Triumph Bancorp Reports Second Quarter Net Income to Common Stockholders of $4.4 Million

DALLAS, July 26, 2016 (GLOBE NEWSWIRE) -- Triumph Bancorp, Inc. (NASDAQ:TBK) today announced earnings and operating results for the second quarter of 2016.

As part of how we measure our results, we use certain non-GAAP financial measures to ascertain performance.  These non-GAAP financial measures are reconciled in the section labeled “Metrics and Non-GAAP Financial Reconciliation” at the end of this document.

2016 Second Quarter Highlights

  • For the second quarter of 2016, net income was $4.6 million and net income available to common stockholders was $4.4 million, compared to net income of $5.0 million and net income available to common stockholders of $4.8 million for the quarter ended March 31, 2016.

  • Diluted earnings per share were $0.25 for the quarter ended June 30, 2016, compared to $0.27 for the quarter ended March 31, 2016.

  • For the quarter ended June 30, 2016, our annualized return on average common equity and return on average assets were 6.64% and 1.07%, respectively, compared to an annualized return on average common equity and return on average assets of 7.37% and 1.20%, respectively, for the quarter ended March 31, 2016.  Our ratio of tangible common stockholders’ equity to tangible assets was 13.88% as of June 30, 2016.

  • Net interest margin (“NIM”) was 6.53% for the quarter ended June 30, 2016, compared to 5.90% for the quarter ended March 31, 2016.

  • Total loans held for investment increased $164.7 million or 13.2% to $1.411 billion at June 30, 2016.

Balance Sheet

Average loans outstanding for the second quarter of 2016 were $1.286 billion, an increase of $59.6 million, or 4.9%, from the average balance for the quarter ended March 31, 2016.  Total loans held for investment were $1.411 billion at June 30, 2016, an increase of $164.7 million or 13.2% from $1.246 billion at March 31, 2016.  Our commercial finance loan portfolio totaled $606.9 million as of June 30, 2016, an increase of $78.8 million or 14.9% in the second quarter.

Total deposits were $1.275 billion at June 30, 2016, an increase of $14.8 million or 1.2% for the second quarter of 2016.  Non-interest-bearing deposits accounted for 13% of total deposits and non-time deposits accounted for 47% of total deposits. The average cost of our total funds was 0.68% for the quarter ended June 30, 2016 compared to 0.69% for the quarter ended March 31, 2016, on an annualized basis.

Net Interest Income

We earned net interest income for the quarter ended June 30, 2016 of $25.9 million compared to $22.5 million for the quarter ended March 31, 2016.  Net interest income for the quarter ended June 30, 2016 included $1.2 million of additional loan discount accretion associated with the payoff of a purchased credit impaired loan in excess of the carrying amount.  Yields on loans for the quarter ended June 30, 2016 were up 66 bps from the prior quarter to 8.50% (up 34 bps from the prior quarter to 7.81% adjusted to exclude loan discount accretion). NIM adjusted to exclude loan discount accretion was 5.98% for the quarter ended June 30, 2016 compared to 5.61% for the quarter ended March 31, 2016.   

Asset Quality

Non-performing assets decreased 12 bps from March 31, 2016 to June 30, 2016 to 1.60% of total assets.  The ratio of past due to total loans decreased to 2.80% at June 30, 2016 from 3.61% at March 31, 2016.  We recorded net charge-offs of $0.3 million for the quarter ended June 30, 2016 compared to net recoveries of $0.04 million for the quarter ended March 31, 2016.  We recorded a provision for loan losses of $1.9 million for the quarter ended June 30, 2016 compared to a negative provision of $0.5 million for the quarter ended March 31, 2016. From March 31, 2016 to June 30, 2016, our allowance for loan and lease losses (“ALLL”) increased from $12.1 million or 0.97% of total loans to $13.8 million or 0.98% of total loans. The increase in provision for loan losses and ALLL for the quarter ended June 30, 2016 was primarily due to growth in our loan portfolio during the period. 

Non-interest Income and Expense

We earned non-interest income for the quarter ended June 30, 2016 of $3.7 million compared to $5.0 million for the quarter ended March 31, 2016.  Non-interest income for the quarter ended June 30, 2016 was reduced by a $1.2 million OREO write-down related to a branch facility previously transferred to OREO that is no longer being actively operated. 

For the quarter ended June 30, 2016, non-interest expense totaled $20.3 million, compared to $20.1 million for the quarter ended March 31, 2016.   

Conference Call Information

Aaron P. Graft, Vice Chairman and CEO and Bryce Fowler, CFO will review the quarterly results in a conference call for investors and analysts beginning at 8:30 a.m. Central Time on Wednesday, July 27, 2016.

To participate in the live conference call, please dial 1 (855) 779-1042 (U.S. and Canada) and enter Conference ID # 44375654.  A simultaneous audio-only webcast may be accessed via our website at www.triumphbancorp.com through the Investor Relations, Webcasts and Presentations links, or through a direct link here at http://edge.media-server.com/m/p/yypc775y. An archive of this conference call will subsequently be available at this same location on our website.

About Triumph

Headquartered in Dallas, Texas, Triumph Bancorp, Inc. (NASDAQ:TBK) is a financial holding company with a diversified line of community banking, commercial finance and asset management activities. www.triumphbancorp.com

Forward-Looking Statements

This press release contains forward-looking statements. Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. You can identify forward-looking statements by the use of forward-looking terminology such as “believes,” “expects,” “could,” “may,” “will,” “should,” “seeks,” “likely,” “intends,” “plans,” “pro forma,” “projects,” “estimates” or “anticipates” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. You can also identify forward-looking statements by discussions of strategy, plans or intentions. Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods that may be incorrect or imprecise and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements: our limited operating history as an integrated company; business and economic conditions generally and in the bank and non-bank financial services industries, nationally and within our local market area; our ability to mitigate our risk exposures; our ability to maintain our historical earnings trends; risks related to the integration of acquired businesses (including our pending acquisition of ColoEast Bankshares, Inc.) and any future acquisitions; changes in management personnel; interest rate risk; concentration of our factoring services in the transportation industry; credit risk associated with our loan portfolio; lack of seasoning in our loan portfolio; deteriorating asset quality and higher loan charge-offs; time and effort necessary to resolve non-performing assets; inaccuracy of the assumptions and estimates we make in establishing reserves for probable loan losses and other estimates; lack of liquidity; fluctuations in the fair value and liquidity of the securities we hold for sale; impairment of investment securities, goodwill, other intangible assets or deferred tax assets; risks related to our asset management business; our risk management strategies; environmental liability associated with our lending activities; increased competition in the bank and non-bank financial services industries, nationally, regionally or locally, which may adversely affect pricing and terms; the obligations associated with being a public company; the accuracy of our financial statements and related disclosures; material weaknesses in our internal control over financial reporting; system failures or failures to prevent breaches of our network security; the institution and outcome of litigation and other legal proceedings against us or to which we become subject; changes in carry-forwards of net operating losses; changes in federal tax law or policy; the impact of recent and future legislative and regulatory changes, including changes in banking, securities and tax laws and regulations, such as the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) and their application by our regulators; governmental monetary and fiscal policies; changes in the scope and cost of the Federal Deposit Insurance Corporation insurance and other coverages; failure to receive regulatory approval for future acquisitions; increases in our capital requirements; and risk retention requirements under the Dodd-Frank Act.

While forward-looking statements reflect our good-faith beliefs, they are not guarantees of future performance. All forward-looking statements are necessarily only estimates of future results. Accordingly, actual results may differ materially from those expressed in or contemplated by the particular forward-looking statement, and, therefore, you are cautioned not to place undue reliance on such statements. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by applicable law. For a discussion of such risks and uncertainties, which could cause actual results to differ from those contained in the forward-looking statements, see "Risk Factors" and the forward-looking statement disclosure contained in Triumph’s Annual Report on Form 10-K, filed with the Securities and Exchange Commission on February 26, 2016.

Non-GAAP Financial Measures

This press release includes certain non‐GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of non‐GAAP financial measures to GAAP financial measures are provided at the end of this press release.

The following table sets forth key metrics used by Triumph to monitor its operations. Footnotes in this table can be found in our definitions of non-GAAP financial measures at the end of this document.

       
    As of and for the Three Months Ended  
    June 30,     March 31,     December 31,     September 30,     June 30,  
    2016     2016     2015     2015     2015  
Financial Highlights (Dollars in thousands):                                        
Total assets   $ 1,783,395     $ 1,687,795     $ 1,691,313     $ 1,581,463     $ 1,529,259  
Loans held for investment   $ 1,410,518     $ 1,245,840     $ 1,291,885     $ 1,185,301     $ 1,152,679  
Deposits   $ 1,275,154     $ 1,260,393     $ 1,248,950     $ 1,200,036     $ 1,189,259  
Net income available to common stockholders   $ 4,431     $ 4,812     $ 4,312     $ 5,732     $ 4,457  
                                         
Performance Ratios - Annualized:                                        
Return on average assets     1.07 %     1.20 %     1.10 %     1.50 %     1.23 %
Return on average common equity (1)     6.64 %     7.37 %     6.63 %     9.00 %     7.27 %
Return on average tangible common equity (1)     7.37 %     8.23 %     7.45 %     10.20 %     8.28 %
Return on average total equity     6.69 %     7.39 %     6.68 %     8.96 %     7.30 %
Yield on loans     8.50 %     7.84 %     8.17 %     8.34 %     9.49 %
Adjusted yield on loans (1)     7.81 %     7.47 %     7.84 %     7.96 %     8.96 %
Cost of interest bearing deposits     0.72 %     0.74 %     0.71 %     0.69 %     0.65 %
Cost of total deposits     0.63 %     0.64 %     0.61 %     0.59 %     0.56 %
Cost of total funds     0.68 %     0.69 %     0.66 %     0.64 %     0.63 %
Net interest margin (1)     6.53 %     5.90 %     6.20 %     6.45 %     7.20 %
Adjusted net interest margin (1)     5.98 %     5.61 %     5.94 %     6.14 %     6.78 %
Net non-interest expense to average assets (1)(2)     3.85 %     3.61 %     3.96 %     4.04 %     3.95 %
Efficiency ratio (1)(2)     68.74 %     73.09 %     75.40 %     73.85 %     66.75 %
                                         
Asset Quality:(3)                                        
Past due to total loans     2.80 %     3.61 %     2.41 %     2.14 %     2.33 %
Non-performing loans  to total loans     1.56 %     1.70 %     1.03 %     0.97 %     1.12 %
Non-performing assets to total assets     1.60 %     1.72 %     1.10 %     1.12 %     1.26 %
ALLL to non-performing loans     62.60 %     56.96 %     94.10 %     100.00 %     88.51 %
ALLL to total loans     0.98 %     0.97 %     0.97 %     0.97 %     0.99 %
Net charge-offs to average loans     0.02 %     0.00 %     0.01 %     0.01 %     0.03 %
                                         
Capital:                                        
Tier 1 capital to average assets(4)     16.02 %     16.24 %     16.56 %     16.87 %     17.01 %
Tier 1 capital to risk-weighted assets(4)     17.15 %     18.79 %     18.23 %     19.34 %     19.16 %
Common equity tier 1 capital to risk-weighted assets(4)     15.20 %     16.62 %     16.23 %     17.18 %     16.98 %
Total capital to risk-weighted assets(4)     18.02 %     19.65 %     19.11 %     20.21 %     20.04 %
Total equity to total assets     15.69 %     16.24 %     15.85 %     16.69 %     16.84 %
Tangible common stockholders' equity to tangible assets       13.88 %     14.30 %     13.85 %     14.50 %     14.51 %
                                         
Per Share Amounts:                                        
Book value per share   $ 14.91     $ 14.67     $ 14.34     $ 14.09     $ 13.73  
Tangible book value per share (1)   $ 13.47     $ 13.18     $ 12.79     $ 12.48     $ 12.06  
Basic earnings per common share   $ 0.25     $ 0.27     $ 0.24     $ 0.32     $ 0.25  
Diluted earnings per common share   $ 0.25     $ 0.27     $ 0.24     $ 0.32     $ 0.25  
Adjusted diluted earnings per common share(1)(2)   $ 0.25     $ 0.27     $ 0.19     $ 0.22     $ 0.25  
Shares outstanding end of period     18,107,493       18,015,423       18,018,200       18,040,072       18,041,072  
                                         


Unaudited consolidated balance sheet as of:

                               
    June 30,     March 31,     December 31,     September 30,     June 30,  
(Dollars in thousands)   2016     2016     2015     2015     2015  
ASSETS                                        
Total cash and cash equivalents   $ 61,750     $ 123,715     $ 105,277     $ 115,783     $ 99,714  
Securities - available for sale     159,790       161,517       163,169       156,820       158,693  
Securities - held to maturity     27,502       25,796             747       746  
Loans held for sale           3,043       1,341       2,174       4,096  
Loans held for investment     1,410,518       1,245,840       1,291,885       1,185,301       1,152,679  
Allowance for loan and lease losses     (13,772 )     (12,093 )     (12,567 )     (11,544 )     (11,462 )
Loans, net     1,396,746       1,233,747       1,279,318       1,173,757       1,141,217  
FHLB and FRB stock     6,368       4,234       3,818       7,992       5,707  
Premises and equipment, net     19,629       19,934       22,227       21,807       21,677  
Other real estate owned ("OREO"), net     6,074       7,478       5,177       6,201       6,322  
Goodwill and intangible assets, net     26,160       26,877       27,854       28,995       30,174  
Bank-owned life insurance     29,786       29,658       29,535       29,406       29,295  
Deferred tax asset, net     15,042       15,240       15,945       15,838       15,582  
Other assets     34,548       36,556       37,652       21,943       16,036  
Total assets   $ 1,783,395     $ 1,687,795     $ 1,691,313     $ 1,581,463     $ 1,529,259  
LIABILITIES                                        
Non-interest bearing deposits   $ 170,834     $ 160,818     $ 168,264     $ 167,931     $ 164,560  
Interest bearing deposits     1,104,320       1,099,575       1,080,686       1,032,105       1,024,699  
Total deposits     1,275,154       1,260,393       1,248,950       1,200,036       1,189,259  
Customer repurchase agreements     13,635       9,641       9,317       15,584       13,011  
Federal Home Loan Bank advances     180,500       110,000       130,000       61,000       19,000  
Junior subordinated debentures     24,823       24,754       24,687       24,620       24,553  
Other liabilities     9,520       8,893       10,321       16,304       25,957  
Total liabilities     1,503,632       1,413,681       1,423,275       1,317,544       1,271,780  
EQUITY                                        
Preferred stock series A     4,550       4,550       4,550       4,550       4,550  
Preferred stock series B     5,196       5,196       5,196       5,196       5,196  
Common stock     182       181       181       181       181  
Additional paid-in-capital     195,711       194,687       194,297       193,465       192,605  
Treasury stock, at cost     (741 )     (597 )     (560 )     (184 )     (170 )
Retained earnings     73,340       68,909       64,097       59,785       54,053  
Accumulated other comprehensive income       1,525       1,188       277       926       1,064  
Total equity     279,763       274,114       268,038       263,919       257,479  
Total liabilities and equity   $ 1,783,395     $ 1,687,795     $ 1,691,313     $ 1,581,463     $ 1,529,259  
                                         


Unaudited consolidated statement of income for the three months ended:

                               
    June 30,     March 31,     December 31,     September 30,     June 30,  
(Dollars in thousands)   2016     2016     2015     2015     2015  
Interest income:                                        
Loans, including fees   $ 18,547     $ 16,088     $ 15,524     $ 15,716     $ 17,158  
Factored receivables, including fees     8,639       7,822       8,952       8,829       8,654  
Taxable securities     965       768       669       649       659  
Tax exempt securities     6       7       14       17       16  
Cash deposits     197       208       122       92       110  
Total interest income     28,354       24,893       25,281       25,303       26,597  
Interest expense:                                        
Deposits     2,020       1,993       1,905       1,764       1,667  
Junior subordinated debentures     312       302       288       283       278  
Other borrowings     115       109       38       25       7  
Total interest expense     2,447       2,404       2,231       2,072       1,952  
Net interest income     25,907       22,489       23,050       23,231       24,645  
Provision for loan losses     1,939       (511 )     1,178       165       2,541  
Net interest income after provision for loan losses     23,968       23,000       21,872       23,066       22,104  
Non-interest income:                                        
Service charges on deposits     695       659       744       710       666  
Card income     577       546       559       574       578  
Net OREO gains/(losses) and valuation adjustments       (1,204 )     (11 )     (128 )     (58 )     52  
Net gains on sale of securities           5       2       15       242  
Net gains on sale of loans     4       12       234       363       491  
Fee income     504       534       465       542       502  
Bargain purchase gain                 900       1,708        
Asset management fees     1,605       1,629       1,670       1,744       1,274  
Other     1,487       1,607       1,125       700       964  
Total non-interest income     3,668       4,981       5,571       6,298       4,769  
Non-interest expense:                                        
Salaries and employee benefits     12,229       12,252       12,448       12,416       12,042  
Occupancy, furniture and equipment     1,534       1,493       1,546       1,575       1,555  
FDIC insurance and other regulatory assessments     281       224       300       252       271  
Professional fees     1,101       1,073       906       1,344       852  
Amortization of intangible assets     717       977       1,141       1,179       895  
Advertising and promotion     628       519       374       618       526  
Communications and technology     1,263       1,432       1,596       951       927  
Other     2,578       2,108       2,591       2,210       2,567  
Total non-interest expense     20,331       20,078       20,902       20,545       19,635  
Net income before income tax     7,305       7,903       6,541       8,819       7,238  
Income tax expense     2,679       2,897       2,032       2,891       2,586  
Net income   $ 4,626     $ 5,006     $ 4,509     $ 5,928     $ 4,652  
Dividends on preferred stock     (195 )     (194 )     (197 )     (196 )     (195 )
Net income available to common stockholders   $ 4,431     $ 4,812     $ 4,312     $ 5,732     $ 4,457  
                                         


Loans held for investment summarized as of:

                               
    June 30,     March 31,     December 31,     September 30,     June 30,  
(Dollars in thousands)   2016     2016     2015     2015     2015  
Commercial real estate   $ 298,991     $ 293,485     $ 291,819     $ 247,175     $ 234,090  
Construction, land development, land       36,498       41,622       43,876       52,446       46,743  
1-4 family residential properties     74,121       76,973       78,244       77,043       75,588  
Farmland     35,795       33,250       33,573       25,784       25,701  
Commercial     574,508       509,433       495,356       468,055       454,161  
Factored receivables     237,520       199,532       215,088       201,803       199,716  
Consumer     17,339       13,530       13,050       10,632       10,993  
Mortgage warehouse     135,746       78,015       120,879       102,363       105,687  
Total loans   $ 1,410,518     $ 1,245,840     $ 1,291,885     $ 1,185,301     $ 1,152,679  
                                         


A portion of our total loan portfolio consists of commercial finance products offered on a nationwide basis, as further summarized below:

                               
    June 30,     March 31,     December 31,     September 30,     June 30,  
(Dollars in thousands)   2016     2016     2015     2015     2015  
Equipment*   $ 167,000     $ 159,755     $ 148,951     $ 143,483     $ 138,018  
Asset based lending (General)*     114,632       85,739       75,134       85,641       64,836  
Asset based lending (Healthcare)*       81,664       79,580       80,200       66,832       65,083  
Premium finance     6,117       3,506       1,612              
Factored receivables     237,520       199,532       215,088       201,803       199,716  
Commercial finance   $ 606,933     $ 528,112     $ 520,985     $ 497,759     $ 467,653  
                                         
Total loans held for investment   $ 1,410,518     $ 1,245,840     $ 1,291,885     $ 1,185,301     $ 1,152,679  
Commercial finance as a % of total     43 %     42 %     40 %     42 %     41 %
Community banking as a % of total     57 %     58 %     60 %     58 %     59 %
                                         

* Denotes equipment loans offered under our Triumph Commercial Finance brand, general asset based loans offered under our Triumph Commercial Finance brand and healthcare asset based loan products offered under our Triumph Healthcare Finance brand.


Deposits summarized as of:

                                 
    June 30,     March 31,     December 31,     September 30,     June 30,    
(Dollars in thousands)   2016     2016     2015     2015     2015    
Non-interest bearing demand   $ 170,834     $ 160,818     $ 168,264     $ 167,931     $ 164,560    
Interest bearing demand     235,877       227,002       238,833       206,603       228,909    
Individual retirement accounts       64,204       63,265       60,971       58,619       56,285    
Money market     120,929       111,578       112,214       117,888       116,019    
Savings     77,625       77,969       74,759       72,244       73,016    
Certificates of deposit     555,710       569,820       543,909       526,732       500,451    
Brokered deposits     49,975       49,941       50,000       50,019       50,019    
Total deposits   $ 1,275,154     $ 1,260,393     $ 1,248,950     $ 1,200,036     $ 1,189,259    
                                           
                                           


Net interest margin summarized for the three months ended:

             
    June 30, 2016     March 31, 2016  
    Average             Average    Average             Average 
(Dollars in thousands)   Balance     Interest     Rate    Balance     Interest     Rate 
Interest earning assets:                                                
Interest earning cash balances   $ 120,088     $ 197       0.66 %   $ 129,232     $ 208       0.65 %
Taxable securities     184,010       952       2.08 %     170,695       758       1.79 %
Tax exempt securities     1,063       6       2.27 %     1,135       7       2.48 %
FHLB stock     4,748       13       1.10 %     4,269       10       0.94 %
Loans     1,286,159       27,186       8.50 %     1,226,564       23,910       7.84 %
Total interest earning assets   $ 1,596,068     $ 28,354       7.15 %   $ 1,531,895     $ 24,893       6.54 %
Non-interest earning assets:                                                
Other assets     146,874                       150,745                  
  Total assets   $ 1,742,942                     $ 1,682,640                  
Interest bearing liabilities:                                                
Deposits:                                                
Interest bearing demand   $ 242,862     $ 59       0.10 %   $ 220,841     $ 57       0.10 %
Individual retirement accounts     64,075       197       1.24 %     61,912       191       1.24 %
Money market     122,670       69       0.23 %     112,226       65       0.23 %
Savings     78,795       10       0.05 %     76,551       10       0.05 %
Certificates of deposit     565,600       1,560       1.11 %     561,675       1,545       1.11 %
Brokered deposits     49,950       125       1.01 %     49,997       125       1.01 %
Total deposits     1,123,952       2,020       0.72 %     1,083,202       1,993       0.74 %
Junior subordinated debentures     24,788       312       5.06 %     24,714       302       4.91 %
Other borrowings     139,601       115       0.33 %     131,428       109       0.33 %
Total interest bearing liabilities   $ 1,288,341     $ 2,447       0.76 %   $ 1,239,344     $ 2,404       0.78 %
Non-interest bearing liabilities and equity:                                                  
Non-interest bearing demand deposits     166,863                       160,378                  
Other liabilities     9,770                       10,578                  
Total equity     277,968                       272,340                  
  Total liabilities and equity   $ 1,742,942                     $ 1,682,640                  
Net interest income           $ 25,907                     $ 22,489          
Interest spread                     6.39 %                     5.76 %
Net interest margin                     6.53 %                     5.90 %
                                                 
                                                 


Metrics and non-GAAP financial reconciliation:

       
    As of and for the Three Months Ended  
    June 30,     March 31,     December 31,     September 30,     June 30,  
 (Dollars in thousands, except per share amounts)   2016     2016     2015     2015     2015  
Net income   $ 4,626     $ 5,006     $ 4,509     $ 5,928     $ 4,652  
Less: bargain purchase gain, non-taxable                 900       1,708        
Adjusted net income   $ 4,626     $ 5,006     $ 3,609     $ 4,220     $ 4,652  
Dividends on preferred stock     (195 )     (194 )     (197 )     (196 )     (195 )
Adjusted net income available to common stockholders   $ 4,431     $ 4,812     $ 3,412     $ 4,024     $ 4,457  
                                         
Weighted average shares outstanding - diluted     18,042,585       17,981,276       17,916,251       18,587,821       17,813,825  
Less: adjusted effects of assumed Preferred Stock conversion                         676,351        
Adjusted weighted average shares outstanding - diluted     18,042,585       17,981,276       17,916,251       17,911,470       17,813,825  
Adjusted diluted earnings per common share   $ 0.25     $ 0.27     $ 0.19     $ 0.22     $ 0.25  
                                         
Net income available to common stockholders   $ 4,431     $ 4,812     $ 4,312     $ 5,732     $ 4,457  
Average tangible common equity     241,666       235,192       229,636       222,884       215,846  
Return on average tangible common equity     7.37 %     8.23 %     7.45 %     10.20 %     8.28 %
                                         
Efficiency ratio:                                        
Net interest income   $ 25,907     $ 22,489     $ 23,050     $ 23,231     $ 24,645  
Non-interest income     3,668       4,981       5,571       6,298       4,769  
Operating revenue     29,575       27,470       28,621       29,529       29,414  
Less: bargain purchase gain                 900       1,708        
Adjusted operating revenue   $ 29,575     $ 27,470     $ 27,721     $ 27,821     $ 29,414  
Total non-interest expenses   $ 20,331     $ 20,078     $ 20,902     $ 20,545     $ 19,635  
Efficiency ratio     68.74 %     73.09 %     75.40 %     73.85 %     66.75 %
                                         
Net non-interest expense to average assets ratio:                                        
Total non-interest expenses   $ 20,331     $ 20,078     $ 20,902     $ 20,545     $ 19,635  
Total non-interest income   $ 3,668     $ 4,981     $ 5,571     $ 6,298     $ 4,769  
Less: bargain purchase gain                 900       1,708        
Adjusted non-interest income   $ 3,668     $ 4,981     $ 4,671     $ 4,590     $ 4,769  
Adjusted net non-interest expenses   $ 16,663     $ 15,097     $ 16,231     $ 15,955     $ 14,866  
Average total assets   $ 1,742,942     $ 1,682,640     $ 1,624,891     $ 1,565,698     $ 1,511,045  
Net non-interest expense to average assets ratio     3.85 %     3.61 %     3.96 %     4.04 %     3.95 %
                                         


       
    As of and for the Three Months Ended  
    June 30,     March 31,     December 31,     September 30,     June 30,  
 (Dollars in thousands, except per share amounts)     2016     2016     2015     2015     2015  
Reported yield on loans     8.50 %     7.84 %     8.17 %     8.34 %     9.49 %
Effect of accretion income on acquired loans     (0.69 %)     (0.37 %)     (0.33 %)     (0.38 %)     (0.53 %)
Adjusted yield on loans     7.81 %     7.47 %     7.84 %     7.96 %     8.96 %
                                         
Reported net interest margin     6.53 %     5.90 %     6.20 %     6.45 %     7.20 %
Effect of accretion income on acquired loans                                       (0.55 %)     (0.29 %)     (0.26 %)     (0.31 %)     (0.42 %)
Adjusted net interest margin     5.98 %     5.61 %     5.94 %     6.14 %     6.78 %
                                         
Total stockholders' equity   $ 279,763     $ 274,114     $ 268,038     $ 263,919     $ 257,479  
Less: Preferred stock liquidation preference     9,746       9,746       9,746       9,746       9,746  
Total common stockholders' equity     270,017       264,368       258,292       254,173       247,733  
Less: Goodwill and other intangibles     26,160       26,877       27,854       28,995       30,174  
Tangible common stockholders' equity   $ 243,857     $ 237,491     $ 230,438     $ 225,178     $ 217,559  
Common shares outstanding     18,107,493       18,015,423       18,018,200       18,040,072       18,041,072  
Tangible book value per share   $ 13.47     $ 13.18     $ 12.79     $ 12.48     $ 12.06  
                                         
Total assets at end of period   $ 1,783,395     $ 1,687,795     $ 1,691,313     $ 1,581,463     $ 1,529,259  
Less: Goodwill and other intangibles     26,160       26,877       27,854       28,995       30,174  
Adjusted total assets at period end   $ 1,757,235     $ 1,660,918     $ 1,663,459     $ 1,552,468     $ 1,499,085  
Tangible common stockholders' equity ratio     13.88 %     14.30 %     13.85 %     14.50 %     14.51 %
                                         

1) The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company's operational performance and to enhance investors' overall understanding of such financial performance.  The non-GAAP measures used by the Company include the following:

  • "Common stockholders' equity" is defined as total stockholders' equity at end of period less the liquidation preference value of the preferred stock.

  • “Adjusted diluted earnings per common share” is defined as adjusted net income available to common stockholders divided by adjusted weighted average diluted common shares outstanding.  Excluded from net income available to common stockholders are material gains and expenses related to merger and acquisition-related activities, net of tax. In our judgment, the adjustments made to net income available to common stockholders allow management and investors to better assess our performance in relation to our core net income by removing the volatility associated with certain acquisition-related items and other discrete items that are unrelated to our core business.  Weighted average diluted common shares outstanding are adjusted as a result of changes in their dilutive properties given the gain and expense adjustments described herein.  

  • “Adjusted average common equity” is defined as average common equity less the average contribution impact of acquisitions.

  • “Adjusted average total assets” is defined as average total assets less the average contribution impact of acquisitions.

  • “Adjusted return on average common equity” is defined as adjusted net income available to common stockholders divided by adjusted average common equity.

  • “Adjusted return on average total assets” is defined as adjusted net income available to common stockholders divided by adjusted average total assets.

  • "Net interest margin" is defined as net interest income divided by average interest-earning assets.

  • "Tangible common stockholders' equity" is common stockholders' equity less goodwill and other intangible assets.

  • "Total tangible assets" is defined as total assets less goodwill and other intangible assets.

  • "Tangible book value per share" is defined as tangible common stockholders' 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 stockholders' equity ratio" is defined as the ratio of tangible common stockholders' 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 net income available to common stockholders divided by average tangible common stockholders' equity.

  • "Efficiency ratio" is defined as non-interest expenses divided by our operating revenue, which is equal to net interest income plus non-interest income. Also excluded are material gains and expenses related to merger and acquisition-related activities, including divestitures. In our judgment, the adjustments made to operating revenue allow management and investors to better assess our performance in relation to our core operating revenue by removing the volatility associated with certain acquisition-related items and other discrete items that are unrelated to our core business.

  • "Net non-interest expense to average total assets" is defined as non-interest expenses net of non-interest income divided by total average assets. Excluded are material gains and expenses related to merger and acquisition-related activities, including divestitures.  This metric is used by our management to better assess our operating efficiency. 

  • "Adjusted yield on loans" is our yield on loans after excluding loan accretion from our acquired loan portfolio.  Our management uses this metric to better assess the impact of purchase accounting on our yield on loans, as the effect of loan discount accretion is expected to decrease as the acquired loans roll off of our balance sheet.

  • “Adjusted net interest margin” is net interest margin after excluding loan accretion from the acquired loan portfolio.  Our management uses this metric to better assess the impact of purchase accounting on net interest margin, as the effect of loan discount accretion is expected to decrease as the acquired loans mature or roll off of our balance sheet. 

2) Adjusted to exclude material gains and expenses related to merger and acquisition-related activities, net of tax where applicable.

3) Asset quality ratios exclude loans held for sale.

4) Current quarter ratios are preliminary.

Investor Relations:
Luke Wyse
Vice President, Finance & Investor Relations
lwyse@triumphllc.com
214-365-6936

Media Contact:
Amanda Tavackoli
Vice President, Marketing & Communication
atavackoli@triumphllc.com
214-365-6930

Primary Logo

Source: Triumph Bancorp, Inc.