SmartFinancial Reports Record $0.30 Earnings per Common Share for the First Quarter 2018

Net operating earnings per common share was $0.35 for the quarter


Performance Highlights

  • Record high net income of $3.4 million for the quarter, up 108 percent from a year ago.
  • ROAA of 0.80 percent, a new record, for the quarter and net operating ROAA of 0.91 percent.
  • Organic loan growth of $51 million, over 15 percent annualized during the quarter. 
  • Transaction accounts are over 37 percent of total deposits, a new high point for the company.
  • Efficiency ratio decreased to 72.66 percent, a new record and down by more than 3 percentage points from a year ago.
  • Net interest margin, taxable equivalent, of 4.38 percent which is up 0.31 percent from a year ago.
  • Asset quality was outstanding with nonperforming assets to total assets decreasing to just 0.26 percent.

KNOXVILLE, Tenn., April 24, 2018 (GLOBE NEWSWIRE) -- SmartFinancial, Inc. ("SmartFinancial") (NASDAQ:SMBK), announced today net income of $3.4 million in its first quarter of 2018, compared to $1.6 million a year ago.  Diluted net income per common share was $0.30 for first quarter of 2018, compared to $0.19 during the first quarter of 2017.

Billy Carroll, President & CEO, stated:  "We had a great first quarter with a new record high return on average assets and earnings per share.  We achieved these milestones by growing loans at over a 15 percent pace while simultaneously maintaining a very strong net margin.  Demand deposits increased significantly, and while a large portion was conversion related reclassifications, organic demand deposit growth for the quarter was over $25 million.  As an organization we continue to improve on our efficiencies as we capture further economies of scale, even with over half a million in merger related costs.  Our team has done a great job of integrating Capstone, planning for the Tennessee Bancshares acquisition, and growing the core bank."

SmartFinancial's Chairman, Miller Welborn, concluded:  "We are looking forward to completing the acquisition of Tennessee Bancshares in the second quarter.  Our resulting company will have assets approaching $2.0 billion by quarter end, setting us up for the next stage of growth.  The opportunities before the company and in turn for our shareholders have never been greater.  We are well on our way in creating one of the Southeast’s next great community banking franchises."

First Quarter 2018 compared to Fourth Quarter 2017

Net income available to common shareholders totaled $3.4 million in the first quarter of 2018, or $0.30 per diluted share, compared to $38 thousand, or $0.00 per diluted share, in the fourth quarter of 2017, which was negatively impacted by the revaluation and write down of deferred tax assets due to the Tax Cuts and Jobs Act which resulted in a lower federal tax rate for corporations.  Net operating earnings available to common shareholders (Non-GAAP), which excludes securities gains, foreclosed assets gains and losses, and merger and conversion costs, totaled $3.9 million in the first  quarter of 2018 compared to $3.7 million in the previous quarter.

Net interest income to average assets of 3.93 percent for the quarter was down 4.09 percent from the fourth quarter of 2017. Net interest income totaled $16.8 million in the first quarter of 2018 compared to $15.3 million in the fourth quarter of 2017.  Net interest income was negatively impacted approximately $368 thousand due to the two less days in the current period.  Net interest margin, taxable equivalent, decreased from 4.51 percent in the fourth quarter of 2017 to 4.38 percent in the first quarter of 2018 primarily as a result of less income from purchase accounting adjustments on acquired loans and increases on the cost of interest-bearing liabilities.

Provision for loan losses was $689 thousand in the first quarter of 2018, compared to $442 thousand in the fourth quarter of 2017.  The increase in provision for loan losses was due to higher loan growth during the period.  The allowance for loan losses and leases  ("ALLL") was $6.5 million, or 0.47 percent of total loans as of March 31, 2018, compared to $5.9 million, or 0.44 percent of total loans, as of December 31, 2017.

Nonperforming loans as a percentage of total loans was 0.14 percent as of March 31, 2018, which was up slightly from 0.13 percent in the prior quarter.  Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was 0.26 percent as of March 31, 2018, compared to 0.29 percent as of December 31, 2017.  In addition to the allowance there were $16.3 million additional discounts on $492.9 million of purchased loans as of March 31, 2018 compared to $17.9 million on $513.5 million of purchased loans as of December 31, 2017.

Noninterest income to average assets of 0.38 percent for the period was down from 0.42 percent in the fourth quarter of 2017.  Noninterest income totaled $1.6 million in the first quarter of 2018, compared to $1.6 million in the fourth quarter of 2017.  The slight increase in noninterest income was primarily due to higher service charges on deposit accounts.

Noninterest expense to average assets of 3.13 percent for the quarter was down from 3.35 percent in the fourth quarter of 2017.  Noninterest expense totaled $13.4 million in the first quarter of 2018, which was up $843 thousand from the fourth quarter of 2017, primarily due to three months of salaries and employee benefits for associates in Alabama compared to two months in the prior quarter.  Income tax expense was $940 thousand in the first quarter of 2018 compared to $3.9 million in the fourth quarter of 2017, which was elevated by the revaluation and write down of deferred tax assets due to the Tax Cuts and Jobs Act which resulted in a lower federal tax rate for corporations.  The company's effective tax rate decreased to 21.6 percent in the first quarter of 2018 compared to 99.0 percent in the fourth quarter of 2017. 

First Quarter 2018 compared to First Quarter 2017

Net income available to common shareholders totaled $3.4 million in the first quarter of 2018, or $0.30 per diluted share, compared to $1.4 million, or $0.19 per diluted share, in the first quarter of 2017.  Net operating earnings available to common shareholders (Non-GAAP), which excludes securities gains, foreclosed assets gains and losses, and merger and conversion costs, totaled $3.9 million in the first quarter of 2018 compared to $1.5 million in the first quarter of 2017.

Net interest income to average assets of 3.93 percent for the quarter increased from 3.81 percent in the first quarter of 2017 as the average earning asset balances and yields increased compared to the prior year.  Net interest income totaled $16.8 million in the first quarter of 2018 compared to $9.8 million in the first quarter of 2017.  Net interest income was positively impacted compared to the prior year due to increases in loan and securities balances and increases in the yields of the loan and securities portfolios.  Net interest margin, taxable equivalent, increased from 4.07 percent in the first quarter of 2017 to 4.38 percent in the first quarter of 2018 as a result of increases in the yield on earning assets.

Provision for loan losses was $689 thousand in the first quarter of 2018, compared to $12 thousand in the first quarter of 2017. The increase in provision for loan losses was due to faster loan growth during the period. The ALLL was $6.5 million, or 0.47 percent of total loans as of March 31, 2018, compared to $5.2 million, or 0.64 percent of total loans, as of March 31, 2017.

Nonperforming loans as a percentage of total loans was 0.14 percent as of March 31, 2018, which was down from 0.18 percent in the prior year.  Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was 0.26 percent as of March 31, 2018, compared to 0.36 percent as of March 31, 2017.

Noninterest income to average assets of 0.38 percent for the quarter was down from 0.36 percent in the first quarter of 2017. Noninterest income totaled $1.6 million in the first quarter of 2018, compared to $0.9 million in the first quarter of 2017.  

Noninterest expense to average assets of 3.13 percent for the quarter was down from 3.16 percent in the first quarter of 2017.  Noninterest expense totaled $13.4 million in the first quarter of 2018, compared to $8.2 million in the first quarter of 2017.  The Company's effective tax rate was 21.6 percent in the first quarter of 2018 compared to 37.0 percent in the first quarter of 2017.

Conference Call Information
SmartFinancial plans to issue its earnings release for the first quarter of 2018 on Tuesday, April 24, 2018, and will host a conference call on Wednesday, April 25, at 10:00 a.m. ET.  To access this interactive teleconference, dial (888) 317-6003 or (412) 317-6061 and enter the confirmation number 6173081.  A replay of the conference call will be available through April 25, 2019, by dialing (877) 344-7529 or (412) 317-0088 and entering the confirmation number 10119695.  Conference call materials (earnings release and conference call presentation) will be published on the company’s webpage located at http://www.smartfinancialinc.com/CorporateProfile at 9:00 am ET prior to the morning of the conference call.

About SmartFinancial, Inc.
SmartFinancial, Inc., based in Knoxville, Tennessee, is the bank holding company for SmartBank. SmartBank is a full-service commercial bank founded in 2007, with 22 branches, four loan production offices, spanning East Tennessee, Tuscaloosa and Southwest Alabama, and Florida Panhandle.  Recruiting the best people, delivering exceptional client service, strategic branching and a disciplined approach to lending have contributed to SmartBank’s success. More information about SmartFinancial can be found on its website: www.smartfinancialinc.com.

Source
SmartFinancial, Inc.

Investor Contacts  
Billy Carroll Frank Hughes
President & CEO Executive Vice President, Investor Relations
(865) 868-0613 (423) 385-3009
   
Media Contact  
Kelley Fowler  
Senior Vice President, Public Relations & Marketing  
(865) 868-0611  kelley.fowler@smartbank.com  

Non-GAAP Financial Matters
Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses several non-GAAP financial measures, including: (i) net operating earnings available to common shareholders; (ii) operating efficiency ratio; and (iii) tangible common equity, in its analysis of the company's performance. Net operating earnings available to common shareholders excludes the following from net income available to common shareholders: securities gains and losses, OREO gain and losses, merger and conversion expenses, effect of the December, 2017 tax law change on deferred tax assets, and the income tax effect of adjustments. The operating efficiency ratio excludes securities gains and losses, adjustment for OREO gains and losses, and merger and conversion costs  from the efficiency ratio.  Tangible common equity excludes total preferred stock, preferred stock paid in capital, goodwill, and other intangible assets.

Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.

Forward Looking Statements
This release contains forward-looking statements. SmartFinancial cautions you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: the expected revenue synergies and cost savings from the proposed merger with Tennessee Bancshares, Inc. (the “Tennessee Bancshares merger”) and/or the recently completed merger with Capstone Bancshares, Inc. (the “Capstone merger”) may not be fully realized or may take longer than anticipated to be realized; the disruption from either the Tennessee Bancshares merger or the Capstone merger with customers, suppliers or employees or other business partners’ relationships; the risk of successful integration of our business with that of Tennessee Bancshares or Capstone; the amount of costs, fees, expenses, and charges related to Tennessee Bancshares merger; risks of expansion into new geographic or product markets, like the proposed expansion into the Nashville, TN MSA associated with the proposed Tennessee Bancshares merger; changes in management’s plans for the future, prevailing economic and political conditions, particularly in our market area; credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and other factors that may be described in our annual report on Form 10-K and quarterly reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time.

The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, SmartFinancial assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.


SmartFinancial, Inc. and Subsidiary    
Condensed Consolidated Financial Information (unaudited)    
(In thousands except per share data)    
  As of and for the three months ending
  March 31, 2018 December 31, 2017 September 30, 2017 June 30, 2017 March 31, 2017
Selected Performance Ratios (Annualized)          
Return on average assets 0.80% 0.01% 0.59% 0.61% 0.64%
Net operating return on average assets (Non-GAAP) 0.91% 0.99% 0.63% 0.61% 0.44%
Return on average shareholder equity 6.25% 0.08% 4.91% 4.95% 5.18%
Net operating return on average shareholder equity (Non-GAAP) 7.12% 7.99% 5.25% 4.91% 3.55%
Net interest income / average assets 3.93% 4.09% 3.81% 3.81% 3.81%
Yield on Earning Assets 5.04% 5.07% 4.69% 4.66% 4.54%
Yield on earning assets, TE (Non-GAAP) 5.05% 5.09% 4.70% 4.66% 4.54%
Cost of interest-bearing liabilities 0.82% 0.70% 0.68% 0.65% 0.60%
Net Interest margin 4.37% 4.51% 4.16% 4.14% 4.07%
Net interest margin, TE (Non-GAAP) 4.38% 4.51% 4.17% 4.15% 4.07%
Noninterest income / average assets 0.38% 0.42% 0.43% 0.47% 0.36%
Noninterest expense / average assets 3.13% 3.35% 3.34% 3.29% 3.16%
Efficiency ratio 72.66% 74.26% 78.67% 76.77% 75.79%
Operating efficiency ratio (Non-GAAP) 67.62% 60.73% 76.46% 78.98% 81.34%
                
Pre-tax pre-provision income / average assets 1.07% 1.16% 0.97% 0.96% 1.09%
           
Per Common Share          
Net income, basic $0.30  $  $0.20  $0.20  $0.19 
Net income, diluted 0.30    0.20  0.20  0.19 
Net operating earnings, basic (Non-GAAP) 0.35  0.35  0.22  0.20  0.15 
Net operating earnings, diluted (Non-GAAP) 0.34  0.35  0.22  0.20  0.15 
Book value as of 18.60  18.46  16.57  16.39  16.14 
Tangible book value (Non-GAAP) as of 14.09  13.90  15.67  15.48  15.34 
           
Common shares outstanding as of 11,234  11,153  8,243  8,219  8,211 
           
Composition Of Loans          
Real estate commercial          
owner occupied $288,666  $281,297  $210,489  $211,469  $197,032 
non-owner occupied 375,028  361,691  237,131  233,707  210,901 
Real Estate Commercial, Total 663,694  642,988  447,620  445,176  407,933 
Commercial & industrial 256,333  238,087  119,782  105,129  90,649 
Real estate construction & development 142,702  135,409  98,212  101,151  115,675 
Real estate residential 299,148  293,457  199,704  206,667  186,344 
Other loans 12,380  13,317  6,361  7,298  6,938 
Total loans $1,374,257  $1,323,258  $871,679  $865,421  $807,539 
           
           
           
           
           
SmartFinancial, Inc. and Subsidiary    
Condensed Consolidated Financial Information (unaudited)    
(In thousands except per share data)    
  As of and for the three months ending
  March 31, 2018 December 31, 2017 September 30, 2017 June 30, 2017 March 31, 2017
Asset Quality Data and Ratios          
Nonperforming loans $1,931  $1,764  $1,264  $1,147  $1,445 
Foreclosed assets 2,665  3,254  2,888  2,369  2,371 
Total nonperforming assets $4,596  $5,018  $4,152  $3,516  $3,816 
Restructured loans not included in nonperforming loans $40  $41  $42  $  $301 
Net charge-offs (recoveries) to average loans (annualized) 0.02% (0.01)% (0.02)% (0.04)% (0.02)%
Allowance for loan losses to loans 0.47% 0.44% 0.62% 0.64% 0.64%
Nonperforming loans to total loans, gross 0.14% 0.13% 0.15% 0.13% 0.18%
Nonperforming assets to total assets 0.26% 0.29% 0.37% 0.31% 0.36%
           
Capital Ratios          
Tangible equity to tangible assets (Non-GAAP) 9.26% 9.28% 11.45% 11.18% 12.06%
Tangible common equity to tangible assets (Non-GAAP) 9.26% 9.28% 11.45% 11.18% 12.06%
SmartFinancial, Inc.: Estimated1         
Tier 1 leverage 9.29% 10.48% 11.46% 11.91% 12.18%
Common equity Tier 1 10.57% 10.59% 13.37% 13.43% 14.46%
Tier 1 capital 10.57% 10.59% 13.37% 13.43% 14.46%
Total capital 10.99% 10.98% 13.93% 14.00% 15.05%
SmartBank: Estimated1         
Tier 1 leverage 9.57% 11.26% 10.57% 10.98% 11.17%
Common equity Tier 1 10.89% 10.90% 12.30% 12.32% 13.13%
Tier 1 risk-based capital 10.89% 10.90% 12.30% 12.32% 13.13%
Total risk-based capital 11.32% 11.30% 12.86% 12.89% 13.71%

1 Current period capital ratios are estimated as of the date of this earnings release.


SmartFinancial, Inc. and Subsidiary    
Condensed Consolidated Financial Information (unaudited)  
(In thousands)    
BALANCE SHEET          
  Ending Balances
  March 31, 2018 December 31, 2017 September 30, 2017 June 30, 2017 March 31, 2017
Assets          
Cash & cash equivalents $96,710  $113,027  $84,098  $82,835  $55,548 
Securities available for sale 156,210  151,945  115,535  132,762  137,133 
Other investments 7,808  6,431  6,081  6,080  5,628 
Total loans 1,374,257  1,323,258  871,679  865,421  807,539 
Allowance for loan losses (6,477) (5,860) (5,393) (5,498) (5,152)
Loans, net 1,367,780  1,317,398  866,286  859,923  802,387 
Premises and equipment 44,202  43,000  33,778  33,765  30,802 
Foreclosed assets 2,665  3,254  2,888  2,369  2,371 
Goodwill and other intangibles 50,660  50,837  7,414  7,492  6,583 
Cash surrender value of life insurance 21,797  21,647  11,484  11,392  1,329 
Other assets 12,593  13,232  8,258  8,861  9,305 
Total assets $1,760,425  $1,720,771  $1,135,822  $1,145,479  $1,051,086 
           
Liabilities          
Noninterest demand $276,249  $220,520  $185,386  $183,324  $160,673 
Interest-bearing demand 278,965  231,644  156,953  156,150  167,433 
Money market and savings 491,243  543,645  306,358  324,014  274,994 
Time deposits 453,276  442,774  311,490  318,147  286,600 
Total deposits 1,499,733  1,438,583  960,187  981,635  889,700 
Repurchase agreements 15,968  24,055  26,542  22,946  23,153 
FHLB & other borrowings 30,000  43,600  6,000    60 
Other liabilities 5,775  8,681  6,505  6,164  5,622 
Total liabilities 1,551,476  1,514,919  999,234  1,010,745  918,535 
Shareholders' Equity          
Preferred stock          
Common stock 11,234  11,152  8,243  8,219  8,211 
Additional paid-in capital 174,981  174,009  107,065  106,794  106,703 
Retained earnings 25,303  21,889  21,654  19,969  18,320 
Accumulated other comprehensive loss (2,569) (1,198) (374) (248) (683)
Total shareholders' equity 208,949  205,852  136,588  134,734  132,551 
Total liabilities & shareholders' equity $1,760,425  $1,720,771  $1,135,822  $1,145,479  $1,051,086 


SmartFinancial, Inc. and Subsidiary    
Condensed Consolidated Financial Information (unaudited)  
(In thousands)    
INCOME STATEMENT          
  Three months ending
  March 31, 2018 December 31, 2017 September 30, 2017 June 30, 2017 March 31, 2017
Interest Income          
Loans, including fees $18,228  $16,357  $11,491  $10,747  $10,210 
Investment securities and interest bearing due froms 1,049  770  740  692  661 
Other interest income 101  117  86  78  73 
Total interest income 19,378  17,244  12,317  11,517  10,944 
Interest Expense          
Deposits 2,401  1,806  1,373  1,241  1,098 
Repurchase agreements 13  15  15  16  16 
FHLB and other borrowings 153  81  5  12  15 
Total interest expense 2,567  1,902  1,393  1,268  1,129 
Net interest income 16,811  15,342  10,924  10,249  9,815 
Provision for loan losses 689  442  30  298  12 
Net interest income after provision for loan losses 16,122  14,898  10,894  9,951  9,803 
Noninterest income          
Service charges on deposit accounts 578  524  294  291  264 
Gain on securities     144     
Gain on sale of loans and other assets 325  366  224  405  281 
Other non-interest income 739  691  585  556  402 
Total noninterest income 1,642  1,581  1,247  1,252  947 
Noninterest expense          
Salaries and employee benefits 7,176  6,272  5,035  4,758  4,679 
Occupancy expense 1,533  1,217  1,114  963  978 
FDIC premiums 102  150  102  61  153 
Foreclosed asset expense 189  59  47  12  14 
Marketing 185  167  177  129  164 
Data Processing 713  583  483  475  333 
Professional expenses 898  602  472  473  538 
Amortization of other intangibles 188  155  78  61  53 
Service contracts 479  426  363  313  296 
Merger Expense 498  1,694  303  420   
Other noninterest expense 1,448  1,242  1,400  1,164  952 
Total noninterest expense 13,409  12,566  9,574  8,829  8,160 
Earnings before income taxes 4,355  3,913  2,567  2,374  2,589 
Income tax expense 940  3,875  882  726  946 
Net income 3,415  38  1,685  1,648  1,644 
Dividends on preferred stock         195 
Net income available to common shareholders $3,415  $38  $1,685  $1,648  $1,449 
           
NET INCOME PER COMMON SHARE          
Basic $0.30  $  $0.20  $0.20  $0.19 
Diluted 0.30    0.20  0.20  0.19 
           
Weighted average common shares outstanding          
Basic 11,211  10,552  8,235  8,217  7,525 
Diluted 11,324  10,709  8,333  8,326  7,631 


SmartFinancial, Inc. and Subsidiary          
Condensed Consolidated Financial Information (unaudited)        
(In thousands)            
YIELD ANALYSIS            
  Three Months Ended March 31, 2018 Three Months Ended December 31, 2017 Three Months Ended March 31, 2017
  Average   Yield/ Average   Yield/ Average   Yield/
  Balance Interest 1 Cost1 Balance Interest 1 Cost1 Balance Interest 1 Cost1
Assets                  
Loans $1,346,179  $18,230  5.49% $1,160,599  $16,362  5.61% $811,522  $10,220  5.11%
Investment securities and interest bearing due froms 203,923  1,059  2.11% 179,768  781  1.73% 161,392  677  1.70%
Federal funds and other 8,414  101  4.87% 9,947  117  4.68% 6,621  73  4.47%
Total interest-earning assets 1,558,516  19,390  5.05% 1,350,314  17,260  5.09% 979,535  10,970  4.54%
Non-interest-earning assets 176,646      137,846      66,208     
Total assets $1,735,162      $1,488,160      $1,045,743     
                   
Liabilities and Stockholders’ Equity                  
Interest-bearing demand deposits $249,846  $320  0.52% $195,783  $213  0.43% $159,255  $93  0.24%
Money market and savings deposits 526,093  870  0.67% 462,674  488  0.42% 275,576  328  0.48%
Time deposits 454,660  1,211  1.08% 398,142  1,106  1.11% 302,256  677  0.91%
Total interest-bearing deposits 1,230,599  2,401  0.79% 1,056,599  1,807  0.68% 737,087  1,098  0.60%
Securities sold under agreement to repurchase 16,186  13  0.33% 20,226  15  0.30% 18,682  16  0.35%
Federal Home Loan Bank advances and other borrowings 26,655  153  2.33% 8,281  81  3.90% 7,446  15  0.82%
Total interest-bearing liabilities 1,273,440  2,567  0.82% 1,085,106  1,903  0.70% 763,215  1,129  0.60%
Noninterest-bearing deposits 231,355      203,457      149,305     
Other liabilities 8,656      15,302      4,580     
Total liabilities 1,513,451      1,303,865      917,100     
Shareholders’ equity 221,711      184,295      128,643     
Total liabilities and stockholders’ equity $1,735,162      $1,488,160      $1,045,743     
                   
Net interest income, taxable equivalent   $16,823      $15,357      $9,841   
Interest rate spread     4.23%     4.39%     3.94%
Tax equivalent net interest margin     4.38%     4.51%     4.07%
                   
Percentage of average interest-earning assets to average interest-bearing liabilities     122.39%     124.44%     128.34%
Percentage of average equity to average assets     12.78%     12.38%     12.30%
                   

1 Taxable equivalent


SmartFinancial, Inc. and Subsidiary    
Condensed Consolidated Financial Information (unaudited)    
(In thousands)    
NON-GAAP RECONCILIATIONS Three months ending
  March 31, 2018 December 31, 2017 September 30, 2017 June 30, 2017 March 31, 2017
Net interest income, Taxable Equivalent          
Net interest income (GAAP) $16,811  $15,341  $10,924  $10,248  $9,815 
Taxable equivalent adjustment 32  16  22  21  21 
Net interest income, Taxable Equivalent (Non-GAAP) $16,823  $15,357  $10,946  $10,269  $9,836 
           
Operating Earnings          
Net income (loss) (GAAP) $3,415  $38  $1,685  $1,648  $1,644 
Securities (gains) losses     (144)    
Foreclosed assets losses 146  5  27    15 
Merger and conversion costs 498  1,694  303  420   
Revaluation of deferred tax assets due to change in tax law   2,482       
Income tax effect of adjustments (168) (508) (36) (3) (6)
Net operating earnings (Non-GAAP) 3,891  3,711  1,835  2,065  1,653 
Dividends on preferred stock         (195)
Net operating earnings available to common shareholders (Non-GAAP) $3,891  $3,711  $1,835  $2,065  $1,458 
Net operating earnings per common share (Non-GAAP):          
Basic $0.35  $0.35  $0.22  $0.25  $0.19 
Diluted 0.34  0.35  0.22  0.25  0.19 
           
Operating Efficiency Ratio          
Efficiency ratio (GAAP) 72.66% 74.25% 78.62% 76.77% 75.79%
Adjustment for taxable equivalent yields (0.24)% % (0.22)% (0.22)% (0.25)%
Adjustment for securities gains (losses) % % 1.51% % %
Adjustment for OREO gains (losses) (1.09)% (0.04)% (0.28)% % (0.18)%
Adjustment for merger & conversion costs (3.71)% (13.49)% (3.18)% (4.76)% %
Operating efficiency ratio (Non-GAAP) 67.62% 60.72% 76.45% 71.79% 75.36%
           
Loan Discount Data          
Allowance for loan losses (GAAP) $6,477  $5,860  $5,393  $5,498  $5,152 
Net acquisition accounting fair value discounts to loans 16,323  17,862  8,167  9,086  9,831 
           
Tangible Common Equity          
Shareholders' equity (GAAP) $208,949  $205,852  $136,588  $134,734  $132,551 
Less goodwill and other intangible assets 50,660  50,837  7,414  7,492  6,583 
Tangible common equity (Non-GAAP) $158,289  $155,015  $129,174  $127,242  $125,968