SmartFinancial, Inc. ("SmartFinancial" or the "Company"; NYSE: SMBK), today announced net income of $11.3 million, or $0.67 per diluted common share, for the first quarter of 2025, compared to net income of $9.4 million, or $0.55 per diluted common share, for the first quarter of 2024, and compared to prior quarter net income of $9.6 million, or $0.57 per diluted common share. Operating earnings1, which excludes non-recurring income, net of tax adjustments, totaled $11.3 million, or $0.67 per diluted common share, in the first quarter of 2025, compared to $8.4 million, or $0.49 per diluted common share, in the first quarter of 2024, and compared to $9.6 million, or $0.57 per diluted common share, in the fourth quarter of 2024.
Highlights for the First Quarter of 2025
- Operating earnings1 of $11.3 million, or $0.67 per diluted common share
- Net organic loan and lease growth of $86 million with 9% annualized quarter-over-quarter increase
- Deposit growth of $122 million or 10% annualized quarter-over-quarter
- Credit quality remains solid with nonperforming assets to total assets of 0.19%
- Five business production team members across Private Banking and Treasury Management hired and onboarded
Billy Carroll, President & CEO, stated: "Our company delivered positive first quarter results with earnings and growth trends continuing their upward trajectory. Despite the recent volatility and turbulent geopolitical headlines, our markets remain resilient, and we continue to see ample opportunity as demonstrated by our 9% quarterly annualized loan growth. Our capital base and balance sheet are well positioned and our asset quality remains solid with non-performing assets to total assets at only 0.19%. As we head into 2025, we look forward to serving our clients through all economic environments while enhancing profitability and value for our shareholders.”
SmartFinancial's Chairman, Miller Welborn, concluded: "The Board is pleased with the strong start to 2025 both financially and culturally. Tangible book value per share grew 9% annualized and our efficiency ratio continued to improve. Equally exciting are the positive impacts we are seeing from another year of investment in SmartBank’s numerous employee engagement programs. Level Up Leadership, SmartBank Mentorship, the Capstone Project, and other initiatives continue to elevate our associates and company to new levels of success. We look forward to seeing the advancement and growth of all our associates throughout the year to come.”
Net Interest Income and Net Interest Margin
Net interest income was $38.2 million for the first quarter of 2025, compared to $37.8 million for the prior quarter. Average earning assets totaled $4.9 billion, an increase of $185.7 million from the prior quarter. The balances of average earnings assets changed quarter-over-quarter, primarily from an increase in average loans and leases of $111.0 million, average interest-earning cash of $73.2 million and securities of $1.5 million. Average interest-bearing liabilities increased by $179.8 million from the prior quarter, primarily attributable to an increase in average deposits of $180.7 million, offset by a decrease in borrowings of $925 thousand.
The tax equivalent net interest margin was 3.21% for the first quarter of 2025, compared to 3.24% for the prior quarter. The tax equivalent net interest margin was negatively impacted primarily by the decreased yield on interest-earning assets and offset by a decrease in the cost of interest-bearing liabilities, quarter-over-quarter. The yield on loans and leases, excluding loan fees, on a fully tax equivalent basis (“FTE”) was 5.88% for the first quarter, compared to 5.95% for the prior quarter.
The cost of total deposits for the first quarter of 2025 was 2.37%, compared to 2.43% in the prior quarter. The cost of interest-bearing liabilities was 2.97% for the first quarter, compared to 3.08% in the prior quarter. The cost of average interest-bearing deposits was 2.92% for the first quarter of 2025, compared to 3.02% for the prior quarter, a decrease of 10 basis points.
| ______________________________________________ |
1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliations. |
The following table presents selected interest rates and yields for the periods indicated:
Three Months Ended | |||||||
Mar | Dec | Increase | |||||
Selected Interest Rates and Yields | 2025 | 2024 | (Decrease) | ||||
Yield on loans and leases, excluding loan fees, FTE | 5.88 | % | 5.95 | % | (0.07) | % | |
Yield on loans and leases, FTE | 5.97 | % | 6.04 | % | (0.07) | % | |
Yield on earning assets, FTE | 5.56 | % | 5.64 | % | (0.08) | % | |
Cost of interest-bearing deposits | 2.92 | % | 3.02 | % | (0.10) | % | |
Cost of total deposits | 2.37 | % | 2.43 | % | (0.06) | % | |
Cost of interest-bearing liabilities | 2.97 | % | 3.08 | % | (0.11) | % | |
Net interest margin, FTE | 3.21 | % | 3.24 | % | (0.03) | % | |
Provision for Credit Losses on Loans and Leases and Credit Quality
At March 31, 2025, the allowance for credit losses was $38.2 million. The allowance for credit losses to total loans and leases was 0.96% as of March 31, 2025, and December 31, 2024.
The following table presents detailed information related to the provision for credit losses for the periods indicated (dollars in thousands):
Three Months Ended | |||||||||||||||
Mar | Dec | Increase | |||||||||||||
Provision for Credit Losses on Loans and Leases Rollforward | 2025 | 2024 | (Decrease) | ||||||||||||
Beginning balance | $ | 37,423 | $ | 35,609 | $ | 1,814 | |||||||||
Charge-offs | (332 | ) | (214 | ) | (118 | ) | |||||||||
Recoveries | 241 | 53 | 188 | ||||||||||||
Net (charge-offs) recoveries | (91 | ) | (161 | ) | 70 | ||||||||||
Provision for credit losses (1) | 843 | 1,975 | (1,132 | ) | |||||||||||
Ending balance | $ | 38,175 | $ | 37,423 | $ | 752 | |||||||||
Allowance for credit losses to total loans and leases, gross | 0.96 | % | 0.96 | % | - | % | |||||||||
(1) | The current quarter-ended and prior quarter-ended excludes unfunded commitments provision of $136 thousand and $160 thousand, respectively. At March 31, 2025, the unfunded commitment liability totaled $2.6 million. |
Nonperforming loans and leases as a percentage of total loans and leases was 0.20% as of March 31, 2025, and the fourth quarter of 2024. Total nonperforming assets (which include nonaccrual loans and leases, loans and leases past due 90 days or more and still accruing, other real estate owned and other repossessed assets) as a percentage of total assets was 0.19% as of March 31, 2025, and December 31, 2024.
The following table presents detailed information related to credit quality for the periods indicated (dollars in thousands):
Three Months Ended | |||||||||||||||
Mar | Dec | Increase | |||||||||||||
Credit Quality | 2025 | 2024 | (Decrease) | ||||||||||||
Nonaccrual loans and leases | $ | 7,624 | $ | 7,710 | $ | (86 | ) | ||||||||
Loans and leases past due 90 days or more and still accruing | 183 | 162 | 21 | ||||||||||||
Total nonperforming loans and leases | 7,807 | 7,872 | (65 | ) | |||||||||||
Other real estate owned | 144 | 179 | (35 | ) | |||||||||||
Other repossessed assets | 2,414 | 2,037 | 377 | ||||||||||||
Total nonperforming assets | $ | 10,365 | $ | 10,088 | $ | 277 | |||||||||
Nonperforming loans and leases to total loans and leases, gross | 0.20 | % | 0.20 | % | - | % | |||||||||
Nonperforming assets to total assets | 0.19 | % | 0.19 | % | - | % | |||||||||
Noninterest Income
Noninterest income decreased $433 thousand to $8.6 million for the first quarter of 2025, compared to $9.0 million for the prior quarter. The current quarter decrease was primarily attributable to decreases of $420 thousand in insurance commissions, $112 thousand in interchange and debit card transaction fees and $134 thousand in other, offset by a $387 thousand increase in investment services.
The following table presents detailed information related to noninterest income for the periods indicated (dollars in thousands):
Three Months Ended | |||||||||||||||
Mar | Dec | Increase | |||||||||||||
Noninterest Income | 2025 | 2024 | (Decrease) | ||||||||||||
Service charges on deposit accounts | $ | 1,736 | $ | 1,778 | $ | (42 | ) | ||||||||
Gain (loss) on sale of securities, net | - | 64 | (64 | ) | |||||||||||
Mortgage banking income | 493 | 541 | (48 | ) | |||||||||||
Investment services | 1,769 | 1,382 | 387 | ||||||||||||
Insurance commissions | 1,412 | 1,832 | (420 | ) | |||||||||||
Interchange and debit card transaction fees | 1,220 | 1,332 | (112 | ) | |||||||||||
Other | 1,967 | 2,101 | (134 | ) | |||||||||||
Total noninterest income | $ | 8,597 | $ | 9,030 | $ | (433 | ) | ||||||||
Noninterest Expense
Noninterest expense remained at $32.3 million for the first quarter of 2025 and the prior quarter. The quarter-over-quarter increase was minimal but there were changes within the categories of noninterest expense. The primary increases were in professional services related to additional auditing fees and other non-interest expenses related to higher operational cost, offset by lower salaries and employee benefits incentive accruals and other real estate and loan related expenses from write downs on repossessed assets at the Company’s equipment leasing subsidiary taken in the prior quarter.
The following table presents detailed information related to noninterest expense for the periods indicated (dollars in thousands):
Three Months Ended | |||||||||||||||
Mar | Dec | Increase | |||||||||||||
Noninterest Expense | 2025 | 2024 | (Decrease) | ||||||||||||
Salaries and employee benefits | $ | 19,234 | $ | 19,752 | $ | (518 | ) | ||||||||
Occupancy and equipment | 3,397 | 3,473 | (76 | ) | |||||||||||
FDIC insurance | 960 | 825 | 135 | ||||||||||||
Other real estate and loan related expenses | 658 | 1,241 | (583 | ) | |||||||||||
Advertising and marketing | 382 | 397 | (15 | ) | |||||||||||
Data processing and technology | 2,657 | 2,495 | 162 | ||||||||||||
Professional services | 1,368 | 1,017 | 351 | ||||||||||||
Amortization of intangibles | 569 | 601 | (32 | ) | |||||||||||
Other | 3,071 | 2,490 | 581 | ||||||||||||
Total noninterest expense | $ | 32,296 | $ | 32,291 | $ | 5 | |||||||||
Income Tax Expense
Income tax expense was $2.3 million for the first quarter of 2025, a decrease of $441 thousand, compared to $2.7 million for the prior quarter. The decrease is due to a lower effective tax rate related to SmartBank’s Real Estate Investment Trust.
Balance Sheet Trends
Total assets at March 31, 2025, were $5.41 billion compared to $5.28 billion at December 31, 2024. The $135.3 million increase is primarily attributable to increases in loans and leases of $85.9 million, cash and cash equivalents of $35.4 million and securities of $16.0 million.
Total liabilities were $4.91 billion at March 31, 2025, compared to $4.78 billion at December 31, 2024, an increase of $120.8 million. Total deposits increased $122.2 million, which was driven primarily by increases in money market deposits of $92.3 million, other time deposits of $54.9 million, interest-bearing demand deposits of $48.3 million and the issuance of brokered deposits of $7.9 million, offset by a decline in noninterest demand deposits of $81.3 million.
Shareholders' equity at March 31, 2025, totaled $505.9 million, an increase of $14.5 million, from December 31, 2024. The increase in shareholders' equity was primarily driven by net income of $11.3 million for the three months ended March 31, 2025, and a positive change of $4.0 million in accumulated other comprehensive loss, offset by dividends paid of $1.4 million. Tangible book value per share1 was $23.61 at March 31, 2025, compared to $22.85 at December 31, 2024. Tangible common equity1 as a percentage of tangible assets1 was 7.57% at March 31, 2025, compared with 7.48% at December 31, 2024.
The following table presents selected balance sheet information for the periods indicated (dollars in thousands):
Mar | Dec | Increase | |||||||||||||
Selected Balance Sheet Information | 2025 | 2024 | (Decrease) | ||||||||||||
Total assets | $ | 5,411,217 | $ | 5,275,904 | $ | 135,313 | |||||||||
Total liabilities | 4,905,276 | 4,784,443 | 120,833 | ||||||||||||
Total equity | 505,941 | 491,461 | 14,480 | ||||||||||||
Securities | 625,021 | 608,987 | 16,034 | ||||||||||||
Loans and leases | 3,992,207 | 3,906,340 | 85,867 | ||||||||||||
Deposits | 4,808,659 | 4,686,483 | 122,176 | ||||||||||||
Borrowings | 7,610 | 8,135 | (525 | ) | |||||||||||
Board of Directors Declares Dividend
On April 17, 2025, the board of directors of SmartFinancial declared a quarterly cash dividend of $0.08 per share of SmartFinancial common stock payable on May 19, 2025, to shareholders of record as of the close of business on May 2, 2025.
Conference Call Information
SmartFinancial issued this earnings release for the first quarter of 2025 on Monday, April 21, 2025, and will host a conference call on Tuesday, April 22, 2025, at 10:00 a.m. ET. To access this interactive teleconference, dial (833) 470-1428 or (404) 975-4839 and entering the access code, 348422. A replay of the conference call will be available through June 21, 2025, by dialing (866) 813-9403 or (929) 458-6194 and entering the access code, 167602. Conference call materials will be published on the Company’s webpage located at http://www.smartfinancialinc.com/CorporateProfile, at 9:00 a.m. ET prior to 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 branches across Tennessee, Alabama, and Florida. 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.
| _______________________________________________ | |
1 | Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliation |
Non-GAAP Financial Measures
Statements included in this earnings release include measures not recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered Non-GAAP financial measures (“Non-GAAP”) 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 and ratios derived therefrom in its analysis of the Company's performance, including:
(i) | Operating earnings |
(ii) | Operating noninterest income |
(iii) | Operating noninterest expense |
(iv) | Operating pre-provision net revenue (“PPNR”) earnings |
(v) | Tangible common equity |
(vi) | Average tangible common equity |
(vii) | Tangible book value per common share |
(viii) | Tangible assets |
(ix) | Operating efficiency ratio |
Operating earnings, operating PPNR earnings, operating noninterest income and operating noninterest expense exclude non-operating related income and expense items from net income, noninterest income and noninterest expense, respectively. Tangible common equity and average tangible common equity exclude goodwill and other intangible assets from shareholders' equity and average shareholders' equity, respectively. Tangible book value per common share is tangible common equity divided by common shares outstanding. Tangible assets excludes goodwill and other intangibles from total assets. Operating efficiency ratio is the quotient of operating noninterest expense divided by the sum of net interest income adjusted for taxable equivalent yields plus operating noninterest income. A detailed reconciliation of these items and the ratios derived therefrom is available in the Non-GAAP reconciliations.
Management believes that Non-GAAP financial measures provide additional useful information that allows investors to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Management also believes these Non-GAAP financial measures enhance investors' ability to compare period-to-period financial results and allow investors and company management to view our operating results excluding the impact of items that are not reflective of the underlying operating performance.
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 news release may contain statements that are based on management’s current estimates or expectations of future events or future results, and that may be deemed to constitute forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These statements are not historical in nature and can generally be identified by such words as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “may,” “estimate,” and similar expressions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the actual results of SmartFinancial to differ materially from future results expressed or implied by such forward-looking statements. Such risks, uncertainties, and other factors include, among others,
(1) | risks associated with our growth strategy, including a failure to implement our growth plans or an inability to manage our growth effectively; |
(2) | claims and litigation arising from our business activities and from the companies we acquire, which may relate to contractual issues, environmental laws, fiduciary responsibility, and other matters; |
(3) | general risks related to our merger and acquisition activity, including risks associated with our pursuit of future acquisitions; |
(4) | changes in management’s plans for the future; |
(5) | prevailing, or changes in, economic or political conditions (including those resulting from the new administration and Congress), particularly in our market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing; |
(6) | our ability to anticipate interest rate changes and manage interest rate risk (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business and the impact of interest rate fluctuations on our financial projections, models and guidance); |
(7) | tariffs or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services); |
(8) | uncertain duration of trade conflicts and the magnitude of the impact that proposed tariffs may have on our customers’ businesses; |
(9) | increased technology and cybersecurity risks, including generative artificial intelligence risks; |
(10) | the impact of a failure in, or breach of, our operational or security systems or infrastructure, or those of third parties with whom we do business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting us and our customers; |
(11) | credit risk associated with our lending activities; |
(12) | changes in loan demand, real estate values, or competition; |
(13) | developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; |
(14) | changes in accounting principles, policies, or guidelines; |
(15) | changes in applicable laws, rules, or regulations; |
(16) | adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions; |
(17) | potential impacts of any adverse developments in the banking industry, including the impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; |
(18) | significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; |
(19) | the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine or the conflict in Israel and surrounding areas; and |
(20) | other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services. |
These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in SmartFinancial’s most recent annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, in each case filed with or furnished to the Securities and Exchange Commission (the “SEC”) and available on the SEC’s website (www.sec.gov). Undue reliance should not be placed on forward-looking statements. SmartFinancial disclaims any obligation to update or revise any forward-looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise.
SmartFinancial, Inc. and Subsidiary Condensed Consolidated Financial Information - (unaudited) (dollars in thousands) | |||||||||||||||||||
Ending Balances | |||||||||||||||||||
Mar | Dec | Sep | Jun | Mar | |||||||||||||||
2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||||||
Assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 422,984 | $ | 387,570 | $ | 192,914 | $ | 342,835 | $ | 477,941 | |||||||||
Securities available-for-sale, at fair value | 499,445 | 482,328 | 501,336 | 500,821 | 474,347 | ||||||||||||||
Securities held-to-maturity, at amortized cost | 125,576 | 126,659 | 127,779 | 128,996 | 180,169 | ||||||||||||||
Other investments | 14,371 | 14,740 | 20,352 | 13,780 | 13,718 | ||||||||||||||
Loans held for sale | 3,843 | 5,996 | 5,804 | 3,103 | 4,861 | ||||||||||||||
Loans and leases | 3,992,207 | 3,906,340 | 3,717,478 | 3,574,158 | 3,477,555 | ||||||||||||||
Less: Allowance for credit losses | (38,175 | ) | (37,423 | ) | (35,609 | ) | (34,690 | ) | (34,203 | ) | |||||||||
Loans and leases, net | 3,954,032 | 3,868,917 | 3,681,869 | 3,539,468 | 3,443,352 | ||||||||||||||
Premises and equipment, net | 90,708 | 91,093 | 91,055 | 91,315 | 92,694 | ||||||||||||||
Other real estate owned | 144 | 179 | 179 | 688 | 696 | ||||||||||||||
Goodwill and other intangibles, net | 104,154 | 104,723 | 105,324 | 105,929 | 106,537 | ||||||||||||||
Bank owned life insurance | 116,805 | 115,917 | 105,025 | 84,483 | 83,957 | ||||||||||||||
Other assets | 79,155 | 77,782 | 77,297 | 79,591 | 76,418 | ||||||||||||||
Total assets | $ | 5,411,217 | $ | 5,275,904 | $ | 4,908,934 | $ | 4,891,009 | $ | 4,954,690 | |||||||||
Liabilities: | |||||||||||||||||||
Deposits: | |||||||||||||||||||
Noninterest-bearing demand | $ | 884,294 | $ | 965,552 | $ | 863,949 | $ | 903,300 | $ | 907,254 | |||||||||
Interest-bearing demand | 885,063 | 836,731 | 834,207 | 988,057 | 996,298 | ||||||||||||||
Money market and savings | 2,131,828 | 2,039,560 | 1,854,777 | 1,901,281 | 1,952,410 | ||||||||||||||
Time deposits | 907,474 | 844,640 | 769,558 | 524,018 | 538,159 | ||||||||||||||
Total deposits | 4,808,659 | 4,686,483 | 4,322,491 | 4,316,656 | 4,394,121 | ||||||||||||||
Borrowings | 7,610 | 8,135 | 8,997 | 12,732 | 9,849 | ||||||||||||||
Subordinated debt | 39,705 | 39,684 | 39,663 | 42,142 | 42,120 | ||||||||||||||
Other liabilities | 49,302 | 50,141 | 48,760 | 47,014 | 41,804 | ||||||||||||||
Total liabilities | 4,905,276 | 4,784,443 | 4,419,911 | 4,418,544 | 4,487,894 | ||||||||||||||
Shareholders' Equity: | |||||||||||||||||||
Common stock | 17,018 | 16,926 | 16,926 | 16,926 | 17,057 | ||||||||||||||
Additional paid-in capital | 294,736 | 294,269 | 293,909 | 293,586 | 296,061 | ||||||||||||||
Retained earnings | 213,721 | 203,824 | 195,537 | 187,751 | 181,103 | ||||||||||||||
Accumulated other comprehensive loss | (19,647 | ) | (23,671 | ) | (17,349 | ) | (25,798 | ) | (27,425 | ) | |||||||||
Total shareholders' equity attributable to SmartFinancial Inc. and Subsidiary | 505,828 | 491,348 | 489,023 | 472,465 | 466,796 | ||||||||||||||
Non-controlling interest - preferred stock of subsidiary | 113 | 113 | — | — | — | ||||||||||||||
Total shareholders' equity | 505,941 | 491,461 | 489,023 | 472,465 | 466,796 | ||||||||||||||
Total liabilities & shareholders' equity | $ | 5,411,217 | $ | 5,275,904 | $ | 4,908,934 | $ | 4,891,009 | $ | 4,954,690 | |||||||||
SmartFinancial, Inc. and Subsidiary Condensed Consolidated Financial Information - (unaudited) (dollars in thousands except share and per share data) | |||||||||||||||||||
Three Months Ended | |||||||||||||||||||
Mar | Dec | Sep | Jun | Mar | |||||||||||||||
2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||||||
Interest income: | |||||||||||||||||||
Loans and leases, including fees | $ | 57,762 | $ | 57,951 | $ | 54,738 | $ | 50,853 | $ | 50,020 | |||||||||
Investment securities: | |||||||||||||||||||
Taxable | 4,775 | 5,050 | 5,233 | 5,320 | 4,548 | ||||||||||||||
Tax-exempt | 354 | 351 | 350 | 353 | 352 | ||||||||||||||
Federal funds sold and other earning assets | 3,485 | 2,744 | 3,635 | 4,759 | 4,863 | ||||||||||||||
Total interest income | 66,376 | 66,096 | 63,956 | 61,285 | 59,783 | ||||||||||||||
Interest expense: | |||||||||||||||||||
Deposits | 27,335 | 27,437 | 27,350 | 27,439 | 27,035 | ||||||||||||||
Borrowings | 70 | 89 | 709 | 148 | 128 | ||||||||||||||
Subordinated debt | 733 | 787 | 865 | 884 | 899 | ||||||||||||||
Total interest expense | 28,138 | 28,313 | 28,924 | 28,471 | 28,062 | ||||||||||||||
Net interest income | 38,238 | 37,783 | 35,032 | 32,814 | 31,721 | ||||||||||||||
Provision for credit losses | 979 | 2,135 | 2,575 | 883 | (440 | ) | |||||||||||||
Net interest income after provision for credit losses | 37,259 | 35,648 | 32,457 | 31,931 | 32,161 | ||||||||||||||
Noninterest income: | |||||||||||||||||||
Service charges on deposit accounts | 1,736 | 1,778 | 1,780 | 1,692 | 1,612 | ||||||||||||||
Gain (loss) on sale of securities, net | — | 64 | — | — | — | ||||||||||||||
Mortgage banking | 493 | 541 | 410 | 348 | 280 | ||||||||||||||
Investment services | 1,769 | 1,382 | 1,881 | 1,302 | 1,380 | ||||||||||||||
Insurance commissions | 1,412 | 1,832 | 1,477 | 1,284 | 1,103 | ||||||||||||||
Interchange and debit card transaction fees | 1,220 | 1,332 | 1,349 | 1,343 | 1,253 | ||||||||||||||
Other | 1,967 | 2,101 | 2,242 | 1,635 | 2,752 | ||||||||||||||
Total noninterest income | 8,597 | 9,030 | 9,139 | 7,604 | 8,380 | ||||||||||||||
Noninterest expense: | |||||||||||||||||||
Salaries and employee benefits | 19,234 | 19,752 | 18,448 | 17,261 | 16,639 | ||||||||||||||
Occupancy and equipment | 3,397 | 3,473 | 3,423 | 3,324 | 3,396 | ||||||||||||||
FDIC insurance | 960 | 825 | 825 | 825 | 915 | ||||||||||||||
Other real estate and loan related expense | 658 | 1,241 | 460 | 538 | 584 | ||||||||||||||
Advertising and marketing | 382 | 397 | 327 | 295 | 302 | ||||||||||||||
Data processing and technology | 2,657 | 2,495 | 2,519 | 2,452 | 2,465 | ||||||||||||||
Professional services | 1,368 | 1,017 | 1,201 | 1,064 | 924 | ||||||||||||||
Amortization of intangibles | 569 | 601 | 604 | 608 | 612 | ||||||||||||||
Other | 3,071 | 2,490 | 3,039 | 2,834 | 2,716 | ||||||||||||||
Total noninterest expense | 32,296 | 32,291 | 30,846 | 29,201 | 28,553 | ||||||||||||||
Income before income taxes | 13,560 | 12,387 | 10,750 | 10,334 | 11,988 | ||||||||||||||
Income tax expense | 2,306 | 2,747 | 1,610 | 2,331 | 2,630 | ||||||||||||||
Net income | $ | 11,254 | $ | 9,640 | $ | 9,140 | $ | 8,003 | $ | 9,358 | |||||||||
Earnings per common share: | |||||||||||||||||||
Basic | $ | 0.67 | $ | 0.58 | $ | 0.55 | $ | 0.48 | $ | 0.56 | |||||||||
Diluted | $ | 0.67 | $ | 0.57 | $ | 0.54 | $ | 0.48 | $ | 0.55 | |||||||||
Weighted average common shares outstanding: | |||||||||||||||||||
Basic | 16,767,535 | 16,729,509 | 16,726,658 | 16,770,819 | 16,849,735 | ||||||||||||||
Diluted | 16,872,097 | 16,863,780 | 16,839,998 | 16,850,250 | 16,925,408 | ||||||||||||||
SmartFinancial, Inc. and Subsidiary Condensed Consolidated Financial Information - (unaudited) (dollars in thousands) YIELD ANALYSIS | ||||||||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||||||||
March 31, 2025 | December 31, 2024 | March 31, 2024 | ||||||||||||||||||||||||||||||||
Average | Yield/ | Average | Yield/ | Average | Yield/ | |||||||||||||||||||||||||||||
Balance | Interest | Cost | Balance | Interest | Cost | Balance | Interest | Cost | ||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||||||||
Loans and leases, including fees1 | $ | 3,941,295 | $ | 58,008 | 5.97 | % | $ | 3,830,301 | $ | 58,188 | 6.04 | % | $ | 3,458,109 | $ | 50,020 | 5.82 | % | ||||||||||||||||
Taxable securities | 555,914 | 4,775 | 3.48 | % | 554,152 | 5,050 | 3.63 | % | 620,805 | 4,548 | 2.95 | % | ||||||||||||||||||||||
Tax-exempt securities2 | 63,085 | 448 | 2.88 | % | 63,309 | 444 | 2.79 | % | 64,161 | 445 | 2.79 | % | ||||||||||||||||||||||
Federal funds sold and other earning assets | 306,966 | 3,485 | 4.60 | % | 233,793 | 2,745 | 4.67 | % | 353,913 | 4,863 | 5.53 | % | ||||||||||||||||||||||
Total interest-earning assets | 4,867,260 | 66,716 | 5.56 | % | 4,681,555 | 66,427 | 5.64 | % | 4,496,988 | 59,876 | 5.36 | % | ||||||||||||||||||||||
Noninterest-earning assets | 405,860 | 407,695 | 380,231 | |||||||||||||||||||||||||||||||
Total assets | $ | 5,273,120 | $ | 5,089,250 | $ | 4,877,219 | ||||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity: | ||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits | $ | 846,823 | 3,743 | 1.79 | % | $ | 826,750 | 3,775 | 1.82 | % | $ | 996,147 | 6,060 | 2.45 | % | |||||||||||||||||||
Money market and savings deposits | 2,064,134 | 15,065 | 2.96 | % | 1,923,265 | 14,830 | 3.07 | % | 1,904,855 | 16,149 | 3.41 | % | ||||||||||||||||||||||
Time deposits | 880,933 | 8,527 | 3.93 | % | 861,211 | 8,832 | 4.08 | % | 541,792 | 4,826 | 3.58 | % | ||||||||||||||||||||||
Total interest-bearing deposits | 3,791,890 | 27,335 | 2.92 | % | 3,611,226 | 27,437 | 3.02 | % | 3,442,794 | 27,035 | 3.16 | % | ||||||||||||||||||||||
Borrowings | 8,220 | 70 | 3.45 | % | 9,145 | 89 | 3.87 | % | 11,245 | 128 | 4.58 | % | ||||||||||||||||||||||
Subordinated debt | 39,692 | 733 | 7.49 | % | 39,672 | 787 | 7.89 | % | 42,107 | 899 | 8.59 | % | ||||||||||||||||||||||
Total interest-bearing liabilities | 3,839,802 | 28,138 | 2.97 | % | 3,660,043 | 28,313 | 3.08 | % | 3,496,146 | 28,062 | 3.23 | % | ||||||||||||||||||||||
Noninterest-bearing deposits | 884,078 | 889,151 | 872,840 | |||||||||||||||||||||||||||||||
Other liabilities | 51,260 | 50,884 | 47,085 | |||||||||||||||||||||||||||||||
Total liabilities | 4,775,140 | 4,600,078 | 4,416,071 | |||||||||||||||||||||||||||||||
Shareholders' equity | 497,980 | 489,172 | 461,148 | |||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 5,273,120 | $ | 5,089,250 | $ | 4,877,219 | ||||||||||||||||||||||||||||
Net interest income, taxable equivalent | $ | 38,578 | $ | 38,114 | $ | 31,814 | ||||||||||||||||||||||||||||
Interest rate spread | 2.59 | % | 2.57 | % | 2.13 | % | ||||||||||||||||||||||||||||
Tax equivalent net interest margin | 3.21 | % | 3.24 | % | 2.85 | % | ||||||||||||||||||||||||||||
Percentage of average interest-earning assets to average interest-bearing liabilities | 126.76 | % | 127.91 | % | 128.63 | % | ||||||||||||||||||||||||||||
Percentage of average equity to average assets | 9.44 | % | 9.61 | % | 9.46 | % | ||||||||||||||||||||||||||||
1 Yields computed on tax-exempt loans on a tax equivalent basis include $246 thousand, $237 thousand, and $0 thousand of taxable equivalent income for the quarters ended March 31, 2025, December 31, 2024, and March 31, 2024, respectively. |
2 Yields computed on tax-exempt instruments on a tax equivalent basis include $94 thousand, $93 thousand, and $93 thousand of taxable equivalent income for the quarters ended March 31, 2025, December 31, 2024, and March 31, 2024, respectively. |
SmartFinancial, Inc. and Subsidiary Condensed Consolidated Financial Information - (unaudited) (dollars in thousands) | |||||||||||||||||||||
As of and for The Three Months Ended | |||||||||||||||||||||
Mar | Dec | Sep | Jun | Mar | |||||||||||||||||
2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||||||||
Composition of Loans and Leases: | |||||||||||||||||||||
Commercial real estate: | |||||||||||||||||||||
Non-owner occupied | $ | 1,117,392 | $ | 1,080,404 | $ | 1,031,708 | $ | 986,278 | $ | 938,648 | |||||||||||
Owner occupied | 885,396 | 867,678 | 868,077 | 829,085 | 804,557 | ||||||||||||||||
Commercial real estate, total | 2,002,788 | 1,948,082 | 1,899,785 | 1,815,363 | 1,743,205 | ||||||||||||||||
Consumer real estate | 784,602 | 741,836 | 690,504 | 678,331 | 659,209 | ||||||||||||||||
Construction & land development | 357,393 | 361,735 | 315,006 | 294,575 | 321,860 | ||||||||||||||||
Commercial & industrial | 768,454 | 775,620 | 731,600 | 701,460 | 667,903 | ||||||||||||||||
Leases | 64,208 | 64,878 | 67,052 | 70,299 | 71,909 | ||||||||||||||||
Consumer and other | 14,762 | 14,189 | 13,531 | 14,130 | 13,469 | ||||||||||||||||
Total loans and leases | $ | 3,992,207 | $ | 3,906,340 | $ | 3,717,478 | $ | 3,574,158 | $ | 3,477,555 | |||||||||||
Asset Quality and Additional Loan Data: | |||||||||||||||||||||
Nonperforming loans and leases | $ | 7,807 | $ | 7,872 | $ | 9,491 | $ | 6,642 | $ | 6,266 | |||||||||||
Other real estate owned | 144 | 179 | 179 | 688 | 696 | ||||||||||||||||
Other repossessed assets | 2,414 | 2,037 | 2,949 | 2,645 | 2,033 | ||||||||||||||||
Total nonperforming assets | $ | 10,365 | $ | 10,088 | $ | 12,619 | $ | 9,975 | $ | 8,995 | |||||||||||
Modified loans and leases1 not included in nonperforming loans and leases | $ | 1,978 | $ | 3,989 | $ | 4,053 | $ | 4,241 | $ | 4,413 | |||||||||||
Net charge-offs to average loans and leases (annualized) | 0.01 | % | 0.02 | % | 0.15 | % | 0.05 | % | 0.09 | % | |||||||||||
Allowance for credit losses to loans and leases | 0.96 | % | 0.96 | % | 0.96 | % | 0.97 | % | 0.98 | % | |||||||||||
Nonperforming loans and leases to total loans and leases, gross | 0.20 | % | 0.20 | % | 0.26 | % | 0.19 | % | 0.18 | % | |||||||||||
Nonperforming assets to total assets | 0.19 | % | 0.19 | % | 0.26 | % | 0.20 | % | 0.18 | % | |||||||||||
Capital Ratios: | |||||||||||||||||||||
Equity to Assets | 9.35 | % | 9.32 | % | 9.96 | % | 9.66 | % | 9.42 | % | |||||||||||
Tangible common equity to tangible assets (Non-GAAP)2 | 7.57 | % | 7.48 | % | 7.99 | % | 7.66 | % | 7.43 | % | |||||||||||
SmartFinancial, Inc.3 | |||||||||||||||||||||
Tier 1 leverage | 8.16 | % | 8.29 | % | 8.44 | % | 8.32 | % | 8.23 | % | |||||||||||
Common equity Tier 1 | 9.79 | % | 9.76 | % | 10.06 | % | 10.06 | % | 10.20 | % | |||||||||||
Tier 1 capital | 9.79 | % | 9.76 | % | 10.06 | % | 10.06 | % | 10.20 | % | |||||||||||
Total capital | 11.18 | % | 11.10 | % | 11.62 | % | 11.68 | % | 11.85 | % | |||||||||||
SmartBank3 | |||||||||||||||||||||
Tier 1 leverage | 8.76 | % | 8.94 | % | 9.17 | % | 9.11 | % | 9.07 | % | |||||||||||
Common equity Tier 1 | 10.51 | % | 10.51 | % | 10.92 | % | 11.02 | % | 11.23 | % | |||||||||||
Tier 1 capital | 10.51 | % | 10.51 | % | 10.92 | % | 11.02 | % | 11.23 | % | |||||||||||
Total capital | 11.35 | % | 11.30 | % | 11.69 | % | 11.79 | % | 12.00 | % | |||||||||||
1 Borrowers that have experienced financial difficulty. |
2 Total common equity less intangibles divided by total assets less intangibles. See reconciliation of Non-GAAP measures. |
3 Current period capital ratios are estimated as of the date of this earnings release. |
SmartFinancial, Inc. and Subsidiary Condensed Consolidated Financial Information - (unaudited) (dollars in thousands except share and per share data) | ||||||||||||||||||||
As of and for The | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
Mar | Dec | Sep | Jun | Mar | ||||||||||||||||
2025 | 2024 | 2024 | 2024 | 2024 | ||||||||||||||||
Selected Performance Ratios (Annualized): | ||||||||||||||||||||
Return on average assets | 0.87 | % | 0.75 | % | 0.74 | % | 0.66 | % | 0.77 | % | ||||||||||
Return on average shareholders' equity | 9.17 | % | 7.84 | % | 7.60 | % | 6.90 | % | 8.16 | % | ||||||||||
Return on average tangible common equity1 | 11.60 | % | 9.99 | % | 9.75 | % | 8.94 | % | 10.63 | % | ||||||||||
Noninterest income / average assets | 0.66 | % | 0.71 | % | 0.74 | % | 0.63 | % | 0.69 | % | ||||||||||
Noninterest expense / average assets | 2.48 | % | 2.52 | % | 2.50 | % | 2.41 | % | 2.35 | % | ||||||||||
Efficiency ratio | 68.96 | % | 68.98 | % | 69.83 | % | 72.25 | % | 71.20 | % | ||||||||||
Operating Selected Performance Ratios (Annualized): | ||||||||||||||||||||
Operating return on average assets1 | 0.87 | % | 0.75 | % | 0.74 | % | 0.64 | % | 0.69 | % | ||||||||||
Operating PPNR return on average assets1 | 1.12 | % | 1.13 | % | 1.08 | % | 0.90 | % | 0.84 | % | ||||||||||
Operating return on average shareholders' equity1 | 9.17 | % | 7.80 | % | 7.60 | % | 6.72 | % | 7.29 | % | ||||||||||
Operating return on average tangible common equity1 | 11.60 | % | 9.94 | % | 9.75 | % | 8.70 | % | 9.49 | % | ||||||||||
Operating efficiency ratio1 | 68.46 | % | 68.58 | % | 69.28 | % | 72.13 | % | 73.50 | % | ||||||||||
Operating noninterest income / average assets1 | 0.66 | % | 0.70 | % | 0.74 | % | 0.60 | % | 0.58 | % | ||||||||||
Operating noninterest expense / average assets1 | 2.48 | % | 2.52 | % | 2.50 | % | 2.41 | % | 2.35 | % | ||||||||||
Selected Interest Rates and Yields: | ||||||||||||||||||||
Yield on loans and leases, excluding loan fees, FTE | 5.88 | % | 5.95 | % | 5.95 | % | 5.80 | % | 5.71 | % | ||||||||||
Yield on loans and leases, FTE | 5.97 | % | 6.04 | % | 6.02 | % | 5.87 | % | 5.82 | % | ||||||||||
Yield on earning assets, FTE | 5.56 | % | 5.64 | % | 5.65 | % | 5.52 | % | 5.36 | % | ||||||||||
Cost of interest-bearing deposits | 2.92 | % | 3.02 | % | 3.20 | % | 3.23 | % | 3.16 | % | ||||||||||
Cost of total deposits | 2.37 | % | 2.43 | % | 2.54 | % | 2.56 | % | 2.52 | % | ||||||||||
Cost of interest-bearing liabilities | 2.97 | % | 3.08 | % | 3.29 | % | 3.29 | % | 3.23 | % | ||||||||||
Net interest margin, FTE | 3.21 | % | 3.24 | % | 3.11 | % | 2.97 | % | 2.85 | % | ||||||||||
Per Common Share: | ||||||||||||||||||||
Net income, basic | $ | 0.67 | $ | 0.58 | $ | 0.55 | $ | 0.48 | $ | 0.56 | ||||||||||
Net income, diluted | 0.67 | 0.57 | 0.54 | 0.48 | 0.55 | |||||||||||||||
Operating earnings, basic1 | 0.67 | 0.57 | 0.55 | 0.47 | 0.50 | |||||||||||||||
Operating earnings, diluted1 | 0.67 | 0.57 | 0.54 | 0.46 | 0.49 | |||||||||||||||
Book value | 29.73 | 29.04 | 28.89 | 27.91 | 27.37 | |||||||||||||||
Tangible book value1 | 23.61 | 22.85 | 22.67 | 21.66 | 21.12 | |||||||||||||||
Common shares outstanding | 17,017,547 | 16,925,672 | 16,926,374 | 16,925,902 | 17,056,704 | |||||||||||||||
1 Non-GAAP measure. See reconciliation of Non-GAAP measures. |
SmartFinancial, Inc. and Subsidiary Condensed Consolidated Financial Information - (unaudited) (dollars in thousands) NON-GAAP RECONCILIATIONS | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||
Mar | Dec | Sep | Jun | Mar | ||||||||||||||||
2025 | 2024 | 2024 | 2024 | 2024 | ||||||||||||||||
Operating Earnings: | ||||||||||||||||||||
Net income (GAAP) | $ | 11,254 | $ | 9,640 | $ | 9,140 | $ | 8,003 | $ | 9,358 | ||||||||||
Noninterest income: | ||||||||||||||||||||
Securities (gains) losses, net | — | (64 | ) | — | — | — | ||||||||||||||
Gain on sale of former branch building | — | — | — | (283 | ) | (1,346 | ) | |||||||||||||
Noninterest expenses: | ||||||||||||||||||||
Merger related and restructuring expenses | — | — | — | — | — | |||||||||||||||
Income taxes: | ||||||||||||||||||||
Income tax effect of adjustments | — | 17 | — | 73 | 348 | |||||||||||||||
Operating earnings (Non-GAAP) | $ | 11,254 | $ | 9,593 | $ | 9,140 | $ | 7,793 | $ | 8,360 | ||||||||||
Operating earnings per common share (Non-GAAP): | ||||||||||||||||||||
Basic | $ | 0.67 | $ | 0.57 | $ | 0.55 | $ | 0.47 | $ | 0.50 | ||||||||||
Diluted | 0.67 | 0.57 | 0.54 | 0.46 | 0.49 | |||||||||||||||
Operating Noninterest Income: | ||||||||||||||||||||
Noninterest income (GAAP) | $ | 8,597 | $ | 9,030 | $ | 9,139 | $ | 7,604 | $ | 8,380 | ||||||||||
Securities (gains) losses, net | — | (64 | ) | — | — | — | ||||||||||||||
Gain on sale of former branch building | — | — | — | (283 | ) | (1,346 | ) | |||||||||||||
Operating noninterest income (Non-GAAP) | $ | 8,597 | $ | 8,966 | $ | 9,139 | $ | 7,321 | $ | 7,034 | ||||||||||
Operating noninterest income (Non-GAAP)/average assets1 | 0.66 | % | 0.70 | % | 0.74 | % | 0.60 | % | 0.58 | % | ||||||||||
Operating Noninterest Expense: | ||||||||||||||||||||
Noninterest expense (GAAP) | $ | 32,296 | $ | 32,291 | $ | 30,846 | $ | 29,201 | $ | 28,553 | ||||||||||
Merger related and restructuring expenses | — | — | — | — | — | |||||||||||||||
Operating noninterest expense (Non-GAAP) | $ | 32,296 | $ | 32,291 | $ | 30,846 | $ | 29,201 | $ | 28,553 | ||||||||||
Operating noninterest expense (Non-GAAP)/average assets2 | 2.48 | % | 2.52 | % | 2.50 | % | 2.41 | % | 2.35 | % | ||||||||||
Operating Pre-provision Net revenue ("PPNR") Earnings: | ||||||||||||||||||||
Net interest income (GAAP) | $ | 38,238 | $ | 37,783 | $ | 35,032 | $ | 32,814 | $ | 31,721 | ||||||||||
Operating noninterest income (Non-GAAP) | 8,597 | 8,966 | 9,139 | 7,321 | 7,034 | |||||||||||||||
Operating noninterest expense (Non-GAAP) | (32,296 | ) | (32,291 | ) | (30,846 | ) | (29,201 | ) | (28,553 | ) | ||||||||||
Operating PPNR earnings (Non-GAAP) | $ | 14,539 | $ | 14,458 | $ | 13,325 | $ | 10,934 | $ | 10,202 | ||||||||||
Non-GAAP Return Ratios: | ||||||||||||||||||||
Operating return on average assets (Non-GAAP)3 | 0.87 | % | 0.75 | % | 0.74 | % | 0.64 | % | 0.69 | % | ||||||||||
Operating PPNR return on average assets (Non-GAAP)4 | 1.12 | % | 1.13 | % | 1.08 | % | 0.90 | % | 0.84 | % | ||||||||||
Return on average tangible common equity (Non-GAAP)5 | 11.60 | % | 9.99 | % | 9.75 | % | 8.93 | % | 10.63 | % | ||||||||||
Operating return on average shareholders' equity (Non-GAAP)6 | 9.17 | % | 7.80 | % | 7.60 | % | 6.72 | % | 7.29 | % | ||||||||||
Operating return on average tangible common equity (Non-GAAP)7 | 11.60 | % | 9.94 | % | 9.75 | % | 8.70 | % | 9.49 | % | ||||||||||
Operating Efficiency Ratio: | ||||||||||||||||||||
Efficiency ratio (GAAP) | 68.96 | % | 68.98 | % | 69.83 | % | 72.25 | % | 71.20 | % | ||||||||||
Adjustment for taxable equivalent yields | (0.50 | ) | % | (0.49 | ) | % | (0.55 | ) | % | (0.63 | ) | % | (0.17 | ) | % | |||||
Adjustment for securities gains (losses) | — | % | 0.09 | % | — | % | — | % | — | % | ||||||||||
Adjustment for sale of branch location | — | % | — | % | — | % | 0.51 | % | 2.46 | % | ||||||||||
Adjustment for merger related income and costs | — | % | — | % | — | % | — | % | — | % | ||||||||||
Operating efficiency ratio (Non-GAAP) | 68.46 | % | 68.58 | % | 69.28 | % | 72.13 | % | 73.50 | % | ||||||||||
1 Operating noninterest income (Non-GAAP) is annualized and divided by average assets. |
2 Operating noninterest expense (Non-GAAP) is annualized and divided by average assets. |
3 Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets. |
4 Operating PPNR return on average assets (Non-GAAP) is the annualized operating PPNR earnings (Non-GAAP) divided by average assets. |
5 Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP). |
6 Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average equity. |
7 Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP). |
SmartFinancial, Inc. and Subsidiary Condensed Consolidated Financial Information - (unaudited) (dollars in thousands) NON-GAAP RECONCILIATIONS | |||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||
Mar | Dec | Sep | Jun | Mar | |||||||||||||||||
2025 | 2024 | 2024 | 2024 | 2024 | |||||||||||||||||
Tangible Common Equity: | |||||||||||||||||||||
Shareholders' equity (GAAP) | $ | 505,941 | $ | 491,461 | $ | 489,023 | $ | 472,465 | $ | 466,796 | |||||||||||
Less goodwill and other intangible assets | 104,154 | 104,723 | 105,324 | 105,929 | 106,537 | ||||||||||||||||
Tangible common equity (Non-GAAP) | $ | 401,787 | $ | 386,738 | $ | 383,699 | $ | 366,536 | $ | 360,259 | |||||||||||
Average Tangible Common Equity: | |||||||||||||||||||||
Average shareholders' equity (GAAP) | $ | 497,980 | $ | 489,172 | $ | 478,642 | $ | 466,371 | $ | 461,148 | |||||||||||
Less average goodwill and other intangible assets | 104,504 | 105,093 | 105,701 | 106,301 | 106,920 | ||||||||||||||||
Average tangible common equity (Non-GAAP) | $ | 393,476 | $ | 384,079 | $ | 372,941 | $ | 360,070 | $ | 354,228 | |||||||||||
Tangible Book Value per Common Share: | |||||||||||||||||||||
Book value per common share (GAAP) | $ | 29.73 | $ | 29.04 | $ | 28.89 | $ | 27.91 | $ | 27.37 | |||||||||||
Adjustment due to goodwill and other intangible assets | (6.12 | ) | (6.19 | ) | (6.22 | ) | (6.25 | ) | (6.25 | ) | |||||||||||
Tangible book value per common share (Non-GAAP)1 | $ | 23.61 | $ | 22.85 | $ | 22.67 | $ | 21.66 | $ | 21.12 | |||||||||||
Tangible Common Equity to Tangible Assets: | |||||||||||||||||||||
Total Assets (GAAP) | $ | 5,411,217 | $ | 5,275,904 | $ | 4,908,934 | $ | 4,891,009 | $ | 4,954,690 | |||||||||||
Less goodwill and other intangibles | 104,154 | 104,723 | 105,324 | 105,929 | 106,537 | ||||||||||||||||
Tangible Assets (Non-GAAP) | $ | 5,307,063 | $ | 5,171,181 | $ | 4,803,610 | $ | 4,785,080 | $ | 4,848,153 | |||||||||||
Tangible common equity to tangible assets (Non-GAAP) | 7.57 | % | 7.48 | % | 7.99 | % | 7.66 | % | 7.43 | % | |||||||||||
1 Tangible book value per share (Non-GAAP) is computed by dividing total shareholders’ equity, less goodwill and other intangible assets, by common shares outstanding. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250421544100/en/
