Skip to main content

Atlantic Capital Bancshares, Inc. Reports Fourth Quarter 2016 Results

Atlantic Capital Bancshares, Inc. (NASDAQ: ACBI) announced results of the quarter ended December 31, 2016.

Fourth Quarter Highlights

  • Reported net income of $2.1 million, or $0.08 per diluted share; operating net income of $2.2 million, or $0.09 per diluted share.
  • Exited the TriNet lending line of business and sold $35.7 million in TriNet loans during the fourth quarter.
  • Announced the sale of the Cleveland, Tennessee branch and transferred $30.9 million from loans held for investment to loans held for sale.
  • Increased total deposits $48.7 million, or 8.9% annualized, to $2.24 billion from September 30, 2016.
  • Increased noninterest income $428,000 compared to the third quarter of 2016, to $4.4 million.
  • Reported nonperforming assets to total assets of 0.13%, as of December 31, 2016.
  • Reported annualized net charge-offs to average loans of 0.03% for the fourth quarter of 2016 and 0.14% for the fiscal year.

2016 Highlights

  • Sold seven branches and closed two additional branches, reducing the number of branches to 17 as of December 31, 2016.
  • Completed the systems conversion of First Security Group.
  • Announced the hiring of leadership team in Charlotte and intention to open an office in early 2017.
  • Grew the SBA line of business revenue by 25%, totaling $3.6 million in 2016.
  • Increased loans held for investment $190.7 million, or 10.6%, from December 31, 2015.
  • Increased total deposits (excluding deposits assumed in branch sale) $157.2 million, or 7.7%, from December 31, 2015.

“Atlantic Capital completed a year of integration and repositioning in 2016. The economic environment is now more favorable than at any time since our inception, and the fundamental trends in our business are improving. With sharp focus on improved execution, we should produce meaningfully better results in 2017,” explained Douglas Williams, Chief Executive Officer.

Results of Operations

For the fourth quarter of 2016, Atlantic Capital recorded net income of $2.1 million, or $0.08 per diluted share, compared to net income of $3.7 million, or $0.15 per diluted share, in the third quarter of 2016. Operating net income totaled $2.2 million, or $0.09 per diluted share, for the fourth quarter of 2016, compared to $4.1 million, or $0.16 per diluted share, in the third quarter of 2016. Operating net income excludes merger related expenses, divestiture expenses, net gain on sale of branches, and provision for acquired non-PCI FSGBank (‘FSG”) loans.

Taxable equivalent net interest income was unchanged at $19.5 million in the fourth quarter of 2016 compared to the third quarter of 2016. Net accretion income on acquired loans totaled $571,000 and premium amortization on acquired time deposits totaled $142,000 in the fourth quarter of 2016 compared to $576,000 and $170,000 respectively, in the third quarter of 2016.

Taxable equivalent net interest margin was 3.11% in the fourth quarter of 2016 compared to 3.12% in the third quarter of 2016. The accretion of acquired loan discount and amortization of time deposit premium contributed 12 basis points to the net interest margin in the third and fourth quarters of 2016. Loan yields decreased 9 basis points to 3.98% for the fourth quarter with loan fees accounting for 6 basis points of the decrease in yield. The decrease in loan fees was offset by a 24 basis point increase in the yield on investment securities. The yield on interest earning assets remained unchanged at 3.59%.

The provision for loan losses was $2.2 million in the fourth quarter of 2016 compared to $463,000 in the third quarter of 2016. This increase was primarily related to the downgrade of a $4.3 million loan to substandard and a $2.0 million specific reserve related to this downgrade.

Noninterest income totaled $4.4 million in the fourth quarter of 2016, an increase of $428,000 compared to the third quarter of 2016. The fourth quarter included $357,000 in gains from the sale of $35.7 million in TriNet loans compared to no similar gains in the third quarter. Atlantic Capital does not anticipate any additional TriNet loan production or new loan sales in 2017. The SBA division contributed $599,000 in income during the fourth quarter of 2016 compared to $959,000 in the third quarter of 2016, due to fewer sales of SBA loans.

Noninterest expense totaled $18.0 million in the fourth quarter of 2016, an increase of $715,000 compared to $17.3 million in the third quarter of 2016. Merger related expenses decreased $375,000 and totaled $204,000 in the fourth quarter of 2016. Operating noninterest expense, which excludes merger related expenses, increased by $1.1 million to $17.8 million. Salaries and benefits increased $446,000 due mainly to an increase in the long-term incentive accrual due to the increase in the share price for Atlantic Capital’s common stock. Professional fees increased $526,000 in the third quarter as a result of higher legal and consulting fees. The fourth quarter also included an expense of $600,000 from impairment on other real estate owned of two closed bank branches.

On December 9, 2016, Atlantic Capital announced the sale of the branch located in Cleveland, Tennessee. This transaction includes the sale of approximately $32 million in deposits, approximately $31 million in loans and approximately $3 million in other assets. Subject to customary closing conditions, including the receipt of all necessary regulatory approvals, the transaction is expected to close during the second quarter of 2017.

Total loans were $2.02 billion at December 31, 2016, a decrease of $38.2 million from September 30, 2016. The fourth quarter included the sale of $35.7 million in TriNet loans from loans held for sale. Loans held for investment were $1.98 billion at December 31, 2016, a decrease of $26.8 million from September 30, 2016. Mortgage warehouse loans decreased $23.7 million in the fourth quarter to $147.5 million from lower mortgage activity due to higher interest rates. The fourth quarter also included the transfer of $30.9 million from loans held for investment to loans held for sale as a result of the announced branch sale.

At December 31, 2016, the allowance for loan losses was $20.6 million, or 1.04% of loans held for investment, compared to $18.5 million, or 0.92% of loans held for investment as of September 30, 2016. The increase in the allowance was primarily related to the aforementioned specific reserve related the downgrade of a credit.

Annualized net charge-offs in the fourth quarter of 2016 totaled 0.03% of average loans and 0.14% for 2016. Annualized net charge-offs to average loans totaled 0.06% for the third quarter of 2016. Nonperforming assets totaled $3.5 million, or 0.13% of total assets, as of December 31, 2016, compared to $2.5 million, or 0.09% of total assets, as of September 30, 2016.

Total deposits as of December 31, 2016 were $2.24 billion, an increase of $48.7 million from September 30, 2016. Noninterest bearing deposits increased $85.7 million to $643.5 million as of December 31, 2016. During the fourth quarter of 2016, the average balance for noninterest bearing deposits was 28.2% of average total deposits. Deposits associated with our payments business were $347.8 million at December 31, 2016, an increase of $135.8 million in the fourth quarter, due to seasonal volatility.

Earnings Conference Call

The Company will host a conference call at 10:00 a.m. EST on Friday, January 27, 2017, to discuss the financial results for the quarter ended December 31, 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) operating net income; (ii) operating non-interest expense; (iii) operating non-interest income; (iv) operating provision for loan losses; (v) taxable equivalent interest income; (vi) taxable equivalent net interest margin; (vii) efficiency ratio; (viii) operating return on average assets; (ix) operating return on average equity; (x) tangible common equity and (xi) 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 and Quarterly Reports on Form 10-Q. 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 $2.7 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 year ended

December 31,

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

Fourth

Quarter

Third

Quarter

Second

Quarter

First

Quarter

Fourth

Quarter

20162015
INCOME SUMMARY
Interest income (1) $ 22,530 $ 22,428 $ 22,190 $ 21,553 $ 18,270 $ 88,701 $ 49,030
Interest expense 3,029 2,941 2,907 2,632 2,292 11,509 4,923
Net interest income 19,501 19,487 19,283 18,921 15,978 77,192 44,107
Operating provision for loan losses (2) 2,208 463 777 368 859 3,816 1,271
Net interest income after provision for loan losses 17,293 19,024 18,506 18,553 15,119 73,376 42,836
Operating noninterest income 4,430 4,002 4,995 4,420 3,460 17,847 9,399
Operating noninterest expense (3) 17,807 16,717 17,428 17,517 16,067 69,469 36,779
Operating income before income taxes 3,916 6,309 6,073 5,456 2,512 21,754 15,456
Operating income tax expense 1,711 2,245 2,381 2,065 2,117 8,402 6,997
Operating net income (2)(3) 2,205 4,064 3,692 3,391 395 13,352 8,459
Provision for acquired non PCI FSG loans 4,153 4,153
Merger related expenses, net of income tax 126 356 743 460 4,403 1,685 5,625
Net gain on sale of branches, net of income tax 2,198 2,198
Net income (loss) - GAAP $ 2,079 $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 13,865 $ (1,319 )
PER SHARE DATA
Diluted earnings (loss) per share - GAAP $ 0.08 $ 0.15 $ 0.20 $ 0.12 $ (0.40 ) $ 0.55 $ (0.09 )
Diluted earnings per share - operating (2)(3) 0.09 0.16 0.15 0.14 0.02 0.53 0.54
Book value per share 12.12 12.36 12.29 11.99 11.79 12.12 11.79
Tangible book value per share (4) 10.94 11.16 11.01 10.61 10.35 10.94 10.35
PERFORMANCE MEASURES
Return on average equity - GAAP 2.69 % 4.84 % 6.88 % 4.02 % (13.22 ) % 4.60 % (0.77 ) %
Return on average equity - operating (2)(3) 2.86 5.30 4.94 4.65 0.64 4.43 4.96
Return on average assets - GAAP 0.31 0.55 0.76 0.45 (1.45 ) 0.51 (0.08 )
Return on average assets operating (2)(3) 0.32 0.60 0.54 0.52 0.07 0.49 0.53
Taxable equivalent net interest margin 3.11 3.12 3.12 3.26 3.13 3.12 2.99
Efficiency ratio 75.11 71.57 72.00 75.22 82.79 73.47 68.82
CAPITAL
Average equity to average assets 11.33 % 11.28 % 11.01 % 11.13 % 10.98 % 11.13 % 10.79 %
Tangible common equity to tangible assets 10.18 10.19 9.81 9.69 9.71 10.18 9.71
Tier 1 capital ratio 10.0 (6) 9.7 9.9 9.5 9.8 10.0 (6) 9.8
Total risk based capital ratio 13.0 (6) 12.5 12.8 12.4 12.9 13.0 (6) 12.9
Number of common shares outstanding - basic 25,093,135 24,950,099 24,750,163 24,569,823 24,425,546 25,093,135 24,425,546
Number of common shares outstanding - diluted 25,673,841 25,342,883 25,267,803 25,077,520 25,059,823 25,673,841 25,059,823
ASSET QUALITY
Allowance for loan losses to loans held for investment 1.04 % 0.92 % 0.95 % 0.93 % 1.06 % 1.04 % 1.06 %
Net charge-offs to average loans (5) 0.03 0.06 0.35 0.15 0.14 0.05
NPAs to total assets 0.13 0.09 0.07 0.08 0.40 0.13 0.40
(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 12/31/16.
ATLANTIC CAPITAL BANCSHARES, INC.
Consolidated Balance Sheets (unaudited)
December 31,September 30,December 31,
(in thousands, except share data)201620162015
ASSETS
Cash and due from banks $ 36,790 $ 44,563 $ 45,848
Interest-bearing deposits in banks 118,039 75,750 130,900
Other short-term investments 10,896 23,159 26,137
Cash and cash equivalents 165,725 143,472 202,885
Investment securities available-for-sale 347,705 348,484 346,221
Other investments 23,806 26,370 8,034
Loans held for sale 35,219 46,600 95,465
Loans held for investment 1,981,330 2,008,102 1,790,669
Less: allowance for loan losses (20,595 ) (18,534 ) (18,905 )
Loans, net 1,960,735 1,989,568 1,771,764
Branch premises held for sale 2,995 5,201 7,200
Premises and equipment, net 11,958 15,213 23,145
Bank owned life insurance 62,160 61,766 60,608
Goodwill and intangible assets, net 29,567 30,071 35,232
Other real estate owned 1,872 1,727 1,982
Other assets 85,507 92,772 86,244
Total assets $ 2,727,249 $ 2,761,244 $ 2,638,780
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
Noninterest-bearing demand $ 643,471 $ 557,783 $ 544,561
Interest-bearing checking 264,062 260,531 232,868
Savings 27,932 29,658 28,922
Money market 912,493 974,072 875,441
Time 157,810 172,348 183,206
Brokered deposits 200,223 194,464 183,810
Deposits to be assumed in branch sale 31,589 213,410
Total deposits 2,237,580 2,188,856 2,262,218
Federal funds purchased and securities sold under agreements to repurchase 11,931
Federal Home Loan Bank borrowings 110,000 170,000
Long-term debt 49,366 49,324 49,197
Other liabilities 26,175 44,601 27,442
Total liabilities 2,423,121 2,452,781 2,350,788
SHAREHOLDERS' EQUITY
Preferred stock, no par value; 10,000,000 shares authorized; no shares issued and outstanding as of December 31, 2016, September 30, 2016, and December 31, 2015
Common stock, no par value; 100,000,000 shares authorized; 25,093,135, 24,950,099, and 24,425,546 shares issued and outstanding as of December 31, 2016, September 30, 2016, and December 31, 2015, respectively 292,747 290,835 286,367
Retained earnings 17,006 14,927 3,141
Accumulated other comprehensive income (loss) (5,625 ) 2,701 (1,516 )
Total shareholders’ equity 304,128 308,463 287,992
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 2,727,249 $ 2,761,244 $ 2,638,780
ATLANTIC CAPITAL BANCSHARES, INC.
Consolidated Statements of Income (unaudited)
(in thousands, except share and per share data)Three months endedYear ended

December 31,

2016

September 30,

2016

June 30,

2016

March 31,

2016

December 31,

2015

December 31,

2016

December 31,

2015

INTEREST INCOME
Loans, including fees $ 20,363 $ 20,511 $ 20,282 $ 19,625 $ 16,688 $ 80,781 $ 44,562
Investment securities available-for-sale 1,477 1,293 1,327 1,601 1,224 5,698 3,301
Interest and dividends on other interest-earning assets 467 491 507 273 328 1,738 1,104
Total interest income 22,307 22,295 22,116 21,499 18,240 88,217 48,967
INTEREST EXPENSE
Interest on deposits 1,929 1,956 1,841 1,673 1,355 7,399 3,618
Interest on Federal Home Loan Bank advances 234 133 147 44 7 558 290
Interest on federal funds purchased and securities sold under agreements to repurchase 38 37 87 67 10 229 79
Interest on long-term debt 828 815 832 810 841 3,285 858
Other 38 79 38 78
Total interest expense 3,029 2,941 2,907 2,632 2,292 11,509 4,923
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES 19,278 19,354 19,209 18,867 15,948 76,708 44,044
Provision for loan losses 2,208 463 777 368 7,623 3,816 8,035
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 17,070 18,891 18,432 18,499 8,325 72,892 36,009
NONINTEREST INCOME
Service charges 1,327 1,270 1,392 1,498 1,265 5,487 2,613
Gains on sale of securities available-for-sale 11 33 44 10
Gains on sale of other assets 238 71 31 48 103 388 189
Mortgage income 499 632 447 339 163 1,917 163
Trust income 350 361 386 314 192 1,411 192
Derivatives income 346 69 98 65 89 578 304
Bank owned life insurance 395 424 398 393 365 1,610 2,159
SBA lending activities 599 959 1,204 880 904 3,642 2,910
TriNet lending activities 357 761 383 1,501
Gains on sale of branches 3,885 3,885
Other noninterest income 319 216 267 467 379 1,269 859
Total noninterest income 4,430 4,002 8,880 4,420 3,460 21,732 9,399
NONINTEREST EXPENSE
Salaries and employee benefits 10,505 10,059 10,420 10,555 9,661 41,539 24,098
Occupancy 995 1,235 1,274 1,100 907 4,604 2,170
Equipment and software 694 862 724 686 608 2,966 1,295
Professional services 968 442 760 748 1,020 2,918 1,610
Postage, printing and supplies 73 61 159 169 115 462 178
Communications and data processing 1,064 617 694 916 555 3,291 1,541
Marketing and business development 247 269 317 267 197 1,100 410
FDIC premiums 262 415 493 398 273 1,568 789
Merger and conversion costs 204 579 1,210 749 7,172 2,742 9,154
Amortization of intangibles 495 520 668 762 526 2,445 526
NPA/ORE expense 666 39 55 104 70 864 70
Other noninterest expense 1,838 2,198 2,169 1,812 2,135 8,017 4,092
Total noninterest expense 18,011 17,296 18,943 18,266 23,239 72,516 45,933
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES 3,489 5,597 8,369 4,653 (11,454 ) 22,108 (525 )
Provision for income taxes 1,410 1,889 3,222 1,722 (3,293 ) 8,243 794
NET INCOME (LOSS) $ 2,079 $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 13,865 $ (1,319 )
Net income (loss) per common share-basic $ 0.08 $ 0.15 $ 0.21 $ 0.12 $ (0.40 ) $ 0.56 $ (0.09 )
Net income (loss) per common share-diluted $ 0.08 $ 0.15 $ 0.20 $ 0.12 $ (0.40 ) $ 0.55 $ (0.09 )
Weighted average shares - basic 25,027,304 24,891,822 24,644,755 24,485,900 20,494,895 24,763,522 15,283,437
Weighted average shares - diluted 25,407,728 25,260,280 25,158,694 24,993,597 21,004,577 25,186,680 15,663,865
ATLANTIC CAPITAL BANCSHARES, INC.
Average Balance Sheets and Net Interest Margin Analysis
Selected Financial Information
Three months ended
December 31, 2016September 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 $ 70,304 $ 102 0.58 % $ 109,883 $ 158 0.57 %
Other short-term investments 20,198 74 1.46 18,741 60 1.27
Investment securities:
Taxable investment securities 269,928 1,041 1.53 283,303 1,033 1.45
Non-taxable investment securities(1) 79,834 659 3.28 52,577 393 2.97
Total investment securities 349,762 1,700 1.93 335,880 1,426 1.69
Total loans 2,036,995 20,363 3.98 2,003,180 20,511 4.07
FHLB and FRB stock 20,954 291 5.52 17,192 273 6.32
Total interest-earning assets 2,498,213 22,530 3.59 2,484,876 22,428 3.59
Non-earning assets 224,231 233,120
Total assets $ 2,722,444 $ 2,717,996
Liabilities
Interest bearing deposits:
NOW, money market, and savings 1,136,209 1,243 0.44 1,236,828 1,338 0.43
Time deposits 169,677 282 0.66 175,135 241 0.55
Brokered deposits 197,833 404 0.81 196,598 377 0.76
Total interest-bearing deposits 1,503,719 1,929 0.51 1,608,561 1,956 0.48
Total borrowings 235,608 272 0.46 157,957 170 0.43
Long-term debt 49,338 828 6.68 49,296 815 6.58
Total interest-bearing liabilities 1,788,665 3,029 0.67 1,815,814 2,941 0.64
Demand deposits 591,166 555,008
Other liabilities 34,025 40,532
Shareholders' equity 308,588 306,642
Total liabilities and shareholders' equity $ 2,722,444 $ 2,717,996
Net interest spread 2.92 % 2.95 %
Net interest income and net interest margin(2) $ 19,501 3.11 % $ 19,487 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
December 31, 2016September 30, 2016
(dollars in thousands; taxable equivalent)AmountYieldAmountYield
Reported interest income on loans $ 20,363 3.98% $ 20,511 4.07%
Less: accretion of loan acquisition discounts (571 ) (576 )
Core interest income on loans $ 19,792 3.87% $ 19,935 3.96%
Amount

Net Interest

Margin

Amount

Net Interest

Margin

Net interest income / net interest margin $ 19,501 3.11% $ 19,487 3.12%
Less:
Accretion of loan acquisition discounts (571 ) (576 )
Accretion of time deposit premium (142 ) (170 )
Net interest income / net interest margin excluding purchase accounting $ 18,788 2.99% $ 18,741 3.00%
ATLANTIC CAPITAL BANCSHARES, INC.
Average Balance Sheets and Net Interest Margin Analysis
Selected Financial Information
Year ended
December 31, 2016December 31, 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 $ 92,744 $ 583 0.63 % $ 65,093 $ 263 0.40 %
Other short-term investments 23,134 318 1.37 49,014 652 1.33
Investment securities:
Taxable investment securities 310,815 4,755 1.53 161,597 3,179 1.97
Non-taxable investment securities(1) 46,239 1,427 3.09 4,199 185 4.41
Total investment securities 357,054 6,182 1.73 165,796 3,364 2.03
Total loans 1,986,482 80,781 4.07 1,192,103 44,562 3.74
FHLB and FRB stock 15,617 837 5.36 4,338 189 4.36
Total interest-earning assets 2,475,031 88,701 3.58 1,476,344 49,030 3.32
Non-earning assets 234,107 105,343
Total assets $ 2,709,138 $ 1,581,687
Liabilities
Interest bearing deposits:
NOW, money market, and savings 1,170,879 4,889 0.42 745,777 2,840 0.38
Time deposits 208,800 936 0.45 58,133 150 0.26
Brokered deposits 207,543 1,574 0.76 140,416 628 0.45
Total interest-bearing deposits 1,587,222 7,399 0.47 944,326 3,618 0.38
Total borrowings 176,122 825 0.47 84,196 447 0.53
Total long-term debt 49,275 3,285 6.67 12,805 858 6.70
Total interest-bearing liabilities 1,812,619 11,509 0.63 1,041,327 4,923 0.47
Demand deposits 559,762 352,437
Other liabilities 35,314 17,248
Shareholders' equity 301,443 170,675
Total liabilities and shareholders' equity $ 2,709,138 $ 1,581,687
Net interest spread 2.95 % 2.85 %
Net interest income and net interest margin(2) $ 77,192 3.12 % $ 44,107 2.99 %
(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.
Year ended
December 31, 2016December 31, 2015
(dollars in thousands; taxable equivalent)AmountYieldAmountYield
Reported interest income on loans $ 80,781 4.07% $ 44,562 3.74%
Less: accretion of loan acquisition discounts (2,558 ) (625 )
Core interest income on loans $ 78,223 3.94% $ 43,937 3.54%
Amount

Net Interest

Margin

Amount

Net Interest

Margin

Net interest income / net interest margin $ 77,192 3.12% $ 44,107 2.99%
Less:
Accretion of loan acquisition discounts (2,558 ) (625 )
Accretion of time deposit premium (854 ) (241 )
Net interest income / net interest margin excluding purchase accounting $ 73,780 2.98% $ 43,241 2.91%
ATLANTIC CAPITAL BANCSHARES, INC.
Period End Loans
(dollars in thousands)

December 31,

2016

September 30,

2016

June 30,

2016

March 31,

2016

December 31,

2015

Linked

Quarter

Change

Year Over

Year

Change

Loans held for sale
Loans held for sale $ 4,302 $ 46,600 $ 29,061 $ 61,003 $ 59,995 $ (42,298 ) $ (55,693 )
Branch loans held for sale 30,917 34,288 35,470 30,917 (4,553 )
Total loans held for sale $ 35,219 $ 46,600 $ 29,061 $ 95,291 $ 95,465 $ (11,381 ) $ (60,246 )
Loans held for investment
Commercial loans:
Commercial and industrial $ 531,061 $ 533,632 $ 508,516 $ 499,634 $ 467,083 $ (2,571 ) $ 63,978
Commercial real estate:
Multifamily 68,223 74,881 79,144 81,331 78,778 (6,658 ) (10,555 )
Owner occupied 352,523 337,277 351,419 333,172 320,656 15,246 31,867
Investment 438,032 451,125 431,633 429,094 446,979 (13,093 ) (8,947 )
Construction and land:
1-4 family residential construction 10,335 11,273 9,611 8,540 6,609 (938 ) 3,726
Other construction, development, and land 209,017 202,063 199,536 174,899 159,749 6,954 49,268
Mortgage warehouse loans 147,519 171,251 126,108 123,875 84,350 (23,732 ) 63,169
Total commercial loans 1,756,710 1,781,502 1,705,967 1,650,545 1,564,204 (24,792 ) 192,506
Residential:
Residential mortgages 101,921 100,046 103,313 106,433 110,381 1,875 (8,460 )
Home equity 77,358 78,952 80,321 83,094 80,738 (1,594 ) (3,380 )
Total residential loans 179,279 178,998 183,634 189,527 191,119 281 (11,840 )
Consumer 27,338 30,453 29,788 30,905 30,451 (3,115 ) (3,113 )
Other 21,565 20,736 28,168 20,925 6,901 829 14,664
1,984,892 2,011,689 1,947,557 1,891,902 1,792,675 (26,797 ) 192,217
Less net deferred fees and other unearned income (3,562 ) (3,587 ) (5,420 ) (5,139 ) (2,006 ) 25 (1,556 )
Total loans held for investment $ 1,981,330 $ 2,008,102 $ 1,942,137 $ 1,886,763 $ 1,790,669 $ (26,772 ) $ 190,661
Total loans $ 2,016,549 $ 2,054,702 $ 1,971,198 $ 1,982,054 $ 1,886,134 $ (38,153 ) $ 130,415
ATLANTIC CAPITAL BANCSHARES, INC.
Allowance for Loan Losses Activity and Credit Quality
20162015
(dollars in thousands)

Fourth

Quarter

Third

Quarter

Second

Quarter

First

Quarter

Fourth

Quarter

Balance at beginning of period $ 18,534 $ 18,377 $ 17,608 $ 18,905 $ 11,862
Provision for loan losses 2,134 463 777 368 7,623
Provision for PCI loan losses 74
Loans charged-off:
Commercial and industrial (61 ) (5 ) (1,465 )
Commercial real estate 24 (226 ) (140 ) (500 )
Residential mortgages (2 )
Home equity (9 ) (23 )
Consumer (158 ) (60 ) (38 ) (146 ) (128 )
Other (5 )
Total loans charged-off (134 ) (361 ) (68 ) (1,751 ) (628 )
Recoveries on loans previously charged-off:
Construction and land 12 15
Commercial and industrial 2 2
Commercial real estate (15 ) 20
Residential mortgages 5
Home equity 2
Consumer 2 12 60 69 48
Other 2
Total recoveries (13 ) 55 60 86 48
Net charge-offs (147 ) (306 ) (8 ) (1,665 ) (580 )
Balance at period end $ 20,595 $ 18,534 $ 18,377 $ 17,608 $ 18,905
Loans held for investment
PCI Loans $ 15,253 $ 17,237 $ 19,733 $ 22,893 $ 24,349
Non-PCI Loans 1,966,077 1,990,865 1,922,404 1,863,870 1,766,320
$ 1,981,330 $ 2,008,102 $ 1,942,137 $ 1,886,763 $ 1,790,669
Non-performing loans - PCI $ 2,446 $ 2,348 $ 1,082 $ 911 $ 1,422
Non-performing loans - Non-PCI $ 1,615 $ 792 $ 922 $ 566 $ 8,549
Foreclosed properties (OREO) 1,872 1,727 951 1,760 1,982
Total nonperforming assets $ 3,487 $ 2,519 $ 1,873 $ 2,326 $ 10,531
Allowance for loan losses to loans 1.04 % 0.92 % 0.95 % 0.93 % 1.06 %
Net charge-offs to average loans (1) 0.03 0.06 0.35 0.15
Nonperforming loans as a percentage of total loans(2) 0.08 0.04 0.05 0.02 0.45
Nonperforming assets as a percentage of total assets(2) 0.13 0.09 0.07 0.08 0.40
(1)Annualized (2)Excludes non-performing PCI loans
ATLANTIC CAPITAL BANCSHARES, INC.
Period End Deposits
(dollars in thousands)

December 31,

2016

September 30,

2016

June 30,

2016

March 31,

2016

December 31,

2015

Linked

Quarter

Change

Year Over

Year Change

DDA $ 643,471 $ 557,783 $ 592,043 $ 560,363 $ 544,561 $ 85,688 $ 98,910
NOW 264,062 260,531 231,091 215,176 232,868 3,531 31,194
Savings 27,932 29,658 30,839 29,788 28,922 (1,726 ) (990 )
Money Market 912,493 974,072 913,094 862,120 875,441 (61,579 ) 37,052
Time 157,810 172,348 178,615 187,750 183,206 (14,538 ) (25,396 )
Brokered 200,223 194,464 212,623 229,408 183,810 5,759 16,413
Deposits to be assumed in branch sale 31,589 197,857 213,410 31,589 (181,821 )
Total Deposits $ 2,237,580 $ 2,188,856 $ 2,158,305 $ 2,282,462 $ 2,262,218 $ 48,724 $ (24,638 )
Payments Clients $ 347,833 $ 212,049 $ 295,440 $ 300,348 $ 261,102 $ 135,784 $ 86,731
Average Deposits(1)
20162015

Linked

Quarter

Change

Year Over

Year Change

(dollars in thousands)

Fourth

Quarter

Third

Quarter

Second

Quarter

First

Quarter

Fourth

Quarter

DDA $ 591,166 $ 555,008 $ 538,422 $ 554,547 $ 486,860 $ 36,158 $ 104,306
NOW 253,187 282,701 272,556 302,376 254,821 (29,514 ) (1,634 )
Savings 29,741 30,692 35,090 45,571 30,024 (951 ) (283 )
Money Market 853,281 923,435 865,447 769,369 730,582 (70,154 ) 122,699
Time 169,677 175,135 203,679 267,330 184,257 (5,458 ) (14,580 )
Brokered 197,833 196,598 220,098 216,490 199,748 1,235 (1,915 )
Total Deposits $ 2,094,885 $ 2,163,569 $ 2,135,292 $ 2,155,683 $ 1,886,292 $ (68,684 ) $ 208,593
Payments Clients $ 211,000 $ 184,895 $ 176,474 $ 155,860 $ 198,539 $ 26,105 $ 12,461
Noninterest bearing deposits as a percentage of average deposits 28.2 % 25.7 % 25.2 % 25.7 % 25.8 %
Cost of deposits 0.37 % 0.36 % 0.35 % 0.31 % 0.28 %
(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 year ended

December 31,

Fourth

Quarter

Third

Quarter

Second

Quarter

First

Quarter

Fourth

Quarter

20162015
Interest income reconciliation
Interest income - GAAP $ 22,307 $ 22,295 $ 22,116 $ 21,499 $ 18,240 $ 88,217 $ 48,967
Taxable equivalent adjustment 223 133 74 54 30 484 63
Interest income - taxable equivalent $ 22,530 $ 22,428 $ 22,190 $ 21,553 $ 18,270 $ 88,701 $ 49,030
Net interest income reconciliation
Net interest income - GAAP $ 19,278 $ 19,354 $ 19,209 $ 18,867 $ 15,948 $ 76,708 $ 44,044
Taxable equivalent adjustment 223 133 74 54 30 484 63
Net interest income - taxable equivalent $ 19,501 $ 19,487 $ 19,283 $ 18,921 $ 15,978 $ 77,192 $ 44,107
Operating provision for loan losses reconciliation
Provision for loan losses - GAAP $ 2,208 $ 463 $ 777 $ 368 $ 7,623 $ 3,816 $ 8,035
Provision for acquired non PCI FSG loans (6,764 ) (6,764 )
Operating provision for loan losses $ 2,208 $ 463 $ 777 $ 368 $ 859 $ 3,816 $ 1,271
Operating noninterest income reconciliation
Noninterest income - GAAP $ 4,430 $ 4,002 $ 8,880 $ 4,420 $ 3,460 $ 21,732 $ 9,399
Gain on sale of branches (3,885 ) (3,885 )
Operating noninterest income $ 4,430 $ 4,002 $ 4,995 $ 4,420 $ 3,460 $ 17,847 $ 9,399
Operating noninterest expense reconciliation
Noninterest expense - GAAP $ 18,011 $ 17,296 $ 18,943 $ 18,266 $ 23,239 $ 72,516 $ 45,933
Merger-related expenses (204 ) (579 ) (1,210 ) (749 ) (7,172 ) (2,742 ) (9,154 )
Divestiture expenses (305 ) (305 )
Operating noninterest expense $ 17,807 $ 16,717 $ 17,428 $ 17,517 $ 16,067 $ 69,469 $ 36,779
Operating income before income taxes reconciliation
Income (loss) before income taxes - GAAP $ 3,489 $ 5,597 $ 8,369 $ 4,653 $ (11,454 ) $ 22,108 $ (525 )
Taxable equivalent adjustment 223 133 74 54 30 484 63
Merger-related expenses 204 579 1,210 749 7,172 2,742 9,154
Divestiture expenses 305 305
Gain on sale of branches (3,885 ) (3,885 )
Provision for acquired non PCI FSG loans 6,764 6,764
Operating income before income taxes $ 3,916 $ 6,309 $ 6,073 $ 5,456 $ 2,512 $ 21,754 $ 15,456
Income tax reconciliation
Income tax expense - GAAP $ 1,410 $ 1,889 $ 3,222 $ 1,722 $ (3,293 )

$

8,243

$

794

Taxable equivalent adjustment 223 133 74 54 30 484 63
Merger related expenses, tax benefit 78 223 467 289 2,769 1,057 3,529
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 2,611
Operating income tax expense $ 1,711 $ 2,245 $ 2,381 $ 2,065 $ 2,117 $ 8,402 $ 6,997
Net income reconciliation
Net income - GAAP $ 2,079 $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) 13,865 $ (1,319 )
Merger related expenses, net of income tax 126 356 743 460 4,403 1,685 5,625
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 4,153
Operating net income $ 2,205 $ 4,064 $ 3,692 $ 3,391 $ 395 $ 13,352 $ 8,459
Diluted earnings per share reconciliation
Diluted earnings per share - GAAP $ 0.08 $ 0.15 $ 0.20 $ 0.12 $ (0.40 )

$

0.55

$ (0.09 )
Merger related expenses 0.01 0.01 0.03 0.02 0.42 0.06 0.63
Net gain on sale of branches (0.08 ) (0.08 )
Diluted earnings per share - operating $ 0.09 $ 0.16 $ 0.15 $ 0.14 $ 0.02 $ 0.53 $ 0.54
Book value per common share reconciliation
Total shareholders’ equity $ 304,128 $ 308,463 $ 304,066 $ 294,652 $ 287,992 $ 304,128 $ 287,992
Intangible assets (29,567 ) (30,071 ) (31,674 ) (33,914 ) (35,232 ) (29,567 ) (35,232 )
Total tangible common equity $ 274,561 $ 278,392 $ 272,392 $ 260,738 $ 252,760 $ 274,561 $ 252,760
Common shares outstanding 25,093,135 24,950,099 24,750,163 24,569,823 24,425,546 25,093,135 24,425,546
Book value per common share - GAAP 12.12 12.36 12.29 11.99 11.79 12.12 11.79
Tangible book value 10.94 11.16 11.01 10.61 10.35 10.94 10.35
Return on average equity reconciliation
Net income - GAAP $ 2,079 $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 13,865 $ (1,319 )
Merger related expenses, net of income tax 126 356 743 460 4,403 1,685 5,625
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 4,153
Operating net income $ 2,205 $ 4,064 $ 3,692 $ 3,391 $ 395 $ 13,352 $ 8,459
Average shareholders' equity 308,588 306,642 299,170 291,806 246,842 301,443 170,675
Return on average equity - GAAP 2.69 % 4.84 % 6.88 % 4.02 % (13.22 ) % 4.60 % (0.77 ) %
Return on average equity - operating 2.86 5.30 4.94 4.65 0.64 4.43 4.96
Return on average assets reconciliation
Net income - GAAP $ 2,079 $ 3,708 $ 5,147 $ 2,931 $ (8,161 ) $ 13,865 $ (1,319 )
Merger related expenses, net of income tax 126 356 743 460 4,403 1,685 5,625
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 4,153
Operating net income $ 2,205 $ 4,064 $ 3,692 $ 3,391 $ 395 $ 13,352 $ 8,459
Average assets 2,722,444 2,717,996 2,718,110 2,620,750 2,248,614 2,709,138 1,581,687
Return on average assets - GAAP 0.31 % 0.55 % 0.76 % 0.45 % (1.45 ) % 0.51 % (0.08 ) %
Return on average assets - operating 0.32 0.60 0.54 0.52 0.07 0.49 0.53
Efficiency ratio reconciliation
Noninterest income - GAAP $ 4,430 $ 4,002 $ 8,880 $ 4,420 $ 3,460 $ 21,732 $ 9,399
Gain on sale of branches (3,885 ) (3,885 )
Operating noninterest income $ 4,430 $ 4,002 $ 4,995 $ 4,420 $ 3,460 $ 17,847 $ 9,399
Noninterest expense - GAAP $ 18,011 $ 17,296 $ 18,943 $ 18,266 $ 23,239 $ 72,516 $ 45,933
Merger-related expenses (204 ) (579 ) (1,210 ) (749 ) (7,172 ) (2,742 ) (9,154 )
Divestiture expenses (305 ) (305 )
Operating noninterest expense $ 17,807 $ 16,717 $ 17,428 $ 17,517 $ 16,067 $ 69,469 $ 36,779
Net interest income 19,278 19,354 19,209 18,867 15,948 76,708 44,044
Efficiency ratio 75.11 % 71.57 % 72.00 % 75.22 % 82.79 % 73.47 % 68.82 %
Tangible equity to tangible assets reconciliation
Total shareholders’ equity $ 304,128 $ 308,463 $ 304,066 $ 294,652 $ 287,992 $ 304,128 $ 287,992
Intangible assets (29,567 ) (30,071 ) (31,674 ) (33,914 ) (35,232 ) (29,567 ) (35,232 )
Total tangible common equity $ 274,561 $ 278,392 $ 272,392 $ 260,738 $ 252,760 $ 274,561 $ 252,760
Total assets $ 2,727,249 $ 2,761,244 $ 2,807,822 $ 2,724,669 $ 2,638,780 $ 2,727,249 $ 2,638,780
Intangible assets (29,567 ) (30,071 ) (31,674 ) (33,914 ) (35,232 ) (29,567 ) (35,232 )
Total tangible assets $ 2,697,682 $ 2,731,173 $ 2,776,148 $ 2,690,755 $ 2,603,548 $ 2,697,682 $ 2,603,548
Tangible common equity to tangible assets 10.18 % 10.19 % 9.81 % 9.69 % 9.71 % 10.18 % 9.71 %
Deposits excluding deposits to be assumed in branch sales
Total deposits $ 2,237,580 $ 2,188,856 $ 2,158,305 $ 2,282,462 $ 2,262,218 $ 2,237,580 $ 2,262,218
Deposits to be assumed in branch sales 31,589 197,857 213,410 31,589 213,410
Deposits excluding deposits to be assumed in branch sales $ 2,205,991 $ 2,188,856 $ 2,158,305 $ 2,084,605 $ 2,048,808 $ 2,205,991 $ 2,048,808

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.