TowneBank Reports Record Third Quarter Earnings

TowneBank Reports Record Third Quarter Earnings

SUFFOLK, Va., Oct. 27, 2016 (GLOBE NEWSWIRE) — Hampton Roads based TowneBank (the “Bank” or “Company”) (NASDAQ:TOWN) today reported financial results for the quarter and nine months ended September 30, 2016.  Earnings for the quarter ended September 30, 2016 increased 37.63% to a record $24.18 million compared to $17.57 million for the same quarter in 2015.  Fully diluted earnings per share were $0.39 compared to $0.34 for the third quarter of 2015.  Earnings in the third quarter of 2016 included after-tax acquisition-related expenses of $0.70 million as compared to $0.16 million in the third quarter of 2015.

Excluding after-tax acquisition-related expenses, core earnings for the quarter ended September 30, 2016 were $24.88 million (non-GAAP) compared to $17.72 million (non-GAAP) for the same quarter in 2015.  Fully diluted core earnings per share, excluding after-tax acquisition-related expenses, were $0.40 (non-GAAP measure) compared to $0.35 for the third quarter of 2015.

Earnings for the year-to-date period were $48.25 million as compared to the $49.92 million earned in the same period of 2015.  Fully diluted earnings per share were $0.87 compared to $0.98 for the nine months ended September 30, 2015.  Earnings in 2016 included after-tax acquisition-related expenses of $13.34 million as compared to $0.67 million in 2015.  Earnings per share were also affected by the issuance of 10.49 million new common shares in conjunction with the acquisition of Monarch Financial Holdings, Inc. (“Monarch”) on June 24, 2016.

Excluding after-tax acquisition-related expenses, core earnings for the year-to-date period were $61.60 million (non-GAAP) as compared to the $50.58 million (non-GAAP) earned in the same period of 2015.  Fully diluted earnings per share were $1.12 (non-GAAP) compared to $0.99 (non-GAAP) for the nine months ended September 30, 2015.

The Bank’s common dividend was $0.13 per share for the quarter with the common dividend totaling $8.11 million.  The current dividend represents an increase of 8.3% over the dividend paid during the same quarter of 2015 and a payout ratio of 33.3%.

“We are extremely pleased with our strong operating performance driven in part by our successful merger integration of Monarch Bank into our Towne family.  Reflective of our planned merger cost saves, our core return of average assets increased to 1.24%, producing a core return on average tangible equity of 13.23%.  On another note of significance, the June 30, 2016 release of Deposit Market Share by the FDIC for the Virginia Beach-Norfolk-Newport News, VA-NC Metropolitan Statistical Area(s) placed TowneBank in a market leading position with a 21.51% market share,” said G. Robert Aston, Jr., Chairman and Chief Executive Officer.

Third Quarter 2016 Performance Highlights

  • Total revenues were a record $109.43 million, an increase of $33.45 million, or 44.03%, from third quarter 2015
    • Taxable equivalent net interest margin was 3.57%, including accretion of 17 basis points, compared to 3.40%, including accretion of 6 basis points, for third quarter 2015
    • Residential mortgage banking income increased $13.17 million, or 159.38%
    • Insurance segment total revenue increased 11.88% from third quarter 2015, to $13.22 million
       
  • Core net income, excluding after-tax acquisition-related expenses, was $24.88 million, an increase of 40.36% from September 30, 2015
     
  • Loans held for investment increased $1.28 billion, or 29.42%, from September 30, 2015, which included $808.14 million of loans acquired in the Monarch merger
     
  • Average loans held for sale increased $349.14 million, or 264.07% from September 30, 2015
     
  • Total deposits were $6.15 billion, an increase of $1.36 billion, or 28.39%, from third quarter 2015, which included $1.06 billion of deposits acquired in the Monarch merger
    • Noninterest bearing deposits increased by 36.54%, to $1.97 billion and represent 32.12% of total deposits
    • Total cost of deposits decreased to 0.38% from 0.41% at September 30, 2015
       
  • Asset quality showed continued strength
    • Nonperforming assets declined to $34.22 million, or 0.44% of total assets compared to $47.99 million, or 0.78%, at September 30, 2015
    • Nonperforming loans were 0.20% of period end loans
    • Foreclosed property decreased 42.08% to $22.88 million
       
  • The Bank remained well-capitalized
    • Common equity tier 1 capital ratio of 11.74%
    • Tier 1 leverage capital ratio of 10.18%
    • Tier 1 risk-based capital ratio of 11.81%
    • Total risk-based capital ratio of 12.42%

Net Interest Income
Net interest income increased to $62.60 million, a $16.94 million, or 37.08%, increase from the third quarter of 2015.  The primary driver was the increase in average earning assets, which increased $1.65 billion, or 29.47%, from third quarter 2015.  Additionally, tax-equivalent net interest margin increased to 3.57% in the current quarter as compared to 3.40% in third quarter 2015.  Accretion income added $2.63 million, or 17 basis points, to margin in the current quarter as compared to $0.68 million, or 6 basis points, in the third quarter of 2015.

Noninterest Income
Noninterest income, excluding gains or losses on investments, was $46.82 million for the third quarter of 2016, an increase of $17.25 million, or 58.35%, from the third quarter of 2015.  Residential mortgage banking income increased $13.17 million, or 159.38%, from third quarter 2015 primarily due to higher production volumes resulting from the Monarch merger.  Mortgage production was $1.25 billion in the third quarter of 2016, which was $811.86 million greater than third quarter 2015.  Insurance commissions and other title fees increased $1.55 million, or 15.94%, primarily due to insurance agency acquisitions in 2015, combined with an increase in commercial lines and travel insurance commissions.  Additionally, real estate brokerage and property management income increased $1.30 million, or 24.27%, from the third quarter of 2015 due to the acquisition of a resort property management company in Oak Island, North Carolina (“Oak Island”) in first quarter 2016.

Noninterest Expense
Noninterest expense increased by $21.03 million, or 42.13%, from the comparative quarter of 2015.  The primary driver was an increase of $11.59 million in salaries and benefits expense due to the addition of staff resulting from the Monarch acquisition, combined with the addition of staff resulting from the acquisitions in our Insurance and Realty segment businesses.  Also contributing were increases in occupancy expenses of $1.95 million and furniture and equipment expenses of $0.99 million primarily related to facilities acquired in the Monarch acquisition.

Third Quarter 2016 Earnings Compared to Second Quarter 2016

Core net income for the third quarter, excluding after-tax acquisition-related expenses of $0.70 million, was $24.88 million, or $0.40 per diluted share, versus $18.52 million, or $0.36 per diluted share, excluding after-tax acquisition-related expenses of $12.26 million, for second quarter 2016.

Performance Highlights

  • Record revenues of $109.43 million, a $25.17 million, or 29.88%, increase from second quarter 2016
    • Taxable equivalent net interest margin was 3.57%, including accretion of 17 basis points, compared to 3.36%, including accretion of 5 basis points, for second quarter 2016
    • Noninterest income increased $10.35 million primarily due to merger-related growth in our residential mortgage banking business
       
  • Loans held for investment increased $91.69 million, or 1.65%, from June 30, 2016
     
  • Noninterest bearing deposits increased by $23.58 million, or 1.21% during the quarter
     
  • Nonperforming assets decreased 5.69% during the quarter

Net Interest Income
On a linked quarter basis, net interest income increased by $14.82 million, or 31.02%, in third quarter 2016 versus second quarter 2016, while tax-equivalent net interest margin was 3.57%, an increase of 21 basis points from second quarter 2016.  Accretion income added $2.63 million, or 17 basis points, to margin in the current quarter, as compared to $0.61 million, or 5 basis points, in the linked quarter.

Noninterest Income
In comparison to the second quarter of 2016, noninterest income, excluding gains and losses on investment securities, increased $10.35 million, or 28.39%.  Residential mortgage banking income increased by $9.28 million, or 76.41%, from the second quarter of 2016 as the Monarch merger was the primary driver of an increase in mortgage production of $654.89 million.  Additionally, real estate brokerage and property management income increased due to seasonal improvements in our resort property management businesses.  Partially offsetting the increase from the linked quarter was a decline in insurance commissions due to a seasonal decrease in renewals.

Noninterest Expense
Noninterest expense decreased by $0.97 million, or 1.34%, from the second quarter of 2016.  Driving the decrease was a decline in acquisition-related expenses of $17.47 million.  The decrease was mostly offset by increases in personnel and occupancy expenses due to the addition of staff and facilities resulting from the Monarch merger.

Noninterest Income             % Change
  Q3   Q3   Q2   Q3 16 vs.   Q3 16 vs.
(dollars in thousands) 2016   2015   2016   Q3 15   Q2 16
Residential mortgage banking income, net $ 21,430     $ 8,262     $ 12,148     159.38 %   76.41 %
Insurance commissions and other title fees and income, net 11,258     9,710     11,627     15.94 %   (3.17 )%
Real estate brokerage and property management, net 6,647     5,349     6,116     24.27 %   8.68 %
Service charges on deposit accounts 2,552     2,388     2,284     6.87 %   11.73 %
Credit card merchant fees, net 1,365     823     1,113     65.86 %   22.64 %
Other income 3,569     3,036     3,180     17.56 %   12.23 %
Subtotal before gain on investments 46,821     29,568     36,468     58.35 %   28.39 %
Net gain on investment securities     736         (100.00 )%   N/M  
Total noninterest income $ 46,821     $ 30,304     $ 36,468     54.50 %   28.39 %
Noninterest Expense             % Change
  Q3   Q3   Q2   Q3 16 vs.   Q3 16 vs.
(dollars in thousands) 2016   2015   2016   Q3 15   Q2 16
Salaries and benefits $ 40,497     $ 28,910     $ 30,093     40.08 %   34.57 %
Occupancy expense 6,656     4,703     5,157     41.53 %   29.07 %
Furniture and equipment 3,199     2,211     2,381     44.69 %   34.36 %
Other expenses 19,612     13,839     15,833     41.72 %   23.87 %
Core noninterest expense 69,964     49,663     53,464     40.88 %   30.86 %
Acquisition-related expenses 969     243     18,435     298.77 %   (94.74 )%
Total noninterest expense $ 70,933     $ 49,906     $ 71,899     42.13 %   (1.34 )%


Segment Results

The following table presents our segment results:

                $ Change
Segment Net Income   Q3   Q3   Q2   Q3 16 vs.   Q3 16 vs.
(in thousands)   2016   2015   2016   Q3 15   Q2 16
Banking   $ 18,276     $ 14,148     $ 1,290     $ 4,128     $ 16,986  
Realty   4,815     2,345     3,765     2,470     1,050  
Insurance   1,085     1,073     1,204     12     (119 )
Total net income   $ 24,176     $ 17,566     $ 6,259     $ 6,610     $ 17,917  


Third Quarter 2016 Compared to Third Quarter 2015

Banking
Net income for the three months ended September 30, 2016 for the Banking segment was $18.28 million as compared to $14.15 million in the comparative 2015 quarter, as net interest income climbed by $14.17 million due to the increase in earning assets related to the Monarch merger.  Average loan balances saw an increase of $1.28 billion.  Partially offsetting the increase was an increase in noninterest expenses of $6.92 million and an increase in the loan loss provision.

Realty
For the three months ended September 30, 2016, the Realty segment had net income of $4.82 million compared to $2.35 million for the third quarter of 2015.  The current quarter results were driven by an increase in residential mortgage banking income of $13.16 million, or 154.15%, due to higher production volumes resulting from the Monarch merger.  Additionally, property management fees increased by $1.02 million, or 30.39%, primarily due to our purchase of Oak Island in January 2016.  The increase in revenue was partially offset by an increase in operational expenses related to the merger with Monarch.

Insurance
The Insurance segment had net income of $1.09 million for the three months ended September 30, 2016, an increase of $0.01 million as compared to the third quarter of 2015.  Insurance agencies acquired in 2015 contributed additional revenue, net of commission expense, of $0.97 million in third quarter 2016.  Contributing to the increase was an improvement in commercial lines commissions and commissions from travel insurance.  The acquired agencies resulted in additional noninterest expenses of $0.95 million, primarily related to personnel expenses.

Third Quarter 2016 Compared to Second Quarter 2016

Banking
The increase in earnings from $1.29 million in the second quarter of 2016 was driven by an increase in net interest income of $12.03 million due to the growth in earning assets resulting from the Monarch merger, combined with a decrease in noninterest expenses of $11.31 million and a decrease in the loan loss provision of $0.41 million.  The decrease in noninterest expenses resulted from a decrease in acquisition-related expenses of $17.16 million, partially offset by an increase in personnel costs of $3.39 million.

Realty
Net income in the Realty segment increased by $1.05 million from the linked quarter ended June 30, 2016.  The increase resulted primarily from the merger-driven growth in residential mortgage banking income of $9.20 million.  Also contributing was a seasonal increase in our resort property management business.

Insurance
Net income decreased $0.12 million from the second quarter of 2016.  The variance from the linked quarter was a result of a drop in contingency and bonus revenue of $0.40 million, combined with a seasonal decrease in travel insurance commissions of $0.24 million.  Contingent commissions are seasonal in nature and are mostly received during the first quarter of each year.  The seasonal decrease in revenue was partially offset by a decline in operating expenses during the current quarter.

Balance Sheet

At September 30, 2016, total Bank assets reached $7.83 billion, an increase of $1.66 billion, or 26.83%, over September 30, 2015.

Loans

              % Change
  Q3   Q3   Q2   Q3 16 vs.   Q3 16 vs.
(dollars in thousands) 2016   2015   2016   Q3 15   Q2 16
Construction and land development $ 820,453     $ 554,753     $ 824,609     47.90 %   (0.50 )%
Commercial real estate – investment
related properties
1,283,619     1,020,860     1,221,488     25.74 %   5.09 %
Commercial real estate – owner occupied 905,870     775,290     896,620     16.84 %   1.03 %
Multifamily real estate 206,623     138,954     171,501     48.70 %   20.48 %
1-4 family residential real estate 1,208,001     965,559     1,183,818     25.11 %   2.04 %
Commercial and industrial business loans 1,033,797     790,614     1,075,736     30.76 %   (3.90 )%
Consumer loans and other 193,279     121,009     186,177     59.72 %   3.81 %
Total $ 5,651,642     $ 4,367,039     $ 5,559,949     29.42 %   1.65 %

The Bank’s loan portfolio ended the period at $5.65 billion representing an increase of 29.42%, or $1.28 billion, from the prior year and an increase of 1.65%, or $91.69 million, from June 30, 2016.  In addition to organic growth, the increase in loans from the prior year is related to the acquisition of $808.14 million loans in the Monarch merger on June 24, 2016.

Deposits

              % Change
  Q3   Q3   Q2   Q3 16 vs.   Q3 16 vs.
(dollars in thousands) 2016   2015   2016   Q3 15   Q2 16
Noninterest-bearing demand $ 1,974,395     $ 1,445,978     $ 1,950,816     36.54 %   1.21 %
Interest-bearing:                  
Demand and money market accounts 2,207,962     1,676,623     2,174,154     31.69 %   1.55 %
Savings 315,477     295,952     317,071     6.60 %   (0.50 )%
Certificates of deposits 1,649,113     1,369,325     1,744,238     20.43 %   (5.45 )%
Total $ 6,146,947     $ 4,787,878     $ 6,186,279     28.39 %   (0.64 )%

The Bank continued to experience solid deposit growth with total deposits increasing to $6.15 billion, up $1.36 billion, or 28.39%, from September 30, 2015.  Growth in total deposits includes $1.06 billion of deposits acquired in the Monarch merger.  The Bank saw continued growth in noninterest bearing demand deposits, which ended the quarter at $1.97 billion, a 36.54% increase from September 30, 2015.  Noninterest deposits represented 32.12% of total deposits at September 30, 2016.

Capital Ratios

    Q3   Q3   Q2
    2016   2015   2016
Common Equity Tier 1   11.74 %   12.52 %   11.82 %
Tier 1   11.81 %   12.62 %   11.89 %
Total   12.42 %   13.35 %   12.50 %
Tier 1 leverage ratio   10.18 %   10.93 %   12.36 %

The Bank’s total equity at September 30, 2016 rose to $1.08 billion, an increase of $262.81 million, or 32.20%, from September 30, 2015.  Total risk-based capital remained strong as common equity Tier 1, Tier 1 capital, total risk-based capital, and Tier 1 leverage capital ratios were 11.74%, 11.81%, 12.42%, and 10.18%, respectively.  All ratios exceed the current regulatory standards for well capitalized status.

Asset Quality

(in thousands) 9/30/2016   6/30/2016   3/31/2016   12/31/2015   9/30/2015
                   
Nonperforming loans $ 11,337     $ 10,580     $ 7,944     $ 8,670     $ 8,477  
                   
Foreclosed property 22,884     25,707     29,740     34,420     39,509  
                   
Total nonperforming assets $ 34,221     $ 36,287     $ 37,684     $ 43,090     $ 47,986  
                   
Quarterly net loans charged off
(recovered)
$ 649     $ 241     $ 340     $ (156 )   $ 69  
                   
Year-to-date net loans charged off $ 1,230     $ 581     $ 340     $ 585     $ 741  
                Change
    Q3   Q3   Q2   Q3 16 vs.   Q3 16 vs.
(dollars in thousands)   2016   2015   2016   Q3 15   Q2 16
Total loans 90 days past due and still accruing   $     $ 31     $     $ (31 )   $  
Total loans 30-89 days past due   $ 6,707     $ 5,864     $ 5,041     $ 843     $ 1,666  
Allowance for loan losses   $ 40,655     $ 37,351     $ 39,618     $ 3,304     $ 1,037  
Total performing TDRs   $ 28,345     $ 29,920     $ 28,184     $ (1,575 )   $ 161  
                     
Nonperforming loans to period end loans   0.20 %   0.19 %   0.19 %   0.01 %   0.01 %
Nonperforming assets to period end assets   0.44 %   0.78 %   0.46 %   (0.34 )%   (0.02 )%
Allowance for loan losses to period end loans   0.72 %   0.86 %   0.71 %   (0.14 )%   0.01 %
Allowance for loan losses (originated) to originated period end loans   0.91 %   0.96 %   0.90 %   (0.05 )%   0.01 %
Net charge-offs (recoveries) to average loans (annualized)   0.05 %   0.01 %   0.02 %   0.04 %   0.03 %
Ratio of allowance for loan losses to nonperforming loans   3.59x   4.41x   3.74x   (0.82)x   (0.15)x

Continued strength in credit quality contributed to the Bank’s financial results as net charge-offs remained low at $0.65 million in the third quarter of 2016 compared to $0.07 million in the third quarter of 2015 and $0.24 million in the linked quarter.  Total nonperforming assets were $34.22 million, or 0.44%, of Bank assets at September 30, 2016, as compared to $47.99 million, or 0.78%, at September 30, 2015, and $36.29 million, or 0.46%, at June 30, 2016.  The allowance for loan losses was $40.66 million, increased from $37.35 million at September 30, 2015 and $39.62 million at June 30, 2016.

About TowneBank:
As one of the top community banks in Virginia and North Carolina, TowneBank operates 38 banking offices serving Chesapeake, Chesterfield County, Glen Allen, Hampton, James City County, Mechanicsville, Newport News, Norfolk, Portsmouth, Richmond, Suffolk, Virginia Beach, Williamsburg, and York County in Virginia, along with Moyock, Grandy, Camden County, Southern Shores, Corolla and Nags Head in North Carolina. Towne also offers a full range of financial services through its controlled divisions and subsidiaries that include Towne Investment Group, Towne Insurance Agency, Towne Benefits, TowneBank Mortgage, TowneBank Commercial Mortgage, Berkshire Hathaway HomeServices Towne Realty, Towne 1031 Exchange, LLC, and Beach Properties of Hilton Head. Local decision-making is a hallmark of its hometown banking strategy that is delivered through the leadership of each group’s President and Board of Directors.  With total assets of $7.83 billion as of September 30, 2016, TowneBank is one of the largest banks headquartered in Virginia.

Non-GAAP Financial Measures:
This press release contains financial information determined by methods other than in accordance with GAAP.  The Company’s management uses these non-GAAP financial measures in their analysis of the Company’s performance.  These measures typically adjust GAAP performance measures to exclude the effects of the amortization of intangibles and include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant activities or transactions that are infrequent in nature.  Since the presentation of these GAAP performance measures and their impact differ between companies, management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses.  These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP disclosures are included as tables at the end of this release.

Forward-Looking Statements:
Statements made in this release, other than those concerning historical financial information, may be considered forward-looking statements, which speak only as of the date of this release and are based on current expectations and involve a number of assumptions.  TowneBank intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and is including this statement for purposes of these safe harbor provisions.  TowneBank’s ability to predict results, or the actual effect of future plans or strategies, is inherently uncertain. Factors which could have a material effect on the operations and future prospects of TowneBank include but are not limited to changes in interest rates, general economic and business conditions; legislative/regulatory changes; the monetary and fiscal policies of the U.S. government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve; the quality and composition of the loan and securities portfolios; demand for loan products; deposit flows; competition; demand for financial services in TowneBank’s  market areas; TowneBank’s implementation of new technologies and the ability to develop and maintain secure and reliable electronic systems; changes in the securities markets; and changes in accounting principles, policies and guidelines; and other risk factors detailed from time to time in filings made by TowneBank with the Federal Deposit Insurance Corporation.  TowneBank undertakes no obligation to update or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.

TOWNEBANK
Selected Financial Highlights (unaudited)
(dollars in thousands, except per share data)
 
              Increase/    % Increase/
Three months ended September 30, 2016   2015    (Decrease)    (Decrease)
                 
Results of Operations:              
  Net interest income $ 62,605     $ 45,670     $ 16,935     37.08 %
  Noninterest income (1) 46,821     29,568     17,253     58.35 %
  Gain on investment securities     736     (736 )   (100.00 )%
  Total Revenue 109,426     75,974     33,452     44.03 %
  Acquisition-related expenses 969     243     726     298.77 %
  Noninterest expenses, excluding acquisition-related expenses 69,964     49,663     20,301     40.88 %
  Provision for loan losses 1,686     130     1,556     N/M  
  Income before income tax and noncontrolling interest 36,807     25,938     10,869     41.90 %
  Provision for income tax expense 10,974     7,444     3,530     47.42 %
  Net income 25,833     18,494     7,339     39.68 %
  Net income attributable to noncontrolling interest (1,657 )   (928 )   (729 )   78.56 %
  Net income attributable to TowneBank 24,176     17,566     6,610     37.63 %
  Net income available to common shareholders 24,176     17,566     6,610     37.63 %
  Net income per common share – basic 0.39     0.34     0.05     14.71 %
  Net income per common share – diluted 0.39     0.34     0.05     14.71 %
Period End Data:              
  Total assets $ 7,830,142     $ 6,173,891     $ 1,656,251     26.83 %
  Total assets – tangible 7,525,817     5,998,373     1,527,444     25.46 %
  Earning assets (2) 7,197,077     5,508,341     1,688,736     30.66 %
  Loans (net of unearned income) 5,651,642     4,367,039     1,284,603     29.42 %
  Allowance for loan losses 40,655     37,351     3,304     8.85 %
  Goodwill and other intangibles 304,325     175,518     128,807     73.39 %
  Nonperforming assets 34,221     47,986     (13,765 )   (28.69 )%
  Noninterest bearing deposits 1,974,395     1,445,978     528,417     36.54 %
  Interest bearing deposits 4,172,552     3,341,900     830,652     24.86 %
    Total deposits 6,146,947     4,787,878     1,359,069     28.39 %
  Total equity 1,078,878     816,069     262,809     32.20 %
  Total equity – tangible 774,553     640,551     134,002     20.92 %
  Common equity 1,067,193     807,152     260,041     32.22 %
  Common equity – tangible 762,868     631,634     131,234     20.78 %
  Book value per common share 17.11     15.65     1.46     9.33 %
  Book value per common share – tangible 12.23     12.25     (0.02 )   (0.16 )%
Daily Average Balances:              
  Total assets $ 7,991,213     $ 6,115,681     $ 1,875,532     30.67 %
  Total assets – tangible 7,689,122     5,940,258     1,748,864     29.44 %
  Earning assets (2) 7,255,956     5,604,472     1,651,484     29.47 %
  Loans (net of unearned income), excluding nonaccrual loans 5,583,711     4,300,751     1,282,960     29.83 %
  Allowance for loan losses 40,004     37,926     2,078     5.48 %
  Goodwill and other intangibles 302,091     175,423     126,668     72.21 %
  Noninterest bearing deposits 1,959,025     1,388,002     571,023     41.14 %
  Interest bearing deposits 4,219,316     3,346,874     872,442     26.07 %
    Total deposits 6,178,341     4,734,876     1,443,465     30.49 %
  Total equity 1,075,023     812,602     262,421     32.29 %
  Total equity – tangible 772,932     637,179     135,753     21.31 %
  Common equity 1,064,179     804,090     260,089     32.35 %
  Common equity – tangible 762,088     628,667     133,421     21.22 %
Key Ratios:              
  Return on average assets 1.20 %   1.14 %   0.06 %   5.26 %
  Return on average assets – tangible 1.29 %   1.21 %   0.08 %   6.61 %
  Return on average equity 8.95 %   8.58 %   0.37 %   4.31 %
  Return on average equity – tangible 12.87 %   11.25 %   1.62 %   14.40 %
  Return on average common equity 9.04 %   8.67 %   0.37 %   4.27 %
  Return on average common equity – tangible 13.05 %   11.41 %   1.64 %   14.37 %
  Net interest margin-fully tax equivalent (2)(3) 3.57 %   3.40 %   0.17 %   5.00 %
  Net interest margin (2) 3.50 %   3.32 %   0.18 %   5.42 %
  Average earning assets/total average assets 90.80 %   91.64 %   (0.84 )%   (0.92 )%
  Average loans/average deposits 90.38 %   90.83 %   (0.45 )%   (0.50 )%
  Average noninterest deposits/total average deposits 31.71 %   29.31 %   2.40 %   8.19 %
  Allowance for loan losses/period end loans 0.72 %   0.86 %   (0.14 )%   (16.28 )%
  Nonperforming assets to period end assets 0.44 %   0.78 %   (0.34 )%   (43.59 )%
  Period end equity/period end total assets 13.78 %   13.22 %   0.56 %   4.24 %
  Efficiency ratio (1) 64.82 %   66.33 %   (1.51 )%   (2.28 )%
                 
(1) Excludes gain on investment securities              
(2) Includes bank-owned life insurance              
(3) Presented on a tax-equivalent basis              
TOWNEBANK
Selected Financial Highlights (unaudited)
(dollars in thousands, except per share data)
                 
             Increase/   % Increase/
Nine Months Ended September 30, 2016   2015   (Decrease)   (Decrease)
                 
Results of Operations:              
  Net interest income $ 156,724     $ 134,111     $ 22,613     16.86 %
  Noninterest income (1) 115,704     89,368     26,336     29.47 %
  Gain on investment securities     904     (904 )   (100.00 )%
  Gain on investment properties     1,933     (1,933 )   (100.00 )%
  Total Revenue 272,428     226,316     46,112     20.38 %
  Acquisition-related expenses 19,817     1,027     18,790     N/M  
  Noninterest expenses, excluding acquisition-related expenses 175,175     148,387     26,788     18.05 %
  Provision for loan losses 3,526     2,176     1,350     62.04 %
  Income before income tax and noncontrolling interest 73,910     74,726     (816 )   (1.09 )%
  Provision for income tax expense 21,538     22,030     (492 )   (2.23 )%
  Net income 52,372     52,696     (324 )   (0.61 )%
  Net income attributable to noncontrolling interest (4,118 )   (2,780 )   (1,338 )   48.13 %
  Net income attributable to TowneBank 48,254     49,916     (1,662 )   (3.33 )%
  Preferred stock dividends     13     (13 )   (100.00 )%
  Net income available to common shareholders 48,254     49,903     (1,649 )   (3.30 )%
  Net income per common share – basic 0.88     0.98     (0.10 )   (10.20 )%
  Net income per common share – diluted 0.87     0.98     (0.11 )   (11.22 )%
Period End Data:              
  Total assets $ 7,830,142     $ 6,173,891     $ 1,656,251     26.83 %
  Total assets – tangible 7,525,817     5,998,373     1,527,444     25.46 %
  Earning assets (2) 7,197,077     5,508,341     1,688,736     30.66 %
  Loans (net of unearned income) 5,651,642     4,367,039     1,284,603     29.42 %
  Allowance for loan losses 40,655     37,351     3,304     8.85 %
  Goodwill and other intangibles 304,325     175,518     128,807     73.39 %
  Nonperforming assets 34,221     47,986     (13,765 )   (28.69 )%
  Noninterest bearing deposits 1,974,395     1,445,978     528,417     36.54 %
  Interest bearing deposits 4,172,552     3,341,900     830,652     24.86 %
    Total deposits 6,146,947     4,787,878     1,359,069     28.39 %
  Total equity 1,078,878     816,069     262,809     32.20 %
  Total equity – tangible 774,553     640,551     134,002     20.92 %
  Common equity 1,067,193     807,152     260,041     32.22 %
  Common equity – tangible 762,868     631,634     131,234     20.78 %
  Book value per common share 17.11     15.65     1.46     9.33 %
  Book value per common share – tangible 12.23     12.25     (0.02 )   (0.16 )%
Daily Average Balances:              
  Total assets $ 6,949,985     $ 5,949,725     $ 1,000,260     16.81 %
  Total assets – tangible 6,722,029     5,770,456     951,573     16.49 %
  Earning assets (2) 6,368,707     5,435,333     933,374     17.17 %
  Loans (net of unearned income), excluding nonaccrual loans 4,936,641     4,177,038     759,603     18.19 %
  Allowance for loan losses 38,996     36,950     2,046     5.54 %
  Goodwill and other intangibles 227,956     179,269     48,687     27.16 %
  Noninterest bearing deposits 1,638,902     1,317,517     321,385     24.39 %
  Interest bearing deposits 3,756,169     3,279,354     476,815     14.54 %
    Total deposits 5,395,071     4,596,871     798,200     17.36 %
  Total equity 922,272     798,381     123,891     15.52 %
  Total equity – tangible 694,316     619,111     75,205     12.15 %
  Common equity 912,502     788,128     124,374     15.78 %
  Common equity – tangible 684,546     608,858     75,688     12.43 %
Key Ratios:              
  Return on average assets 0.93 %   1.12 %   (0.19 )%   (16.96 )%
  Return on average assets – tangible 1.00 %   1.19 %   (0.19 )%   (15.97 )%
  Return on average equity 6.99 %   8.36 %   (1.37 )%   (16.39 )%
  Return on average equity – tangible 9.70 %   11.12 %   (1.42 )%   (12.77 )%
  Return on average common equity 7.06 %   8.47 %   (1.41 )%   (16.65 )%
  Return on average common equity – tangible 9.84 %   11.30 %   (1.46 )%   (12.92 )%
  Net interest margin-fully tax equivalent (2)(3) 3.45 %   3.48 %   (0.03 )%   (0.86 )%
  Net interest margin (2) 3.36 %   3.39 %   (0.03 )%   (0.88 )%
  Average earning assets/total average assets 91.64 %   91.35 %   0.29 %   0.32 %
  Average loans/average deposits 91.50 %   90.87 %   0.63 %   0.69 %
  Average noninterest deposits/total average deposits 30.38 %   28.66 %   1.72 %   6.00 %
  Allowance for loan losses/period end loans 0.72 %   0.86 %   (0.14 )%   (16.28 )%
  Nonperforming assets to period end assets 0.44 %   0.78 %   (0.34 )%   (43.59 )%
  Period end equity/period end total assets 13.78 %   13.22 %   0.56 %   4.24 %
  Efficiency ratio (1) 71.58 %   66.86 %   4.72 %   7.06 %
                 
(1) Excludes gain on investment securities and properties              
(2) Includes bank-owned life insurance              
(3) Presented on a tax-equivalent basis              
TOWNEBANK
Selected Financial Highlights (unaudited)
(dollars in thousands, except per share data)
 
    September 30,   June 30,     Increase/    % Increase/
Three Months Ended 2016   2016    (Decrease)    (Decrease)
                 
Results of Operations:              
  Net interest income $ 62,605     $ 47,784     $ 14,821     31.02 %
  Noninterest income (1) 46,821     36,468     10,353     28.39 %
  Total Revenue 109,426     84,252     25,174     29.88 %
  Acquisition-related expenses 969     18,435     (17,466 )   (94.74 )%
  Noninterest expenses, excluding acquisition-related expenses 69,964     53,464     16,500     30.86 %
  Provision for loan losses 1,686     2,099     (413 )   (19.68 )%
  Income before income tax and noncontrolling interest 36,807     10,254     26,553     258.95 %
  Provision for income tax expense 10,974     2,375     8,599     362.06 %
  Net income 25,833     7,879     17,954     227.87 %
  Net income attributable to noncontrolling interest (1,657 )   (1,620 )   (37 )   2.28 %
  Net income attributable to TowneBank 24,176     6,259     17,917     286.26 %
  Net income available to common shareholders 24,176     6,259     17,917     286.26 %
  Net income per common share – basic 0.39     0.12     0.27     225.00 %
  Net income per common share – diluted 0.39     0.12     0.27     225.00 %
Period End Data:              
  Total assets $ 7,830,142     $ 7,940,741     $ (110,599 )   (1.39 )%
  Total assets – tangible 7,525,817     7,641,740     (115,923 )   (1.52 )%
  Earning assets (2) 7,197,077     7,310,561     (113,484 )   (1.55 )%
  Loans (net of unearned income) 5,651,642     5,559,949     91,693     1.65 %
  Allowance for loan losses 40,655     39,618     1,037     2.62 %
  Goodwill and other intangibles 304,325     299,000     5,325     1.78 %
  Nonperforming assets 34,221     36,287     (2,066 )   (5.69 )%
  Noninterest bearing deposits 1,974,395     1,950,816     23,579     1.21 %
  Interest bearing deposits 4,172,552     4,235,463     (62,911 )   (1.49 )%
    Total deposits 6,146,947     6,186,279     (39,332 )   (0.64 )%
  Total equity 1,078,878     1,061,548     17,330     1.63 %
  Total equity – tangible 774,553     762,548     12,005     1.57 %
  Common equity 1,067,193     1,050,360     16,833     1.60 %
  Common equity – tangible 762,868     751,360     11,508     1.53 %
  Book value per common share 17.11     16.84     0.27     1.60 %
  Book value per common share – tangible 12.23     12.05     0.18     1.49 %
Daily Average Balances:              
  Total assets $ 7,991,213     $ 6,534,063     $ 1,457,150     22.30 %
  Total assets – tangible 7,689,122     6,339,815     1,349,307     21.28 %
  Earning assets (2) 7,255,956     6,025,033     1,230,923     20.43 %
  Loans (net of unearned income), excluding nonaccrual loans 5,583,711     4,702,825     880,886     18.73 %
  Allowance for loan losses 40,004     38,419     1,585     4.13 %
  Goodwill and other intangibles 302,091     194,248     107,843     55.52 %
  Noninterest bearing deposits 1,959,025     1,538,370     420,655     27.34 %
  Interest bearing deposits 4,219,316     3,544,493     674,823     19.04 %
    Total deposits 6,178,341     5,082,863     1,095,478     21.55 %
  Total equity 1,075,023     859,938     215,085     25.01 %
  Total equity – tangible 772,932     665,690     107,242     16.11 %
  Common equity 1,064,179     850,393     213,786     25.14 %
  Common equity – tangible 762,088     656,145     105,943     16.15 %
Key Ratios:              
  Return on average assets 1.20 %   0.39 %   0.81 %   207.69 %
  Return on average assets – tangible 1.29 %   0.44 %   0.85 %   193.18 %
  Return on average equity 8.95 %   2.93 %   6.02 %   205.46 %
  Return on average equity – tangible 12.87 %   4.19 %   8.68 %   207.16 %
  Return on average common equity 9.04 %   2.96 %   6.08 %   205.41 %
  Return on average common equity – tangible 13.05 %   4.25 %   8.80 %   207.06 %
  Net interest margin-fully tax equivalent (2)(3) 3.57 %   3.36 %   0.21 %   6.25 %
  Net interest margin (2) 3.50 %   3.27 %   0.23 %   7.03 %
  Average earning assets/total average assets 90.80 %   92.21 %   (1.41 )%   (1.53 )%
  Average loans/average deposits 90.38 %   92.52 %   (2.14 )%   (2.31 )%
  Average noninterest deposits/total average deposits 31.71 %   30.27 %   1.44 %   4.76 %
  Allowance for loan losses/period end loans 0.72 %   0.71 %   0.01 %   1.41 %
  Nonperforming assets to period end assets 0.44 %   0.46 %   (0.02 )%   (4.35 )%
  Period end equity/period end total assets 13.78 %   13.37 %   0.41 %   3.07 %
  Efficiency ratio (1) 64.82 %   85.34 %   (20.52 )%   (24.04 )%
                 
(1) Excludes gain on investment securities              
(2) Includes bank-owned life insurance              
(3) Presented on a tax-equivalent basis              
TOWNEBANK
Average Balances, Yields and Rate Paid (unaudited)
(dollars in thousands)
 
  Three Months Ended   Three Months Ended   Three Months Ended
  September 30, 2016   June 30, 2016   September 30, 2015
    Interest Average     Interest Average     Interest Average
  Average Income/ Yield/   Average Income/ Yield/   Average Income/ Yield/
  Balance Expense Rate   Balance Expense Rate   Balance Expense Rate
Assets:                      
Loans (net of unearned income
  and deferred costs), excluding 
  nonaccrual loans
$ 5,583,711   $ 65,245   4.65 %   $ 4,702,825   $ 52,232   4.47 %   $ 4,300,751   $ 49,398   4.56 %
Taxable investment securities 687,480   2,703   1.57 %   671,792   2,734   1.63 %   796,062   3,235   1.63 %
Tax-exempt investment securities 53,180   396   2.98 %   52,398   405   3.09 %   61,048   493   3.23 %
Interest-bearing deposits 287,672   (36 ) (0.05 )%   289,698   364   0.51 %   167,247   107   0.25 %
Loans held for sale 481,358   4,137   3.44 %   156,425   1,294   3.31 %   132,214   1,246   3.77 %
Bank-owned life insurance 162,555   1,945   4.76 %   151,895   1,817   4.81 %   147,150   1,877   5.06 %
Total earning assets 7,255,956   74,390   4.08 %   6,025,033   58,846   3.93 %   5,604,472   56,356   3.99 %
  Less: allowance for loan losses (40,004 )       (38,419 )       (37,926 )    
                       
Total nonearning assets 775,261         547,449         549,135      
                       
  Total assets $ 7,991,213         $ 6,534,063         $ 6,115,681      
                       
Liabilities and Equity:                      
Interest-bearing deposits                      
  Demand and money market $ 2,216,987   $ 1,674   0.30 %   $ 1,813,502   $ 1,298   0.29 %   $ 1,693,424   $ 1,201   0.28 %
  Savings 318,193   723   0.90 %   301,542   709   0.95 %   297,041   695   0.93 %
  Certificates of deposit 1,684,136   3,512   0.83 %   1,429,449   3,260   0.92 %   1,356,409   2,985   0.87 %
Total interest-bearing deposits 4,219,316   5,909   0.56 %   3,544,493   5,267   0.60 %   3,346,874   4,881   0.58 %
Borrowings 512,027   3,309   2.53 %   469,939   3,190   2.69 %   472,120   3,435   2.85 %
Total interest-bearing liabilities 4,731,343   9,218   0.78 %   4,014,432   8,457   0.85 %   3,818,994   8,316   0.86 %
Demand deposits 1,959,025         1,538,370         1,388,002      
Other noninterest-bearing liabilities 225,822         121,323         96,083      
  Total liabilities 6,916,190         5,674,125         5,303,079      
                       
Shareholders’ equity 1,075,023         859,938         812,602      
                       
  Total liabilities and equity $ 7,991,213         $ 6,534,063         $ 6,115,681      
                       
Net interest income (tax-equivalent basis)   $ 65,172         $ 50,389         $ 48,040    
Reconcilement of Non-GAAP Financial Measures                    
  Bank-owned life insurance   (1,945 )       (1,817 )       (1,877 )  
  Tax-equivalent basis adjustment   (622 )       (788 )       (493 )  
Net interest income (GAAP)   $ 62,605         $ 47,784         $ 45,670    
                       
Interest rate spread (1)     3.30 %       3.08 %       3.13 %
Interest expense as a percent of average earning assets   0.51 %       0.56 %       0.59 %
Net interest margin (tax equivalent basis) (2)   3.57 %       3.36 %       3.40 %
Total cost of deposits     0.38 %       0.42 %       0.41 %
                       

(1) Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.  Fully tax equivalent.
(2) Net interest margin is net interest income expressed as a percentage of average earning assets.  Fully tax equivalent.

TOWNEBANK
Average Balances, Yields and Rate Paid (unaudited)
(dollars in thousands)
 
  Nine Months Ended   Nine Months Ended   Nine Months Ended September 30, 2016
  September 30, 2016   September 30, 2015   Compared with September 30, 2015
    Interest Average     Interest Average      
  Average Income/ Yield/   Average Income/ Yield/   Increase Change due to
  Balance Expense Rate   Balance Expense Rate   (Decrease) Rate Volume
Assets:                      
Loans (net of unearned income and deferred costs), excluding  nonaccrual loans $ 4,936,641   $ 168,257   4.55 %   $ 4,177,038   $ 146,020   4.67 %   $ 22,309   $ (3,787 ) $ 26,096  
Taxable investment securities 704,532   8,492   1.61 %   787,996   8,862   1.50 %   (370 ) 609   (979 )
Tax-exempt investment securities 52,854   1,211   3.05 %   63,684   1,524   3.19 %   (314 ) (63 ) (250 )
Interest-bearing deposits 280,900   658   0.31 %   152,472   287   0.25 %   371   83   288  
Loans held for sale 238,983   6,124   3.42 %   109,592   2,971   3.62 %   3,153   (172 ) 3,324  
Bank-owned life insurance 154,796   5,564   4.80 %   144,551   5,674   5.25 %   (110 ) (853 ) 743  
Total earning assets 6,368,706   190,306   3.99 %   5,435,333   165,338   4.07 %   25,039   (4,183 ) 29,222  
  Less: allowance for loan losses (38,996 )       (36,950 )            
                       
Total nonearning assets 620,275         551,342              
                       
  Total assets $ 6,949,985         $ 5,949,725              
                       
Liabilities and Equity:                      
Interest-bearing deposits                      
  Demand and money market $ 1,938,818   $ 4,300   0.30 %   $ 1,658,531   $ 3,456   0.28 %   $ 844   $ 230   $ 614  
  Savings 306,644   2,132   0.93 %   300,996   2,071   0.92 %   61   21   40  
  Certificates of deposit 1,510,707   9,957   0.88 %   1,319,827   8,220   0.83 %   1,736   492   1,244  
Total interest-bearing deposits 3,756,169   16,389   0.58 %   3,279,354   13,747   0.56 %   2,641   743   1,898  
Borrowings 483,692   9,685   2.63 %   460,195   10,205   2.92 %   (519 ) (1,018 ) 498  
Total interest-bearing liabilities 4,239,861   26,074   0.82 %   3,739,549   23,952   0.86 %   2,122   (275 ) 2,396  
Demand deposits 1,638,902         1,317,517              
Other noninterest-bearing liabilities 148,950         94,278              
  Total liabilities 6,027,713         5,151,344              
                       
Shareholders’ equity 922,272         798,381              
                       
  Total liabilities and equity $ 6,949,985         $ 5,949,725              
                       
Net interest income (tax-
equivalent basis)
  $ 164,232         $ 141,386       $ 22,846   $ (3,908 ) $ 26,826  
Reconcilement of Non-GAAP Financial Measures                  
  Bank-owned life insurance   (5,564 )       (5,674 )     110      
  Tax-equivalent basis adjustment   (1,943 )       (1,601 )     (413 )    
Net interest income (GAAP)   $ 156,725         $ 134,111       $ 22,543      
                       
Interest rate spread (1)     3.17 %       3.21 %        
Interest expense as a percent of average earning assets     0.55 %       0.59 %        
Net interest margin (tax
equivalent basis) (2)
    3.45 %       3.48 %        
Total cost of deposits     0.41 %       0.40 %        
                       
(1) Interest spread is the average yield earned on earning assets less the average rate paid on interest bearing liabilities.  Fully tax equivalent.
(2) Net interest margin is net interest income expressed as a percentage of average earning assets.  Fully tax equivalent.
TOWNEBANK
Consolidated Balance Sheets
(dollars in thousands, except share data)
 
  September 30,   December 31,
  2016   2015   2015
  (unaudited)   (audited)
ASSETS          
Cash and due from banks $ 147,887     $ 284,625     $ 250,836  
Interest-bearing deposits in financial institutions 6,891     1,000     1,001  
Total Cash and Cash Equivalents 154,778     285,625     251,837  
Securities available for sale, at fair value 704,418     542,634     723,489  
Securities held to maturity, at amortized cost 70,304     75,154     69,045  
Federal Home Loan Bank stock, at amortized cost 24,888     24,058     23,691  
Total Securities 799,610     641,846     816,225  
Mortgage loans held for sale 439,608     99,330     102,346  
Loans, net of unearned income and deferred costs:          
Real estate – residential 1-4 family 1,208,001     965,559     973,331  
Real estate – commercial 2,189,489     1,796,150     1,784,393  
Real estate – construction and land development 820,453     554,753     598,875  
Real estate – multifamily 206,623     138,954     167,371  
Commercial and industrial business 1,033,797     790,614     857,036  
Consumer and other loans 193,279     121,009     138,387  
Loans, net of unearned income and deferred costs 5,651,642     4,367,039     4,519,393  
Less:  Allowance for loan losses (40,655 )   (37,351 )   (38,359 )
Net Loans 5,610,987     4,329,688     4,481,034  
Premises and equipment, net 202,955     172,940     173,695  
Goodwill 264,578     152,438     154,842  
Other intangible assets, net 39,747     23,080     26,153  
Bank-owned life insurance policies 163,385     147,949     149,452  
Other assets 154,494     320,995     140,990  
TOTAL ASSETS $ 7,830,142     $ 6,173,891     $ 6,296,574  
           
LIABILITIES AND EQUITY          
Liabilities          
Deposits:          
  Noninterest-bearing demand $ 1,974,395     $ 1,445,978     $ 1,393,264  
  Interest-bearing:          
Demand and money market accounts 2,207,962     1,676,623     1,824,226  
Savings 315,477     295,952     300,408  
Certificates of deposit 1,649,113     1,369,325     1,396,129  
Total Deposits 6,146,947     4,787,878     4,914,027  
Advances from the Federal Home Loan Bank 427,655     437,282     429,080  
Repurchase agreements and other borrowings 31,927     33,784     37,434  
Total Borrowings 459,582     471,066     466,514  
Other liabilities 144,735     98,878     95,839  
TOTAL LIABILITIES 6,751,264     5,357,822     5,476,380  
Shareholders’ Equity          
Preferred stock:          
  Authorized and unissued shares – 2,000,000          
Common stock, $1.667 par: 90,000,000 shares authorized          
  62,387,564; 51,580,762; and 51,605,521 shares issued at          
  September 30, 2016 and 2015 and December 31, 2015, respectively 104,000     85,985     86,026  
Capital surplus 743,223     533,609     535,094  
Retained earnings 218,631     186,522     192,795  
Common stock issued to deferred compensation trust, at cost          
  683,833; 651,362; and 648,350 shares at          
  September 30, 2016 and 2015 and December 31, 2015, respectively (10,969 )   (10,151 )   (10,172 )
Deferred compensation trust 10,969     10,151     10,172  
Accumulated other comprehensive income (loss) 1,339     1,036     (2,994 )
TOTAL SHAREHOLDERS’ EQUITY 1,067,193     807,152     810,921  
Noncontrolling interests 11,685     8,917     9,273  
TOTAL EQUITY 1,078,878     816,069     820,194  
TOTAL LIABILITIES AND EQUITY $ 7,830,142     $ 6,173,891     $ 6,296,574  
TOWNEBANK
Consolidated Statements of Income (unaudited)
(dollars in thousands, except per share data)
 
  Three Months Ended   Nine Months Ended
  September 30,   September 30,
  2016   2015   2016   2015
INTEREST INCOME:              
Loans, including fees $ 64,623     $ 48,906     $ 166,313     $ 144,418  
Investment securities 3,099     3,728     9,703     10,386  
Interest-bearing deposits in financial institutions and federal
  funds sold
(36 )   107     658     287  
Mortgage loans held for sale 4,137     1,246     6,124     2,971  
Total Interest Income 71,823     53,987     182,798     158,062  
               
INTEREST EXPENSE:              
Deposits 5,909     4,881     16,389     13,747  
Advances from the Federal Home Loan Bank 3,276     3,422     9,606     10,160  
Repurchase agreements and other borrowings 33     14     79     44  
Total Interest Expense 9,218     8,317     26,074     23,951  
               
Net Interest Income 62,605     45,670     156,724     134,111  
               
PROVISION FOR LOAN LOSSES 1,686     130     3,526     2,176  
               
Net Interest Income after Provision for Loan Losses 60,919     45,540     153,198     131,935  
               
NONINTEREST INCOME:              
Residential mortgage banking income, net 21,430     8,262     40,696     26,956  
Insurance commissions and other title fees and income, net 11,258     9,710     36,918     30,644  
Real estate brokerage and property management income, net 6,647     5,349     17,591     13,888  
Service charges on deposit accounts 2,552     2,388     7,012     6,911  
Credit card merchant fees, net 1,365     823     3,373     1,821  
Other income 3,569     3,036     10,114     11,081  
Net gain on investment securities     736         904  
Total Noninterest Income 46,821     30,304     115,704     92,205  
               
NONINTEREST EXPENSE:              
Salaries and employee benefits 40,497     28,910     100,776     83,133  
Occupancy expense 6,656     4,703     16,831     14,489  
Furniture and equipment 3,199     2,211     7,937     6,949  
Other expenses 20,581     14,082     69,448     44,843  
Total Noninterest Expense 70,933     49,906     194,992     149,414  
               
Income before income tax expense and noncontrolling interest 36,807     25,938     73,910     74,726  
               
Provision for income tax expense 10,974     7,444     21,538     22,030  
               
Net income 25,833     18,494     52,372     52,696  
               
Net income attributable to noncontrolling interest (1,657 )   (928 )   (4,118 )   (2,780 )
               
Net income attributable to TowneBank $ 24,176     $ 17,566     $ 48,254     $ 49,916  
               
Preferred stock dividends             13  
               
Net income available to common shareholders $ 24,176     $ 17,566     $ 48,254     $ 49,903  
               
Per common share information              
Basic earnings $ 0.39     $ 0.34     $ 0.88     $ 0.98  
Diluted earnings $ 0.39     $ 0.34     $ 0.87     $ 0.98  
Cash dividends declared $ 0.13     $ 0.12     $ 0.38     $ 0.35  
TOWNEBANK
Consolidated Statements of Comprehensive Income (unaudited)
(dollars in thousands)
 
  Three Months Ended   Nine Months Ended
  September 30,   September 30,
  2016   2015   2016   2015
Net income $ 25,833     $ 18,494     $ 52,372     $ 52,696  
               
Other comprehensive income (loss)              
               
Unrealized gains (losses) on securities              
Unrealized holding gains (losses) arising during the period (516 )   1,822     6,294     1,536  
Deferred tax benefit (expense) 180     (638 )   (2,203 )   (538 )
Realized gains reclassified into earnings     (736 )       (785 )
Deferred tax benefit     258         275  
Net unrealized gains (losses) (336 )   706     4,091     488  
               
Pension and postretirement benefit plans              
Actuarial gains         109      
Deferred tax expense         (38 )    
Amortization of prior service costs 110         263      
Deferred tax expense (38 )       (91 )    
Amortization of net actuarial (gain) loss (2 )   60     (2 )   138  
Deferred tax benefit (expense) 1     (21 )   1     (48 )
Change in defined benefit retirement plan, net of tax 71     39     242     90  
               
Other comprehensive income (loss), net of tax (265 )   745     4,333     578  
               
Comprehensive income $ 25,568     $ 19,239     $ 56,705     $ 53,274  
TOWNEBANK
Consolidated Balance Sheets – Five Quarter Trend
(dollars in thousands, except share data)
 
                   
  September 30,   June 30,   March 31,   December 31,   September 30,
  2016   2016   2016   2015   2015
  (unaudited)   (unaudited)   (unaudited)   (audited)   (unaudited)
ASSETS                  
Cash and due from banks $ 147,887     $ 188,183     $ 195,161     $ 250,836     $ 284,625  
Interest-bearing deposits in financial institutions 6,891     33,777     1,006     1,001     1,000  
Federal funds sold     14              
Total Cash and Cash Equivalents 154,778     221,974     196,167     251,837     285,625  
Securities available for sale, at fair value 704,418     812,375     821,551     723,489     542,634  
Securities held to maturity, at amortized cost 70,304     65,728     66,921     69,045     75,154  
Federal Home Loan Bank stock, at amortized cost 24,888     28,008     23,903     23,691     24,058  
Total Securities 799,610     906,111     912,375     816,225     641,846  
Mortgage loans held for sale 439,608     474,978     97,491     102,346     99,330  
Loans, net of unearned income and deferred costs: 5,651,642     5,559,949     4,552,260     4,519,393     4,367,039  
Less: allowance for loan losses (40,655 )   (39,618 )   (37,760 )   (38,359 )   (37,351 )
Net Loans 5,610,987     5,520,331     4,514,500     4,481,034     4,329,688  
Premises and equipment, net 202,955     202,333     178,154     173,695     172,940  
Goodwill 264,578     257,485     157,659     154,842     152,438  
Other intangible assets, net 39,747     41,515     29,286     26,153     23,080  
Bank-owned life insurance policies 163,385     164,933     150,623     149,452     147,949  
Other assets 154,494     151,081     128,914     140,990     320,995  
TOTAL ASSETS $ 7,830,142     $ 7,940,741     $ 6,365,169     $ 6,296,574     $ 6,173,891  
LIABILITIES AND EQUITY                  
Deposits:                  
Noninterest-bearing demand $ 1,974,395     $ 1,950,816     $ 1,449,660     $ 1,393,264     $ 1,445,978  
Interest-bearing:                  
Demand and money market accounts 2,207,962     2,174,154     1,769,414     1,824,226     1,676,623  
Savings 315,477     317,071     302,373     300,408     295,952  
Certificates of deposit 1,649,113     1,744,238     1,433,679     1,396,129     1,369,325  
Total Deposits 6,146,947     6,186,279     4,955,126     4,914,027     4,787,878  
Advances from the Federal Home Loan Bank 427,655     500,798     428,940     429,080     437,282  
Repurchase agreements and other borrowings 31,927     44,008     39,442     37,434     33,784  
Total Borrowings 459,582     544,806     468,382     466,514     471,066  
Other liabilities 144,735     148,108     105,658     95,839     98,878  
TOTAL LIABILITIES 6,751,264     6,879,193     5,529,166     5,476,380     5,357,822  
Preferred stock                  
Authorized and unissued shares – 2,000,000                  
                   
Common stock, $1.667 par value 104,000     103,963     86,151     86,026     85,985  
Capital surplus 743,223     742,228     536,294     535,094     533,609  
Retained earnings 218,631     202,565     204,413     192,795     186,522  
Common stock issued to deferred
compensation trust, at cost
(10,969 )   (10,785 )   (10,288 )   (10,172 )   (10,151 )
Deferred compensation trust 10,969     10,785     10,288     10,172     10,151  
Accumulated other comprehensive income (loss) 1,339     1,604     17     (2,994 )   1,036  
TOTAL SHAREHOLDERS’ EQUITY 1,067,193     1,050,360     826,875     810,921     807,152  
Noncontrolling interest 11,685     11,188     9,128     9,273     8,917  
TOTAL EQUITY 1,078,878     1,061,548     836,003     820,194     816,069  
TOTAL LIABILITIES AND EQUITY $ 7,830,142     $ 7,940,741     $ 6,365,169     $ 6,296,574     $ 6,173,891  
TOWNEBANK
Consolidated Statements of Income – Five Quarter Trend (unaudited)
(dollars in thousands, except per share data)
                   
           
  Three Months Ended
  September 30,   June 30,   March 31,   December 31,   September 30,
  2016   2016   2016   2015   2015
INTEREST INCOME:                  
Loans, including fees $ 64,623     $ 51,444     $ 50,247     $ 50,319     $ 48,906  
Investment securities 3,099     3,139     3,464     3,415     3,728  
Interest-bearing deposits in financial institutions and
federal funds sold
(36 )   364     330     212     107  
Mortgage loans held for sale 4,137     1,294     693     865     1,246  
Total Interest Income 71,823     56,241     54,734     54,811     53,987  
INTEREST EXPENSE:                  
Deposits 5,909     5,267     5,213     5,119     4,881  
Advances from the Federal Home Loan Bank 3,276     3,158     3,163     3,326     3,422  
Repurchase agreements and other borrowings 33     32     22     35     14  
Total Interest Expense 9,218     8,457     8,398     8,480     8,317  
Net Interest Income 62,605     47,784     46,336     46,331     45,670  
                   
PROVISION FOR LOAN LOSSES 1,686     2,099     (259 )   852     130  
Net Interest Income after Provision for Loan Losses 60,919     45,685     46,595     45,479     45,540  
NONINTEREST INCOME:                  
Residential mortgage banking income, net 21,430     12,148     7,118     7,255     8,262  
Insurance commissions and other title fees and income, net 11,258     11,627     14,033     8,997     9,710  
Real estate brokerage and property management income, net 6,647     6,116     4,827     2,438     5,349  
Service charges on deposit accounts 2,552     2,284     2,176     2,254     2,388  
Credit card merchant fees, net 1,365     1,113     895     767     823  
Other income 3,569     3,180     3,366     3,368     3,036  
Net gain on investment securities                 736  
Total Noninterest Income 46,821     36,468     32,415     25,079     30,304  
NONINTEREST EXPENSE:                  
Salaries and employee benefits 40,497     30,093     30,187     30,826     28,910  
Occupancy expense 6,656     5,157     5,017     5,156     4,703  
Furniture and equipment 3,199     2,381     2,357     2,390     2,211  
Other expenses 20,581     34,268     14,600     14,371     14,082  
Total Noninterest Expense 70,933     71,899     52,161     52,743     49,906  
Income before income tax expense and noncontrolling interest 36,807     10,254     26,849     17,815     25,938  
Provision for income tax expense 10,974     2,375     8,188     4,846     7,444  
Net income 25,833     7,879     18,661     12,969     18,494  
Net income attributable to noncontrolling interest (1,657 )   (1,620 )   (842 )   (503 )   (928 )
Net income attributable to TowneBank $ 24,176     $ 6,259     $ 17,819     $ 12,466     $ 17,566  
Preferred stock dividends                  
Net income available to common shareholders $ 24,176     $ 6,259     $ 17,819     $ 12,466     $ 17,566  
Per common share information                  
Basic earnings $ 0.39     $ 0.12     $ 0.35     $ 0.24     $ 0.34  
Diluted earnings $ 0.39     $ 0.12     $ 0.35     $ 0.24     $ 0.34  
Basic weighted average shares outstanding 61,908,316     51,994,473     51,290,010     51,267,447     51,153,205  
Diluted weighted average shares outstanding 62,067,832     52,116,772     51,392,857     51,440,440     51,263,382  
Cash dividends declared $ 0.13     $ 0.13     $ 0.12     $ 0.12     $ 0.12  
TOWNEBANK
Insurance Segment Financial Information
(dollars in thousands)
 
                   
      Increase/(Decrease)
  Three Months Ended   September 30, 2016   September 30, 2016
  September 30,   June 30,   September 30, 2015   June 30, 2016
  2016   2015   2016   Amount   Percent   Amount   Percent
Commission and fee income                          
Property and casualty $ 9,068     $ 8,156     $ 8,815     $ 912     11.18 %   $ 253     2.87 %
Employee benefits 2,947     2,578     2,907     369     14.31 %   40     1.38 %
Travel insurance 926     626     1,163     300     47.92 %   (237 )   (20.38 )%
Specialized benefit services 154     145     152     9     6.21 %   2     1.32 %
Total commissions and fees 13,095     11,505     13,037     1,590     13.82 %   58     0.44 %
                           
Contingency and bonus revenue 45     260     445     (215 )   (82.69 )%   (400 )   (89.89 )%
Other income 82     53     52     29     54.72 %   30     57.69 %
Total revenue $ 13,222     $ 11,818     $ 13,534     $ 1,404     11.88 %   $ (312 )   (2.31 )%
                           
Employee commission
  expense
2,482     2,361     2,254     121     5.12 %   228     10.12 %
Revenue, net of commission
  expense
$ 10,740     $ 9,457     $ 11,280     $ 1,283     13.57 %   $ (540 )   (4.79 )%
                           
Salaries and employee benefits 5,790     4,583     5,723     1,207     26.34 %   67     1.17 %
Occupancy expense 537     480     517     57     11.88 %   20     3.87 %
Furniture and equipment 78     202     259     (124 )   (61.39 )%   (181 )   (69.88 )%
Amortization of intangible assets 706     543     692     163     30.02 %   14     2.02 %
Other expenses 1,385     1,491     1,586     (106 )   (7.11 )%   (201 )   (12.67 )%
Total operating expenses 8,496     7,299     8,777     1,197     16.40 %   (281 )   (3.20 )%
Income before income tax provision and noncontrolling interest $ 2,244     $ 2,158     $ 2,503     $ 86     3.99 %   $ (259 )   (10.35 )%
Plus: Acquisition related
expenses
    164     277     (164 )   (100.00 )%   (277 )   (100.00 )%
 Plus: Amortization of
intangible assets
706     543     692     163     30.02 %   14     2.02 %
Operating earnings before income taxes (non-GAAP) $ 2,950     $ 2,865     $ 3,472     $ 85     2.97 %   $ (522 )   (15.03 )%
                           
TOWNEBANK
Insurance Segment Financial Information
(dollars in thousands)
 
       
  Nine Months Ended   Increase/(Decrease)
  September 30,   2016 over 2015
  2016   2015   Amount   Percent
Net commission and fee income              
Property and casualty $ 26,029     $ 22,627     $ 3,402     15.04 %
Employee benefits 8,753     7,690     1,063     13.82 %
Travel insurance 3,546     2,668     878     32.91 %
Specialized benefit services 459     413     46     11.14 %
Total commissions and fees 38,787     33,398     5,389     16.14 %
               
Contingency and bonus revenue 3,842     3,171     671     21.16 %
Other income 208     148     60     40.54 %
Total revenues $ 42,837     $ 36,717     $ 6,120     16.67 %
               
Employee commission
  expense
6,903     6,723     180     2.68 %
Revenue, net of commission
  expense
$ 35,934     $ 29,994     $ 5,940     19.80 %
               
Salaries and employee benefits $ 17,481     $ 14,111     $ 3,370     23.88 %
Occupancy expense 1,582     1,416     166     11.72 %
Furniture and equipment 562     669     (107 )   (15.99 )%
Amortization of intangible assets 2,083     1,609     474     29.46 %
Other expenses 4,361     4,157     204     4.91 %
Total operating expenses 26,069     21,962     4,107     18.70 %
Income before income tax provision and noncontrolling interest $ 9,865     $ 8,032     $ 1,833     22.82 %
Plus: Acquisition related
expenses
354     520     (166 )   (31.92 )%
Plus: Amortization of
intangible assets
2,083     1,609     474     29.46 %
Operating earnings before income taxes (non-GAAP) $ 12,302     $ 10,161     $ 2,141     21.07 %
TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
                     
                     
    Three Months Ended   Nine Months Ended
    September 30,   September 30,   December 31,   September 30,   September 30,
    2016   2015   2015   2016   2015
                     
Return on average assets (GAAP basis)   1.20 %   1.14 %   0.78 %   0.93 %   1.12 %
Impact of excluding average goodwill and other
intangibles and amortization
  0.09 %   0.07 %   0.07 %   0.07 %   0.07 %
Return on average tangible assets (Non-GAAP)   1.29 %   1.21 %   0.85 %   1.00 %   1.19 %
                     
Return on average equity (GAAP basis)   8.95 %   8.58 %   6.00 %   6.99 %   8.36 %
Impact of excluding average goodwill and other
intangibles and amortization
  3.92 %   2.67 %   2.11 %   2.71 %   2.76 %
Return on average tangible equity (Non-GAAP)   12.87 %   11.25 %   8.11 %   9.70 %   11.12 %
                     
Return on average common equity (GAAP basis)   9.04 %   8.67 %   6.07 %   7.06 %   8.47 %
Impact of excluding average goodwill and other
intangibles and amortization
  4.01 %   2.74 %   2.15 %   2.78 %   2.83 %
Return on average tangible common equity
(Non-GAAP)
  13.05 %   11.41 %   8.22 %   9.84 %   11.30 %
                     
Book value (GAAP basis)   $ 17.11     15.65     $ 15.71     $ 17.11     $ 15.65  
Impact of excluding average goodwill and other
intangibles and amortization
  (4.88 )   (3.40 )   (3.50 )   (4.88 )   (3.40 )
Tangible book value   $ 12.23     $ 12.25     $ 12.21     $ 12.23     $ 12.25  

TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
(dollars in thousands)
                     
                     
        Three Months Ended
    September 30,   June 30,   March 31,   December 31,   September 30,
Reconcilement of GAAP Earnings to Core Operating Earnings   2016   2016   2016   2015   2015
                     
Net income (GAAP)   $ 24,176     $ 6,259     $ 17,819     $ 12,466     $ 17,566  
                     
Acquisition-related expenses   969     18,435     414     285     243  
                     
Non-core charges   969     18,435     414     285     243  
Income tax expense   (267 )   (6,177 )   (33 )   (100 )   (85 )
Non-core charges, net of taxes   702     12,258     381     185     158  
Core operating earnings (non-GAAP)   $ 24,878     $ 18,517     $ 18,200     $ 12,651     $ 17,724  
                     
Weighted average diluted shares   62,067,832     52,116,772     51,392,857     51,440,440     51,263,382  
                     
Diluted EPS (GAAP)   $ 0.39     $ 0.12     $ 0.35     $ 0.24     $ 0.34  
Core diluted EPS (non-GAAP)   $ 0.40     $ 0.36     $ 0.35     $ 0.25     $ 0.35  
                     
Average assets   $ 7,991,213     $ 6,534,063     $ 6,313,238     $ 6,305,571     $ 6,115,681  
Average tangible equity   772,932     $ 665,690     $ 643,464     $ 638,855     $ 637,179  
                     
Core return on average assets (non-GAAP)   1.24 %   1.14 %   1.16 %   0.80 %   1.15 %
Core return on average tangible equity (non-GAAP)   13.23 %   11.60 %   11.80 %   8.23 %   11.35 %

TOWNEBANK
Reconcilement of Non-GAAP Financial Measures
(dollars in thousands)
         
         
    Nine Months Ended
    September 30,   September 30,
Reconcilement of GAAP Earnings to Core Operating Earnings   2016   2015
         
Net income (GAAP)   $ 48,254     $ 49,916  
         
Acquisition-related expenses   19,817     1,027  
         
Non-core charges   19,817     1,027  
Income tax expense   (6,476 )   (359 )
Non-core charges, net of taxes   13,341     668  
Core operating earnings (non-GAAP)   $ 61,595     $ 50,584  
         
Weighted average diluted shares   55,238,139     51,046,899  
         
Diluted EPS (GAAP)   $ 0.87     $ 0.98  
Core diluted EPS (non-GAAP)   $ 1.12     $ 0.99  
         
Average assets   $ 6,949,985     $ 5,949,725  
Average tangible equity   $ 694,316     $ 619,111  
         
Core return on average assets (non-GAAP)   1.18 %   1.14 %
Core return on average tangible equity (non-GAAP)   12.27 %   11.26 %

 

For more information contact: G. Robert Aston, Jr., Chairman and CEO, 757-638-6780 Clyde E. McFarland, Jr., Senior Executive Vice President and CFO, 757-638-6801 William B. Littreal, Chief Investment Relations Officer and CSO, 757-638-6813