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 / TOWN - TowneBank Reports Third Quarter 2018 Earnings


TOWN - TowneBank Reports Third Quarter 2018 Earnings

SUFFOLK, Va., Oct. 25, 2018 (GLOBE NEWSWIRE) -- TowneBank (the “Company”) (NASDAQ: TOWN) today reported record earnings for the quarter ended September 30, 2018, of $38.29 million, or $0.53 per diluted share, compared to the $27.15 million or $0.44 per diluted share for the quarter ended September 30, 2017. Excluding acquisition-related expenses, earnings for the quarter ended September 30, 2018 were $38.67 million (non-GAAP), or $0.54 (non-GAAP) per diluted share, compared to $27.50 million (non-GAAP), or $0.44 (non-GAAP) per diluted share for the quarter ended September 30, 2017.

“As the continued leaders in deposit market share in Hampton Roads, we are pleased to report another record quarter and strong operating performance.  Net income increased 41.05% over 2017, credit quality remained strong and our return on average assets was 1.40%,” said G. Robert Aston, Jr., Executive Chairman.

Highlights for the Third Quarter of 2018 Compared to the Third Quarter of 2017:

  • Total revenues were $137.91 million, an increase of $22.58 million, or 19.57%.
  • Loans held for investment increased $1.97 billion, or 33.35%, from September 30, 2017, and $0.11 billion, or 1.37%, from June 30, 2018, or 5.45% on an annualized basis.  Excluding loans acquired in the Paragon merger of $1.43 billion, loans increased $538.72 million, or 9.11% from September 30, 2017.
  • Total deposits were $8.30 billion, an increase of $1.75 billion, or 26.74%.
  • Noninterest bearing deposits increased by 20.77%, to $2.67 billion, representing 32.19% of total deposits.
  • Annualized return on common shareholders' equity of 10.30% and annualized return of average tangible common shareholders' equity of 16.30% (non-GAAP).
  • Net interest margin of 3.62% and taxable equivalent net interest margin of 3.64% (non-GAAP).
  • Maintained number one market share in Hampton Roads per the 2018 Federal Deposit Insurance Corporation ("FDIC") Deposit Market Share Report. 
  • Effective tax rate of 19.30% benefiting from the Tax Cuts and Jobs Act of 2017.

“During the third quarter, Towne continued to cultivate the benefits achieved through prior quarter organic growth and our successful Paragon merger. We continue to identify market opportunities to expand our reach in North Carolina with our unique brand of Hometown Banking,” said J. Morgan Davis, President and Chief Executive Officer.

Quarterly Net Interest Income Compared to the Third Quarter of 2017:

  • Net interest income was $88.70 million compared to $65.92 million at September 30, 2017.
  • Taxable equivalent net interest margin was 3.64%, including accretion of 18 basis points, compared to 3.43%, including accretion of 12 basis points, for 2017.
  • Total cost of deposits increased to 0.72% from 0.47% at September 30, 2017.
  • Average interest-earning assets totaled $9.73 billion at September 30, 2018 compared to $7.71 billion at September 30, 2017, an increase of 26.15%.
  • Average loans held for investment represented 80.45% of average earning assets at September 30, 2018 compared to 76.48% in the third quarter of 2017.
  • Average interest-bearing liabilities totaled $6.57 billion, an increase of $1.45 billion from prior year.

The following table sets forth an estimate of the expected effects of the aggregate acquisition accounting adjustments on pre-tax net interest income for the periods shown (in thousands):

 
 
Discount Accretion (Premium Amortization)
 
 
For the three months ended
 
 
December 31,
2018
 
March 31,
2019
 
June 30,
2019
 
September 30,
2019
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investment Securities
 
$
(70
)
 
$
(71
)
 
$
(70
)
 
$
(70
)
Loans
 
1,684
 
 
1,599
 
 
1,554
 
 
1,540
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Deposits
 
60
 
 
54
 
 
51
 
 
47
 
 
 
 
 
 
 
 
 
 
Total estimated effect on net interest income
 
$
1,554
 
 
$
1,474
 
 
$
1,433
 
 
$
1,423
 
_______________________________________
 
 
 
 
 
 
 
 
Note:  This information is intended for informational purposes only and is not necessarily indicative of future results.
           Actual results may differ due to factors such as changes in estimated prepayment speeds or projected credit loss rates.
 

Quarterly Provision for Loan Losses:

  • Recorded a provision for loan losses of $1.24 million compared to $0.70 million one year ago and $3.06 million in the prior quarter.
  • Net charge-offs were $0.54 million compared to $0.43 million one year prior.  The ratio of net charge-offs to average loans on an annualized basis was 0.03% compared to 0.01% in the prior quarter and 0.03% for the third quarter of 2017.
  • The allowance for loan losses represented 0.64% of total loans compared to 0.64% at June 30, 2018 and 0.75% at September 30, 2017.  Loan loss reserve as a percentage of total loans, excluding purchased loans, decreased to 0.82%, from 0.84% at June 30, 2018 and 0.86% at September 30, 2017.  The allowance for loan losses was 7.25 times nonperforming loans compared to 12.64 times at June 30, 2018 and 5.06 times at September 30, 2017.

Quarterly Noninterest Income Compared to the Third Quarter of 2017:

  • Total noninterest income was $49.22 million compared to $49.42 million in 2017.  An increase of $2.38 million in insurance commissions and other title fees and an increase of $0.36 million in service charges on deposit accounts were offset by a decrease of $3.28 million in residential mortgage banking income.
  • Residential mortgage banking income was $15.80 million compared to $19.09 million in third quarter 2017.  Loan volume in the current quarter was $811.50 million, with purchases comprising $728.11 million and refinancing activity accounting for $83.39 million.  Loan volume in third quarter 2017 was $891.35 million, with purchase activity of $749.56 million and refinancing activity of $141.79 million.  Lower volumes and continued pressure on gain on sale margin led to the decline in revenue.
  • Insurance segment total revenue increased 17.80% to $16.82 million in third quarter primarily related to a second quarter 2018 insurance agency acquisition and increases in commercial line commissions.  Additionally the change in the timing of revenue recognition related to the adoption of new accounting guidance resulted in an increase of insurance commission revenue for the third quarter of approximately $0.94 million.
  • Property management fee revenue decreased 27.15%, or $2.16 million, primarily related to a change in the timing of revenue recognition due to the adoption of new accounting guidance on revenue recognition.  The change in accounting guidance resulted in a decrease of property management fee income for the third quarter of approximately $2.95 million.

Quarterly Noninterest Expense Compared to the Third Quarter of 2017:

  • Total noninterest expense was $88.26 million compared to $74.19 million, an increase of $14.08 million, or 18.97%.  This reflects increases of $7.40 million in salary and benefits expense, $0.97 million in outside processing expenses, $1.04 million in intangible amortization expense, $0.86 million in marketing expense,  $0.63 million in professional fees, and $0.96 million in software expense.
  • Noninterest expense included operational expenses of entities acquired subsequent to third quarter 2017 of $8.25 million, primarily in our Banking and Insurance segments.  Excluding acquired entity expenses, noninterest expense was $80.01 million for the quarter ended September 30, 2018, or an increase of 7.84% compared to 2017.

Quarterly Income Taxes Compared to the Third Quarter of 2017:

  • Income tax expense was $9.16 million compared to $11.86 million, one year prior.  This represents an effective tax rate of 19.30% compared to 30.41% in the third quarter of 2017.
  • The decrease in the effective tax rate from the prior year is due to the Tax Cuts and Jobs Act of 2017, signed into law on December 22, 2017.  The reduction from 35% to 21% of the U.S. federal corporate tax rate was among the key changes to U.S. tax law, effective January 1, 2018.

Investment Securities:

  • Total investment securities were $1.16 billion compared to $1.16 billion at June 30, 2018 and $0.92 billion at September 30, 2017.  The weighted average duration of the portfolio at September 30, 2018 was 3.32 years.  The carrying value of the available-for-sale portfolio included $26.22 million of net unrealized losses compared to $20.60 million at June 30, 2018 and $2.36 million in net unrealized losses at September 30, 2017.  The increase in net unrealized losses was primarily due to interest rate fluctuations.  The carrying value of the held-to-maturity portfolio does not reflect $0.17 million in net unrealized gains compared to $0.64 million in net unrealized gains at June 30, 2018 and $2.21 million in net unrealized gains at September 30, 2017.

Loans:

  • Total loans held for investment were $7.88 billion at September 30, 2018 compared to $7.77 billion at June 30, 2018 and $5.91 billion at September 30, 2017.
 
 
 
 
 
 
 
% Change
 
Q3
 
Q3
 
Q2
 
Q3 18 vs.
 
Q3 18 vs.
(dollars in thousands)
2018
 
2017
 
2018
 
Q3 17
 
Q2 18
Real estate-construction and development
$
1,016,120
 
 
$
880,655
 
 
$
989,910
 
 
15.38
%
 
2.65
%
Commercial real estate - investment related properties
1,957,297
 
 
1,336,277
 
 
1,935,013
 
 
46.47
%
 
1.15
%
Commercial real estate - owner occupied
1,259,368
 
 
966,986
 
 
1,227,072
 
 
30.24
%
 
2.63
%
Real estate-multifamily
284,423
 
 
185,323
 
 
288,043
 
 
53.47
%
 
(1.26
)%
Real estate-residential 1-4 family
1,608,517
 
 
1,239,886
 
 
1,596,264
 
 
29.73
%
 
0.77
%
Commercial and industrial business
1,447,794
 
 
1,084,555
 
 
1,440,625
 
 
33.49
%
 
0.50
%
Consumer and other loans
308,173
 
 
216,797
 
 
298,029
 
 
42.15
%
 
3.40
%
Total
$
7,881,692
 
 
$
5,910,479
 
 
$
7,774,956
 
 
33.35
%
 
1.37
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Asset Quality:

  • Nonperforming assets declined to $27.33 million, or 0.25% of total assets, compared to $33.89 million, or 0.39%, at September 30, 2017.
  • Nonperforming loans were 0.09% of period end loans.
  • Foreclosed property decreased to $18.15 million from $21.50 million at September 30, 2017.

Deposits and Borrowings:

  • Total deposits were $8.30 billion compared to $7.99 billion at June 30, 2018, and $6.55 billion at September 30, 2017.  The increase in deposits includes $1.25 billion acquired in the Paragon merger.  Loans to deposits were 94.97% compared to 97.29% at June 30, 2018 and 90.26% at September 30, 2017.
  • Non-interest bearing deposits were 32.19% of total deposits at September 30, 2018 compared to 32.50% at June 30, 2018 and 33.78% at September 30, 2017.
  • Total borrowings were $1.17 billion compared to $1.17 billion and $0.80 billion at June 30, 2018 and September 30, 2017, respectively.
 
 
 
 
 
 
 
% Change
 
Q3
 
Q3
 
Q2
 
Q3 18 vs.
 
Q3 18 vs.
(dollars in thousands)
2018
 
2017
 
2018
 
Q3 17
 
Q2 18
Noninterest-bearing demand
$
2,671,558
 
 
$
2,212,047
 
 
$
2,597,320
 
 
20.77
%
 
2.86
%
Interest-bearing:
 
 
 
 
 
 
 
 
 
Demand and money market accounts
3,096,317
 
 
2,253,746
 
 
3,017,767
 
 
37.39
%
 
2.60
%
Savings
298,368
 
 
320,028
 
 
305,334
 
 
(6.77
)%
 
(2.28
)%
Certificates of deposits
2,233,188
 
 
1,762,641
 
 
2,070,790
 
 
26.70
%
 
7.84
%
Total
$
8,299,431
 
 
$
6,548,462
 
 
$
7,991,211
 
 
26.74
%
 
3.86
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Capital:

  • Common equity tier 1 capital ratio of 11.53%.
  • Tier 1 leverage capital ratio of 9.98%.
  • Tier 1 risk-based capital ratio of 11.57%.
  • Total risk-based capital ratio of 14.90%.
  • Book value was $20.54 compared to $20.22 at June 30, 2018 and $18.04 at September 30, 2017.
  • Tangible book value was $13.83 compared to $13.50 at June 30, 2018 and $13.08 at September 30, 2017.

About TowneBank:
As one of the top community banks in Virginia and North Carolina, TowneBank operates 40 banking offices serving Chesapeake, Chesterfield County, Glen Allen, Hampton, James City County, Mechanicsville, Newport News, Norfolk, Portsmouth, Richmond, Suffolk, Virginia Beach, Williamsburg, and York County in Virginia, along with Raleigh, Cary, Charlotte, Moyock, Grandy, Camden County, Southern Shores, Corolla and Nags Head in North Carolina.  TowneBank also offers a full range of financial services through its controlled divisions and subsidiaries that include Towne Investment Group, Towne Wealth Management, Towne Insurance Agency, Towne Benefits, TowneBank Mortgage, TowneBank Commercial Mortgage, Berkshire Hathaway HomeServices Towne Realty, Towne 1031 Exchange, LLC, and Towne Vacations.  Local decision-making is a hallmark of its hometown banking strategy that is delivered through the leadership of each group’s President and Board of Directors.  With total assets of $11.12 billion as of September 30, 2018, TowneBank is one of the largest banks headquartered in Virginia.

Non-GAAP Financial Measures:
This press release contains financial information determined by methods other than in accordance with GAAP.  The Company's management uses these non-GAAP financial measures in its analysis of the Company's performance.  These measures typically adjust GAAP performance measures to exclude the effects of the amortization of intangibles and include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant activities or transactions that are infrequent in nature.  Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses.  These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP disclosures are included as tables at the end of this release.

Forward-Looking Statements:
Certain statements contained in this release constitute forward-looking statements within the meaning of U.S. federal securities laws.  These forward-looking statements speak only as of the date of this release, are based on current expectations, and involve a number of assumptions. These include statements regarding TowneBank’s future economic performance, financial condition, prospects, growth, strategies and expectations, and objectives of management, and are generally identified by the use of words such as “believe,” “expect,” “intend,” “anticipate,” “estimate,” or “project” or similar expressions.  TowneBank intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and is including this statement for purposes of these safe harbor provisions. You should not place undue reliance on forward-looking statements, which are subject to assumptions that are subject to change. TowneBank’s ability to predict results, or the actual effect of future plans or strategies, is inherently uncertain. These forward-looking statements are subject to a number of factors and uncertainties that could cause actual results to differ from those indicated or implied in the forward-looking statements and such differences may be material.  Factors which could have a material effect on the operations and future prospects of TowneBank include but are not limited to: changes in interest rates, general economic and business conditions; legislative/regulatory changes; the monetary and fiscal policies of the U.S. government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System; the quality and composition of TowneBank’s loan and securities portfolios; demand for loan products; deposit flows; competition; demand for financial services in TowneBank’s market area; implementation of new technologies and the ability to develop and maintain secure and reliable electronic systems; changes in the securities markets; changes in accounting principles, policies and guidelines; and other risk factors detailed from time to time in filings made by TowneBank with the Federal Deposit Insurance Corporation.  TowneBank undertakes no obligation to update or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.

Media contact:
G. Robert Aston, Jr., Executive Chairman, 757-638-6780
J. Morgan Davis, President and Chief Executive Officer, 757-673-1673

Investor contact:
William B. Littreal, Chief Financial Officer, 757-638-6813

TOWNEBANK
Selected Financial Highlights (unaudited)
(dollars in thousands, except per share data)
 
 
 
Three Months Ended
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
2018
 
2018
 
2018
 
2017
 
2017
Income and Performance Ratios:
 
 
 
 
 
 
 
 
 
Total Revenue
$
137,915
 
 
$
137,058
 
 
$
126,276
 
 
$
109,141
 
 
$
115,339
 
Net income
39,252
 
 
36,138
 
 
25,943
 
 
13,287
 
 
28,595
 
Net income attributable to TowneBank
38,293
 
 
34,804
 
 
24,705
 
 
12,333
 
 
27,150
 
Net income per common share - diluted
0.53
 
 
0.48
 
 
0.36
 
 
0.20
 
 
0.44
 
Return on average assets
1.40
%
 
1.32
%
 
1.02
%
 
0.57
%
 
1.26
%
Return on average assets - tangible (non-GAAP)
1.56
%
 
1.48
%
 
1.15
%
 
0.65
%
 
1.37
%
Return on average equity
10.21
%
 
9.55
%
 
7.39
%
 
4.26
%
 
9.49
%
Return on average equity - tangible (non-GAAP)
16.08
%
 
15.19
%
 
11.64
%
 
6.39
%
 
13.67
%
Return on average common equity
10.30
%
 
9.62
%
 
7.45
%
 
4.30
%
 
9.58
%
Return on average common equity - tangible (non-GAAP)
16.30
%
 
15.36
%
 
11.77
%
 
6.47
%
 
13.86
%
Noninterest income as a percentage of total revenue
35.69
%
 
36.65
%
 
39.54
%
 
39.84
%
 
42.84
%
 
 
 
 
 
 
 
 
 
 
Regulatory Capital Ratios (1):
 
 
 
 
 
 
 
 
 
Common equity tier 1
11.53
%
 
11.33
%
 
11.65
%
 
12.19
%
 
12.36
%
Tier 1
11.57
%
 
11.36
%
 
11.68
%
 
12.23
%
 
12.40
%
Total
14.90
%
 
14.71
%
 
15.27
%
 
16.48
%
 
16.71
%
Tier 1 leverage ratio
9.98
%
 
10.00
%
 
9.97
%
 
10.17
%
 
10.14
%
 
 
 
 
 
 
 
 
 
 
Asset Quality:
 
 
 
 
 
 
 
 
 
Allowance for loan losses to nonperforming loans
 
7.25x
 
 
 
12.64x
 
 
 
10.40x
 
 
 
9.39x
 
 
 
5.06x
 
Allowance for loan losses to period end loans
0.64
%
 
0.64
%
 
0.63
%
 
0.76
%
 
0.75
%
Allowance for loan losses to period end loans excluding purchased loans
0.82
%
 
0.84
%
 
0.86
%
 
0.86
%
 
0.86
%
Nonperforming loans to period end loans
0.09
%
 
0.05
%
 
0.06
%
 
0.08
%
 
0.15
%
Nonperforming assets to period end assets
0.25
%
 
0.24
%
 
0.27
%
 
0.33
%
 
0.39
%
Net charge-offs to average loans (annualized)
0.03
%
 
0.01
%
 
0.02
%
 
0.01
%
 
0.03
%
 
 
 
 
 
 
 
 
 
 
Nonperforming loans
$
6,926
 
 
$
3,919
 
 
$
4,495
 
 
$
4,807
 
 
$
8,768
 
Former bank premises
2,253
 
 
2,253
 
 
2,253
 
 
3,469
 
 
3,619
 
Foreclosed property
18,153
 
 
20,133
 
 
21,731
 
 
19,818
 
 
21,504
 
Total nonperforming assets
$
27,332
 
 
$
26,305
 
 
$
28,479
 
 
$
28,094
 
 
$
33,891
 
Loans past due 90 days and still accruing interest
$
153
 
 
$
22
 
 
$
199
 
 
$
103
 
 
$
74
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses
$
50,236
 
 
$
49,535
 
 
$
46,735
 
 
$
45,131
 
 
$
44,398
 
 
 
 
 
 
 
 
 
 
 
Mortgage Banking:
 
 
 
 
 
 
 
 
 
Loans originated, mortgage
$
561,543
 
 
$
667,189
 
 
$
478,039
 
 
$
585,567
 
 
$
671,639
 
Loans originated, joint venture
249,956
 
 
284,337
 
 
185,306
 
 
212,173
 
 
219,708
 
Total loans originated
$
811,499
 
 
$
951,526
 
 
$
663,345
 
 
$
797,740
 
 
$
891,347
 
Number of loans originated
3,068
 
 
3,687
 
 
2,603
 
 
3,061
 
 
3,573
 
Average number of originators
329
 
 
336
 
 
330
 
 
318
 
 
315
 
Purchase %
90.00
%
 
91.50
%
 
81.80
%
 
83.10
%
 
84.70
%
Loans sold
$
853,981
 
 
$
827,575
 
 
$
679,167
 
 
$
806,323
 
 
$
964,308
 
Realized gain on sales and fees as a % of loans sold
3.18
%
 
3.11
%
 
3.38
%
 
3.45
%
 
3.33
%
 
 
 
 
 
 
 
 
 
 
Other Ratios:
 
 
 
 
 
 
 
 
 
Net interest margin
3.62
%
 
3.69
%
 
3.51
%
 
3.37
%
 
3.39
%
Net interest margin-fully tax equivalent (nonGAAP)
3.64
%
 
3.71
%
 
3.54
%
 
3.41
%
 
3.43
%
Average earning assets/total average assets
89.69
%
 
89.61
%
 
89.45
%
 
90.09
%
 
89.97
%
Average loans/average deposits
97.55
%
 
97.79
%
 
95.89
%
 
91.1
%
 
90.17
%
Average noninterest deposits/total average deposits
32.61
%
 
32.28
%
 
31.75
%
 
33.27
%
 
33.24
%
Period end equity/period end total assets
13.49
%
 
13.63
%
 
13.65
%
 
13.41
%
 
13.24
%
Efficiency ratio
64.00
%
 
65.10
%
 
73.10
%
 
67.49
%
 
64.32
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

(1) Current reporting period regulatory capital ratios are preliminary

TOWNEBANK
Average Balances, Yields and Rate Paid (unaudited)
(dollars in thousands)
 
 
Three Months Ended
September 30, 2018
 
Three Months Ended
June 30, 2018
 
Three Months Ended
September 30, 2017
 
 
Average
Balance
 
 
 
Interest
Income/
Expense
 
 
Average
Yield/
Rate
 
 
 
Average
Balance
 
 
 
Interest
Income/
Expense
 
 
Average
Yield/
Rate
 
 
 
Average
Balance
 
 
 
Interest
Income/
Expense
 
 
Average
Yield/
Rate
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans (net of unearned income
  and deferred costs), excluding 
  nonaccrual loans
$
7,825,065
 
 
$
97,704
 
 
4.95
%
 
$
7,552,983
 
 
$
93,548
 
 
4.97
%
 
$
5,897,169
 
 
$
69,679
 
 
4.69
%
Taxable investment securities
1,022,051
 
 
6,402
 
 
2.51
%
 
987,693
 
 
5,787
 
 
2.34
%
 
569,255
 
 
2,717
 
 
1.91
%
Tax-exempt investment securities
82,235
 
 
766
 
 
3.73
%
 
82,839
 
 
719
 
 
3.47
%
 
47,087
 
 
360
 
 
3.06
%
Interest-bearing deposits
450,455
 
 
2,149
 
 
1.89
%
 
499,349
 
 
2,159
 
 
1.73
%
 
883,972
 
 
2,745
 
 
1.25
%
Loans held for sale
346,806
 
 
4,012
 
 
4.63
%
 
319,214
 
 
3,557
 
 
4.46
%
 
312,762
 
 
3,081
 
 
3.94
%
Total earning assets
9,726,612
 
 
111,033
 
 
4.53
%
 
9,442,078
 
 
105,770
 
 
4.49
%
 
7,710,245
 
 
78,582
 
 
4.04
%
  Less: allowance for loan losses
(50,144
)
 
 
 
 
 
(47,745
)
 
 
 
 
 
(44,198
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total nonearning assets
1,168,102
 
 
 
 
 
 
1,142,514
 
 
 
 
 
 
903,972
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Total assets
$
10,844,570
 
 
 
 
 
 
$
10,536,847
 
 
 
 
 
 
$
8,570,019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Demand and money market
$
2,956,983
 
 
$
4,217
 
 
0.57
%
 
$
2,945,897
 
 
$
3,602
 
 
0.49
%
 
$
2,284,995
 
 
$
2,107
 
 
0.37
%
  Savings
301,311
 
 
984
 
 
1.30
%
 
306,937
 
 
941
 
 
1.23
%
 
320,891
 
 
862
 
 
1.07
%
  Certificates of deposit
2,147,392
 
 
9,339
 
 
1.73
%
 
1,977,973
 
 
7,077
 
 
1.43
%
 
1,759,934
 
 
4,841
 
 
1.09
%
Total interest-bearing deposits
5,405,686
 
 
14,540
 
 
1.07
%
 
5,230,807
 
 
11,620
 
 
0.89
%
 
4,365,820
 
 
7,810
 
 
0.71
%
Borrowings
920,380
 
 
4,195
 
 
1.78
%
 
927,216
 
 
3,827
 
 
1.63
%
 
554,147
 
 
1,770
 
 
1.25
%
Subordinated debt, net
247,615
 
 
2,962
 
 
4.78
%
 
249,966
 
 
2,986
 
 
4.78
%
 
204,146
 
 
2,368
 
 
4.64
%
Total interest-bearing liabilities
6,573,681
 
 
21,697
 
 
1.31
%
 
6,407,989
 
 
18,433
 
 
1.15
%
 
5,124,113
 
 
11,948
 
 
0.93
%
Demand deposits
2,615,946
 
 
 
 
 
 
2,493,211
 
 
 
 
 
 
2,173,920
 
 
 
 
 
Other noninterest-bearing liabilities
166,575
 
 
 
 
 
 
173,832
 
 
 
 
 
 
136,768
 
 
 
 
 
  Total liabilities
9,356,202
 
 
 
 
 
 
9,075,032
 
 
 
 
 
 
7,434,801
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders’ equity
1,488,368
 
 
 
 
 
 
1,461,815
 
 
 
 
 
 
1,135,218
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Total liabilities and equity
$
10,844,570
 
 
 
 
 
 
$
10,536,847
 
 
 
 
 
 
$
8,570,019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income (tax-equivalent basis)
 
 
$
89,336
 
 
 
 
 
 
$
87,337
 
 
 
 
 
 
$
66,634
 
 
 
Reconcilement of Non-GAAP Financial Measures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Tax-equivalent basis adjustment
 
 
(639
)
 
 
 
 
 
(514
)
 
 
 
 
 
(711
)
 
 
Net interest income (GAAP)
 
 
$
88,697
 
 
 
 
 
 
$
86,823
 
 
 
 
 
 
$
65,923
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate spread (1)
 
 
 
 
3.22
%
 
 
 
 
 
3.34
%
 
 
 
 
 
3.11
%
Interest expense as a percent of average earning assets
 
 
 
0.89
%
 
 
 
 
 
0.78
%
 
 
 
 
 
0.61
%
Net interest margin (tax equivalent basis) (2)
 
 
 
3.64
%
 
 
 
 
 
3.71
%
 
 
 
 
 
3.43
%
Total cost of deposits
 
 
 
 
0.72
%
 
 
 
 
 
0.60
%
 
 
 
 
 
0.47
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.  Fully tax equivalent.
(2) Net interest margin is net interest income expressed as a percentage of average earning assets.  Fully tax equivalent.

TOWNEBANK
Average Balances, Yields and Rate Paid (unaudited)
(dollars in thousands)
 
 
Nine Months Ended
September 30, 2018
 
Nine Months Ended
September 30, 2017
 
Nine Months Ended September 30,
2018 Compared with 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Change due to
 
 
Average
Balance
 
 
 
Interest
Income/
Expense
 
 
Average
Yield/
Rate
 
 
 
Average
Balance
 
 
 
Interest
Income/
Expense
 
 
Average
Yield/
Rate
 
 
 
Increase
(Decrease)
 
 
 
Rate
 
 
 
Volume
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans (net of unearned income and deferred costs), excluding nonaccrual loans
$
7,447,463
 
 
$
273,162
 
 
4.90
%
 
$
5,895,560
 
 
$
206,825
 
 
4.69
%
 
$
66,337
 
 
$
9,781
 
 
$
56,556
 
Taxable investment securities
971,117
 
 
17,214
 
 
2.36
%
 
584,983
 
 
8,360
 
 
1.85
%
 
8,854
 
 
2,363
 
 
6,491
 
Tax-exempt investment securities
79,404
 
 
2,174
 
 
3.65
%
 
48,701
 
 
1,106
 
 
3.03
%
 
1,068
 
 
263
 
 
805
 
Interest-bearing deposits
521,361
 
 
6,670
 
 
1.71
%
 
640,960
 
 
4,819
 
 
1.03
%
 
1,851
 
 
2,883
 
 
(1,032
)
Loans held for sale
302,102
 
 
9,948
 
 
4.39
%
 
264,064
 
 
7,687
 
 
3.88
%
 
2,261
 
 
1,077
 
 
1,184
 
Total earning assets
9,321,447
 
 
309,168
 
 
4.43
%
 
7,434,268
 
 
228,797
 
 
4.11
%
 
80,371
 
 
16,367
 
 
64,004
 
  Less: allowance for loan losses
(48,044
)
 
 
 
 
 
(43,442
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total nonearning assets
1,140,173
 
 
 
 
 
 
861,708
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Total assets
$
10,413,576
 
 
 
 
 
 
$
8,252,534
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing deposits
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Demand and money market
$
2,893,078
 
 
$
10,788
 
 
0.50
%
 
$
2,264,636
 
 
$
5,929
 
 
0.35
%
 
$
4,859
 
 
$
2,938
 
 
$
1,921
 
  Savings
305,570
 
 
2,802
 
 
1.23
%
 
319,847
 
 
2,435
 
 
1.02
%
 
367
 
 
480
 
 
(113
)
  Certificates of deposit
1,998,445
 
 
22,056
 
 
1.48
%
 
1,634,566
 
 
12,326
 
 
1.01
%
 
9,730
 
 
6,573
 
 
3,157
 
Total interest-bearing deposits
5,197,093
 
 
35,646
 
 
0.92
%
 
4,219,049
 
 
20,690
 
 
0.66
%
 
14,956
 
 
9,991
 
 
4,965
 
Borrowings
889,885
 
 
10,900
 
 
1.62
%
 
639,180
 
 
8,125
 
 
1.68
%
 
2,775
 
 
(306
)
 
3,081
 
Subordinated debt, net
252,220
 
 
9,105
 
 
4.81
%
 
68,796
 
 
2,368
 
 
4.59
%
 
6,737
 
 
121
 
 
6,616
 
Total interest-bearing liabilities
6,339,198
 
 
55,651
 
 
1.17
%
 
4,927,025
 
 
31,183
 
 
0.85
%
 
24,468
 
 
9,806
 
 
14,662
 
Demand deposits
2,471,906
 
 
 
 
 
 
2,072,000
 
 
 
 
 
 
 
 
 
 
 
Other noninterest-bearing
  liabilities
166,928
 
 
 
 
 
 
138,784
 
 
 
 
 
 
 
 
 
 
 
  Total liabilities
8,978,032
 
 
 
 
 
 
7,137,809
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders’ equity
1,435,544
 
 
 
 
 
 
1,114,725
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Total liabilities and equity
$
10,413,576
 
 
 
 
 
 
$
8,252,534
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income (tax-equivalent basis)
 
 
$
253,517
 
 
 
 
 
 
$
197,614
 
 
 
 
$
55,903
 
 
$
6,561
 
 
$
49,342
 
Reconcilement of Non-GAAP Financial Measures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Tax-equivalent basis adjustment
 
 
(1,652
)
 
 
 
 
 
(2,158
)
 
 
 
506
 
 
 
 
 
Net interest income (GAAP)
 
 
$
251,865
 
 
 
 
 
 
$
195,456
 
 
 
 
$
56,409
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate spread (1)
 
 
 
 
3.26
%
 
 
 
 
 
3.27
%
 
 
 
 
 
 
Interest expense as a percent of average earning assets
 
 
 
 
0.80
%
 
 
 
 
 
0.56
%
 
 
 
 
 
 
Net interest margin (tax equivalent basis) (2)
 
 
 
 
3.64
%
 
 
 
 
 
3.55
%
 
 
 
 
 
 
Total cost of deposits
 
 
 
 
0.62
%
 
 
 
 
 
0.44
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.  Fully tax equivalent.
(2) Net interest margin is net interest income expressed as a percentage of average earning assets.  Fully tax equivalent.


TOWNEBANK
Consolidated Balance Sheets
(dollars in thousands, except share data)
 
 
September 30,
 
December 31,
 
2018
 
2017
 
2017
 
(unaudited)
 
(unaudited)
 
(audited)
ASSETS
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
688,584
 
 
$
651,425
 
 
$
504,095
 
Interest-bearing deposits in financial institutions
20,910
 
 
17,246
 
 
17,094
 
Total Cash and Cash Equivalents
709,494
 
 
668,671
 
 
521,189
 
Securities available for sale, at fair value
1,051,773
 
 
829,970
 
 
866,138
 
Securities held to maturity, at amortized cost
52,002
 
 
62,487
 
 
61,304
 
Other securities
5,519
 
 
1,513
 
 
1,516
 
Federal Home Loan Bank stock, at amortized cost
46,393
 
 
29,586
 
 
29,595
 
Total Securities
1,155,687
 
 
923,556
 
 
958,553
 
Mortgage loans held for sale
333,354
 
 
318,595
 
 
313,256
 
Loans, net of unearned income and deferred costs:
 
 
 
 
 
Real estate-residential 1-4 family
1,608,517
 
 
1,239,886
 
 
1,217,349
 
Real estate-commercial
3,216,665
 
 
2,303,263
 
 
2,283,541
 
Real estate-construction and development
1,016,120
 
 
880,655
 
 
930,426
 
Real estate-multi-family
284,423
 
 
185,323
 
 
198,720
 
Commercial and industrial business
1,447,794
 
 
1,084,555
 
 
1,087,157
 
Consumer and other loans
308,173
 
 
216,797
 
 
229,772
 
Loans, net of unearned income and deferred costs
7,881,692
 
 
5,910,479
 
 
5,946,965
 
Less: allowance for loan losses
(50,236
)
 
(44,398
)
 
(45,131
)
Net Loans
7,831,456
 
 
5,866,081
 
 
5,901,834
 
Premises and equipment, net
210,724
 
 
196,975
 
 
194,900
 
Goodwill
427,117
 
 
270,901
 
 
270,250
 
Other intangible assets, net
58,165
 
 
39,751
 
 
38,568
 
Bank-owned life insurance policies
235,348
 
 
193,823
 
 
195,775
 
Other assets
159,887
 
 
136,441
 
 
127,851
 
TOTAL ASSETS
$
11,121,232
 
 
$
8,614,794
 
 
$
8,522,176
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
Deposits:
 
 
 
 
 
Noninterest-bearing demand
$
2,671,558
 
 
$
2,212,047
 
 
$
2,157,338
 
Interest-bearing:
 
 
 
 
 
Demand and money market accounts
3,096,317
 
 
2,253,746
 
 
2,225,211
 
Savings
298,368
 
 
320,028
 
 
315,889
 
Certificates of deposit
2,233,188
 
 
1,762,641
 
 
1,749,782
 
Total Deposits
8,299,431
 
 
6,548,462
 
 
6,448,220
 
Advances from the Federal Home Loan Bank
873,469
 
 
527,072
 
 
526,923
 
Subordinated debt, net
247,712
 
 
247,128
 
 
247,196
 
Repurchase agreements and other borrowings
45,591
 
 
23,195
 
 
24,850
 
Total Borrowings
1,166,772
 
 
797,395
 
 
798,969
 
Other liabilities
155,205
 
 
128,086
 
 
132,482
 
TOTAL LIABILITIES
9,621,408
 
 
7,473,943
 
 
7,379,671
 
Preferred stock
 
 
 
 
 
Authorized and unissued shares - 2,000,000
 
 
 
 
 
Common stock, $1.667 par: 90,000,000 shares authorized
 
 
 
 
 
72,353,134; 62,619,857; and 62,629,001 shares issued at
 
 
 
 
 
September 30, 2018 and 2017 and December 31, 2017, respectively
120,613
 
 
104,387
 
 
104,403
 
Capital surplus
1,032,863
 
 
748,444
 
 
749,800
 
Retained earnings
354,842
 
 
279,165
 
 
282,729
 
Common stock issued to deferred compensation trust, at cost
 
 
 
 
 
767,192; 723,304; and 729,919 shares at
 
 
 
 
 
September 30, 2018 and 2017 and December 31, 2017, respectively
(13,780
)
 
(12,304
)
 
(12,524
)
Deferred compensation trust
13,780
 
 
12,304
 
 
12,524
 
Accumulated other comprehensive loss
(22,348
)
 
(2,408
)
 
(5,692
)
TOTAL SHAREHOLDERS’ EQUITY
1,485,970
 
 
1,129,588
 
 
1,131,240
 
Noncontrolling interest
13,854
 
 
11,263
 
 
11,265
 
TOTAL EQUITY
1,499,824
 
 
1,140,851
 
 
1,142,505
 
TOTAL LIABILITIES AND EQUITY
$
11,121,232
 
 
$
8,614,794
 
 
$
8,522,176
 
 
 
 
 
 
 
 
 
 
 
 
 


TOWNEBANK
Consolidated Statements of Income (unaudited)
(dollars in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2018
 
2017
 
2018
 
2017
INTEREST INCOME:
 
 
 
 
 
 
 
Loans, including fees
$
97,215
 
 
$
68,969
 
 
$
271,897
 
 
$
204,667
 
Investment securities
7,019
 
 
3,076
 
 
19,001
 
 
9,466
 
Interest-bearing deposits in financial institutions and federal funds sold
2,148
 
 
2,745
 
 
6,670
 
 
4,819
 
Mortgage loans held for sale
4,012
 
 
3,081
 
 
9,948
 
 
7,687
 
Total interest income
110,394
 
 
77,871
 
 
307,516
 
 
226,639
 
INTEREST EXPENSE:
 
 
 
 
 
 
 
Deposits
14,540
 
 
7,810
 
 
35,647
 
 
20,690
 
Advances from the Federal Home Loan Bank
4,153
 
 
1,750
 
 
10,755
 
 
8,044
 
Subordinated capital debentures
2,962
 
 
2,368
 
 
9,105
 
 
2,368
 
Repurchase agreements and other borrowings, net of capitalized interest
42
 
 
20
 
 
144
 
 
81
 
Total interest expense
21,697
 
 
11,948
 
 
55,651
 
 
31,183
 
Net interest income
88,697
 
 
65,923
 
 
251,865
 
 
195,456
 
 
 
 
 
 
 
 
 
PROVISION FOR LOAN LOSSES
1,241
 
 
696
 
 
6,249
 
 
4,557
 
Net interest income after provision for loan losses
87,456
 
 
65,227
 
 
245,616
 
 
190,899
 
NONINTEREST INCOME:
 
 
 
 
 
 
 
Residential mortgage banking income, net
15,804
 
 
19,087
 
 
52,152
 
 
58,314
 
Insurance commissions and other title fees and income, net
14,493
 
 
12,116
 
 
42,952
 
 
39,818
 
Real estate brokerage and property management income, net
8,542
 
 
10,042
 
 
25,881
 
 
22,664
 
Service charges on deposit accounts
3,028
 
 
2,670
 
 
8,880
 
 
7,785
 
Credit card merchant fees, net
1,563
 
 
1,388
 
 
4,174
 
 
3,804
 
Bank owned life insurance
1,657
 
 
1,425
 
 
4,822
 
 
4,321
 
Other income
4,130
 
 
2,688
 
 
10,520
 
 
7,940
 
Gain/(loss) on investment securities
 
 
 
 
3
 
 
(1
)
Total noninterest income
49,217
 
 
49,416
 
 
149,384
 
 
144,645
 
NONINTEREST EXPENSE:
 
 
 
 
 
 
 
Salaries and employee benefits
50,497
 
 
43,101
 
 
151,606
 
 
127,484
 
Occupancy
7,013
 
 
6,635
 
 
20,292
 
 
19,977
 
Furniture and equipment
3,646
 
 
3,710
 
 
10,890
 
 
10,616
 
Other expenses
27,106
 
 
20,740
 
 
86,999
 
 
64,476
 
Total noninterest expense
88,262
 
 
74,186
 
 
269,787
 
 
222,553
 
Income before income tax expense and noncontrolling interest
48,411
 
 
40,457
 
 
125,213
 
 
112,991
 
Provision for income tax expense
9,159
 
 
11,862
 
 
23,879
 
 
33,488
 
Net income
$
39,252
 
 
$
28,595
 
 
$
101,334
 
 
$
79,503
 
Net income attributable to noncontrolling interest
(959
)
 
(1,445
)
 
(3,531
)
 
(4,173
)
Net income attributable to TowneBank
$
38,293
 
 
$
27,150
 
 
$
97,803
 
 
$
75,330
 
Per common share information
 
 
 
 
 
 
 
Basic earnings
$
0.53
 
 
$
0.44
 
 
$
1.38
 
 
$
1.21
 
Diluted earnings
$
0.53
 
 
$
0.44
 
 
$
1.38
 
 
$
1.21
 
Cash dividends declared
$
0.16
 
 
$
0.14
 
 
$
0.46
 
 
$
0.41
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

TOWNEBANK
Consolidated Balance Sheets - Five Quarter Trend
(dollars in thousands, except share data)
 
 
 
 
 
 
 
 
 
 
 
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
2018
 
2018
 
2018
 
2017
 
2017
 
(unaudited)
 
(unaudited)
 
(unaudited)
 
(audited)
 
(unaudited)
ASSETS
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
688,584
 
 
$
440,054
 
 
$
479,453
 
 
$
504,095
 
 
$
651,425
 
Interest-bearing deposits in financial institutions
20,910
 
 
17,749
 
 
17,728
 
 
17,094
 
 
17,246
 
Total Cash and Cash Equivalents
709,494
 
 
457,803
 
 
497,181
 
 
521,189
 
 
668,671
 
Securities available for sale, at fair value
1,051,773
 
 
1,057,663
 
 
1,237,179
 
 
866,138
 
 
829,970
 
Securities held to maturity, at amortized cost
52,002
 
 
53,954
 
 
55,283
 
 
61,304
 
 
62,487
 
Other securities
5,519
 
 
5,206
 
 
5,002
 
 
1,516
 
 
1,513
 
Federal Home Loan Bank stock, at amortized cost
46,393
 
 
46,393
 
 
46,400
 
 
29,595
 
 
29,586
 
Total Securities
1,155,687
 
 
1,163,216
 
 
1,343,864
 
 
958,553
 
 
923,556
 
Mortgage loans held for sale
333,354
 
 
396,185
 
 
293,731
 
 
313,256
 
 
318,595
 
Loans, net of unearned income and deferred costs
7,881,692
 
 
7,774,956
 
 
7,470,151
 
 
5,946,965
 
 
5,910,479
 
Less: allowance for loan losses
(50,236
)
 
(49,535
)
 
(46,735
)
 
(45,131
)
 
(44,398
)
Net Loans
7,831,456
 
 
7,725,421
 
 
7,423,416
 
 
5,901,834
 
 
5,866,081
 
Premises and equipment, net
210,724
 
 
207,997
 
 
207,126
 
 
194,900
 
 
196,975
 
Goodwill
427,117
 
 
425,625
 
 
416,789
 
 
270,250
 
 
270,901
 
Other intangible assets, net
58,165
 
 
60,669
 
 
57,493
 
 
38,568
 
 
39,751
 
Bank-owned life insurance policies
235,348
 
 
233,682
 
 
232,039
 
 
195,775
 
 
193,823
 
Other assets
159,887
 
 
161,055
 
 
148,776
 
 
127,851
 
 
136,441
 
TOTAL ASSETS
$
11,121,232
 
 
$
10,831,653
 
 
$
10,620,415
 
 
$
8,522,176
 
 
$
8,614,794
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand
$
2,671,558
 
 
$
2,597,320
 
 
$
2,503,246
 
 
$
2,157,338
 
 
$
2,212,047
 
Interest-bearing:
 
 
 
 
 
 
 
 
 
Demand and money market accounts
3,096,317
 
 
3,017,767
 
 
3,001,256
 
 
2,225,211
 
 
2,253,746
 
Savings
298,368
 
 
305,334
 
 
309,077
 
 
315,889
 
 
320,028
 
Certificates of deposit
2,233,188
 
 
2,070,790
 
 
2,011,843
 
 
1,749,782
 
 
1,762,641
 
Total Deposits
8,299,431
 
 
7,991,211
 
 
7,825,422
 
 
6,448,220
 
 
6,548,462
 
Advances from the Federal Home Loan Bank
873,469
 
 
873,622
 
 
873,773
 
 
526,923
 
 
527,072
 
Subordinated debt, net
247,712
 
 
247,563
 
 
257,723
 
 
247,196
 
 
247,128
 
Repurchase agreements and other borrowings
45,591
 
 
50,981
 
 
52,509
 
 
24,850
 
 
23,195
 
Total Borrowings
1,166,772
 
 
1,172,166
 
 
1,184,005
 
 
798,969
 
 
797,395
 
Other liabilities
155,205
 
 
191,490
 
 
161,638
 
 
132,482
 
 
128,086
 
TOTAL LIABILITIES
9,621,408
 
 
9,354,867
 
 
9,171,065
 
 
7,379,671
 
 
7,473,943
 
Preferred stock
 
 
 
 
 
 
 
 
 
Authorized shares - 2,000,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock, $1.667 par value
120,613
 
 
120,615
 
 
120,472
 
 
104,403
 
 
104,387
 
Capital surplus
1,032,863
 
 
1,031,965
 
 
1,028,985
 
 
749,800
 
 
748,444
 
Retained earnings
354,842
 
 
328,125
 
 
304,896
 
 
282,729
 
 
279,165
 
Common stock issued to deferred compensation trust, at cost
(13,780
)
 
(13,500
)
 
(12,612
)
 
(12,524
)
 
(12,304
)
Deferred compensation trust
13,780
 
 
13,500
 
 
12,612
 
 
12,524
 
 
12,304
 
Accumulated other comprehensive loss
(22,348
)
 
(17,944
)
 
(15,873
)
 
(5,692
)
 
(2,408
)
TOTAL SHAREHOLDERS’ EQUITY
1,485,970
 
 
1,462,761
 
 
1,438,480
 
 
1,131,240
 
 
1,129,588
 
Noncontrolling interest
13,854
 
 
14,025
 
 
10,870
 
 
11,265
 
 
11,263
 
TOTAL EQUITY
1,499,824
 
 
1,476,786
 
 
1,449,350
 
 
1,142,505
 
 
1,140,851
 
TOTAL LIABILITIES AND EQUITY
$
11,121,232
 
 
$
10,831,653
 
 
$
10,620,415
 
 
$
8,522,176
 
 
$
8,614,794
 
 

 

TOWNEBANK
Consolidated Statements of Income - Five Quarter Trend (unaudited)
(dollars in thousands, except share data)
 
 
 
 
 
Three Months Ended
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
2018
 
2018
 
2018
 
2017
 
2017
INTEREST INCOME:
 
 
 
 
 
 
 
 
 
Loans, including fees
$
97,215
 
 
$
93,150
 
 
$
81,533
 
 
$
69,332
 
 
$
68,969
 
Investment securities
7,019
 
 
6,390
 
 
5,592
 
 
3,598
 
 
3,076
 
Interest-bearing deposits in financial institutions and federal funds sold
2,148
 
 
2,159
 
 
2,362
 
 
2,661
 
 
2,745
 
Mortgage loans held for sale
4,012
 
 
3,557
 
 
2,379
 
 
2,874
 
 
3,081
 
Total interest income
110,394
 
 
105,256
 
 
91,866
 
 
78,465
 
 
77,871
 
INTEREST EXPENSE:
 
 
 
 
 
 
 
 
 
Deposits
14,540
 
 
11,620
 
 
9,486
 
 
8,102
 
 
7,810
 
Advances from the Federal Home Loan Bank
4,153
 
 
3,764
 
 
2,838
 
 
1,791
 
 
1,750
 
Subordinated capital debentures
2,962
 
 
2,986
 
 
3,158
 
 
2,880
 
 
2,368
 
Repurchase agreements and other borrowings
42
 
 
63
 
 
40
 
 
28
 
 
20
 
Total interest expense
21,697
 
 
18,433
 
 
15,522
 
 
12,801
 
 
11,948
 
Net interest income
88,697
 
 
86,823
 
 
76,344
 
 
65,664
 
 
65,923
 
 
 
 
 
 
 
 
 
 
 
PROVISION FOR LOAN LOSSES
1,241
 
 
3,056
 
 
1,953
 
 
869
 
 
696
 
Net interest income after provision for loan losses
87,456
 
 
83,767
 
 
74,391
 
 
64,795
 
 
65,227
 
NONINTEREST INCOME:
 
 
 
 
 
 
 
 
 
Residential mortgage banking income, net
15,804
 
 
18,745
 
 
17,604
 
 
17,537
 
 
19,087
 
Insurance commissions and other title fees and income, net
14,493
 
 
15,087
 
 
13,372
 
 
12,115
 
 
12,116
 
Real estate brokerage and property management income, net
8,542
 
 
6,910
 
 
10,429
 
 
4,823
 
 
10,042
 
Service charges on deposit accounts
3,028
 
 
2,969
 
 
2,883
 
 
2,809
 
 
2,670
 
Credit card merchant fees, net
1,563
 
 
1,443
 
 
1,168
 
 
1,204
 
 
1,388
 
Bank owned life insurance
1,657
 
 
1,633
 
 
1,532
 
 
1,941
 
 
1,425
 
Other income
4,130
 
 
3,448
 
 
2,941
 
 
3,048
 
 
2,688
 
Net gain on investment securities
 
 
 
 
3
 
 
 
 
 
Total noninterest income
49,217
 
 
50,235
 
 
49,932
 
 
43,477
 
 
49,416
 
NONINTEREST EXPENSE:
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
50,497
 
 
50,324
 
 
50,784
 
 
41,965
 
 
43,101
 
Occupancy expense
7,013
 
 
6,802
 
 
6,477
 
 
6,878
 
 
6,635
 
Furniture and equipment
3,646
 
 
3,546
 
 
3,698
 
 
3,456
 
 
3,710
 
Other expenses
27,106
 
 
28,549
 
 
31,344
 
 
21,361
 
 
20,740
 
Total noninterest expense
88,262
 
 
89,221
 
 
92,303
 
 
73,660
 
 
74,186
 
Income before income tax expense and noncontrolling interest
48,411
 
 
44,781
 
 
32,020
 
 
34,612
 
 
40,457
 
Provision for income tax expense
9,159
 
 
8,643
 
 
6,077
 
 
21,325
 
 
11,862
 
Net income
39,252
 
 
36,138
 
 
25,943
 
 
13,287
 
 
28,595
 
Net income attributable to noncontrolling interest
(959
)
 
(1,334
)
 
(1,238
)
 
(954
)
 
(1,445
)
Net income attributable to TowneBank
$
38,293
 
 
$
34,804
 
 
$
24,705
 
 
$
12,333
 
 
$
27,150
 
Per common share information
 
 
 
 
 
 
 
 
 
Basic earnings
$
0.53
 
 
$
0.48
 
 
$
0.36
 
 
$
0.20
 
 
$
0.44
 
Diluted earnings
$
0.53
 
 
$
0.48
 
 
$
0.36
 
 
$
0.20
 
 
$
0.44
 
Basic weighted average shares outstanding
71,875,085
 
 
71,787,980
 
 
68,983,745
 
 
62,239,028
 
 
62,210,834
 
Diluted weighted average shares outstanding
72,044,355
 
 
$
71,949,590
 
 
69,156,809
 
 
62,462,629
 
 
62,410,591
 
Cash dividends declared
$
0.16
 
 
$
0.16
 
 
$
0.14
 
 
$
0.14
 
 
$
0.14
 
 
 
 
 
 
 
 
 
 
 

 

TOWNEBANK
Banking Segment Financial Information
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
Increase/(Decrease)
 
September 30,
 
June 30,
 
September 30,
 
2018 over 2017
 
2018
 
2017
 
2018
 
2018
 
2017
 
Amount
 
Percent
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income
$
85,423
 
 
$
63,094
 
 
$
83,686
 
 
$
243,151
 
 
$
187,972
 
 
$
55,179
 
 
29.35
%
Service charges on deposit accounts
3,028
 
 
2,670
 
 
2,969
 
 
8,880
 
 
7,785
 
 
1,095
 
 
14.07
%
Credit card merchant fees
1,563
 
 
1,388
 
 
1,443
 
 
4,174
 
 
3,804
 
 
370
 
 
9.73
%
Other income
4,300
 
 
3,259
 
 
4,062
 
 
12,320
 
 
9,727
 
 
2,593
 
 
26.66
%
Total noninterest income
8,891
 
 
7,317
 
 
8,474
 
 
25,374
 
 
21,316
 
 
4,058
 
 
19.04
%
Total revenue
94,314
 
 
70,411
 
 
92,160
 
 
268,525
 
 
209,288
 
 
59,237
 
 
28.30
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Provision for loan losses
1,241
 
 
696
 
 
3,056
 
 
6,250
 
 
4,557
 
 
1,693
 
 
37.15
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
28,329
 
 
21,291
 
 
27,840
 
 
86,372
 
 
64,519
 
 
21,853
 
 
33.87
%
Occupancy expense
4,331
 
 
3,992
 
 
4,274
 
 
12,621
 
 
11,947
 
 
674
 
 
5.64
%
Furniture and equipment
2,463
 
 
2,434
 
 
2,491
 
 
7,485
 
 
7,080
 
 
405
 
 
5.72
%
Advertising and marketing
1,228
 
 
624
 
 
1,523
 
 
3,922
 
 
2,873
 
 
1,049
 
 
36.51
%
Charitable contributions
1,795
 
 
1,380
 
 
2,264
 
 
5,544
 
 
4,340
 
 
1,204
 
 
27.74
%
Outside processing
2,039
 
 
1,113
 
 
1,994
 
 
5,435
 
 
3,379
 
 
2,056
 
 
60.85
%
Foreclosed property expenses
200
 
 
186
 
 
214
 
 
625
 
 
457
 
 
168
 
 
36.76
%
FDIC and other insurance
1,096
 
 
953
 
 
1,085
 
 
3,224
 
 
3,071
 
 
153
 
 
4.98
%
Professional fees
1,360
 
 
750
 
 
1,762
 
 
4,558
 
 
2,779
 
 
1,779
 
 
64.02
%
Telephone and postage
973
 
 
922
 
 
940
 
 
2,708
 
 
2,790
 
 
(82
)
 
(2.94
)%
Other expenses
7,617
 
 
4,900
 
 
7,111
 
 
29,153
 
 
15,634
 
 
13,519
 
 
86.47
%
Total expenses
51,431
 
 
38,545
 
 
51,498
 
 
161,647
 
 
118,869
 
 
42,778
 
 
35.99
%
Income before income tax, corporate allocation and noncontrolling interest
41,642
 
 
31,170
 
 
37,606
 
 
100,628
 
 
85,862
 
 
14,766
 
 
17.20
%
Corporate allocation
438
 
 
400
 
 
475
 
 
1,370
 
 
1,295
 
 
75
 
 
5.79
%
Income before income tax provision and noncontrolling interest
42,080
 
 
31,570
 
 
38,081
 
 
101,998
 
 
87,157
 
 
14,841
 
 
17.03
%
Provision for income tax expense
7,604
 
 
9,002
 
 
7,142
 
 
18,628
 
 
25,074
 
 
(6,446
)
 
(25.71
)%
Net income
34,476
 
 
22,568
 
 
30,939
 
 
83,370
 
 
62,083
 
 
21,287
 
 
34.29
%
Noncontrolling interest
(4
)
 
3
 
 
(6
)
 
(12
)
 
 
 
(12
)
 
N/M
 
Net income attributable to TowneBank
$
34,472
 
 
$
22,571
 
 
$
30,933
 
 
$
83,358
 
 
$
62,083
 
 
$
21,275
 
 
34.27
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
54.53
%
 
54.74
%
 
55.88
%
 
60.2
%
 
56.8
%
 
3.4
%
 
5.99
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

TOWNEBANK
Realty Segment Financial Information
(dollars in thousands)
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
Increase/(Decrease)
 
September 30,
 
June 30,
 
September 30,
 
2018 over 2017
 
2018
 
2017
 
2018
 
2018
 
2017
 
Amount
 
Percent
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgage brokerage
$
16,219
 
 
$
19,196
 
 
$
19,344
 
 
$
53,224
 
 
$
58,701
 
 
$
(5,477
)
 
(9.33
)%
income, net
Real estate brokerage income, net
2,758
 
 
2,103
 
 
2,818
 
 
7,275
 
 
5,899
 
 
1,376
 
 
23.33
%
Title insurance and settlement fees
525
 
 
510
 
 
579
 
 
1,420
 
 
1,446
 
 
(26
)
 
(1.80
)%
Property management fees, net
5,783
 
 
7,939
 
 
4,092
 
 
18,606
 
 
16,765
 
 
1,841
 
 
10.98
%
Income from unconsolidated
122
 
 
214
 
 
100
 
 
316
 
 
588
 
 
(272
)
 
(46.26
)%
subsidiary
Net interest and other income
4,111
 
 
3,242
 
 
3,342
 
 
9,998
 
 
8,673
 
 
1,325
 
 
15.28
%
Total revenue
29,518
 
 
33,204
 
 
30,275
 
 
90,839
 
 
92,072
 
 
(1,233
)
 
(1.34
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
14,862
 
 
15,407
 
 
15,403
 
 
44,142
 
 
44,307
 
 
(165
)
 
(0.37
)%
Occupancy expense
2,084
 
 
2,045
 
 
1,964
 
 
5,942
 
 
6,277
 
 
(335
)
 
(5.34
)%
Furniture and equipment
952
 
 
1,036
 
 
835
 
 
2,768
 
 
2,904
 
 
(136
)
 
(4.68
)%
Amortization of intangible assets
672
 
 
718
 
 
672
 
 
2,015
 
 
1,994
 
 
21
 
 
1.05
%
Other expenses
7,543
 
 
6,982
 
 
8,158
 
 
21,996
 
 
20,482
 
 
1,514
 
 
7.39
%
Total expenses
26,113
 
 
26,188
 
 
27,032
 
 
76,863
 
 
75,964
 
 
899
 
 
1.18
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income before income tax, corporate allocation and noncontrolling interest
3,405
 
 
7,016
 
 
3,243
 
 
13,976
 
 
16,108
 
 
(2,132
)
 
(13.24
)%
Corporate allocation
(270
)
 
(267
)
 
(293
)
 
(853
)
 
(841
)
 
(12
)
 
1.43
%
Income before income tax provision and noncontrolling interest
3,135
 
 
6,749
 
 
2,950
 
 
13,123
 
 
15,267
 
 
(2,144
)
 
(14.04
)%
Provision for income tax expense
786
 
 
2,115
 
 
633
 
 
2,977
 
 
4,631
 
 
(1,654
)
 
(35.72
)%
Net income
2,349
 
 
4,634
 
 
2,317
 
 
10,146
 
 
10,636
 
 
(490
)
 
(4.61
)%
Noncontrolling interest
(756
)
 
(1,189
)
 
(891
)
 
(2,268
)
 
(3,061
)
 
793
 
 
(25.91
)%
Net income attributable to TowneBank
$
1,593
 
 
$
3,445
 
 
$
1,426
 
 
$
7,878
 
 
$
7,575
 
 
$
303
 
 
4.00
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
88.46
%
 
78.87
%
 
89.29
%
 
84.61
%
 
82.5
%
 
2.11
%
 
2.56
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

TOWNEBANK
Insurance Segment Financial Information
(dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
Increase/(Decrease)
 
September 30,
 
June 30,
 
September 30,
 
2018 over 2017
 
2018
 
2017
 
2018
 
2018
 
2017
 
Amount
 
Percent
Commission and fee income
 
 
 
 
 
 
 
 
 
 
 
 
 
Property and casualty
$
10,762
 
 
$
9,768
 
 
$
11,059
 
 
$
31,178
 
 
$
27,496
 
 
$
3,682
 
 
13.39
%
Employee benefits
3,813
 
 
3,132
 
 
3,454
 
 
10,463
 
 
9,386
 
 
1,077
 
 
11.47
%
Travel insurance
871
 
 
970
 
 
1,389
 
 
4,028
 
 
3,756
 
 
272
 
 
7.24
%
Specialized benefit services
166
 
 
165
 
 
171
 
 
506
 
 
488
 
 
18
 
 
3.69
%
Total commissions and fees
15,612
 
 
14,035
 
 
16,073
 
 
46,175
 
 
41,126
 
 
5,049
 
 
12.28
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingency and bonus revenue
1,137
 
 
180
 
 
1,433
 
 
3,703
 
 
4,668
 
 
(965
)
 
(20.67
)%
Other income
75
 
 
67
 
 
71
 
 
216
 
 
230
 
 
(14
)
 
(6.09
)%
Total revenue
16,824
 
 
14,282
 
 
17,577
 
 
50,094
 
 
46,024
 
 
4,070
 
 
8.84
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Employee commission expense
2,742
 
 
2,557
 
 
2,953
 
 
8,209
 
 
7,284
 
 
925
 
 
12.70
%
Revenue, net of commission expense
14,082
 
 
11,725
 
 
14,624
 
 
41,885
 
 
38,740
 
 
3,145
 
 
8.12
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
7,306
 
 
6,403
 
 
7,081
 
 
21,092
 
 
18,658
 
 
2,434
 
 
13.05
%
Occupancy expense
598
 
 
599
 
 
563
 
 
1,729
 
 
1,753
 
 
(24
)
 
(1.37
)%
Furniture and equipment
232
 
 
240
 
 
220
 
 
637
 
 
632
 
 
5
 
 
0.79
%
Amortization of intangible assets
845
 
 
675
 
 
794
 
 
2,342
 
 
2,077
 
 
265
 
 
12.76
%
Other expenses
1,737
 
 
1,535
 
 
2,033
 
 
5,477
 
 
4,599
 
 
878
 
 
19.09
%
Total operating expenses
10,718
 
 
9,452
 
 
10,691
 
 
31,277
 
 
27,719
 
 
3,558
 
 
12.84
%
Income before income tax, corporate allocation and noncontrolling interest
3,364
 
 
2,273
 
 
3,933
 
 
10,608
 
 
11,021
 
 
(413
)
 
(3.75
)%
Corporate allocation
(168
)
 
(133
)
 
(183
)
 
(517
)
 
(454
)
 
(63
)
 
13.88
%
Income before income tax provision and noncontrolling interest
3,196
 
 
2,140
 
 
3,750
 
 
10,091
 
 
10,567
 
 
(476
)
 
(4.50
)%
Provision for income tax expense
769
 
 
745
 
 
868
 
 
2,273
 
 
3,783
 
 
(1,510
)
 
(39.92
)%
Net income
2,427
 
 
1,395
 
 
2,882
 
 
7,818
 
 
6,784
 
 
1,034
 
 
15.24
%
Noncontrolling interest
(199
)
 
(259
)
 
(437
)
 
(1,251
)
 
(1,112
)
 
(139
)
 
12.50
%
Net income attributable to TowneBank
$
2,228
 
 
$
1,136
 
 
$
2,445
 
 
$
6,567
 
 
$
5,672
 
 
$
895
 
 
15.78
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Provision for income taxes
769
 
 
745
 
 
868
 
 
2,273
 
 
3,783
 
 
(1,510
)
 
(39.92
)%
Depreciation, amortization and interest expense
1,068
 
 
890
 
 
1,007
 
 
2,982
 
 
2,658
 
 
324
 
 
12.19
%
EBITDA
$
4,065
 
 
$
2,771
 
 
$
4,320
 
 
$
11,822
 
 
$
12,113
 
 
$
(291
)
 
(2.40
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Efficiency ratio
76.11
%
 
80.61
%
 
73.11
%
 
74.67
%
 
71.55
%
 
3.12
%
 
4.36
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
June 30,
 
September 30,
 
September 30,
 
2018
 
2017
 
2018
 
2018
 
2017
 
 
 
 
 
 
 
 
 
 
Return on average assets (GAAP)
1.40
%
 
1.26
%
 
1.32
%
 
1.26
%
 
1.22
%
Impact of excluding average goodwill and other intangibles and amortization 
0.16
%
 
0.11
%
 
0.16
%
 
0.15
%
 
0.11
%
Return on average tangible assets (non-GAAP)
1.56
%
 
1.37
%
 
1.48
%
 
1.41
%
 
1.33
%
 
 
 
 
 
 
 
 
 
 
Return on average equity (GAAP)
10.21
%
 
9.49
%
 
9.55
%
 
9.11
%
 
9.04
%
Impact of excluding average goodwill and other intangibles and amortization 
5.87
%
 
4.18
%
 
5.64
%
 
5.27
%
 
4.05
%
Return on average tangible equity (non-GAAP)
16.08
%
 
13.67
%
 
15.19
%
 
14.38
%
 
13.09
%
 
 
 
 
 
 
 
 
 
 
Return on average common equity (GAAP)
10.30
%
 
9.58
%
 
9.62
%
 
9.18
%
 
9.13
%
Impact of excluding average goodwill and other intangibles and amortization
6.00
%
 
4.28
%
 
5.74
%
 
5.37
%
 
4.15
%
Return on average tangible common equity (non-GAAP)
16.30
%
 
13.86
%
 
15.36
%
 
14.55
%
 
13.28
%
 
 
 
 
 
 
 
 
 
 
Book value (GAAP)
$
20.54
 
 
$
18.04
 
 
$
20.22
 
 
$
20.54
 
 
$
18.04
 
Impact of excluding average goodwill and other intangibles and amortization
(6.71
)
 
(4.96
)
 
(6.72
)
 
(6.71
)
 
(4.96
)
Tangible book value (non-GAAP)
$
13.83
 
 
$
13.08
 
 
$
13.50
 
 
$
13.83
 
 
$
13.08
 
 
 
 
 
 
 
 
 
 
 

 

TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
(dollars in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconcilement of GAAP Earnings to Operating Earnings Excluding Certain Items Affecting Comparability
 
Three Months Ended
 
 
September 30,
 
June 30,
 
March 31,
 
December 31,
 
September 30,
 
 
2018
 
2018
 
2018
 
2017
 
2017
 
 
 
 
 
 
 
 
 
 
 
Net income (GAAP)
 
$
38,293
 
 
$
34,804
 
 
$
24,705
 
 
$
12,333
 
 
$
27,150
 
 
 
 
 
 
 
 
 
 
 
 
Acquisition-related expenses
 
424
 
 
797
 
 
8,726
 
 
526
 
 
466
 
Income tax expense -tax reform legislation
 
 
 
 
 
 
 
10,112
 
 
 
Income tax expense (benefit) - other items
 
(44
)
 
(93
)
 
(1,639
)
 
(98
)
 
(117
)
Income tax expense (benefit)
 
(44
)
 
(93
)
 
(1,639
)
 
10,014
 
 
(117
)
Total charges, net of taxes
 
380
 
 
704
 
 
7,087
 
 
10,540
 
 
349
 
Operating earnings, excluding certain items affecting comparability (non-GAAP)
 
$
38,673
 
 
$
35,508
 
 
$
31,792
 
 
$
22,873
 
 
$
27,499
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average diluted shares
 
72,044,355
 
 
71,949,590
 
 
69,156,809
 
 
62,462,629
 
 
62,410,561
 
 
 
 
 
 
 
 
 
 
 
 
Diluted EPS (GAAP)
 
$
0.53
 
 
$
0.48
 
 
$
0.36
 
 
$
0.20
 
 
$
0.44
 
Diluted EPS, excluding certain items affecting comparability (non-GAAP)
 
$
0.54
 
 
$
0.49
 
 
$
0.46
 
 
$
0.37
 
 
$
0.44
 
 
 
 
 
 
 
 
 
 
 
 
Average assets
 
$
10,844,570
 
 
$
10,536,847
 
 
$
9,848,364
 
 
$
8,579,705
 
 
$
8,570,019
 
Average tangible equity
 
$
1,003,151
 
 
$
981,607
 
 
932,161
 
 
$
839,942
 
 
$
824,787
 
 
 
 
 
 
 
 
 
 
 
 
Return on average assets, excluding certain items affecting comparability (non-GAAP)
 
1.41
%
 
1.35
%
 
1.31
%
 
1.06
%
 
1.27
%
Return on average tangible equity, excluding certain items affecting comparability (non-GAAP)
 
16.23
%
 
15.48
%
 
14.72
%
 
11.37
%
 
13.84
%
Return on average common tangible equity, excluding certain items affecting comparability (non-GAAP)
 
16.45
%
 
15.66
%
 
14.89
%
 
10.36
%
 
14.03
%
Efficiency ratio, excluding certain items affecting comparability (non-GAAP)
 
63.69
%
 
64.52
%
 
66.19
%
 
67.01
%
 
63.92
%
 
 
 
 
 
 
 
 
 
 
 

 

TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
(dollars in thousands, except per share data)
 
 
 
 
 
 
 
 
 
 
Reconcilement of GAAP Earnings to Operating Earnings Excluding Certain Items Affecting Comparability
 
Nine months ended
 
 
September 30,
 
September 30,
 
 
2018
 
2017
 
 
 
 
 
Net income (GAAP)
 
$
97,803
 
 
$
75,330
 
 
 
 
 
 
Purchase accounting corrections
 
 
 
(3,889
)
 
 
 
 
 
Acquisition-related expenses
 
9,947
 
 
1,743
 
Total charges
 
9,947
 
 
(2,146
)
Income tax expense (benefit) - other items
 
(1,776
)
 
1,125
 
Income tax expense (benefit)
 
(1,776
)
 
1,125
 
Total charges, net of taxes
 
8,171
 
 
(1,021
)
Operating earnings, excluding certain items affecting comparability (non-GAAP)
 
$
105,974
 
 
$
74,309
 
 
 
 
 
 
Weighted average diluted shares
 
71,043,039
 
 
62,368,929
 
 
 
 
 
 
Diluted EPS (GAAP)
 
$
1.38
 
 
$
1.21
 
Diluted EPS, excluding certain items affecting comparability (non-GAAP)
 
$
1.49
 
 
$
1.19
 
 
 
 
 
 
Average assets
 
$
10,413,576
 
 
$
8,252,534
 
Average tangible equity
 
$
972,567
 
 
$
807,891
 
 
 
 
 
 
Return on average assets, excluding certain items affecting comparability (non-GAAP)
 
1.36
%
 
1.20
%
Return on average tangible equity, excluding certain items affecting comparability (non-GAAP)
 
15.50
%
 
12.92
%
Return on average common tangible equity, excluding certain items affecting comparability (non-GAAP)
 
15.69
%
 
13.10
%
Efficiency ratio, excluding certain items affecting comparability (non-GAAP)
 
64.76
%
 
65.68
%
 
 
 
 
 
 
 

Stock Information

Company Name: Towne Bank
Stock Symbol: TOWN
Market: NASDAQ
Website: townebank.com

Menu

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

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