Skip to main content

Atlantic Capital Bancshares, Inc. Reports Third Quarter 2016 Results

Atlantic Capital Bancshares, Inc. (NASDAQ: ACBI) announced results of the quarter ended September 30, 2016.

Third Quarter Highlights

  • Net income of $3.7 million, or $0.15 per diluted share; operating net income of $4.1 million, or $0.16 per diluted share.
  • Total loans held for investment increased $66 million, or 3.4%, to $2.01 billion from June 30, 2016.
  • Total deposits increased $31 million, or 1.4%, to $2.19 billion from June 30, 2016.
  • Noninterest expense decreased $1.6 million, or 8.7%, to $17.3 million, compared to the second quarter of 2016. Operating noninterest expense decreased $0.7 million, or 4.1%, to $16.7 million compared the second quarter of 2016.
  • Nonperforming assets totaled 0.09% of total assets as of September 30, 2016.
  • Net charge-offs were 0.06% of average loans for the third quarter of 2016 and 0.13% for the nine months ended September 30, 2016.

“Atlantic Capital’s third quarter results reflect strong growth and profit improvement in our metropolitan Atlanta and specialized lending and corporate services businesses while our work to redirect and restructure our Tennessee based businesses continued. We also announced our intent to open a corporate banking office in Charlotte, North Carolina as part of our effort to build capacity for growth in revenue and improvement in profitability,” explained Douglas Williams, Chief Executive Officer.

Results of Operations

For the third quarter of 2016, Atlantic Capital recorded net income of $3.7 million, or $0.15 per diluted share, compared to net income of $5.1 million, or $0.20 per diluted share, in the second quarter of 2016. Operating net income totaled $4.1 million, or $0.16 per diluted share, for the third quarter of 2016, compared to $3.7 million, or $0.15 per diluted share, in the second quarter of 2016. Operating net income excludes merger related expenses and the net gain on sale of Eastern Tennessee branches.

Taxable equivalent net interest income improved to $19.5 million in the third quarter of 2016 from $19.3 million in the second quarter of 2016. Net accretion income on acquired loans totaled $576,000 and premium amortization on acquired time deposits totaled $170,000 in the third quarter of 2016 compared to $525,000 and $234,000, respectively, in the second quarter of 2016.

Taxable equivalent net interest margin was unchanged at 3.12% in the third quarter of 2016 from the second quarter of 2016. The accretion of acquired loan discount and amortization of time deposit premium contributed 12 basis points in the second and third quarters of 2016. The net interest margin excluding these purchase accounting adjustments was unchanged at 3.00% in the third quarter of 2016 from the second quarter of 2016.

The provision for loan losses was $463,000 in the third quarter of 2016 compared to $777,000 in the second quarter of 2016.

Total noninterest income totaled $4.0 million in the third quarter of 2016, a decrease of $4.9 million compared to the second quarter of 2016. The second quarter included a $3.6 million net gain on sale of branches. Excluding the gain on sale of branches, noninterest income decreased $1 million to $4.0 million from $5.0 million in the second quarter of 2016. This decrease was primarily due to lower gains on the sale of SBA and TriNet loans. The SBA division contributed $1.0 million in income in the third quarter of 2016 compared to $1.2 million in the second quarter of 2016. The TriNet lending division did not sell any loans in the third quarter compared to $761,000 of income on sales in the second quarter of 2016.

During the third quarter, Atlantic Capital made the decision to close the TriNet Lending division. Sales of additional TriNet loans are expected in the fourth quarter of 2016, resulting in additional fee income and a reduction in loan balances. A portion of the cost savings from closure of the TriNet division will be reinvested in our SBA lending division.

On December 17, 2015, Atlantic Capital announced that it had entered into agreements for the sale of seven legacy FSGBank branches in Eastern Tennessee. The sale of four of the branches closed on April 1, 2016 and the sale of the remaining three branches closed on May 13, 2016. The branch sales resulted in a net gain of $3.6 million in the second quarter of 2016 and included the sale of approximately $190 million in deposits, $35 million in loans and $9 million in other assets. The net gain included the write-off of $1.6 million in core deposit intangibles and $305,000 in expenses related to the sales.

Noninterest expense totaled $17.3 million in the third quarter of 2016, a decrease of $1.6 million compared to $18.9 million in the second quarter of 2016. Merger related expenses accounted for $631,000 of the decrease and totaled $579,000 in the third quarter of 2016, compared to $1.2 million in the second quarter. Operating noninterest expense, which excludes merger related expenses and the other noninterest expenses associated with the branch sales, decreased by $711,000 to $16.7 million. Salaries and benefits decreased $361,000 due to lower incentive expense and the remaining benefit from the second quarter branch sales. Professional fees decreased $318,000 in the third quarter as a result of lower legal fees. Amortization of intangibles decreased $148,000 largely from the decrease in core deposit intangibles from the second quarter branch sale.

Loans held for investment were $2.01 billion at September 30, 2016, an increase of $66 million, or 3.4%, from June 30, 2016. The third quarter included the net transfer of $17 million in TriNet loans from loans held for investment to loans held for sale. Excluding the transfer of TriNet loans, loans held for investment increased $83 million from June 30, 2016.

At September 30, 2016, the allowance for loan losses was $18.5 million, or 0.92% of loans held for investment, compared to $18.4 million, or 0.95% of loans held for investment as June 30, 2016. Annualized net charge-offs in the third quarter of 2016 totaled 0.06% of average loans and 0.13% for the nine months ended September 30, 2016. Nonperforming assets totaled $2.5 million, or 0.09% of total assets, as of September 30, 2016, compared to $1.9 million, or 0.07% of total assets, as of June 30, 2016.

Total deposits as of September 30, 2016 were $2.19 billion, an increase of $31 million, or 1.4%, from June 30, 2016. Brokered deposits were $194 million at September 30, 2016, a decrease of $18 million from June 30, 2016. Deposits associated with our payments business were $212 million at September 30, 2016, a decrease of $83 million in the third quarter, due to the normal volatility.

Earnings Conference Call

The Company will host a conference call at 10:00 a.m. EST on Friday, October 28, 2016, to discuss the financial results for the quarter ended September 30, 2016. Individuals wishing to participate in the conference call may do so by dialing 844.868.8848 from the United States and entering Conference ID 89772886. The call will also be available live via webcast on the Investor Relations page of the Company's website, www.atlanticcapitalbank.com.

Non-GAAP Financial Measures

Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. Atlantic Capital management uses non-GAAP financial measures, including: (i) interest income - taxable equivalent; (ii) net interest income - taxable equivalent; (iii) operating provision for loan losses; (iv) operating noninterest income; (v) operating noninterest expense; (vi) operating income before income taxes; (vii) operating income tax expense; (viii) operating net income; (ix) diluted earnings per share - operating; (x) tangible common equity; (xi) tangible book value; (xii) return on average assets - operating; (xiii) return on average equity - operating; (xiv) efficiency ratio; (xv) total tangible assets; and (xvi) deposits excluding deposits to be assumed in branch sales, in its analysis of the Company's performance. Operating net income excludes the following from net income available to common shareholders: merger and conversion costs, net gains on branch sales, provision for loan losses for the acquired FSG portfolio, and the income tax effect of adjustments. Operating non-interest expense excludes merger and conversion costs from non-interest expense as well as costs related to the sale of branches. The efficiency ratio excludes merger and conversion costs. Operating provision for loan losses excludes the provision related to loans acquired from FSG. Tangible common equity excludes goodwill and other intangible assets from shareholders' equity.

Management believes that non-GAAP financial measures provide a greater understanding of ongoing performance and operations, and enhance comparability with prior periods. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as determined in accordance with GAAP, and investors should consider Atlantic Capital’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the Company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP. Non-GAAP financial measures may not be comparable to non-GAAP financial measures presented by other companies.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements represent plans, estimates, objectives, goals, guidelines, expectations, intentions, projections and statements of our beliefs concerning future events, business plans, objectives, expected operating results and the assumptions upon which those statements are based. Forward-looking statements include without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and are typically identified with words such as “may,” “could,” “should,” “will,” “would,” “believe,” “anticipate,” “estimate,” “project,” “expect,” “intend,” “plan,” or words or phases of similar meaning. Forward-looking statements may include, among other things, statements about Atlantic Capital’s confidence in its strategies and its expectations about financial performance, market growth, market and regulatory trends and developments, acquisitions and divestitures, new technologies, services and opportunities and earnings. The forward-looking statements are based largely on Atlantic Capital’s expectations and are subject to a number of known and unknown risks and uncertainties that are subject to change based on factors which are, in many instances, beyond Atlantic Capital’s control. Atlantic Capital undertakes no obligation to publicly update any forward-looking statement to reflect developments occurring after the statement is made, except as otherwise required by law. Actual results, performance or achievements could differ materially from those contemplated, expressed, or implied by the forward-looking statements as a result of, among other factors, the risks and uncertainties described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Atlantic Capital’s Annual Report on Form 10-K for the year ended December 31, 2015 and Quarterly Reports on Form 10-Q for the periods ended March 31, 2016 and June 30, 2016. Please refer to the SEC’s website at www.sec.gov where you can review those documents.

About Atlantic Capital Bancshares

Atlantic Capital Bancshares, Inc., with assets of $2.8 billion, is a publicly-traded bank holding company headquartered in Atlanta, Georgia with corporate offices in Chattanooga and Knoxville, Tennessee. Atlantic Capital Bank, (the “Bank”) operates under the “Atlantic Capital” brand in Atlanta and “FSGBank” brand in east Tennessee and northwest Georgia. The Bank provides lending, treasury management and capital markets services to small and mid-sized businesses and mortgage, trust and other banking services to private and individual clients.

ATLANTIC CAPITAL BANCSHARES, INC.
Selected Financial Information
20162015

For the nine months ended
September 30,

(in thousands, except share and per share data; taxable equivalent)

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Third
Quarter

20162015
INCOME SUMMARY
Interest income (1) $ 22,428 $ 22,190 $ 21,553 $ 18,270 $ 10,345 $ 66,171 $ 30,760
Interest expense 2,941 2,907 2,632 2,292 840 8,480 2,631
Net interest income 19,487 19,283 18,921 15,978 9,505 57,691 28,129
Operating provision for loan losses (2) 463 777 368 859 (137 ) 1,608 412
Net interest income after provision for loan losses 19,024 18,506 18,553 15,119 9,642 56,083 27,717
Operating noninterest income 4,002 4,995 4,420 3,460 1,729 13,417 5,939
Operating noninterest expense (3) 16,717 17,428 17,517 16,067 6,953 51,662 20,712
Operating income before income taxes 6,309 6,073 5,456 2,512 4,418 17,838 12,944
Operating income tax expense 2,245 2,381 2,065 2,117 1,749 6,691 4,880
Operating net income (2)(3) 4,064 3,692 3,391 395 2,669 11,147 8,064
Provision for acquired non PCI FSG loans 4,153
Merger related expenses, net of income tax 356 743 460 4,403 443 1,559 1,222
Net gain on sale of branches, net of income tax 2,198 2,198
Net income (loss) - GAAP $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 2,226 $ 11,786 $ 6,842
PER SHARE DATA
Diluted earnings (loss) per share - GAAP $ 0.15 $ 0.20 $ 0.12 $ (0.40 ) $ 0.16 $ 0.47 $ 0.49
Diluted earnings per share - operating (2)(3) 0.16 0.15 0.14 0.02 0.19 0.44 0.58
Book value per share 12.36 12.29 11.99 11.79 11.05 12.36 11.05
Tangible book value per share (4) 11.16 11.01 10.61 10.35 10.95 11.16 10.95
PERFORMANCE MEASURES
Return on average equity - GAAP 4.84 % 6.88 % 4.02 % (13.22 ) % 6.08 % 5.25 % 6.30 %
Return on average equity - operating (2)(3) 5.30 4.94 4.65 0.64 7.29 4.97 7.42
Return on average assets - GAAP 0.55 0.76 0.45 (1.45 ) 0.66 0.58 0.67
Return on average assets operating (2)(3) 0.60 0.54 0.52 0.07 0.79 0.55 0.79
Taxable equivalent net interest margin 3.12 3.12 3.26 3.13 2.93 3.11 2.91
Efficiency ratio 71.57 72.00 75.22 82.79 61.95 72.92 60.86
CAPITAL
Average equity to average assets 11.28 % 11.01 % 11.13 % 10.98 % 10.85 % 11.06 % 10.85 %
Tangible common equity to tangible assets 10.19 9.81 9.69 9.71 10.76 10.19 10.76
Tier 1 capital ratio 9.7

(6)

9.9 9.5 9.8 11.0 9.7

(6)

11.0
Total risk based capital ratio 12.5

(6)

12.8 12.4 12.9 15.5 12.5

(6)

15.5
Number of common shares outstanding - basic 24,950,099 24,750,163 24,569,823 24,425,546 13,562,125 24,950,099 13,562,125
Number of common shares outstanding - diluted 25,342,883 25,267,803 25,077,520 25,059,823 13,904,395 25,342,883 13,904,395
ASSET QUALITY
Allowance for loan losses to loans held for investment 0.92 % 0.95 % 0.93 % 1.06 % 1.13 % 0.92 % 1.13 %
Net charge-offs to average loans (5) 0.06 0.35 0.15 (0.01 ) 0.13
NPAs to total assets 0.09 0.07 0.08 0.40 0.09
(1)Interest income has been increased to reflect comparable interest on taxable securities. The rate used was 35%, reflecting the statutory federal income tax rate. (2)Excludes provision for acquired non PCI FSG loans. (3)Excludes merger related expenses. (4)Excludes effect of servicing asset and acquisition related intangibles. (5)Annualized. (6)Amounts are estimates as of 9/30/16.
ATLANTIC CAPITAL BANCSHARES, INC.
Consolidated Balance Sheets (unaudited)
September 30,June 30,December 31,September 30,
(in thousands, except share data)2016201620152015
ASSETS
Cash and due from banks $ 44,563 $ 40,309 $ 45,848 $ 45,971
Interest-bearing deposits in banks 75,750 239,387 130,900 90,695
Other short-term investments 23,159 20,548 26,137 24,135
Cash and cash equivalents 143,472 300,244 202,885 160,801
Investment securities available-for-sale 348,484 328,370 346,221 127,168
Other investments 26,370 22,575 8,034 3,011
Loans held for sale 46,600 29,061 95,465
Loans held for investment 2,008,102 1,942,137 1,790,669 1,046,437
Less: allowance for loan losses (18,534 ) (18,377 ) (18,905 ) (11,862 )
Loans, net 1,989,568 1,923,760 1,771,764 1,034,575
Branch premises held for sale 5,201 7,200
Premises and equipment, net 15,213 21,770 23,145 3,138
Bank owned life insurance 61,766 61,378 60,608 30,479
Goodwill and intangible assets, net 30,071 31,674 35,232 1,259
Other real estate owned 1,727 951 1,982 27
Other assets 92,772 88,039 86,244 21,240
Total assets $ 2,761,244 $ 2,807,822 $ 2,638,780 $ 1,381,698
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
Noninterest-bearing demand $ 557,783 $ 592,043 $ 544,561 $ 328,065
Interest-bearing checking 260,531 231,091 232,868 135,350
Savings 29,658 30,839 28,922 321
Money market 974,072 913,094 875,441 550,879
Time 172,348 178,615 183,206 15,434
Brokered deposits 194,464 212,623 183,810 98,559
Deposits to be assumed in branch sale 213,410
Total deposits 2,188,856 2,158,305 2,262,218 1,128,608
Federal funds purchased and securities sold under agreements to repurchase 14,047 11,931 43,000
Federal Home Loan Bank borrowings 170,000 240,000
Long-term debt 49,324 49,281 49,197 49,226
Other liabilities 44,601 42,123 27,442 11,055
Total liabilities 2,452,781 2,503,756 2,350,788 1,231,889
SHAREHOLDERS' EQUITY
Preferred stock, no par value; 10,000,000 shares authorized; no shares issued and outstanding as of September 30, 2016, June 30, 2016, December 31, 2015, and September 30, 2015
Common stock, no par value; 100,000,000 shares authorized; 24,950,099, 24,750,163, 24,425,546, and 13,562,125 shares issued and outstanding as of September 30, 2016, June 30, 2016, December 31, 2015, and September 30, 2015, respectively 290,835 289,353 286,367 136,941
Retained earnings 14,927 11,219 3,141 11,302
Accumulated other comprehensive income (loss) 2,701 3,494 (1,516 ) 1,566
Total shareholders’ equity 308,463 304,066 287,992 149,809
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 2,761,244 $ 2,807,822 $ 2,638,780 $ 1,381,698
ATLANTIC CAPITAL BANCSHARES, INC.
Consolidated Statements of Income (unaudited)
(in thousands, except share and per share data)Three months endedNine months ended

September
30, 2016

June 30,
2016

March 31,
2016

December
31, 2015

September
30, 2015

September
30, 2016

September
30, 2015

INTEREST INCOME
Loans, including fees $ 20,511 $ 20,282 $ 19,625 $ 16,688 $ 9,423 $ 60,418 $ 27,874
Investment securities available-for-sale 1,293 1,327 1,601 1,224 664 4,221 2,077
Interest and dividends on other interest-earning assets 491 507 273 328 247 1,271 776
Total interest income 22,295 22,116 21,499 18,240 10,334 65,910 30,727
INTEREST EXPENSE
Interest on deposits 1,956 1,841 1,673 1,355 751 5,470 2,262
Interest on Federal Home Loan Bank advances 133 147 44 7 52 324 283
Interest on federal funds purchased and securities sold under agreements to repurchase 37 87 67 10 20 191 69
Interest on long-term debt 815 832 810 841 17 2,457 17
Other 38 79 38
Total interest expense 2,941 2,907 2,632 2,292 840 8,480 2,631
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES 19,354 19,209 18,867 15,948 9,494 57,430 28,096
Provision for loan losses 463 777 368 7,623 (137 ) 1,608 412
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 18,891 18,432 18,499 8,325 9,631 55,822 27,684
NONINTEREST INCOME
Service charges 1,270 1,392 1,498 1,265 521 4,160 1,348
Gains on sale of securities available-for-sale 11 33 10 44 10
Gains on sale of other assets 71 31 48 103 150
Mortgage income 632 447 339 163 1,418
Trust income 361 386 314 192 1,061
Derivatives income 69 98 65 89 67 232 215
Bank owned life insurance 424 398 393 365 227 1,215 1,794
SBA lending activities 959 1,204 880 904 745 3,043 2,006
TriNet gains on sale 761 383 1,144
Gains on sale of branches 3,885 3,885
Other noninterest income 216 267 467 379 159 950 566
Total noninterest income 4,002 8,880 4,420 3,460 1,729 17,302 5,939
NONINTEREST EXPENSE
Salaries and employee benefits 10,059 10,420 10,555 9,661 4,859 31,034 14,437
Occupancy 1,235 1,274 1,100 907 419 3,609 1,263
Equipment and software 862 724 686 608 243 2,272 687
Professional services 442 760 748 1,020 208 1,950 613
Postage, printing and supplies 61 159 169 115 21 389 63
Communications and data processing 617 694 916 555 313 2,227 986
Marketing and business development 269 317 267 197 90 853 213
FDIC premiums 415 493 398 273 161 1,306 516
Merger and conversion costs 579 1,210 749 7,172 718 2,538 1,982
Amortization of intangibles 520 668 762 526 1,950
Other noninterest expense 2,237 2,224 1,916 2,205 639 6,377 1,934
Total noninterest expense 17,296 18,943 18,266 23,239 7,671 54,505 22,694
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES 5,597 8,369 4,653 (11,454 ) 3,689 18,619 10,929
Provision for income taxes 1,889 3,222 1,722 (3,293 ) 1,463 6,833 4,087
NET INCOME (LOSS) $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 2,226 $ 11,786 $ 6,842
Net income (loss) per common share-basic $ 0.15 $ 0.21 $ 0.12 $ (0.40 ) $ 0.16 $ 0.48 $ 0.51
Net income (loss) per common share-diluted $ 0.15 $ 0.20 $ 0.12 $ (0.40 ) $ 0.16 $ 0.47 $ 0.49
Weighted average shares - basic 24,891,822 24,644,755 24,485,900 20,494,895 13,562,125 24,674,953 13,527,195
Weighted average shares - diluted 25,260,280 25,158,694 24,993,597 21,004,577 13,904,395 25,106,250 13,866,312
ATLANTIC CAPITAL BANCSHARES, INC.
Average Balance Sheets and Net Interest Margin Analysis
Selected Financial Information
Three months ended
September 30, 2016June 30, 2016
(dollars in thousands; taxable equivalent)

Average
Balance

Interest
Income/
Expense

Tax
Equivalent
Yield/Rate

Average
Balance

Interest
Income/
Expense

Tax
Equivalent
Yield/Rate

Assets
Interest bearing deposits in other banks $ 109,883 $ 158 0.57 % $ 84,734 $ 131 0.62 %
Other short-term investments 18,741 60 1.27 27,777 100 1.45
Investment securities:
Taxable investment securities 283,303 1,033 1.45 329,237 1,183 1.45
Non-taxable investment securities(1) 52,577 393 2.97 29,202 218 3.00
Total investment securities 335,880 1,426 1.69 358,439 1,401 1.57
Total loans 2,003,180 20,511 4.07 2,000,685 20,281 4.08
FHLB and FRB stock 17,192 273 6.32 14,642 277 7.61
Total interest-earning assets 2,484,876 22,428 3.59 2,486,277 22,190 3.59
Non-earning assets 233,120 231,833
Total assets $ 2,717,996 $ 2,718,110
Liabilities
Interest bearing deposits:
NOW, money market, and savings 1,236,828 1,338 0.43 1,173,093 1,256 0.43
Time deposits 175,135 241 0.55 203,679 189 0.37
Brokered deposits 196,598 377 0.76 220,098 395 0.72
Total interest-bearing deposits 1,608,561 1,956 0.48 1,596,870 1,840 0.46
Total borrowings 157,957 170 0.43 204,231 235 0.46
Long-term debt 49,296 815 6.58 49,254 832 6.79
Total interest-bearing liabilities 1,815,814 2,941 0.64 1,850,355 2,907 0.63
Demand deposits 555,008 538,422
Other liabilities 40,532 30,163
Shareholders' equity 306,642 299,170
Total liabilities and shareholders' equity $ 2,717,996 $ 2,718,110
Net interest spread 2.95 % 2.96 %
Net interest income and net interest margin(2) $ 19,487 3.12 % $ 19,283 3.12 %
(1) Interest revenue on tax-exempt securities has been increased to reflect comparable interest on taxable securities. The rate used was 35%, reflecting the statutory federal income tax rate.
(2) Tax equivalent net interest income divided by total interest-earning assets using the appropriate day count convention based on the type of interest-earning asset.
Three months ended
September 30, 2016June 30, 2016
(dollars in thousands; taxable equivalent)AmountYieldAmountYield
Reported interest income on loans $ 20,511 4.07% $ 20,281 4.08%
Less: accretion of loan acquisition discounts (576 ) (525 )
Core interest income on loans $ 19,935 3.96% $ 19,756 3.97%
Amount

Net Interest
Margin

Amount

Net Interest
Margin

Net interest income / net interest margin $ 19,487 3.12% $ 19,283 3.12%
Less:
Accretion of loan acquisition discounts (576 ) (525 )
Accretion of time deposit premium (170 ) (234 )
Net interest income / net interest margin excluding purchase accounting $ 18,741 3.00% $ 18,524 3.00%
ATLANTIC CAPITAL BANCSHARES, INC.
Average Balance Sheets and Net Interest Margin Analysis
Selected Financial Information
Nine months ended
September 30, 2016September 30, 2015
(dollars in thousands; taxable equivalent)

Average
Balance

Interest
Income/
Expense

Tax
Equivalent
Yield/Rate

Average
Balance

Interest
Income/
Expense

Tax
Equivalent
Yield/Rate

Assets
Interest bearing deposits in other banks $ 100,279 $ 481 0.64 % $ 46,376 $ 87 0.25 %
Other short-term investments 24,120 244 1.35 54,843 547 1.33
Investment securities:

Taxable investment securities

337,263 3,714 1.47 133,641 2,016 2.02
Non-taxable investment securities(1) 34,945 768 2.94 2,320 94 5.42
Total investment securities 372,208 4,482 1.61 135,961 2,110 2.07
Total loans 1,965,092 60,418 4.11 1,051,878 27,874 3.54
FHLB and FRB stock 13,825 546 5.28 4,599 142 4.13
Total interest-earning assets 2,475,524 66,171 3.57 1,293,657 30,760 3.18
Non-earning assets 229,146 65,402
Total assets $ 2,704,670 $ 1,359,059
Liabilities
Interest bearing deposits:
NOW, money market, and savings 1,182,520 3,646 0.41 655,641 1,890 0.39
Time deposits 221,937 654 0.39 16,094 46 0.38
Brokered deposits 210,803 1,170 0.74 120,676 326 0.36
Total interest-bearing deposits 1,615,260 5,470 0.45 792,411 2,262 0.38
Total borrowings 156,148 553 0.47 104,861 369 0.47
Total long-term debt 49,254 2,457 6.66
Total interest-bearing liabilities 1,820,662 8,480 0.62 897,272 2,631 0.39
Demand deposits 549,217 307,991
Other liabilities 35,743 8,980
Shareholders' equity 299,048 144,816
Total liabilities and shareholders' equity $ 2,704,670 $ 1,359,059
Net interest spread 2.95 % 2.79 %
Net interest income and net interest margin(2) $ 57,691 3.11 % $ 28,129 2.91 %
(1) Interest revenue on tax-exempt securities has been increased to reflect comparable interest on taxable securities. The rate used was 35%, reflecting the statutory federal income tax rate.
(2) Tax equivalent net interest income divided by total interest-earning assets using the appropriate day count convention based on the type of interest-earning asset.
Six months ended
September 30, 2016September 30, 2015
(dollars in thousands; taxable equivalent)AmountYieldAmountYield
Reported interest income on loans $ 60,418 4.11% $ 27,874 3.54%
Less: accretion of loan acquisition discounts (1,987 )
Core interest income on loans $ 58,431 3.97% $ 27,874 3.54%
Amount

Net Interest
Margin

Amount

Net Interest
Margin

Net interest income / net interest margin $ 57,691 3.11% $ 28,129 2.91%
Less:
Accretion of loan acquisition discounts (1,987 )
Accretion of time deposit premium (712 )
Net interest income / net interest margin excluding purchase accounting $ 54,992 2.97% $ 28,129 2.91%
ATLANTIC CAPITAL BANCSHARES, INC.
Period End Loans

2016

2015

Linked
Quarter
Change

Year Over
Year
Change

(dollars in thousands)

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Third
Quarter

Loans held for sale
Loans held for sale $ 46,600 $ 29,061 $ 61,003 $ 59,995 $ $ 17,539 $ 46,600
Branch loans held for sale 34,288 35,470
Total loans held for sale $ 46,600 $ 29,061 $ 95,291 $ 95,465 $ $ 17,539 $ 46,600
Loans held for investment
Commercial loans:
Commercial and industrial $ 533,632 $ 508,516 $ 499,634 $ 467,083 $ 366,830 $ 25,116 $ 166,802
Commercial real estate:
Multifamily 74,881 79,144 81,331 78,778 55,352 (4,263 ) 19,529
Owner occupied 337,277 351,419 333,172 320,656 165,210 (14,142 ) 172,067
Investment 451,125 431,633 429,094 446,979 219,664 19,492 231,461
Construction and land:
1-4 family residential construction 11,273 9,611 8,540 6,609 1,662 11,273
Other construction, development, and land 202,063 199,536 174,899 159,749 106,934 2,527 95,129
Mortgage warehouse loans 171,251 126,108 123,875 84,350 89,816 45,143 81,435
Total commercial loans 1,781,502 1,705,967 1,650,545 1,564,204 1,003,806 75,535 777,696
Residential:
Residential mortgages 100,046 103,313 106,433 110,381 726 (3,267 ) 99,320
Home equity 78,952 80,321 83,094 80,738 27,186 (1,369 ) 51,766
Total residential loans 178,998 183,634 189,527 191,119 27,912 (4,636 ) 151,086
Consumer 30,453 29,788 30,905 30,451 18,741 665 11,712
Other 20,736 28,168 20,925 6,901 (7,432 ) 20,736
2,011,689 1,947,557 1,891,902 1,792,675 1,050,459 64,132 961,230
Less net deferred fees and other unearned income (3,587 ) (5,420 ) (5,139) (2,006 ) (4,022) 1,833 435
Total loans held for investment $ 2,008,102 $ 1,942,137 $ 1,886,763 $ 1,790,669 $ 1,046,437 $ 65,965 $ 961,665
ATLANTIC CAPITAL BANCSHARES, INC.
Allowance for Loan Losses Activity and Credit Quality
20162015
(dollars in thousands)

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Third
Quarter

Balance at beginning of period $ 18,377 $ 17,608 $ 18,905 $ 11,862 $ 11,985
Provision for loan losses 463 777 368 7,623 (137 )
Loans charged-off:
Commercial and industrial (61 ) (5 ) (1,465 )
Commercial real estate (226 ) (140 ) (500 )
Residential mortgages (2 )
Home equity (9 ) (23 )
Consumer (60 ) (38 ) (146 ) (128 )
Other (5 )
Total loans charged-off (361 ) (68 ) (1,751 ) (628 )
Recoveries on loans previously charged-off:
Construction and land 12
Commercial and industrial 2 15 14
Commercial real estate 20 2
Residential mortgages 5
Home equity 2
Consumer 12 60 69 48
Other 2
Total recoveries 55 60 86 48 14
Net charge-offs (306 ) (8 ) (1,665 ) (580 ) 14
Balance at period end $ 18,534 $ 18,377 $ 17,608 $ 18,905 $ 11,862
Loans held for investment
PCI Loans $ 17,237 $ 19,733 $ 22,893 $ 24,349 $
Non-PCI Loans 1,990,865 1,922,404 1,863,870 1,766,320 1,046,437
$ 2,008,102 $ 1,942,137 $ 1,886,763 $ 1,790,669 $ 1,046,437
Non-performing loans - PCI $ 2,348 $ 1,082 $ 911 $ 1,422 $
Non-performing loans - Non-PCI $ 792 $ 922 $ 566 $ 8,549 $
Foreclosed properties (OREO) 1,727 951 1,760 1,982 27
Total nonperforming assets $ 2,519 $ 1,873 $ 2,326 $ 10,531 $ 27
Allowance for loan losses to loans 0.92 % 0.95 % 0.93 % 1.06 % 1.13 %
Net charge-offs to average loans (1) 0.06 0.35 0.15 (0.01 )
Nonperforming loans as a percentage of total loans(2) 0.04 0.05 0.02 0.45
Nonperforming assets as a percentage of total assets(2) 0.09 0.07 0.08 0.40
(1)Annualized (2)Excludes non-performing PCI loans
ATLANTIC CAPITAL BANCSHARES, INC.
Period End Deposits
20162015

Linked
Quarter
Change

Year Over
Year
Change

(dollars in thousands)

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Third
Quarter

DDA $ 557,783 $ 592,043 $ 560,363 $ 544,561 $ 328,065 $ (34,260 ) $ 229,718
NOW 260,531 231,091 215,176 232,868 135,350 29,440 125,181
Savings 29,658 30,839 29,788 28,922 321 (1,181 ) 29,337
Money Market 974,072 913,094 862,120 875,441 550,879 60,978 423,193
Time 172,348 178,615 187,750 183,206 15,434 (6,267 ) 156,914
Brokered 194,464 212,623 229,408 183,810 98,559 (18,159 ) 95,905
Deposits to be assumed in branch sale 197,857 213,410
Total Deposits $ 2,188,856 $ 2,158,305 $ 2,282,462 $ 2,262,218 $ 1,128,608 $ 30,551 $ 1,060,248
Payments Clients $ 212,049 $ 295,440 $ 300,348 $ 261,102 $ 170,554 $ (83,391 ) $ 41,495
Average Deposits(1)
20162015

Linked
Quarter
Change

Year Over
Year
Change

(dollars in thousands)

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Third
Quarter

DDA $ 555,008 $ 538,422 $ 554,547 $ 486,860 $ 325,474 $ 16,586 $ 229,534
NOW 282,701 272,556 302,376 254,821 154,776 10,145 127,925
Savings 30,692 35,090 45,571 30,024 425 (4,398 ) 30,267
Money Market 923,435 865,447 769,369 730,582 506,064 57,988 417,371
Time 175,135 203,679 267,330 184,257 15,756 (28,544 ) 159,379
Brokered 196,598 220,098 216,490 199,748 98,939 (23,500 ) 97,659
Total Deposits $ 2,163,569 $ 2,135,292 $ 2,155,683 $ 1,886,292 $ 1,101,434 $ 28,277 $ 1,062,135
Payments Clients $ 184,895 $ 176,474 $ 155,860 $ 198,539 $ 140,346 $ 8,421 $ 44,549
Noninterest bearing deposits as a percentage of average deposits 25.7 % 25.2 % 25.7 % 25.8 % 29.6 %
Cost of deposits 0.36 % 0.35 % 0.31 % 0.28 % 0.27 %
(1) Includes average balances of deposits to be assumed in branch sale.
ATLANTIC CAPITAL BANCSHARES, INC.
Non-GAAP Performance Measures Reconciliation
(in thousands, except share and per share data)20162015

For the nine months
ended September 30,

Third
Quarter

Second
Quarter

First
Quarter

Fourth
Quarter

Third
Quarter

20162015
Interest income reconciliation
Interest income - GAAP $ 22,295 $ 22,116 $ 21,499 $ 18,240 $ 10,334 $ 65,910 $ 30,727
Taxable equivalent adjustment 133 74 54 30 11 261 33
Interest income - taxable equivalent $ 22,428 $ 22,190 $ 21,553 $ 18,270 $ 10,345 $ 66,171 $ 30,760
Net interest income reconciliation
Net interest income - GAAP $ 19,354 $ 19,209 $ 18,867 $ 15,948 $ 9,494 $ 57,430 $ 28,096
Taxable equivalent adjustment 133 74 54 30 11 261 33
Net interest income - taxable equivalent $ 19,487 $ 19,283 $ 18,921 $ 15,978 $ 9,505 $ 57,691 $ 28,129
Operating provision for loan losses reconciliation
Provision for loan losses - GAAP $ 463 $ 777 $ 368 $ 7,623 $ (137 ) $ 1,608 $ 412
Provision for acquired non PCI FSG loans (6,764 )
Operating provision for loan losses $ 463 $ 777 $ 368 $ 859 $ (137 ) $ 1,608 $ 412
Operating noninterest income reconciliation
Noninterest income - GAAP $ 4,002 $ 8,880 $ 4,420 $ 3,460 $ 1,729 $ 17,302 $ 5,939
Gain on sale of branches (3,885 ) (3,885 )
Operating noninterest income $ 4,002 $ 4,995 $ 4,420 $ 3,460 $ 1,729 $ 13,417 $ 5,939
Operating noninterest expense reconciliation
Noninterest expense - GAAP $ 17,296 $ 18,943 $ 18,266 $ 23,239 $ 7,671 $ 54,505 $ 22,694
Merger-related expenses (579 ) (1,210 ) (749 ) (7,172 ) (718 ) (2,538 ) (1,982 )
Divestiture expenses (305 ) (305 )
Operating noninterest expense $ 16,717 $ 17,428 $ 17,517 $ 16,067 $ 6,953 $ 51,662 $ 20,712
Operating income before income taxes reconciliation
Income (loss) before income taxes - GAAP $ 5,597 $ 8,369 $ 4,653 $ (11,454 ) $ 3,689 $ 18,619 $ 10,929
Taxable equivalent adjustment 133 74 54 30 11 261 33
Merger-related expenses 579 1,210 749 7,172 718 2,538 1,982
Divestiture expenses 305 305
Gain on sale of branches (3,885 ) (3,885 )
Provision for acquired non PCI FSG loans 6,764
Operating income before income taxes $ 6,309 $ 6,073 $ 5,456 $ 2,512 $ 4,418 $ 17,838 $ 12,944
Income tax reconciliation
Income tax expense - GAAP $ 1,889 $ 3,222 $ 1,722 $ (3,293 ) $ 1,463 6,833 4,087
Taxable equivalent adjustment 133 74 54 30 11 261 33
Merger related expenses, tax benefit 223 467 289 2,769 275 979 760
Divestiture expenses, tax benefit 118 118
Gain on sale of branches, tax expense (1,500 ) (1,500 )
Provision for acquired non PCI FSG loans, tax benefit 2,611
Operating income tax expense $ 2,245 $ 2,381 $ 2,065 $ 2,117 $ 1,749 $ 6,691 $ 4,880
Net income reconciliation
Net income - GAAP $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 2,226 11,786 $ 6,842
Merger related expenses, net of income tax 356 743 460 4,403 443 1,559 1,222
Divestiture expenses, net of income tax 187 187
Gain on sale of branches, net of income tax (2,385 ) (2,385 )
Provision for acquired non PCI FSG loans, net of income tax 4,153
Operating net income $ 4,064 $ 3,692 $ 3,391 $ 395 $ 2,669 $ 11,147 $ 8,064
Diluted earnings per share reconciliation
Diluted earnings per share - GAAP $ 0.15 $ 0.20 $ 0.12 $ (0.40 ) $ 0.16 $ 0.47 $ 0.49
Merger related expenses 0.01 0.03 0.02 0.42 0.03 0.07 0.09
Net gain on sale of branches (0.08 ) (0.10 )
Diluted earnings per share - operating $ 0.16 $ 0.15 $ 0.14 $ 0.02 $ 0.19 $ 0.44 $ 0.58
Book value per common share reconciliation
Total shareholders’ equity $ 308,463 $ 304,066 $ 294,652 $ 287,992 $ 149,809 $ 308,463 $ 149,809
Intangible assets (30,071 ) (31,674 ) (33,914 ) (35,232 ) (1,259 ) (30,071 ) (1,259 )
Total tangible common equity $ 278,392 $ 272,392 $ 260,738 $ 252,760 $ 148,550 $ 278,392 $ 148,550
Common shares outstanding 24,950,099 24,750,163 24,569,823 24,425,546 13,562,125 24,950,099 13,562,125
Book value per common share - GAAP 12.36 12.29 11.99 11.79 11.05 12.36 11.05
Tangible book value 11.16 11.01 10.61 10.35 10.95 11.16 10.95
Return on average equity reconciliation
Net income - GAAP $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 2,226 $ 11,786 $ 6,842
Merger related expenses, net of income tax 356 743 460 4,403 443 1,559 1,222
Divestiture expenses, net of income tax 187 187
Gain on sale of branches, net of income tax (2,385 ) (2,385 )
Provision for acquired FSG loans, net of income tax 4,153
Operating net income $ 4,064 $ 3,692 $ 3,391 $ 395 $ 2,669 $ 11,147 $ 8,064
Average shareholders' equity 306,642 299,170 291,806 246,842 146,430 299,048 144,816
Return on average equity - GAAP 4.84 % 6.88 % 4.02 % (13.22 ) % 6.08 % 5.25 % 6.30 %
Return on average equity - operating 5.30 4.94 4.65 0.64 7.29 4.97 7.42
Return on average assets reconciliation
Net income - GAAP $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 2,226 $ 11,786 $ 6,842
Merger related expenses, net of income tax 356 743 460 4,403 443 1,559 1,222
Divestiture expenses, net of income tax 187 187
Gain on sale of branches, net of income tax (2,385 ) (2,385 )
Provision for acquired FSG loans, net of income tax 4,153
Operating net income $ 4,064 $ 3,692 $ 3,391 $ 395 $ 2,669 $ 11,147 $ 8,064
Average assets 2,717,996 2,718,110 2,620,750 2,248,614 1,349,997 2,704,670 1,359,059
Return on average assets - GAAP 0.55 % 0.76 % 0.45 % (1.45 ) % 0.66 % 0.58 % 0.67 %
Return on average assets - operating 0.60 0.54 0.52 0.07 0.79 0.55 0.79
Efficiency ratio reconciliation
Noninterest income - GAAP $ 4,002 $ 8,880 $ 4,420 $ 3,460 $ 1,729 $ 17,302 $ 5,939
Gain on sale of branches (3,885 ) (3,885 )
Operating noninterest income $ 4,002 $ 4,995 $ 4,420 $ 3,460 $ 1,729 $ 13,417 $ 5,939
Noninterest expense - GAAP $ 17,296 $ 18,943 $ 18,266 $ 23,239 $ 7,671 $ 54,505 $ 22,694
Merger-related expenses (579 ) (1,210 ) (749 ) (7,172 ) (718 ) (2,538 ) (1,982 )
Divestiture expenses (305 ) (305 )
Operating noninterest expense $ 16,717 $ 17,428 $ 17,517 $ 16,067 $ 6,953 $ 51,662 $ 20,712
Net interest income 19,354 19,209 18,867 15,948 9,494 57,430 28,096
Efficiency ratio 71.57 % 72.00 % 75.22 % 82.79 % 61.95 % 72.92 % 60.86 %
Tangible equity to tangible assets reconciliation
Total shareholders’ equity $ 308,463 $ 304,066 $ 294,652 $ 287,992 $ 149,809 $ 308,463 $ 149,809
Intangible assets (30,071 ) (31,674 ) (33,914 ) (35,232 ) (1,259 ) (30,071 ) (1,259 )
Total tangible common equity $ 278,392 $ 272,392 $ 260,738 $ 252,760 $ 148,550 $ 278,392 $ 148,550
Total assets $ 2,761,244 $ 2,807,822 $ 2,724,669 $ 2,638,780 $ 1,381,698 $ 2,761,244 $ 1,381,698
Intangible assets (30,071 ) (31,674 ) (33,914 ) (35,232 ) (1,259 ) (30,071 ) (1,259 )
Total tangible assets $ 2,731,173 $ 2,776,148 $ 2,690,755 $ 2,603,548 $ 1,380,439 $ 2,731,173 $ 1,380,439
Tangible common equity to tangible assets 10.19 % 9.81 % 9.69 % 9.71 % 10.76 % 10.19 % 10.76 %
Deposits excluding deposits to be assumed in branch sales
Total deposits $ 2,188,856 $ 2,158,305 $ 2,282,462 $ 2,262,218 $ 1,128,608 $ 2,188,856 $ 1,128,608
Deposits to be assumed in branch sales 197,857 213,410
Deposits excluding deposits to be assumed in branch sales $ 2,188,856 $ 2,158,305 $ 2,084,605 $ 2,048,808 $ 1,128,608 $ 2,188,856 $ 1,128,608

Contacts:

Atlantic Capital Bancshares, Inc.
Douglas L. Williams, 404-995-6051
Chief Executive Officer
doug.williams@atlcapbank.com
or
Patrick T. Oakes, 404-995-6079
Executive Vice President and CFO
patrick.oakes@atlcapbank.com

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.