Net interest margin for the fourth quarter of 2018 increased 37 basis points to 5.34% from 4.97% for the third quarter of 2018. The increase was driven by higher market rates on new loan production and loan repricing, higher accelerated accretion of discounts due to early loan payoffs, the FRB and special FHLB dividends, and the improved funding mix. The loan yield for the fourth quarter of 2018 increased 17 basis points to 6.49% from 6.32% for the third quarter of 2018. The discount accretion from acquired loans and accelerated discount accretion due to early loan payoffs contributed 47 basis points to the fourth quarter of 2018 loan yield and 42 basis points to the third quarter of 2018 loan yield. The fourth and third quarters of 2018 included accelerated discount accretion due to early payoffs of loans of $630 thousand and $230 thousand which expanded the net interest margin 17 basis points and 7 basis points, respectively. The accretion of net discounts on the acquired PCB loans contributed $882 thousand, or 24 basis points to the fourth quarter of 2018 net interest margin, compared to $923 thousand, or 29 basis points in the third quarter of 2018. The fourth quarter of 2018 also benefited from the addition of the special FHLB dividend which increased the net interest margin by 3 basis points. The following chart shows the impact of discount accretion from acquired loans, accelerated discount accretion due to early loan payoffs, and the special FHLB dividends on net interest income and the net interest margin for periods indicated:

 
 
Three Months Ended
 
 
December 31, 2018
 
 
September 30, 2018
 
 
Variance
 
 
 
Interest Income
 
 
Yield
 
 
Interest Income
 
 
Yield
 
 
Interest Income
 
 
Yield
 
 
 
(dollars in thousands)
 
Net interest margin
 
$
19,502
 
 
 
5.34
%
 
$
15,796
 
 
 
4.97
%
 
$
3,706
 
 
 
0.37
%
Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accretion income from acquisition
 
 
882
 
 
 
0.24
%
 
 
923
 
 
 
0.29
%
 
 
(41
)
 
 
(0.05
)%
Accelerated accretion income
 
 
630
 
 
 
0.17
%
 
 
230
 
 
 
0.07
%
 
 
400
 
 
 
0.10
%
FHLB special dividend income
 
 
100
 
 
 
0.03
%
 
 
 
 
 
%
 
 
100
 
 
 
0.03
%
Core net interest margin
 
$
17,890
 
 
 
4.90
%
 
$
14,643
 
 
 
4.61
%
 
$
3,247
 
 
 
0.29
%

The cost of funds decreased 6 basis points to 78 basis points for the fourth quarter of 2018 compared to 84 basis points for the third quarter of 2018. The lower cost of funds was attributed to a higher percentage of average noninterest-bearing deposits. Average noninterest-bearing deposits increased $140.4 million, and average total deposits increased $167.2 million due mostly to including PCB’s operations for the full fourth quarter of 2018. Average noninterest-bearing deposits totaled $566.3 million and represented 43.8% of average total deposits for the fourth quarter of 2018, compared to $425.8 million and 37.8% for the third quarter of 2018.

Noninterest Income

Noninterest income for the fourth quarter of 2018 was $1.6 million, an increase of $858 thousand from $705 thousand for the third quarter of 2018 due to higher gain on sale of SBA loans, net servicing fees, and other income. SBA loans sold totaled $13.3 million, resulting in a gain on sale of $639 thousand in the fourth quarter of 2018 compared to $2.4 million in SBA loans sold, resulting in a gain on sale of $171 thousand in the third quarter of 2018. Net servicing fees increased $152 thousand in the fourth quarter of 2018 due to the combination of higher servicing fee income of $35 thousand and lower servicing asset amortization of $117 thousand. The decrease in servicing asset amortization was due to lower amortization related to early loan payoffs; the fourth quarter of 2018 included amortization related to early loan payoffs of $162 thousand, compared to $285 thousand in the prior quarter. Other income for the fourth quarter of 2018 included returns related to a CRA investment of $92 thousand; there was no similar income in the other periods presented.

Noninterest Expense

Noninterest expense for the fourth quarter of 2018 was $10.8 million, a decrease of $1.5 million from $12.4 million for the third quarter of 2018. The decrease was primarily attributable to a $2.9 million decrease in merger, integration and public company registration costs to $859 thousand in the fourth quarter of 2018 from $3.8 million in the third quarter of 2018. Excluding merger, integration and public company registration costs, noninterest expense increased $1.4 million to $10.0 million, with increases in most overhead expense categories resulting primarily from the full quarter impact of PCB’s operations.

The operating efficiency ratio was 51.4% in the fourth quarter of 2018, compared with 74.9% in the third quarter of 2018. Excluding the impact of the merger, integration and public company registration costs, the operating efficiency ratio was 47.3% in the fourth quarter of 2018, compared with 51.9% in the third quarter of 2018.

Income Taxes

Income tax expense of $3.1 million for the fourth quarter of 2018 represented an effective tax rate of 31.7%, compared to 26.4% reported for the third quarter of 2018. The increase in the effective tax rate was due mostly to the prior quarter including a tax benefit related to the re-measurement of the impact of the “Tax Cut and Jobs Act” on the deferred tax amount. The effective tax rate for the full year of 2018 was 29.8%. The effective tax rate for 2019 is expected to be 29.6%.

STATEMENT OF FINANCIAL CONDITION

Loan Portfolio

Total loans held for investment increased $25.6 million, or 2.1%, to $1.25 billion at December 31, 2018, from $1.23 billion at September 30, 2018. The increase was due to organic growth across most of the Company’s major lending areas. During the fourth quarter of 2018, new loan commitments originated totaled $115.2 million, including $78.0 million in construction and commercial real estate loans, $25.1 million in SBA loans, and $12.1 million in commercial and industrial loans. The Company originates SBA loans, some of which get retained in the Company’s portfolio, and some of which are sold into the secondary market. As a result of the US Government shutdown which began on December 22, 2018, no new SBA preferred lender approvals have been received, and no new SBA loans can be approved and originated until the SBA reopens. If the shutdown continues, it will significantly reduce SBA originations in the first quarter of 2019.

Deposits

Total deposits decreased $54.8 million, or 4.2%, to $1.25 billion at December 31, 2018, from $1.31 billion at September 30, 2018. Total non-maturity deposits totaled $1.01 billion, a decrease of $37.7 million or 3.6% from September 30, 2018; the decrease was attributed primarily to our deposit customers’ year-end cash needs. Noninterest-bearing deposits represented 43.7% of total deposits at December 31, 2018 compared to 42.3% at September 30, 2018.

Time deposits totaled $240.5 million at December 31, 2018, compared to $257.6 million at September 30, 2018. Brokered time deposits remained the same totaling $53.4 million at December 31, 2018 and September 30, 2018. The $17.1 million decrease in time deposits was due mostly to a $15 million maturity redemption from the State of California public deposit program.

Credit Quality

Non-performing loans totaled $1.7 million, or 0.11% of total assets, at December 31, 2018, compared with $1.1 million, or 0.07% of total assets, at September 30, 2018. Net charge-offs for the fourth quarter of 2018 were zero, compared to $320 thousand, or 0.12% of average loans on an annualized basis for the third quarter of 2018.

Loan delinquencies (30-89 days) totaled $484 thousand at December 31, 2018, compared to $5.4 million, or 0.4% of total loans held for investment at September 30, 2018.

The Company recorded a provision for loan losses of $400 thousand for the fourth quarter of 2018. The provision for loan losses primarily relates to growth in the loan portfolio. The allowance for loan losses (“ALLL”) represented 0.88% of total loans held for investment and 642.0% of nonperforming loans at December 31, 2018, compared with 0.87% and 945.5%, respectively, at September 30, 2018. At December 31, 2018, the net carrying value of loans acquired through the acquisition of PCB of $351.4 million includes a remaining net discount of $9.5 million; such discount is available to absorb losses on loans in the acquired portfolio and it represents 0.75% of total gross loans held for investment.

CAPITAL POSITION

Capital Ratios

At December 31, 2018, the Bank exceeded all regulatory capital requirements under Basel III and was considered to be a ‘‘well-capitalized’’ financial institution.

Bank Only
 
December 31, 2018
 
 
September 30, 2018
 
 
December 31, 2017
 
Total Capital (to Risk-Weighted Assets)
 
 
14.18
%
 
 
13.69
%
 
 
14.72
%
Tier 1 Capital (to Risk-Weighted Assets)
 
 
13.26
%
 
 
12.79
%
 
 
13.46
%
CET1 Capital (to Risk-Weighted Assets)
 
 
13.26
%
 
 
12.79
%
 
 
13.46
%
Tier 1 Capital (to Average Assets)
 
 
12.03
%
 
 
13.50
%
 
 
11.75
%

Stock Repurchase Program

During the fourth quarter of 2018, the Company repurchased 36,283 shares at an average price of $21.82 under the stock repurchase program announced in December 2018. The remaining number of shares authorized to be repurchased under this program is 1,163,717 shares at December 31, 2018.

Quarterly Cash Dividend Declared

On January 24, 2019, the Company declared a cash dividend of $0.20 per share payable on or about February 21, 2019 to shareholders of record on February 7, 2019.

About First Choice Bancorp

First Choice Bancorp is a community-based bank holding company headquartered in Cerritos, California, and it is the sole shareholder of First Choice Bank. As of December 31, 2018, First Choice Bancorp had total assets of approximately $1.6 billion. First Choice Bank, headquartered in Cerritos, California is a community-focused financial institution, serving primarily commercial and consumer clients in diverse communities and specializing in loans to small businesses, private banking clients, commercial and industrial loans, and commercial real estate loans with a niche in providing financing for the hospitality industry. First Choice Bank is a Preferred Small Business Administration (SBA) Lender. First Choice Bank conducts business through 11 full service branches, and 1 lending office located in Los Angeles, Orange and San Diego Counties. Founded in 2005, First Choice Bank has quickly become a leading provider of financial services that enable our customers to grow, maintain strength, and achieve their business objectives. We strive to surpass our clients’ expectations through our efficiency and professionalism and are committed to being “First in Speed, Service, and Solutions.” First Choice Bancorp stock is traded on the Nasdaq Capital Market under the ticker symbol “FCBP.”

First Choice Bank’s website is www.FirstChoiceBankCA.com.

Disclosure

This press release contains certain non-GAAP financial disclosures for efficiency ratio, adjusted efficiency ratio, adjusted net income, adjusted return on average assets, adjusted return on average equity, return on average tangible equity, adjusted return on average tangible equity, tangible common equity ratio, and tangible book value per share. The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company’s operational performance and to enhance investors’ overall understanding of such financial performance.

Forward-Looking Statements

Certain matters set forth herein (including the exhibits hereto) constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including forward-looking statements relating to the Company’s current business plans and expectations and our future financial position and operating results. These forward-looking statements are subject to risks and uncertainties that could cause actual results, performance and/or achievements to differ materially from those projected. These risks and uncertainties include, but are not limited to, local, regional, national and international economic and market conditions and events and the impact they may have on us, our customers and our assets and liabilities; our ability to attract deposits and other sources of funding or liquidity; supply and demand for real estate and periodic deterioration in real estate prices and/or values in California or other states where we lend, including both residential and commercial real estate; a prolonged slowdown or decline in real estate construction, sales or leasing activities; changes in the financial performance and/or condition of our borrowers, depositors or key vendors or counterparties; changes in our levels of delinquent loans, nonperforming assets, allowance for loan losses and charge-offs; the costs or effects of acquisitions or dispositions we may make, whether we are able to obtain any required governmental approvals in connection with any such acquisitions or dispositions, and/or our ability to realize the contemplated financial or business benefits associated with any such acquisitions or dispositions; the effect of changes in laws, regulations and applicable judicial decisions (including laws, regulations and judicial decisions concerning financial reforms, taxes, banking capital levels, consumer, commercial or secured lending, securities and securities trading and hedging, compliance, employment, executive compensation, insurance, vendor management and information security) with which we and our subsidiaries must comply or believe we should comply; changes in estimates of future reserve requirements and minimum capital requirements based upon the periodic review thereof under relevant regulatory and accounting requirements, including changes in the Basel Committee framework establishing capital standards for credit, operations and market risk; inflation, interest rate, securities market and monetary fluctuations; changes in government interest rates or monetary policies; changes in the amount and availability of deposit insurance; cyber-security threats, including loss of system functionality or theft or loss of Company or customer data or money; political instability; acts of war or terrorism, or natural disasters, such as earthquakes, drought, or the effects of pandemic diseases; the timely development and acceptance of new banking products and services and the perceived overall value of these products and services by our customers and potential customers; the Company’s relationships with and reliance upon vendors with respect to the operation of certain of the Company’s key internal and external systems and applications; changes in commercial or consumer spending, borrowing and savings preferences or behaviors; technological changes and the expanding use of technology in banking (including the adoption of mobile banking and funds transfer applications); the ability to retain and increase market share, retain and grow customers and control expenses; changes in the competitive and regulatory environment among financial and bank holding companies, banks and other financial service providers; volatility in the credit and equity markets and its effect on the general economy or local or regional business conditions; fluctuations in the price of the Company’s common stock or other securities; and the resulting impact on the Company’s ability to raise capital or make acquisitions, the effect of changes in accounting policies and practices, as may be adopted from time-to-time by our regulatory agencies, as well as by the Public Company Accounting Oversight Board, the Financial Accounting Standards Board and other accounting standard-setters; changes in our organization, management, compensation and benefit plans, and our ability to retain or expand our workforce, management team and/or our board of directors; the costs and effects of legal, compliance and regulatory actions, changes and developments, including the initiation and resolution of legal proceedings (such as securities, consumer or employee class action litigation), regulatory or other governmental inquiries or investigations, and/or the results of regulatory examinations or reviews; our ongoing relations with our various federal and state regulators, including the SEC, FDIC, FRB and California Department of Business Oversight; our success at managing the risks involved in the foregoing items and all other factors set forth in the Company’s public reports, including its registration statements as filed under Form S-4 and Form 8-A, and particularly the discussion of risk factors within those documents. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements except as required by law. Any statements about future operating results, such as those concerning accretion and dilution to the Company’s earnings or shareholders, are for illustrative purposes only, are not forecasts, and actual results may differ.

Contacts

First Choice Bancorp
Robert M. Franko, 562.345.9241
President & Chief Executive Officer
or
Lynn M. Hopkins, 562.263.8327
Executive Vice President & Chief Financial Officer

First Choice Bancorp and Subsidiary

Financial Highlights and Selected Ratios (unaudited):

 
 
At or for the three months ended
 
 
At or for the twelve months ended
 
 
 
December 31,
 
 
September 30,
 
 
December 31,
 
 
December 31,
 
 
December 31,
 
 
 
2018
 
 
2018
 
 
2017
 
 
2018
 
 
2017
 
 
 
(dollars in thousands, except per share amounts)
 
Total interest income
 
$
22,085
 
 
$
18,189
 
 
$
11,367
 
 
$
64,377
 
 
$
40,819
 
Total interest expense
 
 
2,583
 
 
 
2,393
 
 
 
1,560
 
 
 
8,710
 
 
 
6,041
 
Net interest income
 
 
19,502
 
 
 
15,796
 
 
 
9,807
 
 
 
55,667
 
 
 
34,778
 
Provision for (reversal of) loan losses
 
 
400
 
 
 
600
 
 
 
(358
)
 
 
1,520
 
 
 
642
 
Net interest income after provision for loan losses
 
 
19,102
 
 
 
15,196
 
 
 
10,165
 
 
 
54,147
 
 
 
34,136
 
Total noninterest income
 
 
1,563
 
 
 
705
 
 
 
935
 
 
 
3,610
 
 
 
5,061
 
Total noninterest expense
 
 
10,833
 
 
 
12,365
 
 
 
6,500
 
 
 
36,192
 
 
 
23,754
 
Income before taxes
 
 
9,832
 
 
 
3,536
 
 
 
4,600
 
 
 
21,565
 
 
 
15,443
 
Income taxes
 
 
3,119
 
 
 
932
 
 
 
3,645
 
 
 
6,435
 
 
 
8,089
 
NET INCOME
 
$
6,713
 
 
$
2,604
 
 
$
955
 
 
$
15,130
 
 
$
7,354
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
1,622,501
 
 
$
1,587,356
 
 
$
903,795
 
 
$
1,622,501
 
 
$
903,795
 
Total loans held for investment
 
 
1,250,981
 
 
 
1,225,376
 
 
 
741,713
 
 
 
1,250,981
 
 
 
741,713
 
Total deposits
 
 
1,252,339
 
 
 
1,307,110
 
 
 
772,679
 
 
 
1,252,339
 
 
 
772,679
 
Noninterest-bearing deposits
 
 
546,713
 
 
 
553,253
 
 
 
235,584
 
 
 
546,713
 
 
 
235,584
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Selected financial highlights and ratios:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dividends declared per common share
 
$
0.20
 
 
$
0.20
 
 
$
0.20
 
 
$
0.80
 
 
$
0.80
 
Net income per share-diluted 1
 
$
0.56
 
 
$
0.25
 
 
$
0.13
 
 
$
1.64
 
 
$
1.02
 
Return on average assets (annualized)
 
 
1.7
%
 
 
0.8
%
 
 
0.4
%
 
 
1.3
%
 
 
0.8
%
Return on average equity (annualized)
 
 
10.8
%
 
 
5.2
%
 
 
3.6
%
 
 
9.1
%
 
 
7.0
%
Return on tangible equity 2(annualized)
 
 
16.0
%
 
 
7.1
%
 
 
3.6
%
 
 
11.4
%
 
 
7.0
%
Net interest margin
 
 
5.34
%
 
 
4.97
%
 
 
4.35
%
 
 
4.93
%
 
 
3.97
%
Cost of deposits
 
 
0.75
%
 
 
0.81
%
 
 
0.76
%
 
 
0.82
%
 
 
0.77
%
Cost of funds
 
 
0.78
%
 
 
0.84
%
 
 
0.78
%
 
 
0.86
%
 
 
0.78
%
Efficiency ratio 2
 
 
51.4
%
 
 
74.9
%
 
 
60.5
%
 
 
61.1
%
 
 
59.6
%
Noninterest-bearing deposits to total deposits
 
 
43.7
%
 
 
42.3
%
 
 
30.5
%
 
 
43.7
%
 
 
30.5
%
Equity to assets ratio
 
 
15.3
%
 
 
15.3
%
 
 
11.7
%
 
 
15.3
%
 
 
11.7
%
Tangible common equity ratio 2
 
 
10.9
%
 
 
10.8
%
 
 
11.7
%
 
 
10.9
%
 
 
11.7
%
Book value per share
 
$
21.16
 
 
$
20.76
 
 
$
14.56
 
 
$
21.16
 
 
$
14.56
 
Tangible book value per share 2
 
$
14.33
 
 
$
13.92
 
 
$
14.56
 
 
$
14.33
 
 
$
14.56
 

(1) Diluted earnings per share is based on the two class method; net income available to common shareholders includes dividends and earnings allocated to participating securities.

(2) Non-GAAP measure. See GAAP to non-GAAP reconciliation.

First Choice Bancorp and Subsidiary

Condensed Consolidated Balance Sheets (unaudited)

 
 
December 31, 2018
 
 
September 30, 2018
 
 
December 31, 2017
 
 
 
(dollars in thousands, except per share amounts)
 
ASSETS
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
17,874
 
 
$
12,140
 
 
$
5,405
 
Interest-bearing deposits at other banks
 
 
176,502
 
 
 
178,834
 
 
 
97,727
 
Securities purchased under agreements to resell
 
 
3,000
 
 
 
3,000
 
 
 
 
Total cash and cash equivalents
 
 
197,376
 
 
 
193,974
 
 
 
103,132
 
Investment securities, available-for-sale
 
 
29,543
 
 
 
28,473
 
 
 
32,460
 
Investment securities, held-to-maturity
 
 
5,322
 
 
 
5,333
 
 
 
5,300
 
Loans held for sale
 
 
28,022
 
 
 
26,122
 
 
 
10,599
 
Total loans held for investment
 
 
1,250,981
 
 
 
1,225,376
 
 
 
741,713
 
Allowance for loan losses
 
 
(11,056
)
 
 
(10,656
)
 
 
(10,497
)
Total loans held for investment, net
 
 
1,239,925
 
 
 
1,214,720
 
 
 
731,216
 
Restricted stock investments, at cost
 
 
12,855
 
 
 
6,135
 
 
 
3,640
 
Equity securities, at fair value
 
 
2,538
 
 
 
2,500
 
 
 
2,542
 
Accrued interest receivable
 
 
5,069
 
 
 
4,996
 
 
 
3,108
 
Premises and equipment
 
 
1,973
 
 
 
2,131
 
 
 
1,035
 
Servicing asset
 
 
3,186
 
 
 
3,162
 
 
 
2,618
 
Deferred taxes
 
 
8,666
 
 
 
7,740
 
 
 
4,495
 
Goodwill
 
 
73,425
 
 
 
73,425
 
 
 
 
Core deposit intangible
 
 
6,576
 
 
 
6,775
 
 
 
 
Other assets
 
 
8,025
 
 
 
11,870
 
 
 
3,650
 
TOTAL ASSETS
 
$
1,622,501
 
 
$
1,587,356
 
 
$
903,795
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand
 
$
546,713
 
 
$
553,253
 
 
$
235,584
 
Money market, interest checking and savings
 
 
465,123
 
 
 
496,257
 
 
 
372,699
 
Time deposits
 
 
240,503
 
 
 
257,600
 
 
 
164,396
 
Total deposits
 
 
1,252,339
 
 
 
1,307,110
 
 
 
772,679
 
Short term borrowings
 
 
104,998
 
 
 
15,000
 
 
 
20,000
 
Senior secured debt
 
 
8,450
 
 
 
12,550
 
 
 
350
 
Accrued interest payable
 
 
165
 
 
 
366
 
 
 
114
 
Other liabilities
 
 
8,480
 
 
 
8,953
 
 
 
4,958
 
Total liabilities
 
 
1,374,432
 
 
 
1,343,979
 
 
 
798,101
 
Total shareholders’ equity
 
 
248,069
 
 
 
243,377
 
 
 
105,694
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,622,501
 
 
$
1,587,356
 
 
$
903,795
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares outstanding
 
 
11,726,074
 
 
 
11,720,582
 
 
 
7,260,119
 
Book value per share
 
$
21.16
 
 
$
20.76
 
 
$
14.56
 
Tangible book value per share
 
$
14.33
 
 
$
13.92
 
 
$
14.56
 


Condensed Consolidated Statements of Income (unaudited)

 
 
For the Three Months Ended
 
 
For the Twelve Months Ended December 31,
 
 
 
December 31, 2018
 
 
September 30, 2018
 
 
December 31, 2017
 
 
2018
 
 
2017
 
 
 
(dollars in thousands, except per share amounts)
 
INTEREST INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans
 
$
20,838
 
 
$
17,296
 
 
$
10,840
 
 
$
61,075
 
 
$
38,624
 
Interest on investment securities
 
 
224
 
 
 
226
 
 
 
228
 
 
 
922
 
 
 
959
 
Interest on deposits in financial institutions
 
 
697
 
 
 
621
 
 
 
237
 
 
 
1,872
 
 
 
970
 
Dividends on FHLB and other stock
 
 
326
 
 
 
46
 
 
 
62
 
 
 
508
 
 
 
266
 
Total interest income
 
 
22,085
 
 
 
18,189
 
 
 
11,367
 
 
 
64,377
 
 
 
40,819
 
INTEREST EXPENSE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest on savings, interest checking and money market accounts
 
 
1,353
 
 
 
1,223
 
 
 
887
 
 
 
4,364
 
 
 
3,911
 
Interest on time deposits
 
 
1,078
 
 
 
1,072
 
 
 
558
 
 
 
3,686
 
 
 
1,890
 
Interest on borrowings
 
 
152
 
 
 
98
 
 
 
115
 
 
 
660
 
 
 
240
 
Total interest expense
 
 
2,583
 
 
 
2,393
 
 
 
1,560
 
 
 
8,710
 
 
 
6,041
 
Net interest income
 
 
19,502
 
 
 
15,796
 
 
 
9,807
 
 
 
55,667
 
 
 
34,778
 
Provision for (reversal of) loan losses
 
 
400
 
 
 
600
 
 
 
(358
)
 
 
1,520
 
 
 
642
 
Net interest income after provision for loan losses
 
 
19,102
 
 
 
15,196
 
 
 
10,165
 
 
 
54,147
 
 
 
34,136
 
NONINTEREST INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gain on sale of loans
 
 
639
 
 
 
171
 
 
 
433
 
 
 
1,505
 
 
 
3,596
 
Service charges and fees on deposit accounts
 
 
437
 
 
 
380
 
 
 
97
 
 
 
1,241
 
 
 
329
 
Net servicing fees
 
 
191
 
 
 
39
 
 
 
130
 
 
 
509
 
 
 
701
 
Other income
 
 
296
 
 
 
115
 
 
 
275
 
 
 
355
 
 
 
435
 
Total noninterest income
 
 
1,563
 
 
 
705
 
 
 
935
 
 
 
3,610
 
 
 
5,061
 
NONINTEREST EXPENSE
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
 
5,530
 
 
 
5,046
 
 
 
3,523
 
 
 
18,077
 
 
 
14,560
 
Occupancy and equipment
 
 
1,070
 
 
 
891
 
 
 
540
 
 
 
3,049
 
 
 
2,084
 
Professional fees
 
 
515
 
 
 
400
 
 
 
512
 
 
 
1,598
 
 
 
972
 
Data processing
 
 
757
 
 
 
666
 
 
 
412
 
 
 
2,293
 
 
 
1,491
 
Office, postage and telecommunications
 
 
297
 
 
 
256
 
 
 
197
 
 
 
938
 
 
 
720
 
Deposit insurance and regulatory assessments
 
 
121
 
 
 
143
 
 
 
151
 
 
 
460
 
 
 
467
 
Loan related
 
 
155
 
 
 
142
 
 
 
106
 
 
 
483
 
 
 
345
 
Customer service related
 
 
416
 
 
 
208
 
 
 
206
 
 
 
865
 
 
 
618
 
Merger, integration and public company registration costs
 
 
859
 
 
 
3,797
 
 
 
 
 
 
5,385
 
 
 
 
Amortization of core deposit intangible
 
 
199
 
 
 
133
 
 
 
 
 
 
332
 
 
 
 
Other expenses
 
 
914
 
 
 
683
 
 
 
853
 
 
 
2,712
 
 
 
2,497
 
Total noninterest expense
 
 
10,833
 
 
 
12,365
 
 
 
6,500
 
 
 
36,192
 
 
 
23,754
 
Income before taxes
 
 
9,832
 
 
 
3,536
 
 
 
4,600
 
 
 
21,565
 
 
 
15,443
 
Income taxes
 
 
3,119
 
 
 
932
 
 
 
3,645
 
 
 
6,435
 
 
 
8,089
 
Net income
 
$
6,713
 
 
$
2,604
 
 
$
955
 
 
$
15,130
 
 
$
7,354
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income per share-diluted 1
 
$
0.56
 
 
$
0.25
 
 
$
0.13
 
 
$
1.64
 
 
$
1.02
 
Weighted average shares - diluted
 
 
11,880,163
 
 
 
10,357,069
 
 
 
7,220,494
 
 
 
9,143,242
 
 
 
7,138,404
 

(1) Diluted earnings per share is based on the two class method; net income available to common shareholders includes dividends and earnings allocated to participating securities.

First Choice Bancorp and Subsidiary

Average Balance Sheets and Yield Analysis

 
 
Three Months Ended
 
 
 
December 31, 2018
 
 
September 30, 2018
 
 
December 31, 2017
 
 
 
Average
Balance
 
 
Interest
Income / Expense
 
 
Yield / Cost
 
 
Average
Balance
 
 
Interest
Income / Expense
 
 
Yield / Cost
 
 
Average
Balance
 
 
Interest
Income / Expense
 
 
Yield / Cost
 
 
 
(dollars in thousands)
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
 
$
1,274,252
 
 
$
20,838
 
 
 
6.49
%
 
$
1,085,572
 
 
$
17,296
 
 
 
6.32
%
 
$
771,983
 
 
$
10,840
 
 
 
5.57
%
Investment securities
 
 
35,889
 
 
 
224
 
 
 
2.48
%
 
 
37,064
 
 
 
226
 
 
 
2.42
%
 
 
39,753
 
 
 
228
 
 
 
2.28
%
Due from banks
 
 
120,553
 
 
 
682
 
 
 
2.24
%
 
 
130,537
 
 
 
611
 
 
 
1.86
%
 
 
78,377
 
 
 
237
 
 
 
1.20
%
Federal funds sold/resale agreements
 
 
3,000
 
 
 
15
 
 
 
1.98
%
 
 
1,989
 
 
 
10
 
 
 
1.99
%
 
 
 
 
 
 
 
 
N/A
 
FHLB and other bank stock
 
 
13,890
 
 
 
326
 
 
 
9.31
%
 
 
6,180
 
 
 
46
 
 
 
2.95
%
 
 
3,933
 
 
 
62
 
 
 
6.25
%
Total interest-earning assets
 
 
1,447,584
 
 
 
22,085
 
 
 
6.05
%
 
 
1,261,342
 
 
 
18,189
 
 
 
5.72
%
 
 
894,046
 
 
 
11,367
 
 
 
5.04
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-earning assets
 
 
114,591
 
 
 
 
 
 
 
 
 
 
 
81,222
 
 
 
 
 
 
 
 
 
 
 
10,374
 
 
 
 
 
 
 
 
 
Total assets
 
$
1,562,175
 
 
 
 
 
 
 
 
 
 
$
1,342,564
 
 
 
 
 
 
 
 
 
 
$
904,420
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest checking
 
$
148,935
 
 
$
407
 
 
 
1.08
%
 
$
132,492
 
 
$
361
 
 
 
1.08
%
 
$
217,649
 
 
$
588
 
 
 
1.07
%
Money market accounts
 
 
281,829
 
 
 
874
 
 
 
1.23
%
 
 
260,468
 
 
 
781
 
 
 
1.19
%
 
 
67,268
 
 
 
115
 
 
 
0.68
%
Savings accounts
 
 
41,358
 
 
 
72
 
 
 
0.69
%
 
 
43,465
 
 
 
81
 
 
 
0.74
%
 
 
79,403
 
 
 
184
 
 
 
0.92
%
Time deposits
 
 
201,523
 
 
 
862
 
 
 
1.70
%
 
 
210,158
 
 
 
863
 
 
 
1.63
%
 
 
109,977
 
 
 
345
 
 
 
1.24
%
Brokered time deposits
 
 
53,382
 
 
 
216
 
 
 
1.61
%
 
 
53,710
 
 
 
209
 
 
 
1.54
%
 
 
51,760
 
 
 
213
 
 
 
1.63
%
Total interest-bearing deposits
 
 
727,027
 
 
 
2,431
 
 
 
1.33
%
 
 
700,293
 
 
 
2,295
 
 
 
1.30
%
 
 
526,057
 
 
 
1,445
 
 
 
1.09
%
Short term and other borrowings
 
 
4,321
 
 
 
26
 
 
 
2.39
%
 
 
5,514
 
 
 
30
 
 
 
2.15
%
 
 
36,281
 
 
 
115
 
 
 
1.26
%
Senior secured notes
 
 
8,727
 
 
 
126
 
 
 
5.73
%
 
 
5,018
 
 
 
68
 
 
 
5.38
%
 
 
 
 
 
 
 
 
N/A
 
Total interest-bearing liabilities
 
 
740,075
 
 
 
2,583
 
 
 
1.38
%
 
 
710,825
 
 
 
2,393
 
 
 
1.34
%
 
 
562,338
 
 
 
1,560
 
 
 
1.10
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
 
 
566,277
 
 
 
 
 
 
 
 
 
 
 
425,842
 
 
 
 
 
 
 
 
 
 
 
230,039
 
 
 
 
 
 
 
 
 
Other liabilities
 
 
8,297
 
 
 
 
 
 
 
 
 
 
 
6,627
 
 
 
 
 
 
 
 
 
 
 
4,617
 
 
 
 
 
 
 
 
 
Shareholders’ equity
 
 
247,526
 
 
 
 
 
 
 
 
 
 
 
199,270
 
 
 
 
 
 
 
 
 
 
 
107,426
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and shareholders’ equity
 
$
1,562,175
 
 
 
 
 
 
 
 
 
 
$
1,342,564
 
 
 
 
 
 
 
 
 
 
$
904,420
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest spread
 
 
 
 
 
$
19,502
 
 
 
4.67
%
 
 
 
 
 
$
15,796
 
 
 
4.38
%
 
 
 
 
 
$
9,807
 
 
 
3.94
%
Net interest margin
 
 
 
 
 
 
 
 
 
 
5.34
%
 
 
 
 
 
 
 
 
 
 
4.97
%
 
 
 
 
 
 
 
 
 
 
4.35
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
1,293,304
 
 
$
2,431
 
 
 
0.75
%
 
$
1,126,135
 
 
$
2,295
 
 
 
0.81
%
 
$
756,096
 
 
$
1,445
 
 
 
0.76
%
Total funding sources
 
$
1,306,352
 
 
$
2,583
 
 
 
0.78
%
 
$
1,136,667
 
 
$
2,393
 
 
 
0.84
%
 
$
792,377
 
 
$
1,560
 
 
 
0.78
%

(1) Average loans include net discounts and net deferred fees. Interest income on loans includes $154 thousand, $143 thousand, and $107 thousand related to the accretion of net deferred loans fees and $1.6 million, $1.2 million, and $380 thousand related to accretion of discounts for the three months ended December 31, 2018, September 30, 2018, and December 31, 2017, respectively.

First Choice Bancorp and Subsidiary

Average Balance Sheets and Yield Analysis (continued)

 
 
Twelve Months Ended December 31,
 
 
 
2018
 
 
2017
 
 
 
Average
Balance
 
 
Interest
Income / Expense
 
 
Yield / Cost
 
 
Average
Balance
 
 
Interest
Income / Expense
 
 
Yield / Cost
 
 
 
(dollars in thousands)
 
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans (1)
 
$
985,513
 
 
$
61,075
 
 
 
6.20
%
 
$
739,935
 
 
$
38,624
 
 
 
5.22
%
Investment securities
 
 
37,642
 
 
 
922
 
 
 
2.45
%
 
 
42,456
 
 
 
959
 
 
 
2.26
%
Due from banks
 
 
98,353
 
 
 
1,847
 
 
 
1.88
%
 
 
87,087
 
 
 
935
 
 
 
1.07
%
Federal funds sold/resale agreements
 
 
1,258
 
 
 
25
 
 
 
1.99
%
 
 
2,221
 
 
 
35
 
 
 
1.57
%
FHLB and other bank stock
 
 
7,043
 
 
 
508
 
 
 
7.21
%
 
 
3,881
 
 
 
266
 
 
 
6.86
%
Total interest-earning assets
 
 
1,129,809
 
 
 
64,377
 
 
 
5.70
%
 
 
875,580
 
 
 
40,819
 
 
 
4.66
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-earning assets
 
 
54,500
 
 
 
 
 
 
 
 
 
 
 
8,850
 
 
 
 
 
 
 
 
 
 
 
$
1,184,309
 
 
 
 
 
 
 
 
 
 
$
884,430
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest checking
 
$
153,403
 
 
$
1,679
 
 
 
1.09
%
 
$
243,568
 
 
$
2,631
 
 
 
1.08
%
Money market accounts
 
 
196,871
 
 
 
2,275
 
 
 
1.16
%
 
 
73,734
 
 
 
483
 
 
 
0.66
%
Savings accounts
 
 
51,254
 
 
 
410
 
 
 
0.80
%
 
 
85,315
 
 
 
797
 
 
 
0.93
%
Time deposits
 
 
176,761
 
 
 
2,912
 
 
 
1.65
%
 
 
107,606
 
 
 
1,242
 
 
 
1.15
%
Brokered time deposits
 
 
52,879
 
 
 
774
 
 
 
1.46
%
 
 
44,125
 
 
 
648
 
 
 
1.47
%
Total interest-bearing deposits
 
 
631,168
 
 
 
8,050
 
 
 
1.28
%
 
 
554,348
 
 
 
5,801
 
 
 
1.05
%
Short term and other borrowings
 
 
23,176
 
 
 
412
 
 
 
1.78
%
 
 
20,475
 
 
 
239
 
 
 
1.16
%
Senior secured notes
 
 
4,544
 
 
 
248
 
 
 
5.46
%
 
 
3
 
 
 
1
 
 
 
%
Total interest-bearing liabilities
 
 
658,888
 
 
 
8,710
 
 
 
1.32
%
 
 
574,826
 
 
 
6,041
 
 
 
1.05
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Demand deposits
 
 
353,157
 
 
 
 
 
 
 
 
 
 
 
199,766
 
 
 
 
 
 
 
 
 
Other liabilities
 
 
5,790
 
 
 
 
 
 
 
 
 
 
 
4,206
 
 
 
 
 
 
 
 
 
Shareholders’ equity
 
 
166,474
 
 
 
 
 
 
 
 
 
 
 
105,632
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities and shareholders’ equity
 
$
1,184,309
 
 
 
 
 
 
 
 
 
 
$
884,430
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest spread
 
 
 
 
 
$
55,667
 
 
 
4.38
%
 
 
 
 
 
$
34,778
 
 
 
3.61
%
Net interest margin
 
 
 
 
 
 
 
 
 
 
4.93
%
 
 
 
 
 
 
 
 
 
 
3.97
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
984,325
 
 
$
8,050
 
 
 
0.82
%
 
$
754,114
 
 
$
5,801
 
 
 
0.77
%
Total funding sources
 
$
1,012,045
 
 
$
8,710.4
 
 
 
0.86
%
 
$
774,592
 
 
$
6,040.75
 
 
 
0.78
%

(1) Average loans include net discounts and deferred costs. Interest income on loans includes $469 thousand and $439 thousand related to the accretion of net deferred loans fees and $4.0 million and $(293) thousand related to accretion (amortization) of discounts (premiums) for the year ended December 31, 2018 and 2017, respectively.

First Choice Bancorp and Subsidiary

Loans Composition

 
 
December 31, 2018
 
 
September 30, 2018
 
 
December 31, 2017
 
 
 
Amount
 
 
Percentage of Total
 
 
Amount
 
 
Percentage of Total
 
 
Amount
 
 
Percentage of Total
 
 
 
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
 
$
184,177
 
 
 
14.7
%
 
$
172,938
 
 
 
14.1
%
 
$
115,427
 
 
 
15.6
%
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
 
57,443
 
 
 
4.6
%
 
 
60,570
 
 
 
4.9
%
 
 
63,415
 
 
 
8.5
%
Commercial real estate - owner occupied
 
 
179,494
 
 
 
14.3
%
 
 
181,089
 
 
 
14.8
%
 
 
52,753
 
 
 
7.1
%
Commercial real estate - non-owner occupied
 
 
401,272
 
 
 
32.2
%
 
 
392,919
 
 
 
32.1
%
 
 
251,821
 
 
 
33.9
%
Commercial and industrial
 
 
282,111
 
 
 
22.5
%
 
 
270,661
 
 
 
22.1
%
 
 
169,183
 
 
 
22.8
%
SBA loans
 
 
146,462
 
 
 
11.7
%
 
 
147,359
 
 
 
12.0
%
 
 
88,688
 
 
 
12.0
%
Consumer
 
 
159
 
 
 
%
 
 
 
 
 
%
 
 
826
 
 
 
0.1
%
Total loans held for investment, net of discounts
 
$
1,251,118
 
 
 
100.0
%
 
$
1,225,536
 
 
 
100.0
%
 
$
742,113
 
 
 
100.0
%
Deferred loan fees, net of costs
 
 
(137
)
 
 
 
 
 
 
(160
)
 
 
 
 
 
 
(400
)
 
 
 
 
Total loans held for investment
 
$
1,250,981
 
 
 
 
 
 
$
1,225,376
 
 
 
 
 
 
$
741,713
 
 
 
 
 
Allowance for loan losses
 
 
(11,056
)
 
 
 
 
 
 
(10,656
)
 
 
 
 
 
 
(10,497
)
 
 
 
 
Total loans held for investment, net
 
$
1,239,925
 
 
 
 
 
 
$
1,214,720
 
 
 
 
 
 
$
731,216
 
 
 
 
 


 
 
December 31,
2018
 
 
September 30,
2018
 
 
December 31,
2017
 
 
 
(dollars in thousands)
 
Gross loans held for investment (1)
 
$
1,263,891
 
 
$
1,239,442
 
 
$
745,887
 
Unamortized net discounts(2)
 
 
(12,773
)
 
 
(13,906
)
 
 
(3,774
)
Net unamortized deferred origination fees
 
 
(137
)
 
 
(160
)
 
 
(400
)
Total loans held for investment
 
$
1,250,981
 
 
$
1,225,376
 
 
$
741,713
 

(1) Gross loans includes purchased credit impaired loans with a net carrying value of $2.6 million, or 0.21% of gross loans at December 31, 2018, and $3.0 million, or 0.24% of gross loans at September 30, 2018.

(2) Unamortized net discounts includes discounts related to the retained portion of SBA loans and net discounts on acquired loans. At December 31, 2018 unamortized net discounts totaled $12.8 million of which $9.5 million was associated with loans acquired in the PCB acquisition and expected to be accreted into interest income over a weighted average life of 5.8 years.

First Choice Bancorp and Subsidiary

Allowance for Loan losses

 
 
For the three months ended
 
 
For the twelve months ended
 
 
 
December 31,
2018
 
 
September 30,
2018
 
 
December 31,
2017
 
 
December 31,
2018
 
 
December 31, 2017
 
 
 
(dollars in thousands)
 
Balance, beginning of period
 
$
10,656
 
 
$
10,376
 
 
$
10,803
 
 
$
10,497
 
 
$
11,599
 
Provision for (reversal of) loan losses
 
 
400
 
 
 
600
 
 
 
(358
)
 
 
1,520
 
 
 
642
 
Charge-offs
 
 
(17
)
 
 
(358
)
 
 
(30
)
 
 
(1,149
)
 
 
(1,845
)
Recoveries
 
 
17
 
 
 
38
 
 
 
82
 
 
 
188
 
 
 
101
 
Net (charge-offs) recoveries
 
 
 
 
 
(320
)
 
 
52
 
 
 
(961
)
 
 
(1,744
)
Balance, end of period
 
$
11,056
 
 
$
10,656
 
 
$
10,497
 
 
$
11,056
 
 
$
10,497
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized net (charge-offs) recoveries to average loans
 
 
%
 
 
(0.12
)%
 
 
0.03
%
 
 
(0.10
)%
 
 
(0.24
)%

Credit Quality (1)

 
 
December 31,
2018
 
 
September 30,
2018
 
 
December 31,
2017
 
 
 
(dollars in thousands)
 
Accruing loans past due 90 days or more
 
$
 
 
$
 
 
$
 
Non-accrual loans
 
 
1,128
 
 
 
561
 
 
 
 
Troubled debt restructurings on non-accrual
 
 
594
 
 
 
566
 
 
 
1,761
 
Total nonperforming loans
 
 
1,722
 
 
 
1,127
 
 
 
1,761
 
Foreclosed assets
 
 
 
 
 
 
 
 
 
Total nonperforming assets
 
$
1,722
 
 
$
1,127
 
 
$
1,761
 
Troubled debt restructurings - on accrual
 
$
328
 
 
$
329
 
 
$
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nonperforming loans as a percentage of total loans held for investment
 
 
0.14
%
 
 
0.09
%
 
 
0.24
%
Nonperforming loans as a percentage of total assets
 
 
0.11
%
 
 
0.07
%
 
 
0.19
%
Allowance for loan losses as a percentage of total loans held for investment
 
 
0.88
%
 
 
0.87
%
 
 
1.41
%
Allowance for loan losses as a percentage of nonperforming loans
 
 
642.0
%
 
 
945.5
%
 
 
596.1
%
Accruing loans held for investment past due 30 - 89 days
 
$
484
 
 
$
5,398
 
 
$
1,079
 

(1) Excludes purchased credit impaired loans with a carrying value of $ 2.6 million at December 31, 2018, $3.0 million at September 30, 2018, and $0 at December 31, 2017.

First Choice Bancorp and Subsidiary

GAAP to Non-GAAP Reconciliation

This press release contains certain non-GAAP financial disclosures for: (1) efficiency ratio, (2) adjusted efficiency ratio, (3) adjusted net income, (4) adjusted return on average assets, (5) adjusted return on average equity, (6) return on average tangible equity, (7) adjusted return on average tangible equity, (8) tangible common equity ratio, and (9) tangible book value per share. The Company believes the presentation of certain non-GAAP financial measures assists investors in evaluating our financial results. In particular, the use of return on average tangible equity, tangible common equity ratio, and tangible book value per share is prevalent among banking regulators, investors and analysts. These non-GAAP measures should be taken together with the corresponding GAAP measures and should not be considered a substitute of the GAAP measures.

The tables below present the reconciliations certain GAAP financial measures to the related non-GAAP financial measures:

 
 
For the three months ended
 
 
For the twelve months ended
 
 
 
December 31,
 
 
September 30,
 
 
December 31,
 
 
December 31,
 
 
December 31,
 
 
 
2018
 
 
2018
 
 
2017
 
 
2018
 
 
2017
 
 
 
(dollars in thousands)
 
Efficiency Ratio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest expense (numerator)
 
$
10,833
 
 
$
12,365
 
 
$
6,500
 
 
$
36,192
 
 
$
23,754
 
Less: merger, integration and public company registration costs
 
 
859
 
 
 
3,797
 
 
 
 
 
 
5,385
 
 
 
 
Noninterest expense without merger, integration and public company registration costs(numerator)
 
$
9,974
 
 
$
8,568
 
 
$
6,500
 
 
$
30,807
 
 
$
23,754
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
 
$
19,502
 
 
$
15,796
 
 
$
9,807
 
 
$
55,667
 
 
$
34,778
 
Plus: Noninterest income
 
 
1,563
 
 
 
705
 
 
 
935
 
 
 
3,610
 
 
 
5,061
 
Total net interest income and noninterest income (denominator)
 
$
21,065
 
 
$
16,501
 
 
$
10,742
 
 
$
59,277
 
 
$
39,839
 
Efficiency ratio
 
 
51.4
%
 
 
74.9
%
 
 
60.5
%
 
 
61.1
%
 
 
59.6
%
Adjusted efficiency ratio(excluding merger, integration and public company registration costs)
 
 
47.3
%
 
 
51.9
%
 
 
60.5
%
 
 
52.0
%
 
 
59.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on Average Assets, Equity, Tangible Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
$
6,713
 
 
$
2,604
 
 
$
955
 
 
$
15,130
 
 
$
7,354
 
Add: After-tax merger, integration and public company registration costs
 
 
606
 
 
 
2,716
 
 
 
 
 
 
4,029
 
 
 
 
Adjusted net income
 
$
7,319
 
 
$
5,320
 
 
$
955
 
 
$
19,159
 
 
$
7,354
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average assets
 
$
1,562,175
 
 
$
1,342,564
 
 
$
904,420
 
 
$
1,184,309
 
 
$
884,430
 
Average shareholders’ equity
 
$
247,526
 
 
$
199,270
 
 
$
107,426
 
 
$
166,474
 
 
$
105,632
 
Less: Average intangible assets
 
 
80,125
 
 
 
53,078
 
 
 
 
 
 
33,575
 
 
 
 
Average tangible common equity
 
$
167,401
 
 
$
146,192
 
 
$
107,426
 
 
$
132,899
 
 
$
105,632
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets
 
 
1.7
%
 
 
0.8
%
 
 
0.4
%
 
 
1.3
%
 
 
0.8
%
Adjusted return on average assets
 
 
1.9
%
 
 
1.6
%
 
 
0.4
%
 
 
1.6
%
 
 
0.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average equity
 
 
10.8
%
 
 
5.2
%
 
 
3.6
%
 
 
9.1
%
 
 
7.0
%
Adjusted return on average equity
 
 
11.8
%
 
 
10.7
%
 
 
3.6
%
 
 
11.5
%
 
 
7.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Return on average tangible common equity
 
 
16.0
%
 
 
7.1
%
 
 
3.6
%
 
 
11.4
%
 
 
7.0
%
Adjusted return on average tangible common equity
 
 
17.5
%
 
 
14.6
%
 
 
3.6
%
 
 
14.4
%
 
 
7.0
%

First Choice Bancorp and Subsidiary

GAAP to Non-GAAP Reconciliation (continued)

Tangible Common Equity Ratio/
 
December 31,
 
 
September 30,
 
 
December 31,
 
Tangible Book Value Per Share
 
2018
 
 
2018
 
 
2017
 
 
 
(dollars in thousands, except per share amounts)
 
Shareholders’ equity
 
$
248,069
 
 
$
243,377
 
 
$
105,694
 
Less: Intangible assets
 
 
80,001
 
 
 
80,200
 
 
 
 
Tangible common equity
 
$
168,068
 
 
$
163,177
 
 
$
105,694
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
1,622,501
 
 
$
1,587,356
 
 
$
903,795
 
Less: Intangible assets
 
 
80,001
 
 
 
80,200
 
 
 
 
Tangible assets
 
$
1,542,500
 
 
$
1,507,156
 
 
$
903,795
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity to assets ratio
 
 
15.3
%
 
 
15.3
%
 
 
11.7
%
Tangible common equity ratio
 
 
10.9
%
 
 
10.8
%
 
 
11.7
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Shares outstanding
 
 
11,726,074
 
 
 
11,720,582
 
 
 
7,260,119
 
Book value per share
 
$
21.16
 
 
$
20.76
 
 
$
14.56
 
Tangible book value per share
 
$
14.33
 
 
$
13.92
 
 
$
14.56
 

Stock Information

Company Name: First Choice Bancorp
Stock Symbol: FCBP
Market: NASDAQ
Website: firstchoicebankca.com

Menu

FCBP FCBP Quote FCBP Short FCBP News FCBP Articles FCBP Message Board
Get FCBP Alerts

News, Short Squeeze, Breakout and More Instantly...