EX-99.1 2 ck0001437958-ex991_6.htm EX-99.1 ck0001437958-ex991_6.htm

Exhibit 99.1

 

COASTAL FINANCIAL CORPORATION ANNOUNCES FIRST QUARTER 2020 RESULTS

Company Release: April 27, 2020

Quarter One 2020 Highlights:

 

Net income totaled $2.7 million for the quarter ended March 31, 2020, or $0.22 per diluted common share, a decrease of 3.0% from $2.8 million or $0.23 per diluted common share for the quarter ended March 31, 2019.  

 

Total assets were $1.18 billion and grew at an annualized rate of 19.8% during the quarter ended March 31, 2020, compared to total assets of $1.13 billion at December 31, 2019.

 

Total loans receivable grew at an annualized rate of 28.3% during the quarter ended March 31, 2020 to $1.01 billion compared to $939.1 million at December 31, 2019.

 

A provision for credit losses of $1.6 million was recorded during the quarter ended March 31, 2020, due to loan growth and in response to the economic uncertainties of the COVID-19 pandemic.

 

Total deposits increased at an annualized rate of 15.4% during the quarter ended March 31, 2019 to $1.01 billion, compared to $968.0 million at December 31, 2019.

 

Total core deposits increased at an annualized rate of 13.9% during the quarter ended March 31, 2020 and were 88.8% of total deposits.  

Everett, WA – Coastal Financial Corporation (Nasdaq: CCB) (the “Company”), the holding company for Coastal Community Bank (the “Bank”), today reported unaudited financial results for the quarter ended March 31, 2020.  Net income for the first quarter of 2020 was $2.7 million, or $0.22 per diluted common share, compared with net income of $3.6 million, or $0.30 per diluted common share, for the fourth quarter of 2019, and $2.8 million or $0.23 per diluted common share for the quarter ended March 31, 2019.  

“As we close the first quarter of 2020, we are in the midst of an unprecedented global COVID-19 pandemic that is impacting the physical and economic health of our community and nation.  We started the year off strong and despite the pandemic related disruptions that occurred late in the period, we finished the first quarter of 2020 with net income of $2.7 million, which includes $1.6 million in loan loss provision expense due to loan growth and in response to the economic uncertainties of the pandemic, annualized loan growth of 28.3% and annualized deposit growth of 15.4%.  We also continue to build out and expand on our CCBX division, which provides Banking as a Service (“BaaS”) enabling broker dealers and digital financial service providers to offer their clients banking services, while providing additional sources of fee income for the Bank,” stated Eric Sprink, the President and CEO of the Company and the Bank.

As a preferred Small Business Administration (“SBA”) lender, we are working diligently with the SBA to offer assistance to small businesses as provided in the recently passed Coronavirus Aid, Relief and Economic Security Act (“CARES Act”).  We have accepted in excess of 1,135 Paycheck Protection Program (“PPP”) applications expected to provide approximately $280.7 million in resources to businesses, impacting over 25,175 employees in our communities as of April 24, 2020.  We are taking a proactive approach on restructuring payments for our loan customers during this uncertain time to help alleviate financial hardships by deferring or modifying payments on $159.3 million, that represents 180 loans to provide community financial relief, pursuant to federal guidance, since the end of March 2020.

We are committed to following the guidelines set forth by our federal, state and local government and public health officials to keep us all healthy and safe while remaining open and serving our communities through our drive throughs, call center, mobile banking, online banking and ATMs.  The Company has taken measures to protect the health and safety of its employees by implementing remote work arrangements to the fullest extent possible.  

The Company’s credit administration is closely analyzing the Company’s higher risk segments within the loan portfolio, monitoring and tracking loan payment deferrals, customer liquidity, and providing timely reporting. The management team continues to analyze economic conditions in our geographic markets. Based on the Company’s current capital levels, conservative underwriting policies, and industry diversification within our concentrations, management expects to be able to manage the economic risks and uncertainties associated with the COVID-19 pandemic.

As we navigate through this historic time, we remain focused on managing and innovating our way to an enhanced future for the Company, our customers and our communities, combining the stability of our Bank and the additional sources of income from our CCBX division to emerge from this trying time united and stronger than ever.”  

Results of Operations

Net interest income was $11.4 million for the quarter ended March 31, 2020, an increase of 0.3% from $11.3 million for the quarter ended December 31, 2019 and an increase of 16.4% from $9.8 million for the quarter ended March 31, 2019.   The increase compared to the prior quarter and prior year’s fourth quarter is largely related to increased interest income resulting from our loan growth, partially offset by increased interest expense due to growth in interest bearing deposits and a decrease in rates on existing loans that are tied to indexes, including, among others, Wall Street Journal Prime, FHLB term advance rates and LIBOR.

Net interest margin for the quarter ended March 31, 2020 decreased 11 basis points to 4.15% as compared to 4.26% for the quarter ended December 31, 2019 and was 4.13% for the quarter ended March 31, 2019. The decrease over the prior quarter was due to lower interest rates on loans combined with reduced balances on investment securities.  The increase in net interest margin compared to the first quarter in the prior year is primarily due to a decrease in cost of funds, which decreased six basis points to 0.70% for the quarter ended March 31, 2020, compared to 0.76% for the quarter ended March 31, 2019.

During the quarter ended March 31, 2020, the average balance of total loans receivable increased by $55.2 million, to $966.6 million, compared to $911.4 million for the quarter ended December 31, 2019, and increased by $184.2 million, compared to $782.4 million for the same quarter one year ago. Total loan yield for the quarter ended March 31, 2020 was 5.25%, compared to 5.36% for the quarter ended December 31, 2019, and 5.40% for the quarter ended March 31, 2019.

Contractual loan yields approximated 5.08% for the quarter ended March 31, 2020, compared to 5.15% for the quarter ended December 31, 2019, and 5.22% for the quarter ended March 31, 2019. The Federal Open Market Committee (“FOMC”) lowered rates five times for a total decrease of 2.25% since July 2019, resulting in lower rates on new and renewing loans as well as loans tied to indexes.  Although we have rate floors in place for $347.7 million, or 34.5%, in existing loans, the rate reductions by FOMC have a corresponding impact on loan yields and subsequently the net interest margin in future periods.

Deposit costs for the quarter ended March 31, 2020 were 0.64%, an increase of one basis point from 0.63% for the quarter ended December 31, 2019, and a four-basis point decrease from the quarter ended March 31, 2019.  Market conditions for deposits continued to be competitive during the quarter, despite this, we lowered many rates, with most changes to our interest bearing demand deposit and certificate of deposit rates effective in March and April 2020.  Historically, there tends to be a lag in customer deposit rates being adjusted up or down in response to rate changes by the FOMC, therefore additional changes may be made in the future as the market responds to the most recent FOMC rate reductions.      

Return on average assets (“ROA”) was 0.96% for the quarter ended March 31, 2020 compared to 1.31% and 1.14% for the quarters ended December 31, 2019 and March 31, 2019, respectively.  ROA was impacted in the current quarter by increased provision for loan losses due to loan growth and in response to the economic uncertainties of the COVID-19 pandemic. Pre-provision, pre-tax ROA was 1.77% for the quarter ended March 31, 2020, compared to 1.95% and 1.66% for the quarters ended December 31, 2019 and March 31, 2019, respectively.

The following table shows the Company’s key performance ratios for the periods indicated.  The table also includes ratios that were adjusted by removing the impact of the previously disclosed atypical BaaS-brokered deposits for the quarters ended June 30, 2019 and March 31, 2019.  The BaaS-brokered deposits normalized at the end of the second quarter of 2019, therefore no adjustment was made to the loans receivable to deposits ratio as of June 30, 2019 and no adjustments were made to the performance ratios that are calculated using an average balance since the quarter ended June 30, 2019.  The adjusted ratios are non-GAAP measures.  For more information about non-GAAP financial measures, see the end of this earnings release.

 

 

Three months ended

 

 

 

March 31,

2020

 

December 31,

2019

 

September 30,

2019

 

June 30,

2019

 

March 31,

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

0.96

%

 

1.31

%

 

1.35

%

 

1.31

%

 

1.14

%

Return on average assets, as adjusted (1,2)

 

N/A

 

N/A

 

N/A

 

 

1.34

%

 

1.20

%

Return on average equity (1)

 

 

8.66

%

 

11.66

%

 

11.72

%

 

11.45

%

 

10.25

%

Pre-tax, pre-provision return on average assets (1,3)

 

 

1.77

%

 

1.95

%

 

1.95

%

 

1.87

%

 

1.66

%

Yield on earnings assets (1)

 

 

4.79

%

 

4.90

%

 

4.94

%

 

4.92

%

 

4.82

%

Yield on loans receivable (1)

 

 

5.25

%

 

5.36

%

 

5.36

%

 

5.39

%

 

5.40

%

Loan yield excluding fees (1)

 

 

5.08

%

 

5.15

%

 

5.24

%

 

5.23

%

 

5.22

%

Cost of funds (1)

 

 

0.70

%

 

0.70

%

 

0.72

%

 

0.74

%

 

0.76

%

Cost of funds, as adjusted (1,4)

 

N/A

 

N/A

 

N/A

 

 

0.71

%

 

0.61

%

Cost of deposits (1)

 

 

0.64

%

 

0.63

%

 

0.64

%

 

0.66

%

 

0.68

%

Cost of deposits, as adjusted (1,5)

 

N/A

 

N/A

 

N/A

 

 

0.63

%

 

0.52

%

Net interest margin (1)

 

 

4.15

%

 

4.26

%

 

4.29

%

 

4.24

%

 

4.13

%

Net interest margin, as adjusted (1,6)

 

N/A

 

N/A

 

N/A

 

 

4.38

%

 

4.48

%

Noninterest expense to average assets (1)

 

 

3.18

%

 

2.90

%

 

2.98

%

 

3.06

%

 

3.12

%

Noninterest expense to average assets, as adjusted (1,7)

 

N/A

 

N/A

 

N/A

 

 

3.12

%

 

3.37

%

Efficiency ratio

 

 

64.26

%

 

59.86

%

 

60.46

%

 

62.05

%

 

65.20

%

Loans receivable to deposits

 

 

100.01

%

 

97.02

%

 

94.78

%

 

97.39

%

 

81.01

%

Loans receivable to deposits, as adjusted (8)

 

N/A

 

N/A

 

N/A

 

N/A

 

 

97.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Annualized calculations shown for quarterly periods presented.

 

(2) For quarters ended June 30, 2019 and March 31, 2019, adjusted return on average assets is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is return on average assets.  See the end of the earnings release for more information.

 

(3) Pre-tax, pre-provision return on average assets is a non-GAAP measure that excludes the impact of provision for loan losses and income tax expense from return on average assets.  The most directly comparable GAAP measure is return on average assets.  See the end of the earnings release for more information.

 

(4) For quarters ended June 30, 2019 and March 31, 2019, adjusted cost of funds is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is cost of funds.  See the end of the earnings release for more information.

 

(5) For quarters ended June 30, 2019 and March 31, 2019, adjusted cost of deposits is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is cost of deposits.  See the end of the earnings release for more information.

 

(6) For quarters ended June 30, 2019 and March 31, 2019, adjusted net interest margin is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is net interest margin.  See the end of the earnings release for more information.

 

(7) For quarters ended June 30, 2019 and March 31, 2019, adjusted noninterest expense to average assets is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is noninterest expense to average assets.  See the end of the earnings release for more information.

 

(8) For quarter ended March 31, 2019, adjusted loans receivable to deposits is a non-GAAP measure that excludes BaaS-brokered deposits on balance sheet. The most directly comparable GAAP measure is loans receivable to deposits.  See the end of the earnings release for more information.

 

 

Noninterest income was $2.7 million for the first quarter of 2020, an increase of $612,000 from $2.1 million at the fourth quarter of 2019, and an increase of $687,000 from $2.0 million for the comparable period one year ago.  A $721,000 increase in loan referral fees, which is earned when we originate a variable rate loan and arrange for the borrower to enter into an interest rate swap agreement with a third party to fix the interest rate for an extended period, and $51,000 increase in mortgage broker fees was partially offset by a $82,000 decrease in deposit service charges and fees and $77,000 decrease in BaaS fees when compared to the quarter ended December 31, 2019.  The $687,000 increase over the quarter ended March 31, 2019 was largely due to a $420,000 increase loan referral fees combined with $133,000 increase in BaaS fees, and $77,000 increase in mortgage broker fees.  

Total noninterest expense for the current quarter was $9.0 million compared to $8.0 million for the preceding quarter and increased 17.7% from $7.7 million from the comparable period one year ago. Noninterest expense variances for the quarter ended March 31, 2020 as compared to the quarter ended December 31, 2019 include a $782,000 increase in salaries and employee benefits, largely the result of hiring staff for our BaaS CCBX division and additional staff for our ongoing banking related growth initiatives, coupled with $92,000 increase in legal and professional fees related to BaaS activities through CCBX operations and regular costs related to legal and accounting work related to year-end reporting.   The increased expenses for the current quarter compared to the comparable quarter one year ago were largely due to increases in salary expenses. Full time equivalent employees at March 31, 2020 totaled 208, which was up 6.7% from the prior quarter and increased 16.2% from the quarter ended March 31, 2019. Staffing increases compared to the prior year are due to organic growth initiatives and include increases in back office staffing to support the incremental increases in banking teams and to grow our BaaS CCBX division.   Other expenses increased $259,000 as a result of $124,000 more in dues and memberships and subscription and software license expense and $49,000 more in bank examination fees.    

The provision for income taxes was $714,000 at March 31, 2020, a $233,000 decrease compared to $947,000 for the fourth quarter of 2019 as a result of decreased taxable income and $27,000 less than $741,000 for the first quarter of 2019, also as a result of decreased taxable income.  The Company uses a federal statutory tax rate of 21% as a basis for calculating provision for income taxes.

Balance Sheet

The Company’s total assets increased $55.5 million, or 4.9%, to $1.18 billion at March 31, 2020 from $1.13 billion at December 31, 2019.  The primary cause of the increase was a $64.6 million in increased net loans receivable, partially offset by a $13.0 million decrease in investment securities resulting from maturities and principal paydowns. In the quarter ended March 31, 2020 total assets increased $68.0 million, or 6.1%, from $1.12 billion at March 31, 2019.  This increase is largely the result of $211.1 million increase in net loans receivable, partially offset by $121.4 million decrease in interest earning deposits with other banks.  The Company previously disclosed that at March 31, 2019 there were $164.6 million in temporary, high rate BaaS deposits on balance sheet which temporarily increased total assets as of that date.

Total loans receivable, net of allowance for loan losses, increased $64.6 million, or 7.0%, to $992.3 million at March 31, 2020, from $927.6 million at December 31, 2019 and $211.1 million, or 27.0%, from $781.2 million at March 31, 2019.  The growth in net loans receivable over the previous quarter end was due primarily to increases in commercial real estate loans of $30.1 million and $22.6 million in construction, land and land development loans, and $11.3 million in commercial and industrial loans.  As a percent of total loans, all categories remained consistent with those of December 31, 2019, and we have been able to maintain this allocation by growing all areas of our portfolio.  The Company anticipates an increase in commercial and industrial SBA 7(a) loans during the second quarter 2020, as small business owners apply for relief via the PPP as prescribed in the CARES Act.  The increase over the quarter ended March 31, 2019 was due to increases in commercial real estate of $107.6 million, $54.0 million in construction, land and land development loans, $30.4 million in commercial and industrial loans and $23.1 million in residential real estate loans.

The following table summarizes the loan portfolio at the periods indicated.

 

 

As of

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

March 31, 2019

 

(Dollars in thousands)

 

Balance

 

% to Total

 

 

Balance

 

% to Total

 

 

Balance

 

% to Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

$

122,667

 

 

12.2

%

 

$

111,401

 

 

11.8

%

 

$

92,248

 

 

11.6

%

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Construction, land and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       land development

 

 

119,668

 

 

11.9

 

 

 

97,034

 

 

10.3

 

 

 

65,686

 

 

8.3

 

   Residential

 

 

117,821

 

 

11.7

 

 

 

115,011

 

 

12.2

 

 

 

94,743

 

 

12.0

 

   Commercial real estate

 

 

643,488

 

 

63.9

 

 

 

613,398

 

 

65.2

 

 

 

535,896

 

 

67.6

 

Consumer and other

 

 

3,695

 

 

0.3

 

 

 

4,214

 

 

0.5

 

 

 

3,583

 

 

0.5

 

      Gross loans receivable

 

 

1,007,339

 

 

100.0

%

 

 

941,058

 

 

100.0

%

 

 

792,156

 

 

100.0

%

Net deferred origination fees

 

 

(2,159

)

 

 

 

 

 

(1,955

)

 

 

 

 

 

(1,084

)

 

 

 

      Loans receivable

 

$

1,005,180

 

 

 

 

 

$

939,103

 

 

 

 

 

$

791,072

 

 

 

 

 

Please see Appendix A for additional loan portfolio detail regarding industry concentrations in response to the volatile economic environment due to the COVID-19 pandemic.

Total deposits increased $37.1 million, or 3.8%, to $1.01 billion at March 31, 2020 from $968.0 million at December 31, 2019.  The increase is largely due to a $29.9 million increase in core deposits.  During the quarter ended March 31, 2020, noninterest bearing deposits decreased $25.7 million, or 6.9%, to $345.5 million from $371.2 million at December 31, 2019.  The $25.7 million decrease in noninterest bearing deposits was impacted by the loss of $10.2 million in deposits from the distribution of deposits from an estate and the reclassification of $8.5 million in noninterest bearing to interest bearing from a CCBX customer that is expected to eventually return to noninterest bearing.  NOW and money market accounts increased $54.1 million, savings accounts increased $1.5 million, BaaS-brokered deposits were relatively static and time deposits increased $6.9 million. Total deposits increased $28.6 million, or 2.9%, compared to March 31, 2019.  As previously reported, that includes $164.6 million in temporary BaaS-brokered deposits as of March 31, 2019.  Noninterest bearing deposits increased $49.3 million, or 16.6%, from $296.2 million at March 31, 2019.  NOW and money market accounts increased $123.9 million, savings accounts increased $2.6 million, BaaS-brokered deposits decreased $140.7 million and time deposits decreased $6.5 million. Efforts to retain and grow core deposits is evidenced by the high ratios in these categories when compared to total deposits.  

The following table summarizes the deposit portfolio at the periods indicated and breaks out BaaS-brokered deposits.

 

 

As of

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

March 31, 2019

 

(Dollars in thousands)

 

Balance

 

% to Total

 

 

Balance

 

% to Total

 

 

Balance

 

% to Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, noninterest bearing

 

$

345,503

 

 

34.4

%

 

$

371,243

 

 

38.4

%

 

$

296,247

 

 

30.3

%

NOW and money market

 

 

492,054

 

 

49.0

 

 

 

437,908

 

 

45.2

 

 

 

368,130

 

 

37.7

 

Savings

 

 

54,851

 

 

5.4

 

 

 

53,365

 

 

5.5

 

 

 

52,246

 

 

5.4

 

      Total core deposits

 

 

892,408

 

 

88.8

 

 

 

862,516

 

 

89.1

 

 

 

716,623

 

 

73.4

 

BaaS-brokered deposits

 

 

23,904

 

 

2.4

 

 

 

23,586

 

 

2.4

 

 

 

164,604

 

 

16.9

 

Time deposits less than $250,000

 

 

58,366

 

 

5.8

 

 

 

51,644

 

 

5.4

 

 

 

60,728

 

 

6.2

 

Time deposits $250,000 and over

 

 

30,384

 

 

3.0

 

 

 

30,213

 

 

3.1

 

 

 

34,541

 

 

3.5

 

      Total deposits

 

$

1,005,062

 

 

100.0

%

 

$

967,959

 

 

100.0

%

 

$

976,496

 

 

100.0

%

 

The Federal Home Loan Bank (“FHLB”) allows us to borrow against our line of credit, which is collateralized by certain loans. As of March 31, 2020, total borrowing capacity of $88.1 million was available under this arrangement. On March 4, 2020, we borrowed a total of $25.0 million in FHLB long term advances.  This includes $10.0 million for a three-year term and $15.0 million for a five-year term.  These advances provide an alternative source of funding to meet loan demand.  We were able to lock in favorable, long-term rates, that supplements deposits, which is our primary source of funding.

Total shareholders’ equity increased $3.0 million since December 31, 2019.  The increase in shareholders’ equity was primarily due to $2.7 million in net earnings during the quarter ended March 31, 2020.  

Capital Ratios

The Company and the Bank remain well capitalized at March 31, 2020, as summarized in the following table.

Capital Ratios:

Coastal Community Bank

 

 

Coastal Financial Corporation

 

 

Financial Institution Basel III Regulatory Guidelines

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage capital

 

11.70

%

 

 

11.43

%

 

 

5.00

%

Common Equity Tier 1 risk-based capital

 

12.58

%

 

 

12.10

%

 

 

6.50

%

Tier 1 risk-based capital

 

12.58

%

 

 

12.43

%

 

 

8.00

%

Total risk-based capital

 

13.83

%

 

 

14.65

%

 

 

10.00

%

 

During the quarter ended March 31, 2020, the Company contributed $7.5 million in capital to the Bank due to the volatile economic environment.  After the downstream of capital, the Company had $6.1 million in cash at March 31, 2020 and could make additional contributions to the Bank in the future, if necessary.

Asset Quality

The allowance for loan losses was 1.29% of loans receivable at March 31, 2020 compared to 1.22% at December 31, 2019 and 1.25% at March 31, 2019.  Provision for loan losses totaled $1.6 million for the current quarter, $820,000 for the preceding quarter, and $540,000 for the same quarter in the prior year. Net charge-offs totaled $123,000 for the quarter ended March 31, 2020, compared to net charge-offs of $238,000 for the quarter ended December 31, 2019 and $32,000 net charge-offs for the quarter ended March 31, 2019.

The Company’s provision for credit losses of $1.6 million during the quarter ended March 31, 2020 is related to the growth in the loan portfolio along with an increase in qualitative factors related to the economic uncertainties caused by the COVID-19 pandemic. The Company is not required to implement the provisions of the Current Expected Credit Loss accounting standard until January 1, 2023, and will continue to account for the allowance for credit losses under the incurred loss model.  

At March 31, 2020, our nonperforming assets were $763,000, or 0.06% of total assets, compared to $1.0 million or 0.09% of total assets at December 31, 2019, and $1.3 million, or 0.12% of total assets at March 31, 2019.  There were no repossessed assets or other real estate owned at March 31, 2020.

Our nonperforming loans to loans receivable ratio was 0.08% at March 31, 2020, compared to 0.11% at December 31, 2019.  Commercial and industrial nonaccrual loans totaled $699,000 at March 31, 2020, and consisted of four lending relationships.  During the first quarter of 2020, charge-offs totaled $121,000 on nonperforming loans.  Principal reductions along with the aforementioned charge-offs resulted in an overall decrease in our ratios of nonperforming loans and nonperforming assets to total assets compared to December 31, 2019.  One loan was moved to nonperforming status in the first quarter of 2020, and was subsequently charged off.

Credit quality has remained stable in 2020 thus far, as demonstrated by the low level of charge-offs and declining nonperforming loan balance.  The immediate and long-term economic impact of the global pandemic, trade issues, and decline in oil prices is unknown, however the Company remains diligent in its efforts to communicate and work with borrowers to help mitigate potential credit deterioration.

The following table details the Company’s nonperforming assets for the periods indicated.

 

 

As of

 

 

 

March 31,

 

December 31,

 

March 31,

 

(Dollars in thousands)

 

2020

 

2019

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans:

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

$

699

 

$

965

 

$

493

 

Real estate:

 

 

 

 

 

 

 

 

 

 

   Residential

 

 

64

 

 

65

 

 

71

 

Consumer and other loans

 

 

-

 

 

-

 

 

2

 

         Total nonaccrual loans

 

 

763

 

 

1,030

 

 

566

 

         Total accruing loans past due 90 days or more

 

 

-

 

 

-

 

 

748

 

         Total nonperforming loans

 

 

763

 

 

1,030

 

 

1,314

 

Other real estate owned

 

 

-

 

 

-

 

 

-

 

Repossessed assets

 

 

-

 

 

-

 

 

-

 

Total nonperforming assets

 

$

763

 

$

1,030

 

$

1,314

 

Troubled debt restructurings, accruing

 

 

-

 

 

-

 

 

-

 

Total nonperforming loans to loans receivable

 

 

0.08

%

 

0.11

%

 

0.17

%

Total nonperforming assets to total assets

 

 

0.06

%

 

0.09

%

 

0.12

%

 

About Coastal Financial

Coastal Financial Corporation (Nasdaq: CCB) (the “Company”), is an Everett, Washington based bank holding company with Coastal Community Bank (the “Bank”), a full-service commercial bank, as its sole wholly-owned banking subsidiary.  The $1 billion community bank that the Bank operates provides service through 14 branches in Snohomish, Island, and King Counties, the Internet and its mobile banking application.  The Bank will be opening its 15th branch in Arlington, Washington in second quarter 2020.  The Bank provides select partners with BaaS through its CCBX Division. To learn more about Coastal visit www.coastalbank.com.

Contact

Eric Sprink, President & Chief Executive Officer, (425) 357-3659

Joel Edwards, Executive Vice President & Chief Financial Officer, (425) 357-3687

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. Any statements about our management’s expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipate,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “intends” and similar words or phrases. Any or all of the forward-looking statements in this earnings release may turn out to be inaccurate. The inclusion of or reference to forward-looking information in this earnings release should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. Our actual results could differ materially from those anticipated in such forward-looking statements as a result of risks, uncertainties and assumptions that are difficult to predict. Factors that could cause actual results to differ materially from those in the forward-looking statements include, without limitation, the risks and uncertainties discussed under “Risk Factors” in our Annual Report on Form 10-K for the most recent period filed, and in any of our subsequent filings with the Securities and Exchange Commission.

If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. You are cautioned not to place undue reliance on forward-looking statements. Further, any forward-looking statement speaks only as of the date on which it is made and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as required by law.

COASTAL FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Dollars in thousands; unaudited)

 

ASSETS

 

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

 

2020

 

 

2019

 

 

2019

 

Cash and due from banks

 

$

14,124

 

 

$

16,555

 

 

$

21,176

 

Interest earning deposits with other banks

 

 

115,112

 

 

 

111,259

 

 

 

236,483

 

Investment securities, available for sale, at fair value

 

 

15,469

 

 

 

28,360

 

 

 

36,970

 

Investment securities, held to maturity, at amortized cost

 

 

4,290

 

 

 

4,350

 

 

 

1,247

 

Other investments

 

 

5,723

 

 

 

4,505

 

 

 

3,600

 

Loans receivable

 

 

1,005,180

 

 

 

939,103

 

 

 

791,072

 

Allowance for loan losses

 

 

(12,925

)

 

 

(11,470

)

 

 

(9,915

)

     Total loans receivable, net

 

 

992,255

 

 

 

927,633

 

 

 

781,157

 

Premises and equipment, net

 

 

14,195

 

 

 

13,108

 

 

 

13,017

 

Operating lease right-of-use assets

 

 

8,228

 

 

 

8,493

 

 

 

9,305

 

Accrued interest receivable

 

 

3,014

 

 

 

2,980

 

 

 

2,505

 

Bank-owned life insurance, net

 

 

6,931

 

 

 

6,882

 

 

 

6,735

 

Deferred tax asset, net

 

 

2,735

 

 

 

2,743

 

 

 

2,496

 

Other assets

 

 

1,995

 

 

 

1,658

 

 

 

1,399

 

     Total assets

 

$

1,184,071

 

 

$

1,128,526

 

 

$

1,116,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,005,062

 

 

$

967,959

 

 

$

976,496

 

Federal Home Loan Bank (FHLB) advances

 

 

24,999

 

 

 

10,000

 

 

 

-

 

Subordinated debt, net

 

 

9,982

 

 

 

9,979

 

 

 

9,968

 

Junior subordinated debentures, net

 

 

3,583

 

 

 

3,583

 

 

 

3,581

 

Deferred compensation

 

 

947

 

 

 

974

 

 

 

1,052

 

Accrued interest payable

 

 

310

 

 

 

308

 

 

 

343

 

Operating lease liabilities

 

 

8,419

 

 

 

8,679

 

 

 

9,471

 

Other liabilities

 

 

3,603

 

 

 

2,871

 

 

 

2,814

 

     Total liabilities

 

 

1,056,905

 

 

 

1,004,353

 

 

 

1,003,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

87,166

 

 

 

86,983

 

 

 

86,579

 

Retained earnings

 

 

39,946

 

 

 

37,222

 

 

 

26,829

 

Accumulated other comprehensive income (loss), net of tax

 

 

54

 

 

 

(32

)

 

 

(1,043

)

     Total shareholders’ equity

 

 

127,166

 

 

 

124,173

 

 

 

112,365

 

     Total liabilities and shareholders’ equity

 

$

1,184,071

 

 

$

1,128,526

 

 

$

1,116,090

 

COASTAL FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts; unaudited)

 

 

Three months ended

 

 

March 31,

 

December 31,

 

March 31,

 

 

2020

 

2019

 

2019

 

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

12,627

 

$

12,323

 

$

10,419

 

Interest on interest earning deposits with other banks

 

358

 

 

477

 

 

808

 

Interest on investment securities

 

119

 

 

154

 

 

153

 

Dividends on other investments

 

16

 

 

80

 

 

14

 

Total interest and dividend income

 

13,120

 

 

13,034

 

 

11,394

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

Interest on deposits

 

1,554

 

 

1,511

 

 

1,436

 

Interest on borrowed funds

 

202

 

 

192

 

 

191

 

Total interest expense

 

1,756

 

 

1,703

 

 

1,627

 

Net interest income

 

11,364

 

 

11,331

 

 

9,767

 

PROVISION FOR LOAN LOSSES

 

1,578

 

 

820

 

 

540

 

Net interest income after provision for loan losses

 

9,786

 

 

10,511

 

 

9,227

 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

 

Deposit service charges and fees

 

723

 

 

805

 

 

726

 

BaaS fees

 

579

 

 

656

 

 

446

 

Loan referral fees

 

1,053

 

 

332

 

 

633

 

Mortgage broker fees

 

162

 

 

111

 

 

85

 

Sublease and lease income

 

30

 

 

27

 

 

10

 

Gain on sales of loans, net

 

-

 

 

-

 

 

(11

)

Other

 

124

 

 

128

 

 

95

 

Total noninterest income

 

2,671

 

 

2,059

 

 

1,984

 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

5,683

 

 

4,901

 

 

4,558

 

Occupancy

 

927

 

 

972

 

 

994

 

Data processing

 

551

 

 

544

 

 

529

 

Director and staff expenses

 

270

 

 

302

 

 

240

 

Excise taxes

 

203

 

 

190

 

 

165

 

Marketing

 

112

 

 

93

 

 

94

 

Legal and professional fees

 

323

 

 

231

 

 

409

 

Federal Deposit Insurance Corporation (FDIC) assessments

 

70

 

 

(21

)

 

75

 

Business development

 

125

 

 

111

 

 

102

 

Other

 

755

 

 

692

 

 

496

 

Total noninterest expense

 

9,019

 

 

8,015

 

 

7,662

 

Income before provision for income taxes

 

3,438

 

 

4,555

 

 

3,549

 

PROVISION FOR INCOME TAXES

 

714

 

 

947

 

 

741

 

NET INCOME

$

2,724

 

$

3,608

 

$

2,808

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.23

 

$

0.30

 

$

0.24

 

Diluted earnings per common share

$

0.22

 

$

0.30

 

$

0.23

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

11,909,248

 

 

11,903,750

 

 

11,884,107

 

Diluted

 

12,208,175

 

 

12,213,512

 

 

12,183,234

 

 

COASTAL FINANCIAL CORPORATION

AVERAGE BALANCES, YIELDS, AND RATES – QUARTERLY

(Dollars in thousands; unaudited)

 

 

For the Three Months Ended

 

 

March 31, 2020

 

 

December 31, 2019

 

 

March 31, 2019

 

 

Average

 

Interest &

 

Yield /

 

 

Average

 

Interest &

 

Yield /

 

 

Average

 

Interest &

 

Yield /

 

 

Balance

 

Dividends

 

Cost (4)

 

 

Balance

 

Dividends

 

Cost (4)

 

 

Balance

 

Dividends

 

Cost (4)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits

$

103,372

 

$

358

 

 

1.39

%

 

$

106,985

 

$

477

 

 

1.77

%

 

$

133,458

 

$

808

 

 

2.46

%

Investment securities (1)

 

27,041

 

 

119

 

 

1.77

 

 

 

32,871

 

 

154

 

 

1.86

 

 

 

39,552

 

 

153

 

 

1.57

 

Other Investments

 

4,507

 

 

16

 

 

1.43

 

 

 

3,743

 

 

80

 

 

8.48

 

 

 

3,150

 

 

14

 

 

1.80

 

Loans receivable (2)

 

966,602

 

 

12,627

 

 

5.25

 

 

 

911,373

 

 

12,323

 

 

5.36

 

 

 

782,387

 

 

10,419

 

 

5.40

 

Total interest earning assets

 

1,101,522

 

 

13,120

 

 

4.79

 

 

 

1,054,972

 

 

13,034

 

 

4.90

 

 

$

958,547

 

$

11,394

 

 

4.82

 

Noninterest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

(11,657

)

 

 

 

 

 

 

 

 

(11,002

)

 

 

 

 

 

 

 

 

(9,623

)

 

 

 

 

 

 

Other noninterest earning assets

 

51,596

 

 

 

 

 

 

 

 

 

51,373

 

 

 

 

 

 

 

 

 

48,145

 

 

 

 

 

 

 

Total assets

$

1,141,461

 

 

 

 

 

 

 

 

$

1,095,343

 

 

 

 

 

 

 

 

$

997,069

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits

$

628,037

 

$

1,554

 

 

1.00

%

 

$

585,277

 

$

1,511

 

 

1.02

%

 

$

571,086

 

$

1,436

 

 

1.02

%

Subordinated debt, net

 

9,980

 

 

146

 

 

5.88

 

 

 

9,977

 

 

148

 

 

5.89

 

 

 

9,966

 

 

145

 

 

5.90

 

Junior subordinated debentures, net

 

3,583

 

 

35

 

 

3.93

 

 

 

3,583

 

 

39

 

 

4.32

 

 

 

3,581

 

 

44

 

 

4.98

 

FHLB advances and other borrowings

 

7,851

 

 

21

 

 

1.08

 

 

 

893

 

 

5

 

 

2.22

 

 

 

297

 

 

2

 

 

2.73

 

Total interest bearing liabilities

 

649,451

 

 

1,756

 

 

1.09

 

 

 

599,730

 

 

1,703

 

 

1.13

 

 

$

584,930

 

$

1,627

 

 

1.13

 

Noninterest bearing deposits

 

352,930

 

 

 

 

 

 

 

 

 

360,030

 

 

 

 

 

 

 

 

 

288,049

 

 

 

 

 

 

 

Other liabilities

 

12,544

 

 

 

 

 

 

 

 

 

12,869

 

 

 

 

 

 

 

 

 

13,029

 

 

 

 

 

 

 

Total shareholders' equity

 

126,536

 

 

 

 

 

 

 

 

 

122,714

 

 

 

 

 

 

 

 

 

111,061

 

 

 

 

 

 

 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    shareholders' equity

$

1,141,461

 

 

 

 

 

 

 

 

$

1,095,343

 

 

 

 

 

 

 

 

$

997,069

 

 

 

 

 

 

 

Net interest income

 

 

 

$

11,364

 

 

 

 

 

 

 

 

$

11,331

 

 

 

 

 

 

 

 

$

9,767

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

3.70

%

 

 

 

 

 

 

 

 

3.77

%

 

 

 

 

 

 

 

 

3.69

%

Net interest margin (3)

 

 

 

 

 

 

 

4.15

%

 

 

 

 

 

 

 

 

4.26

%

 

 

 

 

 

 

 

 

4.13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.

 

(2) Includes nonaccrual loans.

 

(3) Net interest margin represents net interest income divided by the average total interest earning assets.

 

(4) Yields and costs are annualized.

 

 

COASTAL FINANCIAL CORPORATION

QUARTERLY STATISTICS

(Dollars in thousands, except share and per share data; unaudited)

 

 

Three Months Ended

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2020

 

2019

 

2019

 

2019

 

2019

 

Income Statement Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

$

13,120

 

$

13,034

 

$

12,355

 

$

11,804

 

$

11,394

 

Interest expense

 

1,756

 

 

1,703

 

 

1,628

 

 

1,618

 

 

1,627

 

Net interest income

 

11,364

 

 

11,331

 

 

10,727

 

 

10,186

 

 

9,767

 

Provision for loan losses

 

1,578

 

 

820

 

 

637

 

 

547

 

 

540

 

Net interest income after

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

provision for loan losses

 

9,786

 

 

10,511

 

 

10,090

 

 

9,639

 

 

9,227

 

Noninterest income

 

2,671

 

 

2,059

 

 

2,088

 

 

2,132

 

 

1,984

 

Noninterest expense

 

9,019

 

 

8,015

 

 

7,748

 

 

7,643

 

 

7,662

 

Net income - pre-tax, pre-provision

 

5,016

 

 

5,375

 

 

5,067

 

 

4,675

 

 

4,089

 

Provision for income tax

 

714

 

 

947

 

 

919

 

 

854

 

 

741

 

Net income

 

2,724

 

 

3,608

 

 

3,511

 

 

3,274

 

 

2,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of Period End or for the Three Month Period

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2020

 

2019

 

2019

 

2019

 

2019

 

Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

129,236

 

$

127,814

 

$

153,347

 

$

113,470

 

$

257,659

 

Investment securities

 

19,759

 

 

32,710

 

 

32,696

 

 

42,381

 

 

38,217

 

Loans receivable

 

1,005,180

 

 

939,103

 

 

874,112

 

 

845,443

 

 

791,072

 

Allowance for loan losses

 

(12,925

)

 

(11,470

)

 

(10,888

)

 

(10,443

)

 

(9,915

)

Total assets

 

1,184,071

 

 

1,128,526

 

 

1,090,060

 

 

1,031,024

 

 

1,116,090

 

Interest bearing deposits

 

659,559

 

 

596,716

 

 

573,162

 

 

552,254

 

 

680,249

 

Noninterest bearing deposits

 

345,503

 

 

371,243

 

 

349,087

 

 

315,890

 

 

296,247

 

Core deposits (1)

 

892,408

 

 

862,516

 

 

817,593

 

 

754,768

 

 

716,623

 

Total deposits

 

1,005,062

 

 

967,959

 

 

922,249

 

 

868,144

 

 

976,496

 

Total borrowings

 

38,564

 

 

23,562

 

 

33,557

 

 

33,554

 

 

13,549

 

Total shareholders’ equity

 

127,166

 

 

124,173

 

 

120,422

 

 

116,591

 

 

112,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Per Share Data (2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic

$

0.23

 

$

0.30

 

$

0.30

 

$

0.28

 

$

0.24

 

Earnings per share – diluted

$

0.22

 

$

0.30

 

$

0.29

 

$

0.27

 

$

0.23

 

Dividends per share

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Book value per share (3)

$

10.66

 

$

10.42

 

$

10.11

 

$

9.79

 

$

9.44

 

Tangible book value per share (4)

$

10.66

 

$

10.42

 

$

10.11

 

$

9.79

 

$

9.44

 

Weighted avg outstanding shares – basic

 

11,909,248

 

 

11,903,750

 

 

11,901,873

 

 

11,895,026

 

 

11,884,107

 

Weighted avg outstanding shares – diluted

 

12,208,175

 

 

12,213,512

 

 

12,188,507

 

 

12,202,197

 

 

12,183,234

 

Shares outstanding at end of period

 

11,929,413

 

 

11,913,885

 

 

11,912,115

 

 

11,908,185

 

 

11,902,715

 

Stock options outstanding at end of period

 

774,937

 

 

784,217

 

 

786,257

 

 

791,267

 

 

804,117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of Period End or for the Three Month Period

 

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

 

2020

 

2019

 

2019

 

2019

 

2019

 

Credit Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets to total assets

 

0.06

%

 

0.09

%

 

0.12

%

 

0.16

%

 

0.12

%

Nonperforming assets to loans receivable and OREO

 

0.08

%

 

0.11

%

 

0.15

%

 

0.19

%

 

0.17

%

Nonperforming loans to total loans receivable

 

0.08

%

 

0.11

%

 

0.15

%

 

0.19

%

 

0.17

%

Allowance for loan losses to nonperforming loans

 

1694.0

%

 

1113.6

%

 

837.5

%

 

633.7

%

 

754.6

%

Allowance for loan losses to total loans receivable

 

1.29

%

 

1.22

%

 

1.25

%

 

1.24

%

 

1.25

%

Gross charge-offs

$

124

 

$

242

 

$

196

 

$

22

 

$

34

 

Gross recoveries

$

1

 

$

4

 

$

4

 

$

3

 

$

2

 

Net charge-offs to average loans (5)

 

0.05

%

 

0.10

%

 

0.09

%

 

0.01

%

 

0.02

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios (6):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage capital

 

11.43

%

 

11.64

%

 

12.00

%

 

11.99

%

 

11.57

%

Common equity Tier 1 risk-based capital

 

12.10

%

 

12.74

%

 

13.02

%

 

12.99

%

 

13.24

%

Tier 1 risk-based capital

 

12.43

%

 

13.10

%

 

13.40

%

 

13.37

%

 

13.66

%

Total risk-based capital

 

14.65

%

 

15.35

%

 

15.70

%

 

15.70

%

 

16.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Core deposits are defined as all deposits excluding BaaS-brokered and time deposits.

 

(2) Share and per share amounts are based on total common shares outstanding.

 

(3) We calculate book value per share as total shareholders’ equity at the end of the relevant period divided by the outstanding number of our common shares at the end of each period.

 

(4) Tangible book value per share is a non-GAAP financial measure. We calculate tangible book value per share as total shareholders’ equity at the end of the relevant period, less goodwill and other intangible assets, divided by the outstanding number of our common shares at the end of each period. The most directly comparable GAAP financial measure is book value per share. We had no goodwill or other intangible assets as of any of the dates indicated. As a result, tangible book value per share is the same as book value per share as of each of the dates indicated.

 

(5) Annualized calculations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6) Capital ratios are for the Company, Coastal Financial Corporation.

 

 

Non-GAAP Financial Measures

This earnings release contains certain non-GAAP financial measures in addition to results presented in accordance with GAAP.

 

The following non-GAAP measures are presented to illustrate the impact of provision for loan losses and provision for income taxes on net income and return on average assets.

 

“Pre-provision, pre-tax return net income” is a non-GAAP measure that excludes the impact of provision for loan losses and provision for income taxes from net income.  The most directly comparable GAAP measure is net income.

 

“Pre-provision, pre-tax return on average assets” is a non-GAAP measure that excludes the impact of provision for loan losses and provision for income taxes from return on average assets.  The most directly comparable GAAP measure is return on average assets.

 

Reconciliations of the GAAP and non-GAAP measures are presented below.

 

 

 

As of and for the Three Months Ended

 

(Dollars in thousands)

 

March 31,

2020

 

 

December 31,

2019

 

 

September 30,

2019

 

 

June 30,

2019

 

 

March 31,

2019

 

Pre-provision, pre-tax return on average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

$

1,141,461

 

 

$

1,095,343

 

 

$

1,031,969

 

 

$

1,002,436

 

 

$

997,069

 

Total net income

 

 

2,724

 

 

 

3,608

 

 

 

3,511

 

 

 

3,274

 

 

 

2,808

 

Plus:  provision for loan losses

 

 

1,578

 

 

 

820

 

 

 

637

 

 

 

547

 

 

 

540

 

Plus:  provision for income taxes

 

 

714

 

 

 

947

 

 

 

919

 

 

 

854

 

 

 

741

 

Total pre-provision, pre-tax net income

 

$

5,016

 

 

$

5,375

 

 

$

5,067

 

 

$

4,675

 

 

$

4,089

 

Pre-provision, pre-tax return on average assets:

 

 

1.77

%

 

 

1.95

%

 

 

1.95

%

 

 

1.87

%

 

 

1.66

%

 

The following non-GAAP financial measures are presented to illustrate and identify the impact of temporary high rate BaaS deposits on the balance sheet.  By removing these temporary deposits to show what the results would have been without them we are providing the investors with the information to better compare results with periods that did not have these temporary deposits.  These measures include the following:

“Adjusted return on average assets” is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is return on average assets.

“Adjusted cost of funds” is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is cost of funds.

“Adjusted cost of deposits” is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is cost of deposits.

“Adjusted net interest margin” is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is net interest margin.

“Adjusted noninterest expense to average assets” is a non-GAAP measure that excludes the temporary impact of holding high rate BaaS deposits on balance sheet. The most directly comparable GAAP measure is noninterest expense to average assets.

“Adjusted loans receivable to deposits” is a non-GAAP measure that excludes BaaS-brokered deposits on balance sheet. The most directly comparable GAAP measure is loans receivable to deposits.

The Company also presented comparable earnings information using GAAP financial measures. Reconciliations of the GAAP and non-GAAP measures are presented below.

 

 

As of and for the Three Months Ended

 

(Dollars in thousands)

 

June 30, 2019

 

 

March 31, 2019

 

Adjusted return on average assets:

 

 

 

 

 

 

 

 

Total average assets

 

$

1,002,436

 

 

$

997,069

 

Less: average BaaS-brokered deposits

 

 

20,252

 

 

 

74,116

 

Adjusted total average deposits and borrowings

 

$

982,184

 

 

$

922,953

 

Total net income

 

$

3,274

 

 

$

2,808

 

Less: fees earned on servicing BaaS-brokered deposits

 

 

36

 

 

 

78

 

Adjusted net income

 

$

3,238

 

 

$

2,730

 

Adjusted return on average assets:

 

 

1.34

%

 

 

1.20

%

Adjusted cost of funds:

 

 

 

 

 

 

 

 

Total average deposits and borrowings

 

$

874,610

 

 

$

872,979

 

Less: average BaaS-brokered deposits

 

 

20,252

 

 

 

74,116

 

Adjusted total average deposits and borrowings

 

$

854,358

 

 

$

798,863

 

Total interest expense

 

$

1,618

 

 

$

1,627

 

Less: interest expense on BaaS-brokered deposits

 

 

116

 

 

 

435

 

Adjusted interest expense

 

$

1,502

 

 

$

1,192

 

Adjusted cost of funds:

 

 

0.71

%

 

 

0.61

%

Adjusted cost of deposits:

 

 

 

 

 

 

 

 

Total average deposits

 

$

859,516

 

 

$

859,135

 

Less: average BaaS-brokered deposits

 

 

20,252

 

 

 

74,116

 

Adjusted total average deposits

 

$

839,264

 

 

$

785,019

 

Interest expense on deposits

 

$

1,420

 

 

$

1,436

 

Less: interest expense on BaaS-brokered deposits

 

 

116

 

 

 

435

 

Adjusted interest expense on interest bearing deposits

 

$

1,304

 

 

$

1,001

 

Adjusted cost of deposits:

 

 

0.63

%

 

 

0.52

%

Adjusted net interest margin:

 

 

 

 

 

 

 

 

Total average interest earning assets

 

$

962,867

 

 

$

958,547

 

Less: average BaaS-brokered deposits held in cash

 

 

20,252

 

 

 

74,116

 

Adjusted total average interest earning assets

 

$

942,615

 

 

$

884,431

 

Total net interest income

 

$

10,186

 

 

$

9,767

 

Less: interest income earned BaaS-brokered deposits held in cash

 

 

116

 

 

 

435

 

Plus: interest expense on BaaS-brokered deposits

 

 

116

 

 

 

435

 

Adjusted net interest income

 

 

10,186

 

 

 

9,767

 

Adjusted net interest margin:

 

 

4.38

%

 

 

4.48

%

Adjusted noninterest expense to average assets:

 

 

 

 

 

 

 

 

Total average assets

 

$

1,002,436

 

 

$

997,069

 

Less: average BaaS-brokered deposits

 

 

20,252

 

 

 

74,116

 

Adjusted total average assets

 

$

982,184

 

 

$

922,953

 

Total noninterest expense

 

$

7,643

 

 

$

7,662

 

Adjusted noninterest expense to average assets:

 

 

3.12

%

 

 

3.37

%

Adjusted loans receivable to deposits (1):

 

 

 

 

 

 

 

 

Total loans receivable

 

n/a

 

 

$

791,072

 

Total deposits

 

n/a

 

 

 

976,496

 

Less: BaaS-brokered deposits

 

n/a

 

 

 

164,604

 

Total deposits, less BaaS-brokered deposits

 

n/a

 

 

$

811,892

 

Adjusted loans receivable to deposits:

 

n/a

 

 

 

97.44

%

 

 

 

 

 

 

 

 

 

(1) Adjusted loans receivable to deposits is only presented for periods that include atypically large BaaS-brokered deposits as of the end of the period presented.

 

APPENDIX A

 

As of March 31, 2020

We have a diversified loan portfolio, representing a wide variety of industries. The three largest categories of our loans are commercial real estate, commercial and industrial, and construction, land and land development loans.  Together they represent $885.8 million in outstanding loan balances or 88.0% of total gross loans outstanding.  When combined with $159.1 million in unused commitments the total of these three categories is $1.044 billion or 88.1% of total outstanding loans and loan commitments.

Commercial real estate represents the largest segment of our loans, comprising 63.9% of our total balance of outstanding loans as of March 31, 2020.  Unused commitments to extend credit represents an additional $11.3 million, the combined total exposure in commercial real estate loans represents $654.7 million or 55.2% of our total outstanding loans and loan commitments.

The following table summarizes our exposure by industry for our commercial real estate portfolio as of March 31, 2020:

 

(Dollars in thousands)

 

Outstanding Balance

 

 

Available Loan Commitments

 

 

Total Exposure

 

 

% of Total Loans

(Outstanding Balance & Available Commitment)

 

 

Average Loan Balance

 

 

Number of Loans

 

Hotel/Motel

 

$

99,168

 

 

$

1,092

 

 

$

100,260

 

 

 

8.5

%

 

$

3,673

 

 

 

27

 

Apartments

 

 

76,536

 

 

 

2,000

 

 

 

78,536

 

 

 

6.6

 

 

 

1,215

 

 

 

63

 

Mixed use

 

 

71,599

 

 

 

3,482

 

 

 

75,081

 

 

 

6.3

 

 

 

833

 

 

 

86

 

Office

 

 

72,832

 

 

 

892

 

 

 

73,724

 

 

 

6.2

 

 

 

837

 

 

 

87

 

Retail

 

 

69,133

 

 

 

55

 

 

 

69,188

 

 

 

5.8

 

 

 

922

 

 

 

75

 

Convenience store

 

 

64,678

 

 

 

700

 

 

 

65,378

 

 

 

5.5

 

 

 

1,702

 

 

 

38

 

Warehouse

 

 

58,767

 

 

 

50

 

 

 

58,817

 

 

 

5.0

 

 

 

1,130

 

 

 

52

 

Manufacturing

 

 

36,344

 

 

 

593

 

 

 

36,937

 

 

 

3.1

 

 

 

1,010

 

 

 

36

 

Groups < 2.0% of total

 

 

94,431

 

 

 

2,387

 

 

 

96,818

 

 

 

8.2

 

 

 

1,243

 

 

 

76

 

Total

 

$

643,488

 

 

$

11,251

 

 

$

654,739

 

 

 

55.2

%

 

$

1,192

 

 

 

540

 

 

Commercial and industrial loans comprise 12.2% of our total balance of outstanding loans as of March 31, 2020.  Unused commitments to extend credit represents an additional $74.9 million, the combined total exposure in commercial and industrial loans represents $197.6 million or 16.7% of our total outstanding loans and loan commitments.

The following table summarizes our exposure by industry for our commercial and industrial loan portfolio as of March 31, 2020:

 

(Dollars in thousands)

 

Outstanding Balance

 

 

Available Loan Commitments

 

 

Total Exposure

 

 

% of Total Loans

(Outstanding Balance & Available Commitment)

 

 

Average Loan Balance

 

 

Number of Loans

 

Construction/Contractor Services

 

$

17,376

 

 

$

22,432

 

 

$

39,808

 

 

 

3.4

%

 

$

124

 

 

 

140

 

Capital Call Lines

 

 

11,506

 

 

 

20,744

 

 

 

32,250

 

 

 

2.7

 

 

 

1,151

 

 

 

10

 

Manufacturing

 

 

12,955

 

 

 

7,310

 

 

 

20,265

 

 

 

1.7

 

 

 

216

 

 

 

60

 

Medical / Dental / Other Care

 

 

16,185

 

 

 

1,656

 

 

 

17,841

 

 

 

1.5

 

 

 

225

 

 

 

72

 

Financial Institutions

 

 

14,400

 

 

 

-

 

 

 

14,400

 

 

 

1.2

 

 

 

4,800

 

 

 

3

 

Family and Social Services

 

 

11,746

 

 

 

1,764

 

 

 

13,510

 

 

 

1.1

 

 

 

839

 

 

 

14

 

Groups < 1.0% of total

 

 

38,499

 

 

 

21,033

 

 

 

59,532

 

 

 

5.0

 

 

 

123

 

 

 

314

 

Total

 

$

122,667

 

 

$

74,939

 

 

$

197,606

 

 

 

16.7

%

 

$

200

 

 

 

613

 

 

Construction, land and land development loans comprise 11.9% of our total balance of outstanding loans as of March 31, 2020.  Unused commitments to extend credit represents an additional $72.9 million, the combined total exposure in construction, land and land development loans represents $192.5 million or 16.2% of our total outstanding loans and loan commitments.

The following table details our exposure for our construction, land and land development portfolio as of March 31, 2020:

 

(Dollars in thousands)

 

Outstanding Balance

 

 

Available Loan Commitments

 

 

Total Exposure

 

 

% of Total Loans

(Outstanding Balance & Available Commitment)

 

 

Average Loan Balance

 

 

Number of Loans

 

Commercial construction

 

$

63,073

 

 

$

53,921

 

 

$

116,994

 

 

 

9.9

%

 

$

2,523

 

 

 

25

 

Residential construction

 

 

28,597

 

 

 

14,389

 

 

 

42,986

 

 

 

3.6

 

 

 

894

 

 

 

32

 

Developed land loans

 

 

14,482

 

 

 

693

 

 

 

15,175

 

 

 

1.3

 

 

 

402

 

 

 

36

 

Undeveloped land loans

 

 

9,540

 

 

 

822

 

 

 

10,362

 

 

 

0.9

 

 

 

502

 

 

 

19

 

Land development

 

 

3,976

 

 

 

3,052

 

 

 

7,028

 

 

 

0.6

 

 

 

497

 

 

 

8

 

Total

 

$

119,668

 

 

$

72,877

 

 

$

192,545

 

 

 

16.2

%

 

$

997

 

 

 

120