TMCnet News

FCB Financial Holdings, Inc. Reports Record First Quarter 2018 Financial Results
[April 24, 2018]

FCB Financial Holdings, Inc. Reports Record First Quarter 2018 Financial Results


FCB Financial Holdings, Inc. (NYSE:FCB) (the "Company") today reported first quarter 2018 net income of $40.1 million, or $0.84 per share on a fully diluted basis, and adjusted net income of $40.7 million, or $0.85 per share on a fully diluted basis. Net income rose 3% year-over-year and pre-tax income increased by 12% to $48.2 million. Adjusted net income rose 40% year-over-year and adjusted net income per diluted share rose 34%. This resulted in a ROA of 148 basis points and an adjusted ROA of 150 basis points.

  • Fully tax equivalent net revenue of $91.7 million;
  • Reported and Adjusted EPS of $0.84 and $0.85 per share, respectively, on a fully diluted basis;
  • Net Interest Margin and adjusted Net Interest Margin expanded by 5 basis points during the quarter to 3.18% and 3.14%, respectively;
  • New loan portfolio grew sequentially at an annualized rate of 18% when excluding the impact of syndication sales and paydowns;
  • New loan fundings of $495.4 million during the quarter;
  • Demand deposits grew by $163.9 million, or 25% annualized, during the quarter;
  • Reported and Adjusted Efficiency ratio of 43.5% and 39.6%, respectively;
  • Reported and Adjusted ROA of 148 and 150 basis points, respectively; and
  • Tangible book value per share was $24.80.

The Company views certain non-operating items, including, but not limited to, merger related and restructuring charges, gain/(loss) on investment securities and their corresponding tax effect, as adjustments to net income. Non-operating adjustments for the first quarter of 2018 primarily relate to merger related expenses associated with the acquisition of Floridian Community Holdings, Inc. ("Floridian Community") that was completed on March 1, 2018. Non-operating adjustments include $911 thousand of professional services expense, $826 thousand of severance and salary related expense, $539 thousand of data processing and system conversion expense and $277 thousand of other operating expense, and $1.4 million losses on investment securities. Additionally, the Company expects its 2018 annual GAAP tax rate to be between 20-23%.

The reconciliation of non-GAAP measures (including adjusted net income, adjusted efficiency ratio, adjusted ROA, tangible book value and tangible book value per share), which the Company believes facilitates the assessment of its banking operations and peer comparability, is included in tabular form at the end of this release.

Kent Ellert, Chief Executive Officer and President of FCB Financial Holdings, Inc., commented, "The first quarter was another great quarter for FCB, as we grew the balance sheet by nearly $1 billion while increasing our net interest margin by 5 basis points, closed our Floridian Community acquisition in less than 3 months and continued our organic momentum with over $435 million of organic deposit growth and over $495 million of organic loan fundings. Our organic growth and community centric approach continues to differentiate us in the market as we solidify our position as Florida's largest community banking company."

Loan Portfolio and Composition

During the quarter, the total loan portfolio, gross of the allowance for loan losses, grew by $726.6 million to $8.7 billion as of March 31, 2018, an increase of 9% from $8.0 billion as of December 31, 2017, and 26% from $6.9 billion as of March 31, 2017.

The Bank's new loan portfolio totaled $8.0 billion as of March 31, 2018, an increase of 4% from $7.7 billion as of December 31, 2017 and 22% from $6.6 billion as of March 31, 2017. Loan growth during the quarter was a result of $495.4 million of organic new loan fundings, consisting of $246.1 million of commercial and industrial, $161.9 million of commercial real estate and $87.4 million of residential and consumer. Additionally, during the quarter, the Company decreased its syndicated loan portfolio by $24 million with the total syndicated portfolio representing only 3% of total loans. As of March 31, 2018, new loans made up 92% of the total loan portfolio as compared to 96% and 95% as of December 31, 2017 and March 31, 2017, respectively.

The Bank's acquired loan portfolio totaled $728.1 million as of March 31, 2018, an increase of 130% from $316.4 million as of December 31, 2017 and an increase of 99% from $366.2 million as of March 31, 2017. The increase in the current quarter was primarily driven by the acquisition of Floridian Community. As of March 31, 2018, acquired loans made up 8% of our total loan portfolio as compared to 4% and 5% as of December 31, 2017 and March 31, 2017, respectively.

Asset Quality

The provision for loan losses of $2.1 million recorded for the first quarter of 2018 includes a $2.1 million provision for new loans and a valuation allowance of $16 thousand for the acquired loan portfolio. The provision for new loans served to increase the related allowance to $46.2 million, or 0.58% of the $8.0 billion in new loans outstanding. The nonperforming new loan ratio as of March 31, 2018 was 0.04%.

Deposits and Borrowings

Deposits totaled $9.5 billion as of March 31, 2018, an increase of 9% from $8.7 billion as of December 31, 2017 and an increase of 24% from $7.7 billion as of March 31, 2017. During the first quarter of 2018, demand deposits increased by $163.9 million, or 6%, from December 31, 2017 and increased by $727.4 million, or 34%, from March 31, 2017. Demand deposits represent 30% of total deposits as of March 31, 2018 as compared to 31% and 28% as of December 31, 2017 and March 31, 2017, respectively. The cost of deposits was 107 basis points for the quarter, representing a 12 basis point increase from the fourth quarter of 2017 and a 32 basis point increase from the first quarter of 2017. The primary driver of the increase over the periods is attributable to the Federal Reserve rate hikes in March, June and December 2017 and March 2018.

Net Interest Margin and Net Interest Income

The net interest margin for the first quarter of 2018 was 3.18%, an increase of 5 basis points from the fourth quarter of 2017 and a decrease of 6 basis points from the first quarter of 2017. The increase from the fourth quarter of 2017 was due primarily to the 12 basis point increase in yield on interest-earning assets partially offset by the 10 basis point increase in cost of interest-bearing liabilities.

Net interest income totaled $82.2 million in the first quarter of 2018, an increase of 5% from $78.1 million in the fourth quarter of 2017 and an increase of 18% from $69.7 million in the first quarter of 2017. Interest income totaled $108.6 million for the first quarter of 2018, an increase of 7% from $101.5 million in the fourth quarter of 2017 and an increase of 27% from $85.2 million in the first quarter of 2017. Interest income from new loans increased by $5.8 million, or 8%, from the fourth quarter of 2017 due to yield expansion and continued growth in the new loan portfolio. Interest income on acquired loans increased by $0.9 million, or 14%, from the fourth quarter due to the acquisition of Floridian Community. Interest expense was $26.4 million for the first quarter of 2018, an increase of 13% from $23.4 million in the fourth quarter of 2017 and an increase of 70% from $15.6 million in the first quarter of 2017. The increase from the fourth quarter of 2017 was a result of a 10 basis point increase on cost of interest-bearing liabilities associated with increased time deposit duration as well as the impact of the December 2017 and March 2018 Federal Reserve rate hikes on deposit costs.

Noninterest Income and Noninterest Expense

Noninterest income totaled $7.2 million for the first quarter of 2018 as compared to $7.7 million for the fourth quarter of 2017 and $10.0 million for the first quarter of 2017. The primary components of noninterest income for the quarter were loan and other fees, bank-owned life insurance income and other noninterest income of $4.9 million, $1.4 million and $1.1 million, respectively.

Noninterest expense totaled $39.2 million for the first quarter of 2018, an increase of 8% from $36.1 million in the fourth quarter of 2017 and an increase of 12% from $35.1 million in the first quarter of 2017. Non-operating adjustments for the first quarter of 2018 primarily relate to merger related expenses associated with the acquisition of Floridian Community that was completed on March 1, 2018. Non-operating adjustments include $911 thousand of professional services expense, $826 thousand of severance and salary related expense, $539 thousand of data processing and system conversion expense and $277 thousand of other operating expense.

Financial Position

Capital ratios continue to be strong and well in excess of regulatory requirements. Our tangible common equity, Tier 1 leverage, and total risk-based capital ratios were 10.0%, 10.7% and 12.2% for the first quarter of 2018 respectively, compared to 10.3%, 10.5% and 12.4% for the fourth quarter of 2017, respectively. Stockholders' equity totaled $1.30 billion as of March 31, 2018, an increase of 10.6% from $1.18 billion as of December 31, 2017 due to net income of $40.1 million and an increase of $100.7 million of additional paid-in capital partially offset by a decrease in accumulated other comprehensive income of $15.1 million. The Company did not repurchase common stock during the quarter. Tangible book value per common share is $24.80 as of March 31, 2018.

Conference Call

The Company will host a conference call today, Tuesday, April 24, 2018 at 5:00 p.m. Eastern Time. Presentation materials related to the conference call are available on the Company's website, www.floridacommunitybank.com, by navigating to Investor Relations.

The number to call for this interactive teleconference is (855) 238-8125, and please ask to join the FCB Financial Holdings, Inc. or FCB teleconference. Please dial in 10 minutes prior to the beginning of the call.

A telephonic replay of the conference call will be available through May 24, 2018, by dialing (877) 344-7529 and entering pass code 10118528.

The live broadcast of the conference call will also be available online at the Company's website by following the link to Investor Relations. An on-line replay of the call will be available at the Company's website for 90 days.

Forward-Looking Statements

This release may contain "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Any statements about our expectations, beliefs, plans, strategies, predictions, forecasts, objectives or assumptions of future events or performance are not historical facts and may be forward-looking. These statements include, but are not limited to, the expected completion date, financial benefits and other effects of the proposed merger of FCB and Floridian Community. These statements are often, but not always, made through the use of words or phrases such as "anticipates," "believes," "expects," "can," "could," "may," "predicts," "potential," "opportunity," "should," "will," "estimate," "plans," "projects," "continuing," "ongoing," "expects," "seeks," "intends" and similar words or phrases. Accordingly, these statements involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual strategies, actions or results to differ materially from those expressed in them, and are not guarantees of timing, future results or other events or performance. Because forward-looking statements are necessarily only estimates of future strategies, actions or results, based on management's current expectations, assumptions and estimates on the date hereof, and there can be no assurance that actual strategies, actions or results will not differ materially from expectations, readers are cautioned not to place undue reliance on such statements. Factors that may cause such a difference include, but are not limited to, the reaction to the transaction of the companies' customers, employees and counterparties; customer disintermediation; inflation; expected synergies, cost savings and other financial benefits of the proposed transaction might not be realized within the expected timeframes or might be less than projected; the requisite shareholder and regulatory approvals for the proposed transaction might not be obtained; credit and interest rate risks associated with FCB's and Floridian Community's respective businesses, customers, borrowings, repayment, investment, and deposit practices; general economic conditions, either nationally or in the market areas in which FCB and Floridian Community operate or anticipate doing business, are less favorable than expected; new regulatory or legal requirements or obligations; and other risks; certain risks and important factors that could affect FCB's future results are identified in its Annual Report on Form 10-K for the year ended December 31, 2017 and other reports filed with the SEC, including among other things under the heading "Risk Factors" in such Annual Report on Form 10-K. Any forward-looking statement speaks only as of the date on which it is made, and FCB undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise.

Use of Non-GAAP Financial Measures

Adjusted net income, adjusted efficiency ratio, adjusted return-on-assets ("adjusted ROA"), tangible book value and tangible book value per share are each non-GAAP financial measures used in this release. A reconciliation to what we believe to be the most directly comparable GAAP financial measures - net income in the case of adjusted net income and adjusted ROA, total net interest income, total noninterest income and total noninterest expense in the case of adjusted efficiency ratio, and total shareholders' equity in the case of tangible book value and tangible book value per share - appears in tabular form at the end of this release. The Company believes each of adjusted net income, adjusted efficiency ratio, and adjusted ROA is useful for both investors and management to understand the effects of certain noninterest items and provides additional perspective on the Company's performance over time and in comparison to the Company's competitors. Neither Adjusted net income nor Adjusted ROA should be viewed as a substitute for net income, nor should Adjusted efficiency ratio be viewed as a substitute for total net interest income, total noninterest income and total noninterest expense. The Company believes that tangible book value and tangible book value per share are useful for both investors and management, among other things, as these are measures commonly used by financial institutions, regulators and investors to measure the capital adequacy of financial institutions. The Company believes these measures facilitate comparison of the quality and composition of the Company's capital over time and in comparison to its competitors. These measures should not be viewed as a substitute for total stockholders' equity.

These non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for financial results and analyses of results reported under GAAP, and should be read in conjunction with the Company's financial statements prepared in accordance with GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

About FCB Financial Holdings, Inc.

FCB Financial Holdings, Inc. (NYSE: FCB) is the largest community banking company and the second largest Florida-based independent bank, and among the most highly capitalized banks in the state. Recently, FCB was ranked #8 among Forbes' "Best Banks in America," marking the second consecutive year FCB was included among the publication's top 10 leading U.S. banks. FCB was also awarded a five-star rating from Bauer Financial™, FCB assets are more than $11 billion, with capital ratios that exceed regulatory standards. Since its founding in 2010, FCB has been steadfast in its commitment to delivering personalized service, innovation, and products and services equal to those offered by the national banks. Similarly, FCB recognizes the importance of community, fostering a corporate culture that promotes employee volunteerism at all levels, while supporting community-based programs and partnerships that help promote greater financial independence and improved quality of life for families. FCB serves individuals, businesses and communities across the state with 50 full-service banking centers from east to west, and from Daytona Beach to Miami-Dade. For more information, visit FloridaCommunityBank.com. Equal Housing Lender, Member FDIC.



 

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements Of Income

(Unaudited)

 
      Three Months Ended

March 31,
2018

   

December 31,
2017

   

September 30,
2017

   

June 30,
2017

   

March 31,
2017

(Dollars in thousands, except share and per share data)
 
Interest income:
Interest and fees on loans $ 87,466 $ 80,830 $ 76,465 $ 71,516 $ 66,589
Interest and dividends on investment securities 20,854 20,479 20,215 18,921 18,561
Other interest income   237     181     136     136     72
Total interest income   108,557     101,490     96,816     90,573     85,222
Interest expense:
Interest on deposits 23,649 19,789 17,134 15,625 13,518
Interest on borrowings   2,725     3,587     3,901     3,061     2,034
Total interest expense   26,374     23,376     21,035     18,686     15,552
Net interest income 82,183 78,114 75,781 71,887 69,670
Provision for loan losses   2,076     2,786     2,871     2,115     1,643

Net interest income after provision for loan losses

  80,107     75,328     72,910     69,772     68,027
Noninterest income:
Service charges and fees 1,054 978 941 902 915
Loan and other fees 4,900 3,041 2,831 3,048 2,495
Bank-owned life insurance income 1,367 1,397 1,422 1,414 1,414
Income from resolution of acquired assets 74 425 466 320 762
Gain (loss) on sales of other real estate owned 105 (55 ) (143 ) (23 ) 45
Gain (loss) on investment securities (1,404 ) 211 690 255 777
Other noninterest income   1,127     1,734     2,218     2,957     3,579
Total noninterest income   7,223     7,731     8,425     8,873     9,987
Noninterest expense:
Salaries and employee benefits 21,945 21,987 20,860 21,486 20,497
Occupancy and equipment expenses 3,558 3,447 3,283 3,336 3,397
Loan and other real estate related expenses 1,111 371 837 1,188 1,227
Professional services 2,265 1,690 1,390 1,508 1,352
Data processing and network 3,566 3,113 3,397 3,090 2,965
Regulatory assessments and insurance 2,497 2,280 2,330 2,184 2,177
Amortization of intangibles 294 255 256 256 256
Other operating expenses   3,925     2,976     2,886     2,204     3,213
Total noninterest expense   39,161     36,119     35,239     35,252     35,084
Income before income tax expense 48,169 46,940 46,096 43,393 42,930
Income tax expense   8,070     27,976     13,936     8,312     3,941
Net income $ 40,099   $ 18,964   $ 32,160   $ 35,081   $ 38,989
 
Earnings per share:
Basic $ 0.89 $ 0.43 $ 0.74 $ 0.82 $ 0.93
Diluted $ 0.84 $ 0.41 $ 0.70 $ 0.76 $ 0.86
 
Weighted average shares outstanding:
Basic 45,239,988 43,797,291 43,333,947 42,659,101 41,730,610
Diluted 47,579,309 46,565,439 46,189,468 46,042,552 45,573,213
 
 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
               
     

March 31,
2018

December 31,
2017

September 30,
2017

June 30,
2017

March 31,
2017

(Dollars in thousands)
Assets:
Cash and due from banks $ 63,640 $ 60,787 $ 62,695 $ 62,578 $ 70,908
Interest-earning deposits in other banks 85,385 55,134 49,732 37,424 62,929
Investment securities:
Available for sale securities, at fair value 2,269,046 2,120,803 2,102,711 2,046,488 1,976,252
Federal Home Loan Bank and other bank stock, at cost   58,184     56,881     61,838     68,372     55,652  
Total investment securities   2,327,230     2,177,684     2,164,549     2,114,860     2,031,904  
Loans held for sale 4,167 12,736 13,503 24,145 21,251
Loans:
New loans 7,976,251 7,661,385 7,164,480 6,900,380 6,552,214
Acquired loans 728,141 316,399 333,725 351,021 366,156
Allowance for loan losses   (49,213 )   (47,145 )   (44,291 )   (41,334 )   (39,431 )
Loans, net   8,655,179     7,930,639     7,453,914     7,210,067     6,878,939  
Premises and equipment, net 39,424 36,144 35,741 36,111 36,278
Other real estate owned 14,072 14,906 17,599 18,540 18,761
Goodwill and other intangible assets 147,738 84,872 85,127 85,383 85,639
Deferred tax assets, net 34,933 27,043 51,521 50,612 56,178
Bank-owned life insurance 212,925 201,069 199,672 198,250 198,089
Other assets   77,420     76,065     95,279     63,422     72,346  

Total assets

$ 11,662,113   $ 10,677,079   $ 10,229,332   $ 9,901,392   $ 9,533,222  
Liabilities and Stockholders' Equity
Liabilities:
Deposits:
Transaction accounts:
Noninterest-bearing $ 1,478,837 $ 1,236,685 $ 1,242,562 $ 1,135,922 $ 1,069,745
Interest-bearing   4,770,265     4,830,525     4,486,085     4,489,554     4,571,833  
Total transaction accounts 6,249,102 6,067,210 5,728,647 5,625,476 5,641,578
Time deposits   3,237,174     2,606,717     2,377,446     2,069,714     2,032,793  
Total deposits 9,486,276 8,673,927 8,106,093 7,695,190 7,674,371
Borrowings 753,921 749,113 874,222 1,019,494 739,519
Other liabilities   117,774     74,867     92,944     69,430     64,085  
Total liabilities   10,357,971     9,497,907     9,073,259     8,784,114     8,477,975  
Stockholders' Equity:
Class A common stock 49 47 46 46 45
Class B common stock - - - - -
Additional paid-in capital 1,034,687 933,960 924,462 916,360 898,394
Retained earnings 353,019 313,645 294,681 262,521 227,440
Accumulated other comprehensive income (loss) (6,240 ) 8,893 14,257 15,724 6,741
Treasury stock, at cost   (77,373 )   (77,373 )   (77,373 )   (77,373 )   (77,373 )
Total stockholders' equity   1,304,142     1,179,172     1,156,073     1,117,278     1,055,247  
Total liabilities and stockholders' equity $ 11,662,113   $ 10,677,079   $ 10,229,332   $ 9,901,392   $ 9,533,222  
 
 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Key Metrics
(Unaudited)
      Three Months Ended

March 31,
2018

   

December 31,
2017

   

September 30,
2017

   

June 30,
2017

   

March 31,
2017

Performance Ratios:
Interest rate spread 2.87 % 2.85 % 2.90 % 2.92 % 3.03 %
Net interest margin 3.18 % 3.13 % 3.17 % 3.16 % 3.24 %
Return on average assets 1.48 % 0.72 % 1.28 % 1.47 % 1.72 %
Return on average equity 13.24 % 6.41 % 11.21 % 12.95 % 15.58 %
Efficiency ratio (company level) 43.47 % 41.78 % 41.54 % 43.33 % 43.72 %
Average interest-earning assets to average interest-bearing liabilities 124.25 % 125.00 % 124.57 % 123.38 % 121.19 %
Loans receivable to deposits 91.76 % 91.97 % 92.50 % 94.23 % 90.15 %
Yield on interest-earning assets 4.14 % 4.02 % 3.99 % 3.93 % 3.90 %
Cost of interest-bearing liabilities 1.27 % 1.17 % 1.09 % 1.01 % 0.87 %
Asset and Credit Quality Ratios - Total loans:
Nonperforming loans to loans receivable 0.19 % 0.21 % 0.28 % 0.22 % 0.24 %
Nonperforming assets to total assets 0.26 % 0.29 % 0.38 % 0.35 % 0.37 %
ALL to nonperforming assets 161.18 % 150.41 % 114.60 % 120.11 % 111.81 %
ALL to total gross loans 0.57 % 0.59 % 0.59 % 0.57 % 0.57 %
Asset and Credit Quality Ratios - New Loans:
Nonperforming new loans to new loans receivable 0.04 % 0.04 % 0.05 % 0.02 % 0.02 %
New loan ALL to total gross new loans 0.58 % 0.58 % 0.57 % 0.55 % 0.54 %
Asset and Credit Quality Ratios - Acquired Loans:
Nonperforming acquired loans to acquired loans receivable 1.83 % 4.15 % 5.23 % 4.05 % 4.15 %
Acquired loan ALL to total gross acquired loans 0.42 % 0.95 % 1.01 % 1.06 % 1.11 %
Capital Ratios (Company):
Average equity to average total assets 11.2 % 11.3 % 11.4 % 11.3 % 11.0 %
Tangible average equity to tangible average assets (1) 10.3 % 10.6 % 10.6 % 10.5 % 10.2 %
Tangible common equity ratio (1) 10.0 % 10.3 % 10.6 % 10.5 % 10.3 %
Tier 1 leverage ratio 10.7 % 10.5 % 10.6 % 10.6 % 10.5 %
Tier 1 risk-based capital ratio 11.6 % 11.9 % 12.2 % 12.3 % 12.2 %
Total risk-based capital ratio 12.2 % 12.4 % 12.7 % 12.9 % 12.8 %
Capital Ratios (Bank):
Average equity to average total assets 10.0 % 10.1 % 10.2 % 10.1 % 10.0 %
Tangible common equity ratio 9.1 % 9.0 % 9.3 % 9.3 % 9.1 %
Tier 1 leverage ratio 9.7 % 9.2 % 9.4 % 9.3 % 9.3 %
Tier 1 risk-based capital ratio 10.5 % 10.4 % 10.8 % 10.9 % 10.9 %
Total risk-based capital ratio 11.1 % 11.0 % 11.4 % 11.4 % 11.5 %
 
(1) See Reconciliation of Non-GAAP Financial Measures - Tangible Book Value Per Share
 
 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Loan Composition
(Unaudited)
 
      As of
March 31,     December 31,     September 30,     June 30,     March 31,
2018 2017 2017 2017 2017
(Dollars in thousands)
New Loans:
Commercial real estate $ 2,168,606 $ 2,103,788 $ 1,934,246 $ 1,811,977 $ 1,703,790
Owner-occupied commercial real estate 1,074,076 987,781 933,439 856,050 790,062
1-4 single family residential 2,232,791 2,185,362 2,126,006 2,133,883 2,084,966
Construction, land and development 732,551 684,462 682,354 706,866 627,894
Home equity loans and lines of credit   61,856   59,636   52,945   47,686   50,815
Total real estate loans $ 6,269,880 $ 6,021,029 $ 5,728,990 $ 5,556,462 $ 5,257,527
Commercial and industrial 1,701,651 1,634,372 1,431,445 1,339,591 1,290,456
Consumer   4,720   5,984   4,045   4,327   4,231
Total new loans $ 7,976,251 $ 7,661,385 $ 7,164,480 $ 6,900,380 $ 6,552,214
 
Acquired ASC 310-30 Loans:
Commercial real estate $ 138,853 $ 104,335 $ 111,416 $ 120,781 $ 129,317
1-4 single family residential 35,264 27,513 28,044 28,792 30,115
Construction, land and development 31,188 13,167 13,791 15,060 15,912
Home equity loans and lines of credit   202   -   -   -   -
Total real estate loans $ 205,507 $ 145,015 $ 153,251 $ 164,633 $ 175,344
Commercial and industrial 22,434 12,631 13,145 13,612 14,234
Consumer   1,373   1,423   1,447   1,478   1,554
Total acquired ASC 310-30 loans $ 229,314 $ 159,069 $ 167,843 $ 179,723 $ 191,132
 
Acquired Non-ASC 310-30 Loans:
Commercial real estate $ 111,294 $ 37,736 $ 37,896 $ 38,043 $ 38,352
Owner-occupied commercial real estate 82,534 16,100 18,097 18,266 18,465
1-4 single family residential 164,188 57,695 60,374 62,485 64,669
Construction, land and development 32,413 5,889 5,890 5,890 5,890
Home equity loans and lines of credit   42,435   34,589   38,007   40,809   41,835
Total real estate loans $ 432,864 $ 152,009 $ 160,264 $ 165,493 $ 169,211
Commercial and industrial 47,760 5,062 5,284 5,499 5,487
Consumer   18,203   259   334   306   326
Total Acquired Non-ASC 310-30 Loans   498,827   157,330   165,882   171,298   175,024
Total loans $ 8,704,392 $ 7,977,784 $ 7,498,205 $ 7,251,401 $ 6,918,370
 
 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Deposit Composition
(Unaudited)
 
      As of
March 31,     December 31,     September 30,     June 30,     March 31,
2018 2017 2017 2017 2017
(Dollars in thousands)
 
Noninterest-bearing demand deposits $ 1,478,837 $ 1,236,685 $ 1,242,562 $ 1,135,922 $ 1,069,745
Interest-bearing demand deposits 1,375,820 1,454,097 1,232,116 1,117,280 1,057,539
Interest-bearing NOW accounts 474,737 363,191 368,796 401,845 422,329
Savings and money market accounts 2,919,708 3,013,237 2,885,173 2,970,429 3,091,965
Time deposits   3,237,174   2,606,717   2,377,446   2,069,714   2,032,793
Total deposits $ 9,486,276 $ 8,673,927 $ 8,106,093 $ 7,695,190 $ 7,674,371
 
 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Quarterly Average Balances and Yields
(Unaudited)
 
     

Three Months Ended
March 31,

   

Three Months Ended
December 31,

2018     2017

Average
Balance (1)

   

Interest/
Expense (2)

   

Annualized
Yield/Rate(3)

Average
Balance (1)

   

Interest/
Expense (2)

   

Annualized
Yield/Rate(3)

(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks $ 60,702 $ 237 1.58 % $ 53,967 $ 181 1.33 %
New loans (4) 7,755,641 80,344 4.14 % 7,357,646 74,573 3.97 %
Acquired loans (4)(5) 455,649 7,122 6.25 % 321,297 6,257 7.79 %
Investment securities   2,205,548   20,854 3.78 %   2,171,964   20,479 3.69 %
Total interest-earning assets   10,477,540   108,557 4.14 %   9,904,874   101,490 4.02 %
Non-earning assets:
Noninterest-earning assets   484,864   477,169
Total assets $ 10,962,404 $ 10,382,043
Interest-bearing liabilities:
Interest-bearing demand deposits $ 1,413,175 $ 3,841 1.10 % $ 1,362,608 $ 3,226 0.94 %
Interest-bearing NOW accounts 446,304 977 0.89 % 342,094 672 0.78 %
Savings and money market accounts 2,995,900 8,369 1.13 % 2,847,328 7,361 1.03 %
Time deposits (6) 2,824,322 10,462 1.50 % 2,476,022 8,530 1.37 %
FHLB advances and other borrowings (6)   753,009   2,725 1.45 %   895,618   3,587 1.57 %
Total interest-bearing liabilities $ 8,432,710 $ 26,374 1.27 % $ 7,923,670 $ 23,376 1.17 %

Noninterest-bearing liabilities and shareholders' equity:

Noninterest-bearing demand deposits $ 1,252,912 $ 1,225,896
Other liabilities 48,382 58,989
Stockholders' equity   1,228,400   1,173,488
Total liabilities and stockholders' equity $ 10,962,404   $ 10,382,043  
Net interest income $ 82,183   $ 78,114  
Net interest spread 2.87 % 2.85 %
Net interest margin 3.18 % 3.13 %
 
(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on nonaccrual status.
(5) Net of allowance for loan losses.
(6) Interest expense includes the impact from premium amortization.
 
 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Quarterly Average Balances and Yields
(Unaudited)
 
     

Three Months Ended March 31,

2018     2017

Average
Balance (1)

   

Interest/
Expense (2)

   

Annualized
Yield/Rate(3)

Average
Balance (1)

   

Interest/
Expense (2)

   

Annualized
Yield/Rate(3)

(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks $ 60,702 $ 237 1.58 % $ 33,990 $ 72 0.86 %
New loans (4) 7,755,641 80,344 4.14 % 6,342,488 58,691 3.70 %
Acquired loans (4)(5) 455,649 7,122 6.25 % 368,305 7,898 8.58 %
Investment securities   2,205,548   20,854 3.78 %   1,986,083   18,561 3.74 %
Total interest-earning assets   10,477,540   108,557 4.14 %   8,730,866   85,222 3.90 %
Non-earning assets:
Noninterest-earning assets   484,864   465,617
Total assets $ 10,962,404 $ 9,196,483
Interest-bearing liabilities:
Interest-bearing demand deposits $ 1,413,175 $ 3,841 1.10 % $ 1,013,185 $ 1,712 0.69 %
Interest-bearing NOW accounts 446,304 977 0.89 % 404,483 473 0.47 %
Savings and money market accounts 2,995,900 8,369 1.13 % 2,791,959 5,116 0.74 %
Time deposits (6) 2,824,322 10,462 1.50 % 2,150,522 6,217 1.17 %
FHLB advances and other borrowings (6)   753,009   2,725 1.45 %   843,929   2,034 0.96 %
Total interest-bearing liabilities $ 8,432,710 $ 26,374 1.27 % $ 7,204,078 $ 15,552 0.87 %

Noninterest-bearing liabilities and shareholders' equity:

Noninterest-bearing demand deposits $ 1,252,912 $ 945,494
Other liabilities 48,382 32,072
Stockholders' equity   1,228,400   1,014,839
Total liabilities and stockholders' equity $ 10,962,404   $ 9,196,483  
Net interest income $ 82,183   $ 69,670  
Net interest spread 2.87 % 3.03 %
Net interest margin 3.18 % 3.24 %
 
(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on nonaccrual status.
(5) Net of allowance for loan losses.
(6) Interest expense includes the impact from premium amortization.
 
 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures - Adjusted Net Income
(Unaudited)
 
      Three Months Ended

March 31,
2018

   

December 31,
2017

   

September 30,
2017

   

June 30,
2017

   

March 31,
2017

(Dollars in thousands)
 
Net Income $ 40,099 $ 18,964 $ 32,160 $ 35,081 $ 38,989
 
Pre-tax Adjustments:
Noninterest income:
Less: Gain (loss) on investment securities (1,404 ) 211 690 255 777
Noninterest expense:
Salaries and employee benefits 826 115 51 223 56
Occupancy and equipment 3 - - - -
Loan and other real estate related expenses - - - - -
Professional services 911 148 - - -
Data processing and network fees 539 - - - -
Regulatory assessments and insurance - - - - -
Amortization of intangibles - - - - -
Other operating expenses 277 65 125 21 12
Taxes:
Tax Effect of adjustments (1)   (3,398 )   16,212     2,541     (2,534 )   (9,147 )
Adjusted Net Income $ 40,661   $ 35,293   $ 34,187   $ 32,536   $ 29,133  
 
Average assets $ 10,962,404 $ 10,382,043 $ 9,971,003 $ 9,602,354 $ 9,196,483
ROA (2) 1.48 % 0.72 % 1.28 % 1.47 % 1.72 %
Adjusted ROA (3) 1.50 % 1.35 % 1.36 % 1.36 % 1.28 %
 

(1) Tax effected at marginal income tax rate of 25% except for non tax deductible and discreet items. Adjusted tax rate 25% for full-year 2017 and 20-23% for full-year 2018.
(2) Return on assets: Annualized net income / average assets
(3) Adjusted return on assets: Annualized adjusted net income / average assets

 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures - Adjusted Efficiency Ratio
(Unaudited)
 
      Three Months Ended

March 31,
2018

   

December 31,
2017

   

September 30,
2017

   

June 30,
2017

   

March 31,
2017

(Dollars in thousands)
 
Reported: Net interest income $ 82,183 $ 78,114 $ 75,781 $ 71,887 $ 69,670
FTE adjustment   479     1,245     1,357     1,348     1,288  
Adjusted net interest income $ 82,662   $ 79,359   $ 77,138   $ 73,235   $ 70,958  
 
Reported: Noninterest income $ 7,223 $ 7,731 $ 8,425 $ 8,873 $ 9,987
FTE adjustment 456 879 894 904 904
Less: Gain (loss) on investment securities   (1,404 )   211     690     255     777  
Adjusted noninterest income $ 9,083   $ 8,399   $ 8,629   $ 9,522   $ 10,114  
Reported: Noninterest expense $ 39,161 $ 36,119 $ 35,239 $ 35,252 $ 35,084
Less:
Salaries and employee benefits 826 115 51 223 56
Occupancy and equipment 3 - - - -
Loan and other real estate related expenses - - - - -
Professional services 911 148 - - -
Data processing and network fees 539 - - - -
Regulatory assessments and insurance - - - - -
Amortization of intangibles - - - - -
Other operating expenses   277     65     125     21     12  
Adjusted noninterest expense $ 36,605   $ 35,791   $ 35,063   $ 35,008   $ 35,016  
Efficiency ratio (1) 43.47 % 41.78 % 41.54 % 43.33 % 43.72 %
Adjusted efficiency ratio (2) 39.58 % 40.49 % 40.58 % 41.99 % 42.88 %
 

(1) Efficiency ratio: Noninterest expense less amortization of intangibles / (noninterest income + net interest income)
(2) Adjusted efficiency ratio: Adjusted noninterest expense less amortization of intangibles / (adjusted noninterest income + adjusted net interest income)

 
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Measures - Tangible Book Value Per Share
(Unaudited)
 
      March 31,     December 31,     September 30,     June 30,     March 31,
2018 2017 2017 2017 2017

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

 
Total assets $ 11,662,113 $ 10,677,079 $ 10,229,332 $ 9,901,392 $ 9,533,222
Less:
Goodwill and other intangible assets   147,738     84,872     85,127     85,383     85,639  
Tangible assets $ 11,514,375   $ 10,592,207   $ 10,144,205   $ 9,816,009   $ 9,447,583  
Total stockholders' equity $ 1,304,142 $ 1,179,172 $ 1,156,073 $ 1,117,278 $ 1,055,247
Less:
Goodwill and other intangible assets   147,738     84,872     85,127     85,383     85,639  
Tangible stockholders' equity $ 1,156,404   $ 1,094,300   $ 1,070,946   $ 1,031,895   $ 969,608  
Shares outstanding 46,620,627 44,380,580 43,728,302 43,208,418 42,432,062
Tangible book value per share $ 24.80 $ 24.66 $ 24.49 $ 23.88 $ 22.85
Average assets $ 10,962,404 $ 10,382,043 $ 9,971,003 $ 9,602,354 $ 9,196,483
Average equity 1,228,400 1,173,488 1,137,834 1,086,554 1,014,839
Average goodwill and other intangible assets 105,988 84,996 85,257 85,511 85,766
Tangible average equity to tangible average assets 10.3 % 10.6 % 10.6 % 10.5 % 10.2 %
Tangible common equity ratio 10.0 % 10.3 % 10.6 % 10.5 % 10.3 %


[ Back To TMCnet.com's Homepage ]