State Bank Financial Corporation Reports Fourth Quarter and Full Year 2016 Financial Results


Full Year 2016 Highlights

  • Record earnings of $47.6 million
  • Return on average assets of 1.34%
  • Completed NBG Bancorp and S Bankshares merger transactions
  • $4.2 billion in total assets at year-end
  • $254 million of loan growth and $156 million of deposit growth, excluding acquisitions
  • Interest income excluding accretion increased 12%

ATLANTA, Jan. 26, 2017 (GLOBE NEWSWIRE) -- State Bank Financial Corporation (NASDAQ:STBZ) today announced unaudited financial results for the fourth quarter and full year ended December 31, 2016.  Full year net income for 2016 was $47.6 million, or $1.28 per fully diluted share, compared to $28.4 million, or $.77 per fully diluted share, for full year 2015.  Net income for the fourth quarter of 2016 was $10.3 million, compared to $12.4 million in the third quarter of 2016 and $12.1 million in the fourth quarter of 2015.  Fully diluted earnings per share were $.28 in the fourth quarter of 2016 compared to $.34 in the third quarter of 2016 and $.33 in the fourth quarter of 2015.  The fourth quarter of 2016 included $3.5 million of merger-related expenses, which reduced earnings per share by approximately $.06 in the quarter, net of tax. 

Joe Evans, Chairman and CEO of State Bank Financial, commented, “2016 was a great year.  We had record earnings and completed two bank acquisitions that pushed us over $4 billion in assets.  We ended the year with strong momentum, and I am very optimistic about our opportunities in 2017.”

Operating Highlights

Interest income on loans improved to $26.7 million in the fourth quarter of 2016, a $116,000 increase from the third quarter of 2016 and a $2.4 million increase from the fourth quarter of 2015.  Net interest income of $39.1 million in the fourth quarter of 2016 increased from $38.1 million in the third quarter of 2016 but declined from $40.6 million in the fourth quarter of 2015.  Accretion income on loans of $10.3 million in the fourth quarter of 2016 was positively impacted by a $2.2 million gain from loan pool closings.  Accretion income was $9.3 million in the third quarter of 2016 and $14.2 million in the fourth quarter of 2015, which included a $4.1 million gain from loan pool closings.  As of December 31, 2016, approximately $69 million of accretable discount, inclusive of $4 million from The National Bank of Georgia and S Bank, remains to be recognized as loan accretion income.

Noninterest income was $9.9 million in the fourth quarter of 2016, compared to $9.8 million in the third quarter of 2016 and $8.1 million in the fourth quarter of 2015.  Payroll fee income increased $235,000 in the fourth quarter of 2016 to $1.4 million, and SBA income was up $165,000 to $1.7 million in the fourth quarter of 2016.  Strong quarters from payroll fee income and SBA income helped offset lower fourth quarter mortgage banking income, which declined compared to the previous quarter as a result of normal seasonality.  For full year 2016, noninterest income, excluding amortization of the FDIC receivable, increased 7.4% compared to 2015, including an increase in mortgage banking income of 9.5%, SBA income of 16.6%, and payroll fee income of 15.1%.

Total noninterest expense for the fourth quarter of 2016 was $32.9 million, a $4.4 million increase from
the third quarter of 2016, and a $3.3 million increase from the fourth quarter of 2015.  The fourth quarter of 2016 included $3.5 million of merger-related expenses and a decrease in net gains on OREO of $714,000 compared to the third quarter of 2016.  Legal and professional fees increased $638,000 in the fourth quarter due to expenses incurred related to a support system project.  Salary and benefit expenses declined $245,000 from the third quarter of 2016 and $360,000 from the fourth quarter of 2015.  For full year 2016, noninterest expense, excluding merger-related expenses and the net benefit of OREO activity, declined $5.7 million, or 4.7%, compared to 2015, primarily due to a $4.5 million decline in salary and benefit expenses.

Financial Condition

Comparison of period-end balance sheet metrics for the year ended December 31, 2016, to prior periods is materially affected by the acquisitions of The National Bank of Georgia and S Bank, which were each completed on December 31, 2016.  Average balance sheet metrics for the quarter and year ended December 31, 2016, are not impacted by these acquisitions.

Total assets at December 31, 2016 were $4.22 billion, up from $3.62 billion at September 30, 2016.  Total loans were $2.8 billion at December 31, 2016, up $468 million from the third quarter of 2016 due to approximately $424 million of loans acquired from The National Bank of Georgia and S Bank as well as organic loan growth during the quarter.

Tom Wiley, Vice Chairman and President, commented, “It was my privilege at year-end to welcome the customers and talented bankers from The National Bank of Georgia and S Bank to State Bank.  These attractive new markets represent tremendous opportunity to build upon the outstanding trajectory of our core franchise.  Results for 2016 clearly demonstrate our commitment to growing low-cost core deposits, emphasizing our fee income lines of business, increasing loans without compromising our credit metrics, prudently deploying capital, and becoming a more efficient company.”

Excluding the acquisitions, organic and purchased non-credit impaired loans increased to $2.3 billion at December 31, 2016, a net increase of $49.2 million from the third quarter of 2016 and $254.1 million from the fourth quarter of 2015.  Purchased credit impaired loans, excluding the acquisitions, decreased to $121.8 million at the end of the fourth quarter of 2016, a $5.0 million decrease from the previous quarter and a $23.8 million decrease from the fourth quarter of 2015.

The organic loan portfolio continued to perform well in the fourth quarter of 2016 as past due organic
loans represented .06% of total organic loans.  The allowance as a percent of loans declined six basis points to 1.01% at the end of the fourth quarter of 2016 and covers organic nonperforming assets by more than three times.

Total deposits at December 31, 2016 were $3.43 billion, up $472 million from $2.96 billion at September 30, 2016, including $414 million of deposits acquired from The National Bank of Georgia and S Bank.  Period-end transaction accounts, comprised of noninterest-bearing demand deposits and interest-bearing transaction accounts, increased $211 million from the third quarter of 2016 inclusive of acquisitions.  Noninterest-bearing demand deposits represented 28.7% of total deposits as of December 31, 2016. 

Excluding the acquisitions, period-end total deposits increased $58.8 million in the fourth quarter of 2016, as $95.3 million of growth in transaction accounts was partially offset by declines in CDs and brokered deposits.  Period-end total deposits increased $156.1 million in full year 2016, excluding the acquisitions.  Average total deposits increased $108.7 million from the previous quarter and $132.7 million from the fourth quarter of 2015.

Tangible book value per share was $13.48 at the end of the fourth quarter of 2016.  State Bank Financial Corporation continues to be well capitalized, ending the quarter with a leverage ratio of 14.92% and a Tier I risk-based capital ratio of 14.76%.

Detailed Results

Supplemental tables displaying financial results for the fourth quarter of 2016, the previous four quarters, and full year 2016 are included with this press release.

Non-GAAP Financial Measure

This press release contains a financial measure determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”).  For more information on this non-GAAP financial measure, please refer to 4Q16 Financial Supplement: Table 8, Reconciliation of Non-GAAP Measure.

Conference Call

Chief Executive Officer Joe Evans, President Tom Wiley, Chief Financial Officer Sheila Ray, and Chief Credit Officer David Black will discuss financial and business results for the quarter and the year on a conference call today at 10:00 a.m. ET.

Dial in number:  1.877.311.6681

Please allow time to register your name and affiliation/company prior to the start of the call.  A replay of the conference call will be available shortly after the call's completion in the Investors section on the company's website at www.statebt.com.  A slide presentation for today's call is also available in the Investors section on the company's website.

About State Bank Financial Corporation

State Bank Financial Corporation (NASDAQ:STBZ), with approximately $4.2 billion in assets as of December 31, 2016, is an Atlanta-based bank holding company for State Bank and Trust Company.  State Bank operates 31 full-service banking offices and eight mortgage origination offices in seven of Georgia’s eight largest MSAs.

To learn more about State Bank, visit www.statebt.com

Cautionary Note Regarding Forward-Looking Statements

Certain statements in this press release and other information that we make publicly available from time to time are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “intend,” “anticipate,” “plan,” “seek,” “believe,” “expect,” “strategy,” “future,” “likely,” “project,” “may,” “should,” “will” and similar references to future periods. Examples of forward-looking statements include, among others, statements regarding the amount of accretable discount that remains, future accretion income on loans, statements regarding our strong momentum and opportunities in 2017, our belief that our new markets will provide a tremendous opportunity for us to build on the outstanding trajectory of our core franchise, and other statements regarding our strategic initiatives. Such forward-looking statements are subject to risks, uncertainties, and other factors, including a downturn in the economy, volatile credit and financial markets both domestic and foreign, potential deterioration in real estate values, regulatory changes and excessive loan losses, as well as additional risks and uncertainties contained in the “Risk Factors” and forward-looking statements disclosure contained in our most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, any or all of which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Although we believe that the assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove to be inaccurate. Therefore, we can give no assurance that the results contemplated in the forward-looking statements will be realized. The inclusion of this forward-looking information should not be construed as a representation by our company or any person that future events, plans, or expectations contemplated by our company will be achieved. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

 
State Bank Financial Corporation
4Q16 Financial Supplement: Table 1
Condensed Consolidated Financial Summary Results
Quarterly (Unaudited)
            4Q16 change vs
(Dollars in thousands, except per share  amounts) 4Q16 3Q16 2Q16 1Q16 4Q15 3Q16 4Q15
               
Income Statement Highlights              
Interest income on loans $26,696  $26,580  $25,406  $24,342  $24,250  $116  $2,446 
Accretion income on loans 10,271  9,335  13,961  9,743  14,240  936  (3,969)
Interest income on invested funds 4,810  4,714  4,726  4,673  4,139  96  671 
Total interest income 41,777  40,629  44,093  38,758  42,629  1,148  (852)
Interest expense 2,631  2,504  2,371  2,113  1,994  127  637 
Net interest income 39,146  38,125  41,722  36,645  40,635  1,021  (1,489)
Provision for loan and lease losses (organic & PNCI loans) 300  7  1,600  1,689  1,003  293  (703)
Provision for loan and lease losses (purchased credit impaired loans) (23) 81  (1,594) (1,823) (509) (104) 486 
Provision for loan and lease losses 277  88  6  (134) 494  189  (217)
Total noninterest income 9,911  9,769  10,230  9,391  8,136  142  1,775 
Total noninterest expense 32,875  28,480  30,674  28,898  29,562  4,395  3,313 
Income before income taxes 15,905  19,326  21,272  17,272  18,715  (3,421) (2,810)
Income tax expense 5,578  6,885  7,287  6,434  6,594  (1,307) (1,016)
Net income $10,327  $12,441  $13,985  $10,838  $12,121  $(2,114) $(1,794)
               
Common Share Data              
Basic earnings per share $.28  $.34  $.38  $.29  $.33  $(.06) $(.05)
Diluted earnings per share .28  .34  .38  .29  .33  (.06) (.05)
Cash dividends declared per share .14  .14  .14  .14  .14     
Book value per share 15.80  15.21  15.00  14.73  14.47  .59  1.33 
Tangible book value per share (1) 13.48  13.99  13.77  13.49  13.22  (.51) .26 
Market price per share (quarter end) 26.86  22.82  20.35  19.76  21.03  4.04  5.83 
               
Common Shares Outstanding              
Common stock 38,845,573  36,894,553  36,894,641  37,052,008  37,077,848  1,951,020  1,767,725 
Weighted average shares outstanding:              
Basic 35,904,009  35,863,183  35,822,654  36,092,269  35,208,607  40,826  695,402 
Diluted 36,009,098  35,965,948  35,923,691  36,187,662  36,140,474  43,150  (131,376)
               
Average Balance Sheet Highlights              
Loans $2,431,512  $2,406,629  $2,326,666  $2,250,518  $2,203,993  $24,883  $227,519 
Assets 3,636,159  3,564,470  3,524,231  3,476,646  3,455,342  71,689  180,817 
Deposits 2,975,510  2,866,822  2,873,019  2,854,514  2,842,788  108,688  132,722 
Equity 559,561  557,365  546,838  542,444  534,702  2,196  24,859 
Tangible common equity 514,982  512,265  501,221  496,287  491,346  2,717  23,636 
               


State Bank Financial Corporation
4Q16 Financial Supplement: Table 1 (continued)
Condensed Consolidated Financial Summary Results
Quarterly (Unaudited)
            4Q16 change vs
(Dollars in thousands, except per share  amounts) 4Q16 3Q16 2Q16 1Q16 4Q15 3Q16 4Q15
               
Key Metrics (2)              
Return on average assets 1.13% 1.39% 1.60% 1.25% 1.39% (.26)% (.26)%
Return on average equity 7.34  8.88  10.29  8.04  8.99  (1.54) (1.65)
Yield on earning assets 4.87  4.84  5.37  4.79  5.23  .03  (.36)
Cost of funds .35  .34  .33  .29  .28  .01  .07 
Rate on interest-bearing liabilities .49  .47  .46  .42  .39  .02  .10 
Net interest margin 4.56  4.54  5.08  4.53  4.99  .02  (.43)
Net interest margin excluding accretion income (3) 3.50  3.57  3.53  3.48  3.40  (.07) .10 
Leverage ratio (4) 14.92  14.64  14.56  14.59  14.48  .28  .44 
Tier I risk-based capital ratio (4) 14.76  16.68  16.52  17.09  17.71  (1.92) (2.95)
Total risk-based capital ratio (4) 15.51  17.56  17.42  18.13  18.75  (2.05) (3.24)
Efficiency ratio (5) 67.01  59.46  59.04  62.77  60.61  7.55  6.40 
Average loans to average deposits 81.72  83.95  80.98  78.84  77.53  (2.23) 4.19 
Noninterest-bearing deposits to total deposits 28.69  30.09  28.75  30.68  28.87  (1.40) (.18)

(1)   Denotes a non-GAAP financial measure. See Reconciliation of Non-GAAP Measure (Table 8) for further information.
(2)   Income statement ratios and yield/rate information are annualized for the applicable period.
(3)   Excludes accretion income on loans and average purchased credit impaired loans.
(4)   Current period capital ratios are estimated as of the date of this earnings release.
(5)   Noninterest expenses divided by net interest income plus noninterest income.

 
State Bank Financial Corporation
4Q16 Financial Supplement: Table 2
Condensed Consolidated Balance Sheets
Quarterly (Unaudited)
            4Q16 change vs
(Dollars in thousands) 4Q16 3Q16 2Q16 1Q16 4Q15 3Q16 4Q15
               
Assets              
Cash and amounts due from depository institutions $13,219  $10,648  $11,964  $14,398  $12,175  $2,571  $1,044 
Interest-bearing deposits in other financial institutions 132,851  103,122  70,603  102,355  163,187  29,729  (30,336)
Federal funds sold 3,523          3,523  3,523 
Cash and cash equivalents 149,593  113,770  82,567  116,753  175,362  35,823  (25,769)
Investment securities available-for-sale 847,178  822,655  824,980  849,576  887,705  24,523  (40,527)
Investment securities held-to-maturity 67,063  67,071  63,080  60,591    (8) 67,063 
Loans 2,814,572  2,346,346  2,345,096  2,258,533  2,160,217  468,226  654,355 
Allowance for loan and lease losses (26,598) (27,177) (27,599) (30,345) (29,075) 579  2,477 
Loans, net 2,787,974  2,319,169  2,317,497  2,228,188  2,131,142  468,805  656,832 
Loans held-for-sale 52,169  63,852  71,302  55,219  54,933  (11,683) (2,764)
Other real estate owned 10,897  10,609  11,578  11,590  10,530  288  367 
Premises and equipment, net 52,056  42,009  42,153  42,802  42,980  10,047  9,076 
Goodwill 77,084  36,357  36,357  36,357  36,357  40,727  40,727 
Other intangibles, net 12,749  8,515  9,029  9,556  10,101  4,234  2,648 
SBA servicing rights 3,477  3,275  3,165  2,882  2,626  202  851 
Bank-owned life insurance 65,371  60,282  59,749  59,281  58,819  5,089  6,552 
Other assets 99,248  68,820  65,046  60,176  59,512  30,428  39,736 
Total assets $4,224,859  $3,616,384  $3,586,503  $3,532,971  $3,470,067  $608,475  $754,792 
Liabilities and Shareholders’ Equity              
Noninterest-bearing deposits $984,419  $890,588  $829,673  $891,511  $826,216  $93,831  $158,203 
Interest-bearing deposits 2,446,746  2,068,704  2,055,817  2,014,087  2,035,746  378,042  411,000 
Total deposits 3,431,165  2,959,292  2,885,490  2,905,598  2,861,962  471,873  569,203 
Federal funds purchased and securities sold under agreements to repurchase 27,673  20,124  33,923  33,503  32,179  7,549  (4,506)
FHLB borrowings 47,014  20,000  62,000      27,014  47,014 
Notes payable 398  398  398  1,808  1,812    (1,414)
Other liabilities 104,976  55,436  51,336  46,207  37,624  49,540  67,352 
Total liabilities 3,611,226  3,055,250  3,033,147  2,987,116  2,933,577  555,976  677,649 
Total shareholders’ equity 613,633  561,134  553,356  545,855  536,490  52,499  77,143 
Total liabilities and shareholders’ equity $4,224,859  $3,616,384  $3,586,503  $3,532,971  $3,470,067  $608,475  $754,792 
               
Capital Ratios (1)              
Average equity to average assets 15.39% 15.64% 15.52% 15.60% 15.47% (.25)% (.08)%
Leverage ratio 14.92  14.64  14.56  14.59  14.48  .28  .44 
CET1 risk-based capital ratio 14.76  16.68  16.52  17.09  17.71  (1.92) (2.95)
Tier I risk-based capital ratio 14.76  16.68  16.52  17.09  17.71  (1.92) (2.95)
Total risk-based capital ratio 15.51  17.56  17.42  18.13  18.75  (2.05) (3.24)

(1)  Current period capital ratios are estimated as of the date of this earning release.

 
State Bank Financial Corporation
4Q16 Financial Supplement: Table 3
Condensed Consolidated Income Statements
Quarterly (Unaudited)
            4Q16 change vs
(Dollars in thousands, except per share  amounts) 4Q16 3Q16 2Q16 1Q16 4Q15 3Q16 4Q15
               
Net Interest Income:              
Interest income on loans $26,696  $26,580  $25,406  $24,342  $24,250  $116  $2,446 
Accretion income on loans 10,271  9,335  13,961  9,743  14,240  936  (3,969)
Interest income on invested funds 4,810  4,714  4,726  4,673  4,139  96  671 
Interest expense 2,631  2,504  2,371  2,113  1,994  127  637 
Net interest income 39,146  38,125  41,722  36,645  40,635  1,021  (1,489)
Provision for loan and lease losses (organic & PNCI loans) 300  7  1,600  1,689  1,003  293  (703)
Provision for loan and lease losses (purchased credit impaired loans) (23) 81  (1,594) (1,823) (509) (104) 486 
Provision for loan and lease losses 277  88  6  (134) 494  189  (217)
Net interest income after provision for loan and lease losses 38,869  38,037  41,716  36,779  40,141  832  (1,272)
Noninterest Income:              
Service charges on deposits 1,319  1,383  1,352  1,386  1,495  (64) (176)
Mortgage banking income 2,511  3,216  3,551  3,041  2,011  (705) 500 
Payroll fee income 1,363  1,128  1,111  1,327  1,165  235  198 
SBA income 1,718  1,553  1,685  1,502  1,316  165  402 
ATM income 735  759  769  745  741  (24) (6)
Bank-owned life insurance income 467  533  468  462  472  (66) (5)
Gain on sale of investment securities 42  38  396  13  16  4  26 
Other 1,756  1,159  898  915  920  597  836 
Total noninterest income 9,911  9,769  10,230  9,391  8,136  142  1,775 
Noninterest Expense:              
Salaries and employee benefits 19,554  19,799  20,662  18,760  19,914  (245) (360)
Occupancy and equipment 3,069  2,984  3,015  3,101  2,995  85  74 
Data processing 2,131  2,097  2,211  2,075  2,378  34  (247)
Legal and professional fees 1,702  1,064  976  953  1,091  638  611 
Merger-related expenses 3,507  135  319      3,372  3,507 
Marketing 430  665  619  502  792  (235) (362)
Federal deposit insurance premiums and other regulatory fees 188  441  553  562  518  (253) (330)
Loan collection costs and OREO activity (127) (841) (96) 485  (690) 714  563 
Amortization of intangibles 516  513  528  545  509  3  7 
Other 1,905  1,623  1,887  1,915  2,055  282  (150)
Total noninterest expense 32,875  28,480  30,674  28,898  29,562  4,395  3,313 
Income Before Income Taxes 15,905  19,326  21,272  17,272  18,715  (3,421) (2,810)
Income tax expense 5,578  6,885  7,287  6,434  6,594  (1,307) (1,016)
Net Income $10,327  $12,441  $13,985  $10,838  $12,121  $(2,114) $(1,794)
               
Net income allocated to participating securities $282  $348  $408  $285  $349  $(66) $(67)
Net income allocated to common shareholders 10,045  12,093  13,577  10,553  11,772  (2,048) (1,727)
Earnings Per Share              
Basic $.28  $.34  $.38  $.29  $.33  $(.06) $(.05)
Diluted .28  .34  .38  .29  .33  (.06) (.05)
Weighted Average Shares Outstanding              
Basic 35,904,009  35,863,183  35,822,654  36,092,269  35,208,607  40,826  695,402 
Diluted 36,009,098  35,965,948  35,923,691  36,187,662  36,140,474  43,150  (131,376)


 
State Bank Financial Corporation
4Q16 Financial Supplement: Table 4
Condensed Consolidated Income Statements
Year to Date (Unaudited)
  Years Ended December 31 Change
(Dollars in thousands, except per share amounts) 2016 2015 
       
Net Interest Income:      
Interest income on loans $103,024  $92,938  $10,086 
Accretion income on loans 43,310  49,830  (6,520)
Interest income on invested funds 18,923  15,823  3,100 
Interest expense 9,619  7,922  1,697 
Net interest income 155,638  150,669  4,969 
Provision for loan and lease losses (organic & PNCI loans) 3,596  2,951  645 
Provision for loan and lease losses (purchased credit impaired loans) (3,359) 535  (3,894)
Provision for loan and lease losses 237  3,486  (3,249)
Net interest income after provision for loan and lease losses 155,401  147,183  8,218 
Noninterest Income:      
Amortization of FDIC receivable for loss share agreements   (16,488) 16,488 
Service charges on deposits 5,440  5,976  (536)
Mortgage banking income 12,319  11,250  1,069 
Payroll fee income 4,929  4,283  646 
SBA income 6,458  5,539  919 
ATM income 3,008  2,981  27 
Bank-owned life insurance income 1,930  1,926  4 
Gain on sale of investment securities 489  354  135 
Other 4,728  4,290  438 
Total noninterest income 39,301  20,111  19,190 
Noninterest Expense:      
Salaries and employee benefits 78,775  83,295  (4,520)
Occupancy and equipment 12,169  12,432  (263)
Data processing 8,514  9,190  (676)
Legal and professional fees 4,695  4,948  (253)
Merger-related expenses 3,961  1,730  2,231 
Marketing 2,216  2,318  (102)
Federal deposit insurance premiums and other regulatory fees 1,744  2,100  (356)
Loan collection costs and OREO activity (579) (1,597) 1,018 
Amortization of intangibles 2,102  1,804  298 
Other 7,330  7,202  128 
Total noninterest expense 120,927  123,422  (2,495)
Income Before Income Taxes 73,775  43,872  29,903 
Income tax expense 26,184  15,449  10,735 
Net Income $47,591  $28,423  $19,168 
       
Net income allocated to participating securities $1,303  $783  $520 
Net income allocated to common shareholders 46,288  27,640  18,648 
       
Earnings Per Share      
Basic $1.29  $.79  $.50 
Diluted 1.28  .77  .51 
Weighted Average Shares Outstanding      
Basic 35,931,528  34,810,855  1,120,673 
Diluted 36,033,643  36,042,719  (9,076)


 
State Bank Financial Corporation
4Q16 Financial Supplement: Table 5
Condensed Consolidated Composition of Loans and Deposits at Period Ends
Quarterly (Unaudited)
            4Q16 change vs
(Dollars in thousands) 4Q16 3Q16 2Q16 1Q16 4Q15 3Q16 4Q15
               
Composition of Loans              
Organic loans (1):              
Construction, land & land development $500,018  $486,299  $470,672  $452,654  $482,087  $13,719  $17,931 
Other commercial real estate 754,790  744,270  748,949  719,340  661,062  10,520  93,728 
Total commercial real estate 1,254,808  1,230,569  1,219,621  1,171,994  1,143,149  24,239  111,659 
Residential real estate 144,295  139,926  139,832  140,493  140,613  4,369  3,682 
Owner-occupied real estate 256,317  239,726  238,059  222,347  219,636  16,591  36,681 
Commercial, financial & agricultural 327,381  306,141  290,245  233,169  181,513  21,240  145,868 
Leases 71,724  74,722  82,977  93,490  71,539  (2,998) 185 
Consumer 36,039  39,373  34,124  33,847  17,882  (3,334) 18,157 
Total organic loans 2,090,564  2,030,457  2,004,858  1,895,340  1,774,332  60,107  316,232 
Purchased non-credit impaired loans(2):              
Construction, land & land development 51,208  10,035  11,427  13,959  18,598  41,173  32,610 
Other commercial real estate 209,531  58,261  64,665  70,444  74,506  151,270  135,025 
Total commercial real estate 260,739  68,296  76,092  84,403  93,104  192,443  167,635 
Residential real estate 144,596  56,468  60,100  65,948  69,053  88,128  75,543 
Owner-occupied real estate 115,566  52,016  56,414  57,519  61,313  63,550  54,253 
Commercial, financial & agricultural 36,206  10,447  11,121  13,315  14,216  25,759  21,990 
Consumer 6,255  1,826  1,978  2,213  2,624  4,429  3,631 
Total purchased non-credit impaired loans 563,362  189,053  205,705  223,398  240,310  374,309  323,052 
Purchased credit impaired loans (3):              
Construction, land & land development 16,537  11,564  13,310  13,245  14,252  4,973  2,285 
Other commercial real estate 60,742  38,238  39,218  40,119  40,742  22,504  20,000 
Total commercial real estate 77,279  49,802  52,528  53,364  54,994  27,477  22,285 
Residential real estate 54,507  53,953  56,887  60,579  64,011  554  (9,504)
Owner-occupied real estate 23,980  22,389  24,281  24,834  25,364  1,591  (1,384)
Commercial, financial & agricultural 4,533  608  722  871  1,050  3,925  3,483 
Consumer 347  84  115  147  156  263  191 
Total purchased credit impaired loans 160,646  126,836  134,533  139,795  145,575  33,810  15,071 
Total loans $2,814,572  $2,346,346  $2,345,096  $2,258,533  $2,160,217  $468,226  $654,355 
Composition of Deposits              
Noninterest-bearing demand deposits $984,419  $890,588  $829,673  $891,511  $826,216  $93,831  $158,203 
Interest-bearing transaction accounts 664,350  547,078  531,676  539,322  588,391  117,272  75,959 
Savings and money market deposits 1,292,867  1,101,458  1,097,098  1,017,930  1,074,190  191,409  218,677 
Time deposits less than $250,000 387,410  332,873  345,999  348,304  279,449  54,537  107,961 
Time deposits $250,000 or greater 79,439  57,556  63,686  64,494  41,439  21,883  38,000 
Brokered and wholesale time deposits 22,680  29,739  17,358  44,037  52,277  (7,059) (29,597)
Total deposits $3,431,165  $2,959,292  $2,885,490  $2,905,598  $2,861,962  $471,873  $569,203 

(1) Loans originated by State Bank and Trust Company.
(2) Consists of loans purchased in our acquisitions of Bank of Atlanta, First Bank of Georgia, The National Bank of Georgia and S Bank.
(3) Acquired loans, which at acquisition, management determined it was probable that we would be unable to collect all contractual principal and interest payments due, including all loans acquired from the FDIC.

 
State Bank Financial Corporation
4Q16 Financial Supplement: Table 6
Condensed Consolidated Asset Quality Data
Quarterly (Unaudited)
            4Q16 change vs
(Dollars in thousands) 4Q16 3Q16 2Q16 1Q16 4Q15 3Q16 4Q15
               
Allowance for loan and lease losses on organic loans              
Beginning Balance $21,736  $22,008  $22,626  $21,224  $20,176  $(272) $1,560 
Charge-offs (553) (311) (2,307) (240) (110) (242) (443)
Recoveries 34  39  54  96  207  (5) (173)
Net (charge-offs) recoveries (519) (272) (2,253) (144) 97  (247) (616)
Provision for loan and lease losses (131)   1,635  1,546  951  (131) (1,082)
Ending Balance $21,086  $21,736  $22,008  $22,626  $21,224  $(650) $(138)
               
Allowance for loan and lease losses on purchased non-credit impaired loans              
Beginning Balance $150  $158  $166  $53  $  $(8) $150 
Charge-offs (143) (16) (1) (63)   (127) (143)
Recoveries 1  1  28  33  1     
Net (charge-offs) recoveries (142) (15) 27  (30) 1  (127) (143)
Provision for loan and lease losses 431  7  (35) 143  52  424  379 
Ending Balance $439  $150  $158  $166  $53  $289  $386 
               
Allowance for loan and lease losses on purchased credit impaired loans              
Beginning Balance $5,291  $5,433  $7,553  $7,798  $8,754  $(142) $(3,463)
Charge-offs (195) (223) (606) (1,516) (3,467) 28  3,272 
Recoveries     80  3,094  3,020    (3,020)
Net (charge-offs) recoveries (195) (223) (526) 1,578  (447) 28  252 
Provision for loan and lease losses (23) 81  (1,594) (1,823) (509) (104) 486 
Ending Balance $5,073  $5,291  $5,433  $7,553  $7,798  $(218) $(2,725)
               
Nonperforming organic assets              
Nonaccrual loans $6,234  $6,423  $6,927  $9,416  $5,096  $(189) $1,138 
Total nonperforming organic loans 6,234  6,423  6,927  9,416  5,096  (189) 1,138 
Other real estate owned 282  83  42  33  33  199  249 
Total nonperforming organic assets $6,516  $6,506  $6,969  $9,449  $5,129  $10  $1,387 
               
Nonperforming purchased non-credit impaired assets              
Nonaccrual loans $3,381  $1,672  $1,744  $1,705  $1,280  $1,709  $2,101 
Accruing TDRs       923  577    (577)
Total nonperforming PNCI loans 3,381  1,672  1,744  2,628  1,857  1,709  1,524 
Other real estate owned   21  21  22    (21)  
Total nonperforming PNCI assets $3,381  $1,693  $1,765  $2,650  $1,857  $1,688  $1,524 
               
Ratios for organic assets              
Annualized QTD charge-offs (recoveries) on organic loans to average organic loans .10% .05% .47% .03% (.02)% .05% .12%
Nonperforming organic loans to organic loans .30  .32  .35  .50  .29  (.02) .01 
Nonperforming organic assets to organic loans + OREO .31  .32  .35  .50  .29  (.01) .02 
Past due organic loans to organic loans .06  .09  .18  .47  .10  (.03) (.04)
Allowance for loan and lease losses on organic loans to organic loans 1.01  1.07  1.10  1.19  1.20  (.06) (.19)
               
State Bank Financial Corporation
4Q16 Financial Supplement: Table 6 (continued)
Condensed Consolidated Asset Quality Data
Quarterly (Unaudited)
            4Q16 change vs
(Dollars in thousands) 4Q16 3Q16 2Q16 1Q16 4Q15 3Q16 4Q15
               
Ratios for purchased non-credit impaired loans              
Annualized QTD charge-offs (recoveries) on PNCI loans to average PNCI loans .31% .03% (.05)% .05% % .28% .31%
Nonperforming PNCI loans to PNCI loans .60  .88  .85  1.18  .77  (.28) (.17)
Nonperforming PNCI assets to PNCI loans + OREO .60  .90  .86  1.19  .77  (.30) (.17)
Past due PNCI loans to PNCI loans .68  .41  .40  .30  .39  .27  .29 
Allowance for loan and lease losses on PNCI loans to PNCI loans .08  .08  .08  .07  .02    .06 
               
Ratios for purchased credit impaired loans (1)              
Annualized QTD charge-offs (recoveries) on PCI loans to average PCI loans .63% .68% 1.57% (4.50)% 1.20% (.05)% (.57)%
Past due PCI loans to PCI loans 8.92  11.00  10.92  17.90  16.64  (2.08) (7.72)
Allowance for loan and lease losses on PCI loans to PCI loans 3.16  4.17  4.04  5.40  5.36  (1.01) (2.20)

(1) For each period presented, a portion of our purchased credit impaired loans were contractually past due; however, such delinquencies were included in our performance expectations in determining the fair values of purchased credit impaired loans at each acquisition and at subsequent valuation dates. All purchased credit impaired loan cash flows and the timing of such cash flows continue to be estimable and probable of collection and thus accretion income continues to be recognized on these assets. As such, we do not consider purchased credit impaired loans to be nonperforming assets.

 
State Bank Financial Corporation
4Q16 Financial Supplement: Table 7
Condensed Consolidated Average Balances and Yield Analysis
Quarterly (Unaudited)
            4Q16 change vs
(Dollars in thousands) 4Q16 3Q16 2Q16 1Q16 4Q15 3Q16 4Q15
Average Balances              
Interest-bearing deposits in other financial institutions $82,797  $63,315  $80,638  $126,289  $188,966  $19,482  $(106,169)
Investment securities 911,025  881,642  905,019  892,365  850,127  29,383  60,898 
Loans, excluding purchased credit  impaired (1) 2,307,794  2,275,859  2,191,506  2,109,449  2,055,933  31,935  251,861 
Purchased credit impaired loans 123,718  130,770  135,160  141,069  148,060  (7,052) (24,342)
Total earning assets 3,425,334  3,351,586  3,312,323  3,269,172  3,243,086  73,748  182,248 
Total nonearning assets 210,825  212,884  211,908  207,474  212,256  (2,059) (1,431)
Total assets 3,636,159  3,564,470  3,524,231  3,476,646  3,455,342  71,689  180,817 
Interest-bearing transaction accounts 575,977  515,974  531,359  538,926  559,113  60,003  16,864 
Savings & money market deposits 1,118,548  1,105,635  1,052,106  1,036,498  1,066,783  12,913  51,765 
Time deposits less than $250,000 325,838  340,275  351,883  314,950  283,276  (14,437) 42,562 
Time deposits $250,000 or greater 59,308  61,172  64,869  53,786  50,784  (1,864) 8,524 
Brokered and wholesale time deposits 22,885  20,723  24,471  48,039  56,298  2,162  (33,413)
Other borrowings 52,555  94,455  61,146  33,635  26,106  (41,900) 26,449 
Total interest-bearing liabilities 2,155,111  2,138,234  2,085,834  2,025,834  2,042,360  16,877  112,751 
Noninterest-bearing deposits 872,954  823,043  848,331  862,315  826,534  49,911  46,420 
Other liabilities 48,533  45,828  43,228  46,053  51,746  2,705  (3,213)
Shareholders’ equity 559,561  557,365  546,838  542,444  534,702  2,196  24,859 
Total liabilities and shareholders' equity 3,636,159  3,564,470  3,524,231  3,476,646  3,455,342  71,689  180,817 
               
Interest Margins (2)              
Interest-bearing deposits in other financial institutions .31% .28% .33% .38% .28% .03% .03%
Investment securities, tax-equivalent basis (3) 2.07  2.11  2.07  2.05  1.87  (.04) .20 
Loans, excluding purchased credit impaired, tax-equivalent basis (4) 4.63  4.67  4.68  4.67  4.71  (.04) (.08)
Purchased credit impaired loans 33.03  28.40  41.54  27.78  38.16  4.63  (5.13)
Total earning assets 4.87% 4.84% 5.37% 4.79% 5.23% .03% (.36)%
Interest-bearing transaction accounts .12  .12  .12  .12  .13    (.01)
Savings & money market deposits .59  .54  .53  .50  .48  .05  .11 
Time deposits less than $250,000 .70  .67  .64  .51  .39  .03  .31 
Time deposits $250,000 or greater .84  .77  .71  .53  .33  .07  .51 
Brokered and wholesale time deposits .85  .92  1.07  1.07  1.03  (.07) (.18)
Other borrowings .45  .40  .52  .65  .76  .05  (.31)
Total interest-bearing liabilities .49% .47% .46% .42% .39% .02% .10%
Net interest spread 4.38% 4.37% 4.91% 4.37% 4.84% .01% (.46)%
Net interest margin 4.56% 4.54% 5.08% 4.53% 4.99% .02% (.43)%
Net interest margin excluding accretion income 3.50% 3.57% 3.53% 3.48% 3.40% (.07)% .10%

(1) Includes average nonaccrual loans of $8.4 million for 4Q16, $8.6 million for 3Q16, $10.0 million for 2Q16, $8.9 million for 1Q16, and $6.5 million for 4Q15.
(2) Interest income or expense annualized for the applicable period.
(3) Reflects taxable equivalent adjustments using the federal statutory tax rate of 35% in adjusting interest on tax-exempt securities to a fully taxable basis. The taxable equivalent adjustments included above amount to $0 for 4Q16, $0 for 3Q16, $2,000 for 2Q16, $2,000 for 1Q16, and $3,000 for 4Q15.
(4) Reflects taxable equivalent adjustments using the federal statutory tax rate of 35% in adjusting tax-exempt loan interest income to a fully taxable basis. The taxable equivalent adjustments included above amount to $142,000 for 4Q16, $142,000 for 3Q16, $113,000 for 2Q16, $165,000 for 1Q16, and $134,000 for 4Q15.

 
State Bank Financial Corporation
4Q16 Financial Supplement: Table 8
Reconciliation of Non-GAAP Measure (1)
Quarterly (Unaudited)
          
 4Q16 3Q16 2Q16 1Q16 4Q15
          
Book value per common share reconciliation         
Book value per common share (GAAP)$15.80  $15.21  $15.00  $14.73  $14.47 
Effect of goodwill and other intangibles(2.32) (1.22) (1.23) (1.24) (1.25)
Tangible book value per common share$13.48  $13.99  $13.77  $13.49  $13.22 
          

(1) This press release includes tangible book value per common share, a financial measure not calculated in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”).  The tangible book value measure is a non-GAAP measure and excludes the effect of the period end balance of intangible assets. Management believes that this non-GAAP tangible measure provides additional useful information, particularly since this measure is widely used by industry analysts for companies with prior merger and acquisition activities.

Reconciliations of this non-GAAP financial measures to the most directly comparable GAAP financial measure is presented in the accompanying table. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, and are not audited. This non-GAAP financial measure should not be considered as a substitute for GAAP financial measures, and the Company strongly encourages investors to review the GAAP financial measures included in this press release and not to place undue reliance upon any single financial measure. In addition, because non-GAAP financial measures are not standardized, it may not be possible to compare the non-GAAP financial measures presented in this press release with other companies’ non-GAAP financial measures having the same or similar names.


            

Contact Data