Franklin Financial Network Announces Financial Results For The Fourth Quarter Of 2017

Loading...
Loading...

FRANKLIN, Tenn., Jan. 24, 2018 /PRNewswire/ -- Franklin Financial Network, Inc. FSB, the parent company (the "Company") of Franklin Synergy Bank (the "Bank"), today announced financial results for the fourth quarter and year ended December 31, 2017.  For the fourth quarter, net income available for common shareholders was $2.4 million, or $0.17 per diluted share, compared with $7.2 million, or $0.58 per diluted share, for the fourth quarter of 2016.  As previously reported, results for the fourth quarter of 2017 included a non-cash income tax charge of $5.3 million, or $0.38 per diluted share, related to a write-down of its deferred tax asset (the "DTA write-down"). This non-recurring charge was a result of the reduction in the federal income tax rate to 21% from 35% under the Tax Cut and Jobs Act (the "Act"), enacted December 22, 2017, and is subject to change pending further review.  The Act will, in turn, benefit net income beginning in the first quarter of 2018. Weighted average diluted shares outstanding increased 10.4% for the fourth quarter of 2017 compared with the fourth quarter of 2016, primarily due to the Company's $72 million public offering of common stock in November 2016.

Highlights for the fourth quarter of 2017 include:

  • Return on average assets was 0.26%, including the 58 basis-point impact of the DTA write-down, compared with 1.00% for the fourth quarter of 2016 and 1.03% for the third quarter of 2017.  Return on average tangible common equity was 3.22% for the fourth quarter of 2017, including the 7.17 percentage-point impact of the DTA write-down, compared with12.68% for the fourth quarter of 2016 and 12.26% for the third quarter of 2017.
  • Total loans, including loans held for sale, increased 26.2%, or $471.3 million, to $2.27 billion at the quarter's end from $1.80 billion at December 31, 2016, and 6.6% from $2.13 billion at the end of the third quarter of 2017.
  • Total deposits increased 32.4%, or $775.4 million to $3.17 billion from $2.39 billion at December 31, 2016, and 12.1% from $2.82 billion at the end of the third quarter of 2017.
  • Credit quality remained strong, with nonperforming loans improving to 0.13% of total loans, excluding loans held for sale; the allowance for loan losses steady at 0.94% of total loans, excluding loans held for sale; and negligible net recoveries.
  • Tangible book value per share increased 11.7% to $22.24 from $19.91 at December 31, 2016, and increased 0.2% from $22.20 at September 30, 2017.  See non-GAAP reconciliation on the last page of this release.
  • The Company's application for the approval of the previously announced merger with Civic Bank & Trust was approved by the Federal Reserve Bank of Atlanta ("Fed") and the Tennessee Department of Financial Institutions ("TDFI").
  • The Company's application to open a new branch office in Murfreesboro, Tennessee, was approved by the Fed and the TDFI, and the office opened in November as the Company's sixth location in Rutherford County.

"For the fourth quarter of 2017, we were pleased with the continuing strength of our credit quality and significant loan growth, which were consistent with our expectations on a comparable and sequential-quarter basis," commented Richard Herrington, the Company's Chairman and Chief Executive Officer. "However, our measures of profitability were negatively affected for the quarter, primarily by two factors. First, the non-cash DTA write-down had a substantial impact on our fourth-quarter earnings and return statistics, but these measures will benefit from lower effective income tax rates going forward.  Second, net interest margin declined, reflecting three primary drivers that converged over the course of 2017 and particularly in the fourth quarter, including (1) the lower growth of low-cost deposit funding sources compared to loans; (2) a significant flattening of the yield curve, causing funding costs to increase more quickly than asset yields; and (3) our decision to shorten the duration of the investment portfolio in response to the yield curve changes and to positively affect balance sheet liquidity factors.

"As we move into our second decade as a bank during 2018 and 2019, we are committed to return to our long-established record of profitable growth by addressing the significant changes in market forces and by leveraging the significant investments we have made in people, systems, and technology infrastructure. Ongoing initiatives to increase lower-cost core deposits throughout our branch office network were given a boost when we opened a new highly visible flagship office during the fourth quarter in Murfreesboro in Rutherford County, one of the fastest growing counties in the country.  In addition, the December 2017 regulatory approval to complete the acquisition of Civic Bank & Trust (expected to close in late first or early second quarter of 2018) provides us the ability to better serve our customers in Nashville with a local branch office in a premier location.  We also believe we are now well positioned to pursue additional merger transactions, with a primary focus on banks with complementary balance sheets."

Herrington added, "We celebrated the Company's 10th anniversary in business in November 2017.  During the past decade, we have produced a remarkable record of profitable growth, asset quality and increased shareholder value through outstanding execution of a proven business model by a highly experienced team of senior managers and local bankers. With this perspective, we are confident that we will successfully address our long-term funding costs and continue to deliver on our three long-term strategic goals of soundness, growth and profitability."

Strong Asset Quality

  • Nonperforming loans improved to 0.13% of total loans, excluding loans held for sale, at December 31, 2017 compared with 0.35% and 0.14% at December 31, 2016, and September 30, 2017.
  • The allowance for loan losses at December 31, 2017, was 0.94% of total loans, excluding loans held for sale, compared with 0.93% and 0.94% at December 31, 2016, and September 30, 2017.
  • There were net charge-offs of 0.00% of average loans for the fourth quarter of 2017 compared with 0.04% for the fourth quarter of 2016 and net recoveries of 0.13% of average loans for the third quarter of 2017.

Attractive, Growing, Local Markets Support Expansion of Balance Sheet

  • Total assets increased 30.6% to $3.84 billion at December 31, 2017, from $2.94 billion at December 31, 2016, and 7.8% from $3.57 billion at September 30, 2017.
  • Total loans, including loans held for sale, increased 26.2%, or $471.3 million, to $2.27 billion at December 31, 2017, from $1.80 billion at December 31, 2016. Business loans increased 35.4%, or $125.5 million, compared with the fourth quarter of 2016, including growth of 62.1%, or $96.2 million, in healthcare loans.  In addition, loan growth included increases of $160.3 million in 1-4 family real estate loans, $181.1 million in commercial real estate loans and $5.3 million in construction loans.
  • The mix of total loans, excluding loans held for sale, at the end of the fourth quarter of 2017 changed slightly in comparison with the mix at the end of the prior quarter, with total real estate lending at 77.5% and business loans at 22.3% of total loans, compared with prior-quarter total real estate lending at 77.8% and business loans at 22.0%.
  • Deposits were $3.17 billion at December 31, 2017, an increase of 32.4% from $2.39 billion at December 31, 2016, and 12.1% from $2.82 billion at September 30, 2017. Non-interest bearing deposits increased 16.4% and 5.8% compared with the fourth quarter of 2016 and third quarter of 2017, and interest bearing deposits increased 34.2% and 12.8%, respectively.

Strong Growth in the Loan Portfolio Partially Offset by Increased Funding Costs

  • Net interest income for the fourth quarter of 2017 increased 13.4% to $24.6 million from $21.7 million for the fourth quarter of 2016 and increased 1.2% from $24.3 million for the third quarter of 2017. The growth in net interest income on a comparable-quarter basis primarily resulted from 26.8% growth in average interest earning assets and a slight increase in average yield that produced a 28.5%, or $7.8 million increase in interest income. In addition, interest expense increased 86.5%, or $4.9 million, due to a 28.7% increase in average interest bearing liabilities from a changing mix of funding sources and a 44.2% increase in average rate paid.  The 1.2% increase in net interest income on a sequential-quarter basis reflected 5.3% growth in average interest earning assets and a slight decline in average yield that produced a 4.0% increase in interest income, as well as a 6.7% increase in interest bearing liabilities and a slight increase in average rate paid that produced an 11.2% increase in interest expense.
  • The average yield on total interest earning assets was 4.11% for the fourth quarter of 2017, an increase of three basis points from 4.08% for the fourth quarter of 2016, driven by changes in the mix of loans and competitive pressures. Average yield decreased six basis points from 4.17% for the third quarter of 2017.
  • The average rate on total interest bearing liabilities was 1.37% for the fourth quarter of 2017, up 42 basis points from 0.95% for the fourth quarter of 2016. On a sequential-quarter basis, the increase was six basis points.  These increases were driven primarily by the rise in interest rates and flattening yield curve, as well as changes in the mix of deposits.
  • Net interest margin, adjusted for tax equivalent yield, was 2.92% for the fourth quarter of 2017, compared with 3.27% for the fourth quarter of 2016 and 3.05% for the third quarter of 2017.
  • Noninterest income increased 27.8% for the fourth quarter of 2017 to $3.3 million from $2.6 million for the fourth quarter of 2016 and declined 8.5% from $3.6 million for the third quarter of 2017. The comparable-quarter increase was primarily driven by net gains on sales of loans and increased wealth management fees, partially offset by a decline in gain on sale of securities. The sequential-quarter decline primarily reflected a decrease in net gains on sale of loans, partially offset by an increase in gain on sale of securities and wealth management fees. The increase or decrease in net gains on sales of loans are primarily related to an increase or decrease in the value of held-for-sale mortgages due to market conditions.
  • For the fourth quarter of 2017, noninterest expense increased 20.8% to $16.0 million from $13.2 million for the fourth quarter of 2016, primarily due to a 14.7% increase in salaries and employee benefits and a 22.6% increase in occupancy and equipment, both related to the Company's ongoing investment in people, systems and infrastructure to support growth. The Company's FDIC assessment expense increased 47.8% due to growth in total assets. Sequentially, noninterest expense increased 4.6% for the fourth quarter of 2017 compared with the third quarter. The Company's efficiency ratio was 57.36% for the fourth quarter of 2017, compared with 54.55% for the fourth quarter of 2016 and 54.77% for the third quarter of 2017.
  • The Company's effective income tax rate was 77.3% for the fourth quarter of 2017, 50.3 percentage points of which were related to the DTA write-off, compared with 27.3% for the fourth quarter of 2016 and 26.1% for the third quarter of 2017.  Due to the recently passed tax reform, the Company expects its effective income tax rate for 2018 to improve substantially.

Webcast and Conference Call Information

The Company will host a webcast and conference call at 8:00 a.m. (CT) on Thursday, January 25, 2018, to discuss operating and financial results for the fourth quarter of 2017. To access the call for audio only, please call 1-844-378-6480. For the presentation materials and streaming audio, please access the webcast on the Investor Relations page of Franklin Synergy Bank's website at www.FranklinSynergyBank.com. For those unable to participate in the webcast, it will be archived for one year, with audio available for 90 days.

Safe Harbor for Forward-Looking Statements

This media release contains forward-looking statements.  Such statements include, but are not limited to, expected operating results, including market share and shareholder value, strategy for growth and profitability, projected sales, gross margin and net income figures, the availability of capital resources, and plans concerning products and market acceptance.  Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," "strategies" and variations of such words and similar expressions are intended to identify such forward-looking statements. Forward-looking statements are inherently subject to risks and uncertainties, many of which cannot be predicted with accuracy and some of which might not even be anticipated.  Risks and uncertainties that could cause the corporation's actual results to materially differ from those described in forward-looking statements include those discussed in Item 1A of the corporation's Annual Report on Form 10-K for the year ended December 31, 2016 filed with the Securities and Exchange Commission on March 16, 2017. Future events and actual results, financial and otherwise, could differ materially from those set forth in or contemplated by the forward-looking statements herein. Future operating results of the corporation are impossible to predict, and no representation or warranty of any kind can be made respecting the present or future accuracy of such forward-looking statements or the ability of the corporation to meet its obligations, and no such representation or warranty is to be inferred.

About the Company

Franklin Financial Network, Inc. is a financial holding company headquartered in Franklin, Tennessee. The Company's wholly-owned bank subsidiary, Franklin Synergy Bank, a Tennessee-chartered commercial bank founded in November 2007 and a member of the Federal Reserve System, provides a full range of banking and related financial services with a focus on service to small businesses, corporate entities, local governments and individuals. With consolidated total assets of $3.84 billion at December 31, 2017, the Bank currently operates through 13 branches and one loan production office in the growing Williamson, Rutherford and Davidson Counties, all within the Nashville metropolitan statistical area. Additional information about the Company, which is included in the NYSE Financial-100 Index, and the FTSE Russell 2000 Index, is available at www.FranklinSynergyBank.com.

Investor Relations Contact:
Sarah Meyerrose
EVP, Chief Financial Officer
(615) 236-8344
sarah.meyerrose@franklinsynergy.com

FRANKLIN FINANCIAL NETWORK

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except share data)



December 31,
2017

December 31,
2016

ASSETS

(Unaudited)


Cash and due from financial institutions

$        251,543

$          90,927

Certificates of deposit at other financial institutions       

2,855

1,055

Securities available for sale      

999,881

754,755

Securities held to maturity (fair value 2017—$217,608 and 2016—$227,892)         

214,856

228,894

Loans held for sale, at fair value

12,024

23,699

Loans  

2,256,608

1,773,592

Allowance for loan losses         

(21,247 )

(16,553 )




Net loans     

2,235,361

1,757,039




Restricted equity securities, at cost       

18,492

11,843

Premises and equipment, net    

11,281

9,551

Accrued interest receivable       

11,947

9,931

Bank owned life insurance        

49,085

23,267

Deferred tax asset        

10,837

15,013

Foreclosed assets

1,503

Servicing rights, net      

3,620

3,621

Goodwill          

9,124

9,124

Core deposit intangible, net      

1,007

1,480

Other assets    

10,940

2,990




Total assets     

$     3,844,356

$     2,943,189




LIABILITIES AND EQUITY



Deposits



Non-interest bearing         

$        272,172

$        233,781

Interest bearing    

2,895,056

2,158,037




Total deposits          

3,167,228

2,391,818

Federal Home Loan Bank advances      

272,000

132,000

Federal funds purchased and repurchase agreements    

31,004

83,301

Subordinated notes, net

58,515

58,337

Accrued interest payable          

2,769

1,924

Other liabilities 

8,187

5,448




Total liabilities  

3,539,703

2,672,828

Equity



Preferred stock, no par value: 1,000,000 shares authorized; no shares outstanding at December 31, 2017 and December 31, 2016

Common stock, no par value: 30,000,000 shares authorized; 13,237,128 and 13,036,954 issued at December 31, 2017 and December 31, 2016, respectively

222,665

218,354

Retained earnings         

87,469

59,386

Accumulated other comprehensive loss 

(5,584 )

(7,482 )




Total shareholders' equity     

304,550

270,258

Noncontrolling interest in consolidated subsidiary      

103

103




Total equity      

$        304,653

$        270,361




Total liabilities and equity          

$     3,844,356

$     2,943,189




 

FRANKLIN FINANCIAL NETWORK, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Amounts in thousands, except per share data)

(Unaudited)



Three Months Ended
December 31,

Twelve Months Ended
December 31,


2017

2016

2017

2016

Interest income and dividends





Loans, including fees

$   27,275

$   21,372

$  100,470

$    78,236

Securities:





Taxable

4,951

3,904

21,309

15,306

Tax-Exempt

2,144

1,833

8,593

5,609

Dividends on restricted equity securities

265

146

928

500

Federal funds sold and other

486

81

1,153

256






Total interest income

35,121

27,336

132,453

99,907






Interest expense





Deposits

8,346

4,116

27,464

14,234

Federal funds purchased and repurchase agreements

98

66

407

303

Federal Home Loan Bank advances

987

373

3,215

884

Subordinated notes and other borrowings

1,082

1,082

4,321

2,902






Total interest expense

10,513

5,637

35,407

18,323






Net interest income

24,608

21,699

97,046

81,584

Provision for loan losses

1,295

1,145

4,313

5,240






Net interest income after provision for loan losses

23,313

20,554

92,733

76,344






Noninterest income





Service charges on deposit accounts

40

46

154

185

Other service charges and fees

744

796

3,041

3,041

Net gains on sale of loans

861

324

6,779

7,183

Wealth management

693

551

2,577

1,894

Loan servicing fees, net

106

24

336

22

Gain on sale of securities

426

637

896

2,172

Net gain on sale and write-down of foreclosed assets

3

4

(7 )

40

Other

391

171

945

603






Total noninterest income

3,264

2,553

14,721

15,140






Noninterest expense





Salaries and employee benefits

9,096

7,930

35,268

30,029

Occupancy and equipment

2,530

2,064

9,219

7,627

FDIC assessment expense

1,005

680

3,680

2,068

Marketing

221

151

965

762

Professional fees

837

540

3,395

3,546

Amortization of core deposit intangible

110

133

473

564

Other

2,188

1,731

7,824

7,085






Total noninterest expense

15,987

13,229

60,824

51,681






Income before income tax expense

10,590

9,878

46,630

39,803

Income tax expense

8,188

2,699

18,531

11,746






Net income

2,402

7,179

28,099

28,057

Earnings attributable to noncontrolling interest

(8 )

(16 )

Dividends paid on Series A preferred stock

(23 )






Net income available to common shareholders

$    2,394

$    7,179

$    28,083

$      28,034






Earnings per share:





Basic

$      0.18

$      0.61

$          2.14

$          2.56

Diluted

0.17

0.58

2.04

2.42

 

FRANKLIN FINANCIAL NETWORK, INC.

AVERAGE BALANCES(7) — ANALYSIS OF YIELDS & RATES (UNAUDITED)

(Amounts in thousands, except percentages)



Three Months Ended December 31,


2017

2016


Average
Balance

Interest
Inc / Exp

Average
Yield / Rate

Average
Balance

Interest
Inc / Exp

Average
Yield / Rate

ASSETS:







Loans(1)(6)

$  2,198,919

$   27,294

4.92 %

$  1,732,872

$   21,397

4.91 %

Securities available for sale(6)

942,916

6,224

2.62 %

742,614

4,676

2.50 %

Securities held to maturity(6)

216,429

2,255

4.13 %

232,350

2,244

3.84 %

Restricted equity securities

18,481

265

5.69 %

11,835

146

4.91 %

Certificates of deposit at other financial institutions

2,381

9

1.50 %

1,055

4

1.51 %

Federal funds sold and other(2)

150,627

477

1.26 %

62,747

77

0.49 %








TOTAL INTEREST EARNING ASSETS

$  3,529,753

$   36,524

4.11 %

$  2,783,473

$   28,544

4.08 %

Allowance for loan losses

(20,351 )



(16,137 )



All other assets

123,906



89,146










TOTAL ASSETS

$  3,633,308



$  2,856,482



LIABILITIES & EQUITY







Deposits:







Interest checking

$     603,930

$    1,417

0.93 %

$     452,224

$       558

0.49 %

Money market

681,950

2,130

1.24 %

642,541

1,086

0.67 %

Savings

53,121

42

0.31 %

52,533

41

0.31 %

Time deposits

1,323,637

4,757

1.43 %

964,396

2,431

1.00 %

Federal Home Loan Bank advances

290,913

987

1.35 %

153,087

373

0.97 %

Federal funds purchased and other(3)

35,689

98

1.09 %

45,091

66

0.58 %

Subordinated notes and other borrowings

58,488

1,082

7.34 %

58,315

1,082

7.38 %








TOTAL INTEREST BEARING LIABILITIES

$  3,047,728

$   10,513

1.37 %

$  2,368,187

$    5,637

0.95 %

Demand deposits

268,894



239,962



Other liabilities

11,839



12,336



Total equity

304,847



235,997










TOTAL LIABILITIES AND EQUITY

$  3,633,308



$  2,856,482



NET INTEREST SPREAD(4)



2.74 %



3.13 %

NET INTEREST INCOME


$   26,011



$   22,907


NET INTEREST MARGIN(5)



2.92 %



3.27 %



(1) 

Loan balances include both loans held in the Bank's portfolio and mortgage loans held for sale and are net of deferred origination fees and costs. Non-accrual loans are included in total loan balances.

(2) 

Includes federal funds sold and interest-bearing deposits at the Federal Reserve Bank and the Federal Home Loan Bank.

(3) 

Includes repurchase agreements.

(4) 

Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

(5) 

Represents net interest income (annualized) divided by total average earning assets.

(6) 

Interest income and rates include the effects of tax-equivalent adjustments to adjust tax-exempt interest income on tax-exempt loans and investment securities to a fully taxable basis.

(7) 

Average balances are average daily balances.

 

FRANKLIN FINANCIAL NETWORK, INC.

AVERAGE BALANCES(7) — ANALYSIS OF YIELDS & RATES (UNAUDITED)

(Amounts in thousands, except percentages



Twelve Months Ended December 31,


2017

2016


Average
Balance

Interest
Inc / Exp

Average
Yield / Rate

Average
Balance

Interest
Inc / Exp

Average
Yield / Rate

ASSETS:







Loans(1)(6)

$  2,031,883

$ 100,568

4.95 %

$  1,554,482

$   78,329

5.04 %

Securities available for sale(6)

987,196

26,182

2.65 %

666,745

16,593

2.49 %

Securities held to maturity(6)

222,222

9,267

4.17 %

203,884

7,943

3.90 %

Restricted equity securities

16,498

928

5.62 %

9,904

500

5.05 %

Certificates of deposit at other financial institutions

2,229

33

1.48 %

827

15

1.81 %

Federal funds sold and other(2)

101,292

1,120

1.11 %

60,519

241

0.40 %








TOTAL INTEREST EARNING ASSETS

$  3,361,320

$ 138,098

4.11 %

$  2,496,361

$ 103,621

4.15 %

Allowance for loan losses

(18,729 )



(13,923 )



All other assets

103,063



74,830










TOTAL ASSETS

$  3,445,654



$  2,557,268



LIABILITIES & EQUITY







Deposits:







Interest checking

$     624,612

$    5,003

0.80 %

$     332,285

$    1,411

0.42 %

Money market

627,140

6,542

1.04 %

617,036

3,853

0.62 %

Savings

54,952

169

0.31 %

49,525

162

0.33 %

Time deposits

1,228,676

15,750

1.28 %

944,086

8,808

0.93 %

Federal Home Loan Bank advances

254,740

3,215

1.26 %

94,937

884

0.93 %

Federal funds purchased and other(3)

43,402

407

0.94 %

48,841

303

0.62 %

Subordinated notes and other borrowings

58,421

4,321

7.40 %

39,276

2,902

7.39 %








TOTAL INTEREST BEARING LIABILITIES

$  2,891,943

$   35,407

1.22 %

$  2,125,986

$   18,323

0.86 %

Demand deposits

252,276



210,780



Other liabilities

10,999



12,739



Total equity

290,436



207,763










TOTAL LIABILITIES AND EQUITY

$  3,445,654



$  2,557,268



NET INTEREST SPREAD(4)



2.89 %



3.29 %

NET INTEREST INCOME


$ 102,691



$   85,298


NET INTEREST MARGIN(5)



3.06 %



3.42 %



(1) 

Loan balances include both loans held in the Bank's portfolio and mortgage loans held for sale and are net of deferred origination fees and costs. Non-accrual loans are included in total loan balances.

(2) 

Includes federal funds sold and interest-bearing deposits at the Federal Reserve Bank, the Federal Home Loan Bank and other financial institutions and interest in other financial instruments.

(3) 

Includes repurchase agreements.

(4) 

Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

(5) 

Represents net interest income (annualized) divided by total average earning assets.

(6) 

Interest income and rates include the effects of tax-equivalent adjustments to adjust tax-exempt interest income on tax-exempt loans and investment securities to a fully taxable basis.

(7) 

Average balances are average daily balances.

 

FRANKLIN FINANCIAL NETWORK, INC.

SUMMARY QUARTERLY CONSOLIDATED FINANCIAL DATA (UNAUDITED)

(Amounts in thousands, except per share data and percentages)



As of and for the three months ended



Dec 31,
2017

Sept 30,
2017

Jun 30,
2017

Mar 31,
2017

Dec 31,
2016


Income Statement Data ($):







  Interest income

35,121

33,780

33,011

30,541

27,336


  Interest expense

10,513

9,454

8,542

6,898

5,637


  Net interest income

24,608

24,326

24,469

23,643

21,699


  Provision for loan losses

1,295

590

573

1,855

1,145


  Noninterest income

3,264

3,569

3,880

4,008

2,553


  Noninterest expense

15,987

15,278

15,283

14,276

13,229


  Net income before taxes

10,590

12,027

12,493

11,520

9,878


  Income tax expense

8,188

3,138

3,619

3,586

2,699


  Net income

2,402

8,889

8,874

7,934

7,179


  Earnings before interest and taxes

21,103

21,481

21,035

18,418

15,515


  Net income available to common shareholders

2,394

8,889

8,866

7,934

7,179


  Weighted average diluted common shares

13,767,949

13,773,539

13,701,762

13,657,357

12,473,725


  Earnings per share, basic

0.18

0.67

0.68

0.61

0.61


  Earnings per share, diluted

0.17

0.65

0.64

0.58

0.58


Profitability (%)







  Return on average assets

0.26

1.03

1.03

0.99

1.00


  Return on average equity

3.13

11.83

12.46

11.80

12.10


  Return on average tangible common equity(4)

3.22

12.26

12.92

12.27

12.68


  Efficiency ratio(4)

57.36

54.77

53.91

51.63

54.55


  Net interest margin(1)

2.92

3.05

3.08

3.18

3.27


Balance Sheet Data ($):







  Loans (including HFS)

2,268,632

2,127,753

2,023,679

1,962,397

1,797,291


  Loan loss reserve

21,247

19,944

18,689

18,105

16,553


  Cash

251,543

155,842

96,741

114,664

90,927


  Securities

1,214,737

1,198,049

1,243,406

1,299,349

983,649


  Goodwill

9,124

9,124

9,124

9,124

9,124


Intangible assets (Sum of core deposit intangible and SBA servicing rights)

1,057

1,170

1,232

1,353

1,509


  Assets

3,844,356

3,565,278

3,443,593

3,454,788

2,943,189


  Deposits

3,167,228

2,824,825

2,754,425

2,817,212

2,391,818


  Liabilities

3,539,703

3,261,581

3,150,572

3,176,278

2,672,828


  Total equity

304,653

303,697

293,021

278,510

270,361


  Common equity

304,550

303,594

292,918

278,407

270,258


  Tangible common equity(4)

294,369

293,300

282,562

267,930

259,625


Asset Quality (%)







  Nonperforming loans/ total loans(2)

0.13

0.14

0.19

0.21

0.35


  Nonperforming assets / (total loans(2) + foreclosed assets)

0.20

0.21

0.26

0.27

0.35


  Loan loss reserve / total loans(2)

0.94

0.94

0.93

0.93

0.93


  Net charge-offs (recoveries) / average loans

0.00

(0.13)

0.00

0.07

0.04


Capital (%)







  Tangible common equity to tangible assets(4)

7.68

8.25

8.23

7.78

8.85


  Leverage ratio(3)

8.22

8.58

8.21

8.36

9.28


  Common Equity Tier 1 ratio(3)

11.32

11.57

11.54

11.32

11.75


  Tier 1 risk-based capital ratio(3)

11.32

11.57

11.54

11.32

11.75


  Total risk-based capital ratio(3)

14.35

14.67

14.69

14.51

15.09











(1) 

Net interest margins shown in the table above include tax-equivalent adjustments to adjust interest income on tax-exempt loans and tax-exempt investment securities to a fully taxable basis.

(2) 

Total loans in this ratio exclude loans held for sale.

(3) 

Capital ratios come from the Company's regulatory filings with the Board of Governors of the Federal Reserve System, and for September 30, 2017 the ratios are estimates since the Company's quarterly regulatory reports have not yet been filed.

(4)

See Non-GAAP table in the pages that follow.

GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures

Some of the financial data included in our selected historical consolidated financial information are not measures of financial performance recognized by GAAP. Our management uses these non-GAAP financial measures in its analysis of our performance:

  • "Common shareholders' equity" is defined as total shareholders' equity at end of period less the liquidation preference value of the preferred stock;
  • "Tangible common shareholders' equity" is common shareholders' equity less goodwill and other intangible assets;
  • "Total tangible assets" is defined as total assets less goodwill and other intangible assets;
  • "Other intangible assets" is defined as the sum of core deposit intangible and SBA servicing rights;
  • "Tangible book value per share" is defined as tangible common shareholders' equity divided by total common shares outstanding. This measure is important to investors interested in changes from period-to-period in book value per share exclusive of changes in intangible assets;
  • "Tangible common shareholders' equity ratio" is defined as the ratio of tangible common shareholders' equity divided by total tangible assets. We believe that this measure is important to many investors in the marketplace who are interested in relative changes from period-to period in common equity and total assets, each exclusive of changes in intangible assets;
  • "Return on Average Tangible Common Equity" is defined as annualized net income available to common shareholders divided by average tangible common shareholders' equity; and
  • "Efficiency ratio" is defined as noninterest expenses divided by our operating revenue, which is equal to net interest income plus noninterest income.

We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use. The following reconciliation table provides a more detailed analysis of these non-GAAP financial measures:

(Amounts in thousands, except share/ per share data and percentages)

As of or for the Three Months Ended

Dec 31,

2017

Sept 30,

2017

Jun 30,

2017

Mar 31,

2017

Dec 31,

2016

Total shareholders' equity

$   304,550

$   303,594

$   292,918

$   278,407

$   270,258

Less: Preferred stock

Total common shareholders' equity

304,550

303,594

292,918

278,407

270,258

Common shares outstanding

13,237,128

13,209,055

13,181,501

13,064,110

13,036,954

Book value per share

$        23.01

$        22.98

$        22.22

$        21.31

$        20.73







Total common shareholders' equity

304,550

303,594

292,918

278,407

270,258

Less: Goodwill and other intangible assets

10,181

10,294

10,356

10,477

10,633

Tangible common shareholders' equity

$   294,369

$   293,300

$   282,562

$   267,930

$   259,625

Common shares outstanding

13,237,128

13,209,055

13,181,501

13,064,110

13,036,954

Tangible book value per share

$        22.24

$        22.20

$        21.44

$        20.51

$        19.91







Average total common equity

304,847

298,088

285,659

$   272,713

$   235,984

Less: Average Preferred stock

Less: Average Goodwill and other intangible assets

10,247

10,321

10,427

10,565

10,719

Average tangible common shareholders' equity

$   294,600

$   287,767

$   275,232

$   262,148

$   225,265







Net income available to common shareholders

2,394

8,889

8,866

$        7,934

$        7,179

Average tangible common equity

294,600

287,767

275,232

262,148

225,265

Return on average tangible common equity

3.22 %

12.26 %

12.92 %

12.27 %

12.68 %







Efficiency Ratio:






Net interest income

$      24,608

$      24,326

$      24,469

$      23,643

$      21,699

Noninterest income

3,264

3,569

3,880

4,008

2,553

Operating revenue

27,872

27,895

28,349

27,651

24,252

Expense






Total noninterest expense

15,987

15,278

15,283

14,276

13,229

Efficiency ratio

57.36 %

54.77 %

53.91 %

51.63 %

54.55 %







 

Franklin Financial Network Logo (PRNewsFoto/Franklin Financial Network, Inc)

 

View original content with multimedia:http://www.prnewswire.com/news-releases/franklin-financial-network-announces-financial-results-for-the-fourth-quarter-of-2017-300587791.html

SOURCE Franklin Financial Network, Inc.

Loading...
Loading...
Market News and Data brought to you by Benzinga APIs
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...