Triumph Bancorp Reports 2015 Net Income to Common Stockholders of $28.4 Million and Fourth Quarter Net Income to Common Stockholders of $4.3 Million


DALLAS, Feb. 03, 2016 (GLOBE NEWSWIRE) -- Triumph Bancorp, Inc. (NASDAQ:TBK) today announced earnings and operating results for the fourth quarter and full year of 2015.

“As we complete our first full year as a public company, our earnings and operating results demonstrate the continued execution of our strategy and we are well positioned to create additional value for our investors, team members, and customers in 2016 ,” said Aaron P. Graft, Chief Executive Officer, Triumph Bancorp, Inc. 

As part of how we measure our results, we use certain non-GAAP financial measures to ascertain performance.  These non-GAAP financial measures are reconciled in the section labeled “Metrics and Non-GAAP Financial Reconciliation” at the end of this document.

2015 Fourth Quarter and Annual Highlights

  • For the fourth quarter of 2015, net income was $4.5 million and net income available to common stockholders was $4.3 million, compared to net income of $5.9 million and net income available to common stockholders of $5.7 million for the quarter ended September 30, 2015.

  • Fully diluted earnings per share were $0.24 for the quarter ended December 31, 2015, compared to $0.32 for the quarter ended September 30, 2015.

  • For the quarter ended December 31, 2015, our annualized return on average common equity and return on average assets were 6.63% and 1.10%, respectively, compared to an annualized return on average common equity and return on average assets of 9.00% and 1.50%, respectively, for the quarter ended September 30, 2015.  Our ratio of tangible common stockholders’ equity to tangible assets was 13.85% as of December 31, 2015.

  • Net interest margin (“NIM”) was 6.20% for the quarter ended December 31, 2015.

  • For the year ended December 31, 2015, net income was $29.1 million and net income available to common stockholders was $28.4 million, compared to net income of $19.8 million and net income to common stockholders of $16.9 million for the year ended December 31, 2014.  Fully diluted earnings per share were $1.57 for the year ended December 31, 2015, compared to $1.52 for the same period in 2014.  Return on average common equity was 11.44% and return on average assets was 1.89% for the year ended December 31, 2015, compared to 11.61% and 1.46%, respectively, for the year ended December 31, 2014.  Net interest margin was 6.49% for the year ended December 31, 2015.

Balance Sheet

Total loans held for investment were $1.292 billion at December 31, 2015, an increase of $286.0 million or 28.4% for our full 2015 fiscal year, and $106.6 million or 9.0% during the fourth quarter.  Our commercial finance loan portfolio totaled $521.0 million as of December 31, 2015, an increase of $145.6 million or 38.8% in 2015, and $23.2 million or 4.7% in the fourth quarter.

Total deposits were $1.249 billion at December 31, 2015, an increase of $83.7 million or 7.2% for our full 2015 fiscal year, and $48.9 million or 4.1% for the fourth quarter of 2015.  Non-interest-bearing deposits accounted for 13% of total deposits and non-time deposits accounted for 48% of total deposits. The average cost of our total funds was 0.66% for the quarter ended December 31, 2015 compared to 0.64% for the quarter ended September 30, 2015, on an annualized basis.

Net Interest Income

We earned net interest income for the quarter ended December 31, 2015 of $23.1 million compared to $23.2 million for the quarter ended September 30, 2015.  Yields on loans for the quarter ended December 31, 2015 were down 17 bps from the prior quarter to 8.17% (down 12 basis points from the prior quarter to 7.84% adjusted to exclude loan discount accretion).   NIM decreased 25 bps to 6.20% for the quarter ended December 31, 2015 from 6.45% for the quarter ended September 30, 2015. NIM adjusted to exclude loan discount accretion was 5.94% for the quarter ended December 31, 2015 compared to 6.14% for the quarter ended September 30, 2015.  We earned net interest income of $90.7 million for the full year ended December 31, 2015, compared to $80.5 million for the year ended December 31, 2014. 

Asset Quality

Non-performing assets improved 2 bps from September 30, 2015 to December 31, 2015 to 1.10% of total assets.  The ratio of past due to total loans increased to 2.41% at December 31, 2015 from 2.14% at September 30, 2015.  We experienced net charge-offs of $0.2 million for the quarter ended December 31, 2015 compared to net charge-offs of $0.1 million for the quarter ended September 30, 2015.  Our provision for loan losses was $1.2 million for the quarter ended December 31, 2015 compared to $0.2 million for the quarter ended September 30, 2015. From September 30, 2015 to December 31, 2015, our allowance for loan and lease losses (“ALLL”) increased from $11.5 million or 0.97% of total loans to $12.6 million or 0.97% of total loans.

Non-interest Income and Expense

We earned non-interest income for the quarter ended December 31, 2015 of $5.6 million compared to $6.3 million for the quarter ended September 30, 2015.  Non-interest income for the quarter ended December 31, 2015 and the quarter ended September 30, 2015 included net benefits of $0.9 million and $1.7 million, respectively, recorded to increase the bargain purchase gain realized on the acquisition of Doral Money, Inc., bringing the final overall gain on this transaction to $15.1 million.  We earned non-interest income of $33.3 million for the full year ended December 31, 2015, compared to $24.8 million for the year ended December 31, 2014. 

For the quarter ended December 31, 2015, non-interest expense totaled $20.9 million, compared to $20.5 million for the quarter ended September 30, 2015. Non-interest expense for the quarter ended December 31, 2015 included $0.7 million of costs associated with our core operating system conversion.  We incurred non-interest expense of $81.9 million for the year ended December 31, 2015, compared to $69.2 million for the year ended December 31, 2014. 

Conference Call Information

Aaron P. Graft, Vice Chairman and CEO and Bryce Fowler, CFO will review the quarterly results in a conference call for investors and analysts beginning at 8:30 a.m. Central Time on Thursday, February 4, 2016.

To participate in the live conference call, please dial 1 (855) 779-1042 (U.S. and Canada) and enter Conference ID # 26242108.  A simultaneous audio-only webcast may be accessed via our website at www.triumphbancorp.com through the Investor Relations, Webcasts and Presentations links, or through a direct link here at http://edge.media-server.com/m/p/zqu95kmd. An archive of this conference call will subsequently be available at this same location on our website.

About Triumph

Headquartered in Dallas, Texas, Triumph Bancorp, Inc. (NASDAQ:TBK) is a financial holding company with a diversified line of community banking, commercial finance and asset management activities. www.triumphbancorp.com

Forward-Looking Statements

This press release contains forward-looking statements. Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. You can identify forward-looking statements by the use of forward-looking terminology such as “believes,” “expects,” “could,” “may,” “will,” “should,” “seeks,” “likely,” “intends,” “plans,” “pro forma,” “projects,” “estimates” or “anticipates” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans or intentions. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: our limited operating history as an integrated company; business and economic conditions generally and in the bank and non-bank financial services industries, nationally and within our local market area; our ability to mitigate our risk exposures; our ability to maintain our historical earnings trends; risks related to the integration of acquired businesses and any future acquisitions; changes in management personnel; interest rate risk; concentration of our factoring services in the transportation industry; credit risk associated with our loan portfolio; lack of seasoning in our loan portfolio; deteriorating asset quality and higher loan charge-offs; time and effort necessary to resolve non-performing assets; inaccuracy of the assumptions and estimates we make in establishing reserves for probable loan losses and other estimates; lack of liquidity; fluctuations in the fair value and liquidity of the securities we hold for sale; impairment of investment securities, goodwill, other intangible assets or deferred tax assets; risks related to our asset management business; our risk management strategies; environmental liability associated with our lending activities; increased competition in the bank and non-bank financial services industries, nationally, regionally or locally, which may adversely affect pricing and terms; the obligations associated with being a public company; the accuracy of our financial statements and related disclosures; material weaknesses in our internal control over financial reporting; system failures or failures to prevent breaches of our network security; the institution and outcome of litigation and other legal proceedings against us or to which we become subject; changes in carry-forwards of net operating losses; changes in federal tax law or policy; the impact of recent and future legislative and regulatory changes, including changes in banking, securities and tax laws and regulations, such as the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and their application by our regulators; governmental monetary and fiscal policies; changes in the scope and cost of the Federal Deposit Insurance Corporation insurance and other coverages; failure to receive regulatory approval for future acquisitions; increases in our capital requirements; and risk retention requirements under the Dodd-Frank Act.

While forward-looking statements reflect our good-faith beliefs, they are not guarantees of future performance. All forward-looking statements are necessarily only estimates of future results. Accordingly, actual results may differ materially from those expressed in or contemplated by the particular forward-looking statement, and, therefore, you are cautioned not to place undue reliance on such statements. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law. For a discussion of such risks and uncertainties, which could cause actual results to differ from those contained in the forward-looking statements, see "Risk Factors" and the forward-looking statement disclosure contained in Triumph’s Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 6, 2015.

Non-GAAP Financial Measures

This press release includes certain Non‐GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of non‐GAAP financial measures to GAAP financial measures are provided at the end of this press release.

The following table sets forth key metrics used by Triumph to monitor its operations. Footnotes in this table can be found in our definitions of non-GAAP financial measures at the end of this document.

  As of and for the Three Months Ended 
  December 31,  September 30,  June 30,  March 31,  December 31, 
  2015  2015  2015  2015  2014 
Financial Highlights (Dollars in thousands):                    
Total assets $1,691,313  $1,581,463  $1,529,259  $1,472,743  $1,447,898 
Loans held for investment $1,291,885  $1,185,301  $1,152,679  $1,011,446  $1,005,878 
Deposits $1,248,950  $1,200,036  $1,189,259  $1,173,679  $1,165,229 
Net income available to common stockholders $4,312  $5,732  $4,457  $13,852  $2,021 
                     
Performance Ratios - Annualized:                    
Return on average assets  1.10%  1.50%  1.23%  3.93%  0.78%
Return on average common equity (1)  6.63%  9.00%  7.27%  23.95%  4.30%
Return on average tangible common equity (1)  7.45%  10.20%  8.28%  27.38%  5.11%
Return on average total equity  6.68%  8.96%  7.30%  23.31%  5.02%
Yield on loans  8.17%  8.34%  9.49%  8.50%  8.98%
Adjusted yield on loans (1)  7.84%  7.96%  8.96%  8.04%  8.29%
Cost of interest bearing deposits  0.71%  0.69%  0.65%  0.64%  0.61%
Cost of total deposits  0.61%  0.59%  0.56%  0.55%  0.52%
Cost of total funds  0.66%  0.64%  0.63%  0.63%  0.65%
Net interest margin (1)  6.20%  6.45%  7.20%  6.11%  6.58%
Adjusted net interest margin (1)  5.94%  6.14%  6.78%  5.76%  6.05%
Net non-interest expense to average assets (1)(2)  3.96%  4.04%  3.95%  4.18%  4.44%
Efficiency ratio (1)(2)  75.40%  73.85%  66.75%  79.70%  78.58%
                     
Asset Quality:(3)                    
Past due to total loans  2.41%  2.14%  2.33%  2.91%  2.57%
Non-performing loans  to total loans  1.03%  0.97%  1.12%  1.66%  1.66%
Non-performing assets to total assets  1.10%  1.12%  1.26%  1.62%  1.73%
ALLL to non-performing loans  94.10%  100.00%  88.51%  55.28%  53.02%
ALLL to total loans  0.97%  0.97%  0.99%  0.92%  0.88%
Net charge-offs to average loans  0.01%  0.01%  0.03%  0.02%  0.03%
                     
Capital:(4)                    
Tier 1 capital to average assets  16.56%  16.87%  17.01%  17.35%  15.92%
Tier 1 capital to risk-weighted assets  18.16%  19.34%  19.16%  20.72%  19.56%
Common equity tier 1 capital to risk-weighted assets  16.17%  17.18%  16.98%  18.33% N/A 
Total capital to risk-weighted assets  19.03%  20.21%  20.04%  21.51%  20.35%
Total equity to total assets  15.85%  16.69%  16.84%  17.16%  16.40%
Tangible common stockholders' equity to tangible assets  13.85%  14.50%  14.51%  14.75%  14.00%
                     
Per Share Amounts:                    
Book value per share $14.34  $14.09  $13.73  $13.52  $12.68 
Tangible book value per share (1) $12.79  $12.48  $12.06  $11.84  $11.06 
Basic earnings per common share $0.24  $0.32  $0.25  $0.78  $0.14 
Diluted earnings per common share $0.24  $0.32  $0.25  $0.76  $0.14 
Adjusted diluted earnings per common share(1)(2) $0.19  $0.22  $0.25  $0.14  $0.14 
Shares outstanding end of period  18,018,200   18,040,072   18,041,072   17,963,783   17,963,783 


Unaudited consolidated balance sheet as of:

  December 31,  September 30,  June 30,  March 31,  December 31, 
 (Dollars in thousands) 2015  2015  2015  2015  2014 
ASSETS                    
Total cash and cash equivalents $105,277  $115,783  $99,714  $178,442  $160,888 
Securities - available for sale  163,169   156,820   158,693   161,360   162,024 
Securities - held to maturity     747   746   746   745 
Loans held for sale  1,341   2,174   4,096   3,401   3,288 
Loans held for investment  1,291,885   1,185,301   1,152,679   1,011,446   1,005,878 
Allowance for loan and lease losses  (12,567)  (11,544)  (11,462)  (9,286)  (8,843)
Loans, net  1,279,318   1,173,757   1,141,217   1,002,160   997,035 
FHLB and FRB stock  3,818   7,992   5,707   4,466   4,903 
Premises and equipment, net  22,227   21,807   21,677   21,716   21,933 
Other real estate owned ("OREO"), net  5,177   6,201   6,322   6,991   8,423 
Goodwill and intangible assets, net  27,854   28,995   30,174   30,211   29,057 
Bank-owned life insurance  29,535   29,406   29,295   29,193   29,083 
Deferred tax asset, net  15,645   15,838   15,582   14,983   15,956 
Other assets  37,952   21,943   16,036   19,074   14,563 
Total assets $1,691,313  $1,581,463  $1,529,259  $1,472,743  $1,447,898 
LIABILITIES                    
Non-interest bearing deposits $168,264  $167,931  $164,560  $167,538  $179,848 
Interest bearing deposits  1,080,686   1,032,105   1,024,699   1,006,141   985,381 
Total deposits  1,248,950   1,200,036   1,189,259   1,173,679   1,165,229 
Customer repurchase agreements  9,317   15,584   13,011   8,666   9,282 
Federal Home Loan Bank advances  130,000   61,000   19,000      3,000 
Junior subordinated debentures  24,687   24,620   24,553   24,487   24,423 
Other liabilities  10,321   16,304   25,957   13,234   8,455 
Total liabilities  1,423,275   1,317,544   1,271,780   1,220,066   1,210,389 
EQUITY                    
Preferred stock series A  4,550   4,550   4,550   4,550   4,550 
Preferred stock series B  5,196   5,196   5,196   5,196   5,196 
Common stock  181   181   181   180   180 
Additional paid-in-capital  194,297   193,465   192,605   191,745   191,049 
Treasury stock, at cost  (560)  (184)  (170)  (161)  (161)
Retained earnings  64,097   59,785   54,053   49,596   35,744 
Accumulated other comprehensive income  277   926   1,064   1,571   951 
Total equity  268,038   263,919   257,479   252,677   237,509 
Total liabilities and equity $1,691,313  $1,581,463  $1,529,259  $1,472,743  $1,447,898 


Unaudited consolidated statement of income for the three months ended:

  December 31,  September 30,  June 30,  March 31,  December 31, 
 (Dollars in thousands) 2015  2015  2015  2015  2014 
Interest income:                    
Loans, including fees $15,524  $15,716  $17,158  $13,239  $14,138 
Factored receivables, including fees  8,952   8,829   8,654   7,509   8,367 
Taxable securities  669   649   659   678   644 
Tax exempt securities  14   17   16   12   14 
Cash deposits  122   92   110   141   117 
Total interest income  25,281   25,303   26,597   21,579   23,280 
Interest expense:                    
Deposits  1,905   1,764   1,667   1,570   1,498 
Senior secured note              173 
Junior subordinated debentures  288   283   278   272   276 
Other borrowings  38   25   7   12   4 
Total interest expense  2,231   2,072   1,952   1,854   1,951 
Net interest income  23,050   23,231   24,645   19,725   21,329 
Provision for loan losses  1,178   165   2,541   645   1,811 
Net interest income after provision for loan losses  21,872   23,066   22,104   19,080   19,518 
Non-interest income:                    
Service charges on deposits  744   710   666   612   647 
Card income  559   574   578   523   516 
Net OREO gains/(losses) and valuation adjustments  (128)  (58)  52   26   (242)
Net gains on sale of securities  2   15   242      62 
Net gains on sale of loans  234   363   491   542   437 
Fee income  465   542   502   422   553 
Bargain purchase gain  900   1,708      12,509    
Asset management fees  1,670   1,744   1,274   958   486 
Other  1,125   700   964   1,067   1,262 
Total non-interest income  5,571   6,298   4,769   16,659   3,721 
Non-interest expense:                    
Salaries and employee benefits  12,448   12,416   12,042   13,269   12,752 
Occupancy, furniture and equipment  1,546   1,575   1,555   1,572   1,429 
FDIC insurance and other regulatory assessments  300   252   271   263   221 
Professional fees  906   1,344   852   1,327   1,146 
Amortization of intangible assets  1,141   1,179   895   764   727 
Advertising and promotion  374   618   526   543   366 
Communications and technology  1,596   951   927   886   961 
Other  2,591   2,210   2,567   2,159   2,083 
Total non-interest expense  20,902   20,545   19,635   20,783   19,685 
Net income before income tax  6,541   8,819   7,238   14,956   3,554 
Income tax expense  2,032   2,891   2,586   912   747 
Net income $4,509  $5,928  $4,652  $14,044  $2,807 
Effect of noncontrolling interests and preferred shares  (197)  (196)  (195)  (192)  (786)
Net income available to common stockholders $4,312  $5,732  $4,457  $13,852  $2,021 


Loans held for investment summarized as of:

  December 31,  September 30,  June 30,  March 31,  December 31,
 (Dollars in thousands) 2015  2015  2015  2015  2014
Commercial real estate $291,819  $247,175  $234,090  $236,659  $249,164
Construction, land development, land  43,876   52,446   46,743   52,203   42,914
1-4 family residential properties  78,244   77,043   75,588   73,605   78,738
Farmland  33,573   25,784   25,701   24,805   22,496
Commercial  495,356   468,055   454,161   371,614   364,567
Factored receivables  215,088   201,803   199,716   171,452   180,910
Consumer  13,050   10,632   10,993   11,201   11,941
Mortgage warehouse  120,879   102,363   105,687   69,907   55,148
Total loans $1,291,885  $1,185,301  $1,152,679  $1,011,446  $1,005,878


A portion of our total loan portfolio consists of commercial finance products offered on a nationwide basis, as further summarized below:

  December 31,  September 30,  June 30,  March 31,  December 31, 
(Dollars in thousands) 2015  2015  2015  2015  2014 
Equipment* $148,951  $143,483  $138,018  $118,273  $106,354 
Asset based lending (General)*  75,134   85,641   64,836   36,511   46,388 
Asset based lending (Healthcare)*  80,200   66,832   65,083   59,572   41,770 
Premium finance  1,612             
Factored receivables  215,088   201,803   199,716   171,452   180,910 
Commercial finance $520,985  $497,759  $467,653  $385,808  $375,422 
                     
Total loans held for investment $1,291,885  $1,185,301  $1,152,679  $1,011,446  $1,005,878 
Commercial finance as a % of total  40%  42%  41%  38%  37%
Community banking as a % of total  60%  58%  59%  62%  63%


* Denotes equipment loans offered under our Triumph Commercial Finance brand, general asset based loans offered under our Triumph Commercial Finance brand and healthcare asset based loan products offered under our Triumph Healthcare Finance brand.

Deposits summarized as of:

  December 31,  September 30,  June 30,  March 31,  December 31,
(Dollars in thousands) 2015  2015  2015  2015  2014
Non-interest bearing demand $168,264  $167,931  $164,560  $167,538  $179,848
Interest bearing demand  238,833   206,603   228,909   231,718   236,525
Individual retirement accounts  60,971   58,619   56,285   55,773   55,034
Money market  112,214   117,888   116,019   120,001   117,514
Savings  74,759   72,244   73,016   74,236   70,407
Certificates of deposit  543,909   526,732   500,451   474,413   455,901
Brokered deposits  50,000   50,019   50,019   50,000   50,000
Total deposits $1,248,950  $1,200,036  $1,189,259  $1,173,679  $1,165,229


Net interest margin summarized for the three months ended:

  December 31, 2015  September 30, 2015 
  Average      Average  Average      Average 
(Dollars in thousands) Balance  Interest  Rate  Balance  Interest  Rate 
Interest earning assets:                        
Interest earning cash balances $122,626  $122   0.39% $96,566  $92   0.38%
Taxable securities  156,906   665   1.68%  154,254   598   1.54%
Tax exempt securities  2,135   14   2.60%  2,554   17   2.64%
FHLB and FRB stock  3,675   4   0.43%  6,959   51   2.91%
Loans  1,189,142   24,476   8.17%  1,167,670   24,545   8.34%
Total interest earning assets $1,474,484  $25,281   6.80% $1,428,003  $25,303   7.03%
Non-interest earning assets:                        
Other assets  150,407           137,695         
Total assets $1,624,891          $1,565,698         
Interest bearing liabilities:                        
Deposits:                        
Interest bearing demand $227,695  $40   0.07% $211,823  $32   0.06%
Individual retirement accounts  60,492   189   1.24%  57,227   177   1.23%
Money market  114,524   67   0.23%  116,375   66   0.23%
Savings  73,117   9   0.05%  72,617   9   0.05%
Certificates of deposit  541,843   1,475   1.08%  509,224   1,354   1.05%
Brokered deposits  49,459   125   1.00%  50,002   126   1.00%
Total deposits  1,067,130   1,905   0.71%  1,017,268   1,764   0.69%
Junior subordinated debentures  24,645   288   4.64%  24,580   283   4.57%
Short-term borrowings  78,198   38   0.19%  69,778   25   0.14%
Total interest bearing liabilities $1,169,973  $2,231   0.76% $1,111,626  $2,072   0.74%
Non-interest bearing liabilities and equity:                        
Non-interest bearing demand deposits  171,262           171,887         
Other liabilities  15,752           19,841         
Total equity  267,904           262,344         
Total liabilities and equity $1,624,891          $1,565,698         
Net interest income     $23,050          $23,231     
Interest spread          6.04%          6.29%
Net interest margin          6.20%          6.45%


Metrics and non-GAAP financial reconciliation:

  As of and for the Three Months Ended 
  December 31,  September 30,  June 30,  March 31,  December 31, 
 (Dollars in thousands, except per share amounts) 2015  2015  2015  2015  2014 
Net income $4,509  $5,928  $4,652  $14,044  $2,807 
Less: bargain purchase gain, non-taxable  900   1,708      12,509    
Add: merger and acquisition expenses, net of tax           158    
Add: incremental bonus related to acquisition, net of tax           1,138    
Less: escrow recovery from Doral Healthcare Finance, net of tax           195    
Adjusted net income $3,609  $4,220  $4,652  $2,636  $2,807 
Effect of noncontrolling interests and preferred shares  (197)  (196)  (195)  (192)  (786)
Adjusted net income available to common stockholders $3,412  $4,024  $4,457  $2,444  $2,021 
                     
Weighted average shares outstanding - diluted  17,916,251   18,587,821   17,813,825   18,428,663   14,261,717 
Less: adjusted effects of assumed Preferred Stock conversion     676,351      676,351    
Adjusted weighted average shares outstanding - diluted  17,916,251   17,911,470   17,813,825   17,752,312   14,261,717 
Adjusted diluted earnings per common share $0.19  $0.22  $0.25  $0.14  $0.14 
                     
Net income available to common stockholders $4,312  $5,732  $4,457  $13,852  $2,021 
Average tangible common equity  229,636   222,884   215,846   205,204   156,888 
Return on average tangible common equity  7.45%  10.20%  8.28%  27.38%  5.11%
                     
Efficiency ratio:                    
Net interest income $23,050  $23,231  $24,645  $19,725  $21,329 
Non-interest income  5,571   6,298   4,769   16,659   3,721 
Operating revenue  28,621   29,529   29,414   36,384   25,050 
Less: bargain purchase gain  900   1,708      12,509    
Less: escrow recovery from Doral Healthcare Finance           300    
Adjusted operating revenue $27,721  $27,821  $29,414  $23,575  $25,050 
Total non-interest expenses $20,902  $20,545  $19,635  $20,783  $19,685 
Less: merger and acquisition expenses           243    
Less: incremental bonus related to acquisition           1,750    
Adjusted non-interest expenses $20,902  $20,545  $19,635  $18,790  $19,685 
Efficiency ratio  75.40%  73.85%  66.75%  79.70%  78.58%
                     
Net non-interest expense to average assets ratio:                    
Total non-interest expenses $20,902  $20,545  $19,635  $20,783  $19,685 
Less: merger and acquisition expenses           243    
Less: incremental bonus related to acquisition           1,750    
Adjusted non-interest expense $20,902  $20,545  $19,635  $18,790  $19,685 
                     
Total non-interest income $5,571  $6,298  $4,769  $16,659  $3,721 
Less: bargain purchase gain  900   1,708      12,509    
Less: escrow recovery from Doral Healthcare Finance           300    
Adjusted non-interest income $4,671  $4,590  $4,769  $3,850  $3,721 
Adjusted net non-interest expenses $16,231  $15,955  $14,866  $14,940  $15,964 
Average total assets $1,624,891  $1,565,698  $1,511,045  $1,449,791  $1,427,475 
Net non-interest expense to average assets ratio  3.96%  4.04%  3.95%  4.18%  4.44%


  As of and for the Three Months Ended 
  December 31,  September 30,  June 30,  March 31,  December 31, 
 (Dollars in thousands, except per share amounts) 2015  2015  2015  2015  2014 
Reported yield on loans  8.17%  8.34%  9.49%  8.50%  8.98%
Effect of accretion income on acquired loans  (0.33%)  (0.38%)  (0.53%)  (0.46%)  (0.69%)
Adjusted yield on loans  7.84%  7.96%  8.96%  8.04%  8.29%
                     
Reported net interest margin  6.20%  6.45%  7.20%  6.11%  6.58%
Effect of accretion income on acquired loans  (0.26%)  (0.31%)  (0.42%)  (0.35%)  (0.53%)
Adjusted net interest margin  5.94%  6.14%  6.78%  5.76%  6.05%
                     
Total stockholders' equity $268,038  $263,919  $257,479  $252,677  $237,509 
Less: Preferred stock liquidation preference  9,746   9,746   9,746   9,746   9,746 
Total common stockholders' equity  258,292   254,173   247,733   242,931   227,763 
Less: Goodwill and other intangibles  27,854   28,995   30,174   30,211   29,057 
Tangible common stockholders' equity $230,438  $225,178  $217,559  $212,720  $198,706 
Common shares outstanding  18,018,200   18,040,072   18,041,072   17,963,783   17,963,783 
Tangible book value per share $12.79  $12.48  $12.06  $11.84  $11.06 
                     
Total assets at end of period $1,691,313  $1,581,463  $1,529,259  $1,472,743  $1,447,898 
Less: Goodwill and other intangibles  27,854   28,995   30,174   30,211   29,057 
Adjusted total assets at period end $1,663,459  $1,552,468  $1,499,085  $1,442,532  $1,418,841 
Tangible common stockholders' equity ratio  13.85%  14.50%  14.51%  14.75%  14.00%


1)       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.  The non-GAAP measures used by the Company include the following:

  • "Common stockholders' equity" is defined as total stockholders' equity at end of period less the liquidation preference value of the preferred stock.

  • “Adjusted diluted earnings per common share” is defined as adjusted net income available to common stockholders divided by adjusted weighted average diluted common shares outstanding.  Excluded from net income available to common stockholders are material gains and expenses related to merger and acquisition-related activities, net of tax. In our judgment, the adjustments made to net income available to common stockholders allow management and investors to better assess our performance in relation to our core net income by removing the volatility associated with certain acquisition-related items and other discrete items that are unrelated to our core business.  Weighted average diluted common shares outstanding are adjusted as a result of changes in their dilutive properties given the gain and expense adjustments described herein.  

  • “Adjusted average common equity” is defined as average common equity less the average contribution impact of acquisitions.

  • “Adjusted average total assets” is defined as average total assets less the average contribution impact of acquisitions.

  • “Adjusted return on average common equity” is defined as adjusted net income available to common stockholders divided by adjusted average common equity.

  • “Adjusted return on average total assets” is defined as adjusted net income available to common stockholders divided by adjusted average total assets.

  • "Net interest margin" is defined as net interest income divided by average interest-earning assets.

  • "Tangible common stockholders' equity" is common stockholders' equity less goodwill and other intangible assets.

  • "Total tangible assets" is defined as total assets less goodwill and other intangible assets.

  • "Tangible book value per share" is defined as tangible common stockholders' equity divided by total common shares outstanding. This measure is important to investors interested in changes from period-to-period in book value per share exclusive of changes in intangible assets.

  • "Tangible common stockholders' equity ratio" is defined as the ratio of tangible common stockholders' equity divided by total tangible assets. We believe that this measure is important to many investors in the marketplace who are interested in relative changes from period-to period in common equity and total assets, each exclusive of changes in intangible assets.

  • "Return on Average Tangible Common Equity" is defined as net income available to common stockholders divided by average tangible common stockholders' equity.

  • "Efficiency ratio" is defined as non-interest expenses divided by our operating revenue, which is equal to net interest income plus non-interest income. Also excluded are material gains and expenses related to merger and acquisition-related activities, including divestitures. In our judgment, the adjustments made to operating revenue allow management and investors to better assess our performance in relation to our core operating revenue by removing the volatility associated with certain acquisition-related items and other discrete items that are unrelated to our core business.

  • "Net non-interest expense to average total assets" is defined as non-interest expenses net of non-interest income divided by total average assets. Excluded are material gains and expenses related to merger and acquisition-related activities, including divestitures.  This metric is used by our management to better assess our operating efficiency. 

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

  • “Adjusted net interest margin” is net interest margin after excluding loan accretion from the acquired loan portfolio.  Our management uses this metric to better assess the impact of purchase accounting on net interest margin, as the effect of loan discount accretion is expected to decrease as the acquired loans mature or roll off of our balance sheet. 

2)       Adjusted to exclude material gains and expenses related to merger and acquisition-related activities, net of tax where applicable.

3)       Asset quality ratios exclude loans held for sale.

4)       Current quarter ratios are preliminary and, beginning January 1, 2015, are calculated under the requirements of Basel III.


            

Contact Data