AMERICAN FORK, Utah, Oct. 25, 2017 (GLOBE NEWSWIRE) -- People’s Utah Bancorp (the “Company”) (Nasdaq:PUB), a bank holding company and parent of People’s Intermountain Bank (“Bank”), reported net income of $6.2 million for the third quarter of 2017 compared with $6.5 million in the second quarter of 2017, and $6.2 million for the third quarter of 2016. Diluted earnings per common share were $0.34 for the third quarter of 2017 compared with $0.35 for the second quarter of 2017, and $0.34 for the third quarter of 2016. For the nine months ended September 30, 2017 net income was $19.3 million, or $1.05 per diluted common share, compared with $17.1 million, or $0.94 per diluted common share, for the same period a year earlier.
During the third quarter, the Company recorded a $0.5 million loss on sale of $80.4 million investment securities to raise liquidity to fund the purchase of net assets from the acquisition of Banner Bank branches, and recorded $0.5 million in costs related to the purchase of the Utah branches of Banner Bank and the pending merger of Town & Country Bank. Net income from core operations was $6.9 million, or $0.37 per diluted common share, for the third quarter of 2017 and $20.0 million, or $1.09 per diluted common share, for the nine months ended September 30, 2017(NG).
PUB previously announced that its banking subsidiary, PIB, successfully completed the acquisition of $255 million in loans and seven Utah branch locations with approximately $160 million in low-cost deposits from Banner Corporation’s (Nasdaq:BANR) banking subsidiary Banner Bank (“Banner”) on October 6, 2017. PIB paid a deposit premium of $13.8 million based on average deposits at closing. PIB has also successfully completed the conversion of these branches onto PIB’s core banking platform. The seven branches acquired are located in Salt Lake City, Provo, South Jordan, Woods Cross, Orem, Salem, and Springville. The Woods Cross and Orem branches have successfully been consolidated into the existing Bank of American Fork Bountiful and Orem branches, respectively. PIB will operate the remaining branches under the name of Bank of American Fork, a division of PIB.
PUB also announced that it expects to close the Town & Country merger on November 8, 2017, subject to Town & Country shareholder approval and other closing conditions. PUB has received all required regulatory approvals for this merger. Town & Country has scheduled a shareholder meeting on November 7, 2017 to vote on the merger transaction. PIB expects to convert Town & Country onto its core banking platform on December 8, 2017.
The Board of Directors declared a quarterly dividend of $0.09 per common share. The dividend will be payable on November 13, 2017 to shareholders of record on November 6, 2017. The dividend payout ratio for earnings for the quarter ended September 30, 2017 was 25.9%. This continues our over 50-year trend in paying dividends.
“We are pleased to have achieved strong financial performance for the third quarter across our community banking family, excluding acquisition-related costs,” said Richard Beard, President and Chief Executive Officer of People’s Utah Bancorp. “While we continue to achieve solid loan and deposit growth, we’ve maintained a strong focus on credit quality as reflected in our low level of nonperforming assets. As a result of our efforts to profitably grow our business, we continue to experience positive trends in our overall operating performance.”
Mr. Beard further stated that, “We are thrilled to have successfully completed the acquisition of the Utah branch locations from Banner Bank, which expands our footprint by five branches to a total of 25 branches, and significantly increases the size of the two branches consolidated into our existing branches. This transaction provides our existing customers with added convenience and service with new branch locations, and gives our new customers the opportunity to enjoy outstanding personalized service and the commitment of an over 100 year old, Utah-based community bank. This transaction, coupled with the Town & Country Bank acquisition, which we expect to complete in the fourth quarter, allows us to further deploy our solid capital base and to strategically grow our company along the I-15 corridor of the Intermountain Region. Upon the completion of the transaction, we expect total assets to be in excess of $2.0 billion, and we expect the transactions will be immediately accretive to earnings, after acquisition-related costs.”
________________________________
(NG) Details on Non-GAAP financial information are in the final two tables of this press release.
Highlights of the Third Quarter of 2017
- Deposits grew $116.3 million, or 8.2%, to $1.5 billion year-over-year
- Loans held for investment grew $110.2 million, or 10.0%, to $1.2 billion year-over-year
- Net interest margin increased 17 bps to 4.77% year-over-year
- Year to date return on average equity was 10.80% and from core operations was 11.21%(NG)
- Year to date return on average assets was 1.51% and from core operations was 1.57%(NG)
- Year to date efficiency ratio was to 55.95% and from core operations was 54.59%(NG)
Earnings Summary
Net income for the third quarter of 2017 of $6.2 million compared with $6.5 million in the second quarter of 2017 was primarily impacted by the following factors: (a) higher net interest income of $0.9 million due primarily to strong loan and deposit growth; (b) lower non-interest income of $0.8 million due primarily to a $0.5 million loss on sale of investment securities, (c) higher non-interest expense of $1.3 million, principally from $1.1 million of higher salaries and benefits and $0.3 million in acquisition-related costs; and (d) lower income tax expense of $0.9 million due primarily to lower pre-tax income and tax benefits related to tax-deductible stock compensation expenses in the third quarter. These factors contributed to diluted earnings per common share decreasing $0.01 per share to $0.34 per share in the third quarter of 2017. Diluted earnings per share from core operations was $0.37 for the third quarter of 2017(NG).
Net income for the third quarter of 2017 of $6.2 million was flat compared with the third quarter of 2016 and was impacted primarily by the following factors: (a) higher net interest income of $2.3 million due primarily to strong loan and deposit growth; (b) higher provision for loan losses of $0.6 million due primarily to loan growth and net chargeoffs; (c) lower non-interest income of $0.8 million due primarily to a $0.5 million loss on sale of investment securities; (d) higher non-interest expense of $1.8 million, principally from $1.1 million higher salaries and benefits and $0.5 million in acquisition-related costs; and (e) lower income tax expense of $0.9 million due primarily to lower pre-tax income and tax benefits related to tax-deductible stock compensation expenses in the third quarter of 2017.
Return on average assets for the third quarter of 2017 was 1.42% compared with 1.53% for the second quarter of 2017, and 1.55% for the third quarter of 2016. Return on average assets from core operations for the third quarter 2017 was 1.56% and was 1.56% for the second quarter of 2017(NG). Return on average equity for the third quarter of 2017 was 10.14% compared with 10.91% for the second quarter of 2017, and 11.09% for the third quarter of 2016. Return on average equity from core operations for the third quarter 2017 was 11.15% and 11.10% for the second quarter of 2017(NG).
Net Interest Income and Margin
Net interest income for the third quarter of 2017 increased $0.9 million compared with the second quarter of 2017, primarily due to a $42.2 million increase in average earning assets and a 6 basis points increase in yield on interest earning assets. Average loans increased by $39.8 million during the comparable periods. This contributed to a higher net interest margin of 4.77% in the current quarter compared with 4.71% in the second quarter of 2017.
Net interest income for the third quarter of 2017 increased $2.3 million compared with the same period a year earlier, primarily due to a $132.5 million increase in the average earning assets and a 16 basis points increase in the yield on interest earning assets. Average loans increased by $110.5 million during the comparable periods. This resulted in a higher net interest margin of 4.77% in the current quarter compared to 4.60% in the same quarter a year ago.
Provision for Loan Losses
The provision for loan losses for the third quarter of 2017 was flat at $0.9 million compared with the second quarter of 2017, and $0.6 million higher compared with the third quarter of 2016, due primarily to growth in loans held for investment and net chargeoffs. The Company incurred net charge-offs of $0.6 million in the third quarter of 2017 compared with $0.3 million in the second quarter of 2017, and $0.3 million in the third quarter of 2016.
Non-interest Income
Non-interest income for the third quarter of 2017 decreased $0.8 million compared with the second quarter of 2017, and decreased $0.8 million compared with the same period a year ago primarily due to $0.5 million loss on sale of $80.4 million of investment securities, which were sold to raise liquidity to fund the purchase of net assets from the acquisition of the Utah branches of Banner Bank. In addition, the Company has experienced lower mortgage banking income and residential mortgage loan volumes during 2017 compared with 2016.
Non-interest Expense
Non-interest expense for the third quarter of 2017 increased by $1.3 million compared with the second quarter of 2017, and increased $1.8 million compared with the same period a year earlier primarily due to $0.5 million in acquisition-related costs recorded in the third quarter of 2017, and higher salaries and employee benefits due to new hires to support our strong loan and deposits growth and the acquisition of the Utah branches of Banner Bank, but are offset by a $0.5 million medical benefits refund recorded in the second quarter of 2017. We expect to have additional acquisition-related costs in future quarters.
Our efficiency ratio for the third quarter of 2017 was 58.13% compared with 52.94% in the second quarter of 2017 and 54.04% in the third quarter of 2016. Our efficiency ratio from core operations for the third quarter of 2017 was 54.94% and 52.19% for the second quarter of 2017.(NG)
Income Tax Provision
The effective tax rate for the third quarter of 2017 was 30.2% compared with 35.6% for the second quarter of 2017 and 36.2% in the third quarter of 2016. Income tax expense for the third quarter of 2017 decreased compared with the second quarter of 2017 and the third quarter of 2016 primarily due to lower pre-tax income and tax benefits of $0.5 million related to tax-deductible stock compensation expense.
Loans and Credit Quality
Loans held for investment at September 30, 2017 increased $110.2 million, or 10.0%, year-over-year, and $95.7 million, or 8.5%, from December 31, 2016. Average loans grew $110.5 million, or 10.0%, to $1.2 billion year-over-year from the third quarter of 2016 to the current quarter of 2017.
Non-performing loans decreased to $4.1 million at September 30, 2017 compared with $7.6 million at June 30, 2017, $5.4 million at December 31, 2016, and $4.9 million at September 30, 2016. Non-performing assets to total assets were 0.25% at September 30, 2017, 0.47% at June 30, 2017, 0.34% at December 31, 2016, and 0.32% at September 30, 2016. The allowance for loan losses to loans held for investment was 1.45% at September 30, 2017, 1.43% at June 30, 2017, 1.49% at December 31, 2016 and 1.46% at September 30, 2016.
Investment Securities
Investment securities at September 30, 2017 decreased by 21.9% to $302.6 million compared with $387.6 million at the same period a year earlier primarily as a result of the $80.4 in investment securities sold to raise liquidity to fund the purchase of net assets from the acquisition of the Utah branches of Banner Bank.
Deposits and Liabilities
Total deposits at September 30, 2017 were $1.53 billion compared with $1.43 billion at December 31, 2016 and $1.41 billion at September 30, 2016. Increases during these periods were primarily due to growth of the client base and new customers. Non-interest-bearing deposits were 34.5% of total deposits as of September 30, 2017 compared with 31.1% as of December 31, 2016 and 32.9% as of September 30, 2016.
Shareholders’ Equity
Shareholders’ equity increased to $245.4 million at September 30, 2017 compared with $228.5 million as of December 3,1 2016 and $225.2 million at September 30, 2016. The increase resulted primarily from net income during the intervening periods net of cash dividends paid to shareholders.
Conference Call and Webcast
Management will conduct a live conference call and webcast for investors, analysts and the public relating to the Company's results for the third quarter of 2017 at 11:00 a.m. Eastern time on Thursday, October 26, 2017. The conference call will be accessible by telephone and through the internet. Interested individuals are invited to listen to the call by telephone at 888-317-6003 (international calls 412-317-6061) and the conference ID is 9051999.
To participate in the webcast, log on to: http://services.choruscall.com/links/pub171026.html.
If you are unable to participate during the live webcast, the call will be archived on www.peoplesutah.com or at the webcast URL above until November 27, 2017. Forward-looking and other material information may be discussed on this conference call.
Forward-Looking Statements
Statements in this release that are based on information other than historical data or that express the Company’s expectations regarding future events or determinations are forward-looking within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include but are not limited to statements about our expectations for the closing of the merger with Town & Country Bank and the impact to our total assets of the Town & Country Bank merger and the acquisition of the Utah branches of Banner Bank. Statements based on historical data are not intended and should not be understood to indicate the Company’s expectations regarding future events. Forward-looking statements provide current expectations or forecasts of future events or determinations. These forward-looking statements are not guarantees of future performance or determinations, nor should they be relied upon as representing management’s views as of any subsequent date.
Forward-looking statements involve significant risks and uncertainties, and actual results may differ materially from those presented, either expressed or implied, in this release. Factors that could cause actual results to differ materially from those expressed in the forward-looking statements include: (i) market and economic conditions; (ii) capital sufficiency; (iii) operational, liquidity, interest rate and credit risks; (iv) deterioration of asset quality; (v) achieving loan and deposit growth; (vi) increased competition; (vii) adequacy of reserves; (viii) investments in new branches and new business opportunities; and (ix) changes in the regulatory or legal environment; as well as other factors discussed in the section titled “Risk Factors,” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 filed with the Securities and Exchange Commission.
The foregoing factors should not be construed as exhaustive. The Company does not intend, or undertake any obligation to publicly update these forward-looking statements.
About People’s Utah Bancorp
People’s Utah Bancorp is the holding company for People’s Intermountain Bank, which has 25 locations in two banking divisions, Bank of American Fork and Lewiston State Bank, a leasing division, GrowthFunding Equipment Finance, and a mortgage division, People’s Intermountain Bank Mortgage. PUB has a pending transaction, subject to closing conditions, to acquire Town & Country Bank, Inc. in St, George, Utah. PIB has been serving communities in Utah and southern Idaho for more than 100 years. PUB is committed to preserving the community-bank model with a full range of bank products and technologies. More information about PUB is available at www.peoplesutah.com.
Investor Relations Contact:
Wolfgang T. N. Muelleck
Executive Vice President/Chief Financial Officer
1 East Main Street
American Fork UT 84003
investorrelations@peoplesutah.com
Phone: 801-642-3998
| PEOPLE’S UTAH BANCORP | ||||||||||||||||||||
| UNAUDITED CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| (Dollars in thousands, except share | September 30, | June 30, | September 30, | September 30, | September 30, | |||||||||||||||
| and per share data) | 2017 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||
| Interest income | ||||||||||||||||||||
| Interest and fees on loans | $ | 18,852 | $ | 17,928 | $ | 16,876 | $ | 53,633 | $ | 49,147 | ||||||||||
| Interest and dividends on investments | 1,820 | 1,802 | 1,471 | 5,327 | 4,563 | |||||||||||||||
| Total interest income | 20,672 | 19,730 | 18,347 | 58,960 | 53,710 | |||||||||||||||
| Interest expense | 754 | 749 | 710 | 2,269 | 2,162 | |||||||||||||||
| Net interest income | 19,918 | 18,981 | 17,637 | 56,691 | 51,548 | |||||||||||||||
| Provision for loan losses | 900 | 900 | 325 | 2,000 | 750 | |||||||||||||||
| Net interest income after provision for loan losses | 19,018 | 18,081 | 17,312 | 54,691 | 50,798 | |||||||||||||||
| Non-interest income | ||||||||||||||||||||
| Service charges on deposit accounts | 636 | 578 | 582 | 1,750 | 1,626 | |||||||||||||||
| Card processing | 1,247 | 1,208 | 1,129 | 3,579 | 3,296 | |||||||||||||||
| Mortgage banking | 1,686 | 1,960 | 2,244 | 5,625 | 6,269 | |||||||||||||||
| Net loss on sale of investment securities | (486 | ) | - | - | (499 | ) | - | |||||||||||||
| Other operating | 491 | 602 | 431 | 1,579 | 1,356 | |||||||||||||||
| Total non-interest income | 3,574 | 4,348 | 4,386 | 12,034 | 12,547 | |||||||||||||||
| Non-interest expense | ||||||||||||||||||||
| Salaries and employee benefits | 8,813 | 7,762 | 7,674 | 24,542 | 23,517 | |||||||||||||||
| Occupancy, equipment and depreciation | 1,164 | 1,088 | 1,101 | 3,369 | 3,165 | |||||||||||||||
| Data processing | 650 | 661 | 665 | 1,986 | 2,112 | |||||||||||||||
| FDIC premiums | 135 | 130 | 124 | 391 | 507 | |||||||||||||||
| Card processing | 543 | 516 | 509 | 1,588 | 1,648 | |||||||||||||||
| Marketing and advertising | 343 | 349 | 301 | 954 | 760 | |||||||||||||||
| Acquisition-related costs | 484 | 176 | - | 660 | - | |||||||||||||||
| Other | 1,525 | 1,669 | 1,528 | 4,961 | 4,728 | |||||||||||||||
| Total non-interest expense | 13,657 | 12,351 | 11,902 | 38,451 | 36,437 | |||||||||||||||
| Income before income tax expense | 8,935 | 10,078 | 9,796 | 28,274 | 26,908 | |||||||||||||||
| Income tax expense | 2,697 | 3,584 | 3,548 | 9,021 | 9,840 | |||||||||||||||
| Net income | $ | 6,238 | $ | 6,494 | $ | 6,248 | $ | 19,253 | $ | 17,068 | ||||||||||
| Earnings per common share: | ||||||||||||||||||||
| Basic | $ | 0.35 | $ | 0.37 | $ | 0.35 | $ | 1.07 | $ | 0.96 | ||||||||||
| Diluted | $ | 0.34 | $ | 0.35 | $ | 0.34 | $ | 1.05 | $ | 0.94 | ||||||||||
| Weighted average common shares outstanding: | ||||||||||||||||||||
| Basic | 17,976,066 | 17,937,926 | 17,764,647 | 17,933,010 | 17,711,899 | |||||||||||||||
| Diluted | 18,396,664 | 18,351,531 | 18,248,008 | 18,355,136 | 18,182,053 | |||||||||||||||
| PEOPLE’S UTAH BANCORP | ||||||||||||||||
| UNAUDITED CONSOLIDATED BALANCE SHEETS | ||||||||||||||||
| September 30, | June 30, | December 31, | September 30, | |||||||||||||
| (Dollars in thousands, except share data) | 2017 | 2017 | 2016 | 2016 | ||||||||||||
| ASSETS | ||||||||||||||||
| Cash and due from banks | $ | 26,986 | $ | 28,315 | $ | 26,524 | $ | 29,852 | ||||||||
| Interest bearing deposits | 173,778 | 26,027 | 37,958 | 67,930 | ||||||||||||
| Federal funds sold | 6,101 | 3,093 | 3,456 | 253 | ||||||||||||
| Total cash and cash equivalents | 206,865 | 57,435 | 67,938 | 98,035 | ||||||||||||
| Investment securities: | ||||||||||||||||
| Available for sale, at fair value | 226,808 | 325,172 | 335,609 | 326,096 | ||||||||||||
| Held to maturity, at historical cost | 75,808 | 77,394 | 73,512 | 61,471 | ||||||||||||
| Total investment securities | 302,616 | 402,566 | 409,121 | 387,567 | ||||||||||||
| Non-marketable equity securities | 1,959 | 1,959 | 1,827 | 1,827 | ||||||||||||
| Loans held for sale | 10,742 | 7,655 | 20,826 | 15,178 | ||||||||||||
| Loans: | ||||||||||||||||
| Loans held for investment | 1,215,573 | 1,201,391 | 1,119,877 | 1,105,398 | ||||||||||||
| Less allowance for loan losses | (17,609 | ) | (17,271 | ) | (16,715 | ) | (16,181 | ) | ||||||||
| Total loans held for investment, net | 1,197,964 | 1,184,120 | 1,103,162 | 1,089,217 | ||||||||||||
| Premises and equipment, net | 26,271 | 23,551 | 21,926 | 22,056 | ||||||||||||
| Bank-owned life insurance | 20,096 | 19,970 | 19,714 | 19,581 | ||||||||||||
| Deferred income tax assets | 10,234 | 9,845 | 9,799 | 8,248 | ||||||||||||
| Accrued interest receivable | 6,186 | 5,616 | 5,557 | 5,801 | ||||||||||||
| Other real estate owned | 325 | 468 | 245 | 407 | ||||||||||||
| Other assets | 6,878 | 5,190 | 5,866 | 5,940 | ||||||||||||
| Total assets | $ | 1,790,136 | $ | 1,718,375 | $ | 1,665,981 | $ | 1,653,857 | ||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||
| Deposits: | ||||||||||||||||
| Non-interest bearing deposits | $ | 527,236 | $ | 465,988 | $ | 443,100 | $ | 464,638 | ||||||||
| Interest bearing deposits | 1,000,945 | 995,064 | 981,974 | 947,201 | ||||||||||||
| Total deposits | 1,528,181 | 1,461,052 | 1,425,074 | 1,411,839 | ||||||||||||
| Short-term borrowings | 3,773 | 3,302 | 3,199 | 3,188 | ||||||||||||
| Accrued interest payable | 259 | 269 | 305 | 293 | ||||||||||||
| Other liabilities | 12,498 | 13,850 | 8,886 | 13,387 | ||||||||||||
| Total liabilities | 1,544,711 | 1,478,473 | 1,437,464 | 1,428,707 | ||||||||||||
| Commitments and contingencies | ||||||||||||||||
| Shareholders’ equity: | ||||||||||||||||
| Preferred shares, $0.01 par value | - | - | - | - | ||||||||||||
| Common shares, $0.01 par value | 180 | 179 | 178 | 178 | ||||||||||||
| Additional paid-in capital | 70,307 | 69,623 | 68,657 | 68,415 | ||||||||||||
| Retained earnings | 175,462 | 170,840 | 160,692 | 155,573 | ||||||||||||
| Accumulated other comprehensive income | (524 | ) | (740 | ) | (1,010 | ) | 984 | |||||||||
| Total shareholders’ equity | 245,425 | 239,902 | 228,517 | 225,150 | ||||||||||||
| Total liabilities and shareholders’ equity | $ | 1,790,136 | $ | 1,718,375 | $ | 1,665,981 | $ | 1,653,857 | ||||||||
| Common shares outstanding | 18,022,651 | 17,948,347 | 17,819,538 | 17,790,549 | ||||||||||||
| PEOPLE’S UTAH BANCORP | ||||||||||||||||
| SUMMARY FINANCIAL INFORMATION | ||||||||||||||||
| September 30, | June 30, | December 31, | September 30, | |||||||||||||
| (Dollars in thousands, except share data) | 2017 | 2017 | 2016 | 2016 | ||||||||||||
| Selected Balance Sheet Information: | ||||||||||||||||
| Book value per share | $ | 13.62 | $ | 13.37 | $ | 12.82 | $ | 12.66 | ||||||||
| Tangible book value per share | $ | 13.59 | $ | 13.34 | $ | 12.79 | $ | 12.62 | ||||||||
| Non-performing assets to total assets | 0.25 | % | 0.47 | % | 0.34 | % | 0.32 | % | ||||||||
| Allowance for loan losses to loans held for investment | 1.45 | % | 1.43 | % | 1.49 | % | 1.46 | % | ||||||||
| Loans held for investment to Deposits | 79.54 | % | 82.23 | % | 78.58 | % | 78.29 | % | ||||||||
| Asset Quality Data: | ||||||||||||||||
| Non-performing loans | $ | 4,141 | $ | 7,611 | $ | 5,357 | $ | 4,904 | ||||||||
| Non-performing assets | 4,466 | 8,079 | 5,602 | 5,311 | ||||||||||||
| Capital Ratios: | ||||||||||||||||
| Tier 1 leverage capital (1) | 14.07 | % | 14.15 | % | 13.71 | % | 13.93 | % | ||||||||
| Total risk-based capital (1) | 20.35 | % | 19.81 | % | 20.19 | % | 20.04 | % | ||||||||
| Average equity to average assets | 13.99 | % | 14.00 | % | 13.83 | % | 13.91 | % | ||||||||
| Tangible common equity to tangible assets (3) | 13.69 | % | 13.93 | % | 13.69 | % | 13.58 | % | ||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
| 2017 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||
| Selected Financial Information: | ||||||||||||||||||||
| Basic earnings per share | $ | 0.35 | $ | 0.37 | $ | 0.35 | $ | 1.07 | $ | 0.96 | ||||||||||
| Diluted earnings per share | $ | 0.34 | $ | 0.35 | $ | 0.34 | $ | 1.05 | $ | 0.94 | ||||||||||
| Net interest margin (2) | 4.77 | % | 4.71 | % | 4.60 | % | 4.68 | % | 4.62 | % | ||||||||||
| Efficiency ratio | 58.13 | % | 52.94 | % | 54.04 | % | 55.95 | % | 56.85 | % | ||||||||||
| Non-interest income to average assets | 0.81 | % | 1.03 | % | 1.08 | % | 0.94 | % | 1.07 | % | ||||||||||
| Non-interest expense to average assets | 3.10 | % | 2.92 | % | 2.94 | % | 3.02 | % | 3.09 | % | ||||||||||
| Return on average assets | 1.42 | % | 1.53 | % | 1.55 | % | 1.51 | % | 1.45 | % | ||||||||||
| Return on average equity | 10.14 | % | 10.91 | % | 11.09 | % | 10.80 | % | 10.42 | % | ||||||||||
| Net charge-offs | 562 | 273 | 296 | 1,106 | 126 | |||||||||||||||
| Annualized net charge-offs to average loans | 0.18 | % | 0.09 | % | 0.11 | % | 0.13 | % | 0.02 | % | ||||||||||
| Average Balances: | ||||||||||||||||||||
| Average loans | $ | 1,217,203 | $ | 1,177,403 | $ | 1,106,695 | $ | 1,177,063 | $ | 1,088,091 | ||||||||||
| Average earning assets | 1,657,085 | 1,614,867 | 1,524,628 | 1,619,351 | 1,491,098 | |||||||||||||||
| Average total assets | 1,746,054 | 1,698,666 | 1,608,639 | 1,704,220 | 1,573,161 | |||||||||||||||
| Average shareholders’ equity | 244,051 | 238,765 | 224,068 | 238,405 | 218,758 | |||||||||||||||
| (1) Tier 1 leverage capital and Total risk-based capital as of September 30, 2017 are estimates. | ||||||||||||||||||||
| (2) Net interest margin is defined as net interest income divided by average earning assets. | ||||||||||||||||||||
| (3) Represents the sum of total shareholders’ equity less intangible assets all divided by the sum of total assets less intangible assets. Intangible assets were $509,000, $533,000, $581,000 and $606,000 at September 30, 2017, June 30, 2017, December 31, 2016, and September 30, 2016, respectively. | ||||||||||||||||||||
| PEOPLE’S UTAH BANCORP | ||||||||||||||||||||||||
| SELECTED AVERAGE BALANCES AND YIELDS | ||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||
| September 30, 2017 | September 30, 2016 | |||||||||||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| (Dollars in thousands, except footnotes) | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||
| Taxable securities (1) | $ | 260,941 | $ | 1,115 | 1.70 | % | $ | 272,827 | $ | 1,010 | 1.47 | % | ||||||||||||
| Non-taxable securities (1) (2) | 89,001 | 414 | 1.85 | % | 84,405 | 384 | 1.81 | % | ||||||||||||||||
| Loans (3) (4) | 1,217,203 | 18,852 | 6.14 | % | 1,106,695 | 16,875 | 6.07 | % | ||||||||||||||||
| Total interest earning assets | 1,657,085 | 20,672 | 4.95 | % | 1,524,628 | 18,347 | 4.79 | % | ||||||||||||||||
| Total average assets | 1,746,054 | 1,608,639 | ||||||||||||||||||||||
| Total interest bearing deposits | 988,780 | 752 | 0.30 | % | 925,483 | 709 | 0.30 | % | ||||||||||||||||
| Shareholders’ equity | 244,051 | 224,068 | ||||||||||||||||||||||
| Net interest income | 19,918 | 17,637 | ||||||||||||||||||||||
| Net interest margin | 4.77 | % | 4.60 | % | ||||||||||||||||||||
| Nine Months Ended | ||||||||||||||||||||||||
| September 30, 2017 | September 30, 2016 | |||||||||||||||||||||||
| Interest | Average | Interest | Average | |||||||||||||||||||||
| Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
| (Dollars in thousands, except footnotes) | Balance | Expense | Rate | Balance | Expense | Rate | ||||||||||||||||||
| Taxable securities (1) | $ | 298,335 | $ | 3,625 | 1.62 | % | $ | 278,746 | $ | 3,196 | 1.53 | % | ||||||||||||
| Non-taxable securities (1) (2) | 91,606 | 1,268 | 1.85 | % | 90,063 | 1,247 | 1.85 | % | ||||||||||||||||
| Loans (3) (4) | 1,177,063 | 53,633 | 6.09 | % | 1,088,091 | 49,147 | 6.03 | % | ||||||||||||||||
| Total interest earning assets | 1,619,351 | 58,960 | 4.87 | % | 1,491,098 | 53,710 | 4.81 | % | ||||||||||||||||
| Total average assets | 1,704,220 | 1,573,161 | ||||||||||||||||||||||
| Total interest bearing deposits | 986,525 | 2,238 | 0.30 | % | 912,314 | 2,123 | 0.31 | % | ||||||||||||||||
| Shareholders’ equity | 238,405 | 218,758 | ||||||||||||||||||||||
| Net interest income | 56,691 | 51,548 | ||||||||||||||||||||||
| Net interest margin | 4.68 | % | 4.62 | % | ||||||||||||||||||||
| (1) Excludes average unrealized gains (losses) of $(602,000) and $2.0 million for the three months ended September 30, 2017 and 2016, respectively, and ($1.0) million and $1.4 million for the nine months ended September 30, 2017 and 2016, respectively. | ||||||||||||||||||||||||
| (2) Does not include tax effect on tax-exempt investment security income of $223,000 and $207,000 for the three months ended September 30, 2017 and 2016, respectively and $683,000 and $671,000 for the nine months ended September 30, 2017 and 2016, respectively. | ||||||||||||||||||||||||
| (3) Loan interest income includes loan fees of $1.6 million and $1.6 million for the three months ended September 30, 2017 and 2016, respectively, and $4.7 million and $4.4 million for the nine months ended September 30, 2017 and 2016, respectively. | ||||||||||||||||||||||||
| (4) Excludes average non-accrual loans of $5.9 million and $5.1 million for the three months ended September 30, 2017 and 2016, respectively, and $6.0 million and $5.6 million for the nine months ended September 30, 2017 and 2016, respectively. | ||||||||||||||||||||||||
| PEOPLE’S UTAH BANCORP | ||||||||||||||||||||
| NON-GAAP SELECTED FINANCIAL INFORMATION | ||||||||||||||||||||
| (NG) Non-GAAP Financial Measures | ||||||||||||||||||||
| In addition to financial results presented in accordance with generally accepted accounting principles ("GAAP"), this press release contains certain non-GAAP financial measures. Management has presented these non-GAAP financial measures because it believes that they provide useful and comparative information to assess trends in core operations and facilitate the comparison of our financial performance with the performance of our peers during the periods in which the financial results are impacted by acquisition-related activities. | ||||||||||||||||||||
| (Dollars in thousands) | Three Months Ended | Nine Months Ended | ||||||||||||||||||
| September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
| Revenue from Core Operations | 2017 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||
| Net interest income | $ | 19,918 | $ | 18,981 | $ | 17,637 | $ | 56,691 | $ | 51,548 | ||||||||||
| Total non-interest income | 3,574 | 4,348 | 4,386 | 12,034 | 12,547 | |||||||||||||||
| Total GAAP revenues | 23,492 | 23,329 | 22,023 | 68,725 | 64,095 | |||||||||||||||
| Exclude net loss on sale of investment securities | 486 | - | - | 499 | - | |||||||||||||||
| Revenue from core operations (non-GAAP) | $ | 23,978 | $ | 23,329 | $ | 22,023 | $ | 69,224 | $ | 64,095 | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
| Non-interest Income from Core Operations | 2017 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||
| Total non-interest income (GAAP) | $ | 3,574 | $ | 4,348 | $ | 4,386 | $ | 12,034 | $ | 12,547 | ||||||||||
| Exclude net loss on sale of investment securities | 486 | - | - | 499 | - | |||||||||||||||
| Non-interest income from core operations (non-GAAP) | $ | 4,060 | $ | 4,348 | $ | 4,386 | $ | 12,533 | $ | 12,547 | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
| Non-interest Expense from Core Operations | 2017 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||
| Total non-interest expense (GAAP) | $ | 13,657 | $ | 12,351 | $ | 11,902 | $ | 38,451 | $ | 36,437 | ||||||||||
| Exclude acquisition-related costs | (484 | ) | (176 | ) | - | (660 | ) | - | ||||||||||||
| Non-interest expense from core operations (non-GAAP) | $ | 13,173 | $ | 12,175 | $ | 11,902 | $ | 37,791 | $ | 36,437 | ||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
| Net Income from Core Operations | 2017 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||
| Net income (GAAP) | $ | 6,238 | $ | 6,494 | $ | 6,248 | $ | 19,253 | $ | 17,068 | ||||||||||
| Exclude net loss on sale of investment securities | 486 | - | - | 499 | - | |||||||||||||||
| Exclude acquisition-related costs | 484 | 176 | - | 660 | - | |||||||||||||||
| Exclude tax related benefit | (349 | ) | (63 | ) | - | (417 | ) | - | ||||||||||||
| Net income (non-GAAP) | $ | 6,859 | $ | 6,607 | $ | 6,248 | $ | 19,995 | $ | 17,068 | ||||||||||
| PEOPLE’S UTAH BANCORP | ||||||||||||||||||||
| NON-GAAP SELECTED FINANCIAL INFORMATION | ||||||||||||||||||||
| (NG) Non-GAAP Financial Measures | ||||||||||||||||||||
| In addition to financial results presented in accordance with generally accepted accounting principles ("GAAP"), this press release contains certain non-GAAP financial measures. Management has presented these non-GAAP financial measures because it believes that they provide useful and comparative information to assess trends in core operations and facilitate the comparison of our financial performance with the performance of our peers during the periods in which the financial results are impacted by acquisition-related activities. | ||||||||||||||||||||
| (Dollars in thousands) | Three Months Ended | Nine Months Ended | ||||||||||||||||||
| September 30, | June 30, | September 30, | September 30, | September 30, | ||||||||||||||||
| Additional Non-GAAP Financial Information | 2017 | 2017 | 2016 | 2017 | 2016 | |||||||||||||||
| Diluted earning per share (GAAP) | $ | 0.34 | $ | 0.35 | $ | 0.34 | $ | 1.05 | $ | 0.94 | ||||||||||
| Diluted earning per share (non-GAAP) | $ | 0.37 | $ | 0.36 | $ | 0.34 | $ | 1.09 | $ | 0.94 | ||||||||||
| Efficiency ratio (GAAP) | 58.13 | % | 52.94 | % | 54.04 | % | 55.95 | % | 56.85 | % | ||||||||||
| Efficiency ratio (non-GAAP) | 54.94 | % | 52.19 | % | 54.04 | % | 54.59 | % | 56.85 | % | ||||||||||
| Non-interest income to average assets (GAAP) | 0.81 | % | 1.03 | % | 1.08 | % | 0.94 | % | 1.07 | % | ||||||||||
| Non-interest income to average assets (non-GAAP) | 0.92 | % | 1.03 | % | 1.08 | % | 0.98 | % | 1.07 | % | ||||||||||
| Non-interest expense to average assets (GAAP) | 3.10 | % | 2.92 | % | 2.94 | % | 3.02 | % | 3.09 | % | ||||||||||
| Non-interest expense to average assets (non-GAAP) | 2.99 | % | 2.87 | % | 2.94 | % | 2.96 | % | 3.09 | % | ||||||||||
| Return on average assets (GAAP) | 1.42 | % | 1.53 | % | 1.55 | % | 1.51 | % | 1.45 | % | ||||||||||
| Return on average assets (non-GAAP) | 1.56 | % | 1.56 | % | 1.55 | % | 1.57 | % | 1.45 | % | ||||||||||
| Return on average equity (GAAP) | 10.14 | % | 10.91 | % | 11.09 | % | 10.80 | % | 10.42 | % | ||||||||||
| Return on average equity (non-GAAP) | 11.15 | % | 11.10 | % | 11.09 | % | 11.21 | % | 10.42 | % | ||||||||||