Press Release
Capital Bancorp Reports Record Quarter and Year to Date Earnings
“Capital Bancorp finished 2020 with excellent fourth quarter results, bringing to a close a year in which we navigated a challenging environment while delivering record results,” said
“We are pleased to have generated record earnings with our diversified revenue model despite the disruption caused by COVID-19. Our differentiated strategy of leveraging next-generation capabilities continues to build momentum and be a source of strength,” said
Fourth Quarter 2020 Highlights
- Record Net Income - Continued strong performance by the
Commercial Bank , Capital Bank Home Loans andOpenSky ® secured credit cards contributed to another quarter of record results. In the fourth quarter of 2020, net income increased 90.9 percent to a record$9.7 million from$5.1 million in the fourth quarter of 2019. On a per share basis, earnings were$0.71 per basic and diluted share for the three months endedDecember 31, 2020 compared to$0.37 per basic and$0.36 per diluted share for the same period last year. - Record Performance Ratios - Strong earnings performance by Capital Bank Home Loans and
OpenSky ® boosted return on average assets ("ROAA") and return on average equity ("ROAE"). ROAA and ROAE were 2.08% and 25.26%, respectively, for the three months endedDecember 31, 2020 compared to 1.48% and 15.32%, respectively, for the three months endedDecember 31, 2019 . - Net Interest Margin Improvement - Net interest margin ("NIM") increased by 56 basis points to 5.57% from the prior quarter. The improvement in NIM was driven by active investment portfolio management, a lower cost of funds, and increased yields on
OpenSky ® assets. - Balance Sheet Supported By Robust Capital Levels, Elevated Reserves, and Surplus Liquidity - As of
December 31, 2020 , the Company reported a common equity tier 1 capital ratio of 12.94% and an allowance for loan and lease losses ("ALLL") to total loans ratio of 1.54%, or 1.78% excluding Small Business Administration Payroll Protection Program ("SBA-PPP") loans. The Bank is well-capitalized and has taken measures to navigate COVID-19 related disruptions, including taking additional loan loss provisions and maintaining higher than normal levels of liquidity on its balance sheet. - Subordinated Debt Cost Reduced - In December, the Company issued
$10.0 million in subordinated notes due in 2030 to replace the outstanding higher yielding$13.5 million , reducing quarterly interest expense by approximately$110 thousand .
- Focus on PPP Borrowers Delivers Results - Of the 1,220 SBA-PPP customers for whom we granted a total of
$236.3 million in loans in 2020, during the quarter, we expanded relationships with more than 100 of those SBA-PPP borrowers who had no previous relationship with the Bank. As ofDecember 31, 2020 , 120 SBA-PPP loans totaling$33.6 million have been paid and forgiven. - Continued Portfolio Loan Growth - Portfolio loans, which excludes SBA-PPP loans, increased by
$53.6 million , or 4.62 percent, for the quarter endedDecember 31, 2020 to$1.21 billion compared to$1.16 billion atSeptember 30, 2020 . The quarter over quarter growth was broad-based with commercial real estate loans increasing by 5.2 percent, and commercial and industrial loans increasing by 16.5 percent. - Growth in Core Deposits and Reduced Cost of Funds - Noninterest bearing deposits increased by
$12.3 million , or 2.1 percent, during the quarter endedDecember 31, 2020 and now represent 36.8% of total deposits. Overall, the cost of interest bearing liabilities was reduced from 1.18% for the quarter endingSeptember 30, 2020 to 0.95% for the quarter endingDecember 31, 2020 primarily due to the Bank's ongoing strategic initiative to improve its funding mix by decreasing reliance on non-core time deposits. - Continued Proactive Management of Elevated Risk Loans - Non-performing assets ("NPAs") decreased to 0.67% of total assets, or
$12.6 million , in the fourth quarter of 2020 compared to 0.79% in the prior quarter. The net$2.2 million improvement resulted primarily from the resolution of$4.9 million of non-performing assets, partially offset by the inclusion of$3.1 million of well collateralized loans being downgraded to substandard.
Capital Bank Home Loans
- Strong Mortgage Performance Supported by 30% Purchase Volume - In the fourth quarter of 2020, Capital Bank Home Loans continued to produce strong mortgage loan originations of
$382 million and generated mortgage banking revenue of$12 .2 million compared to$431 million in originations and$14.4 million in revenue for the previous quarter.
- Continued Robust Growth in
OpenSky ® Credit Card Accounts - Despite seasonally slower fourth quarter activity,OpenSky ® Credit Card accounts grew by 7.4 percent to 568 thousand accounts since last quarter. - Account Growth Translates to Financial Performance - Consumer behavior, which had modified due to the pandemic, continued to normalize in the fourth quarter. This normalizing behavior, along with card growth, resulted in secured credit card loan balances increasing 22.7 percent to
$104.3 million during the three months endedDecember 31, 2020 . The normalizing behavior and higher loan balances drove record credit card revenue of$15.2 million for the quarter and resulted in a$15.8 million increase in noninterest bearing secured credit card deposits.
Full Year Highlights
- Diversified Businesses Drive Record Net Income - Net income for 2020 increased 52.8 percent to
$25 .8 million, or$1.87 per diluted share, from$16 .9 million, or$1.21 per diluted share for the year ended 2019. Our continued strong operating results demonstrate the advantages of the Bank's diversified business lines that are complementary across economic cycles. - Improved Performance Ratios - Superior earnings provided ROAA and ROAE of 1.56% and 18.00%, respectively, for the year ended
December 31, 2020 compared to 1.38% and 13.66% for the year endedDecember 31, 2019 . - Net Interest Margin Above Peers - For the year ended
December 31, 2020 , net interest margin declined to 5.14%, 46 basis points below prior year levels. The year over year decline was driven by historically low interest rates which reduced the yield on earning assets at a higher pace than deposits. Other factors leading to the decline were lower yielding SBA-PPP loans and additional liquidity. - Improved Efficiency Ratio - Higher levels of revenue and controlled expense growth improved the efficiency ratio to 68.0%, despite higher levels of mortgage commissions, for the year ended
December 31, 2020 compared to 72.3% for the prior year. - Asset Growth - Total assets increased
$450.2 million , or 31.5 percent, during year endedDecember 31, 2020 primarily due to increases in SBA-PPP loans of$201.0 million , portfolio loans of$146.4 million and credit card loans of$57.8 million . - Stock repurchases - During the twelve months ended
December 31, 2020 , 304,114 shares were repurchased at an average price of$10.81 per share.
- Strong Portfolio Loan Growth - Portfolio loans, which exclude SBA-PPP loans, increased by
$87.0 million , or 7.72 percent to$1.21 billion for the year endedDecember 31, 2020 compared to$1 .13 billion atDecember 31, 2019 . Contributing to this growth were commercial and industrial loans which increased 4.0 percent, commercial real estate loans which increased 12.8 percent, and construction real estate loans which increased by 13.2 percent. - Improved Deposit Franchise and
Lower Cost of Funding - Noninterest bearing deposits increased by$316.8 million , or 108.6 percent,December 31, 2020 and now represent 36.8% of total deposits. During the year ended, the cost of interest bearing liabilities declined to 1.29% from 1.93% in the prior year, in line with our market rates. - COVID-19 Related Deferrals - Outstanding loans deferred due to COVID-19 decreased by 78.9 percent from
June 30, 2020 toDecember 31, 2020 as shown in the table below.
Loan Modifications (1) | ||||||||||||||||||||
(dollars in millions) | ||||||||||||||||||||
Deferred Loans | Deferred Loans | Deferred Loans | ||||||||||||||||||
Sector | Total Loans Outstanding | Balance | # of Loans Deferred | Balance | # of Loans Deferred | Balance | # of Loans Deferred | |||||||||||||
Accommodation & Food Services | $ | 89.1 | $ | 14.7 | 16 | $ | 11.2 | 14 | $ | 42.6 | 36 | |||||||||
Real Estate and |
508.7 | 5.5 | 10 | 9.3 | 16 | 45.6 | 67 | |||||||||||||
Other Services Including Private Households | 278.5 | 1.1 | 3 | 5.6 | 11 | 17.3 | 36 | |||||||||||||
Educational Services | 20.9 | — | — | — | — | 9.8 | 6 | |||||||||||||
Construction | 264.5 | — | — | 0.3 | 1 | 4.2 | 6 | |||||||||||||
Professional, Scientific, and Technical Services | 86.3 | 1.4 | 3 | 1.1 | 2 | 5.0 | 11 | |||||||||||||
Arts, |
39 | 0.7 | 2 | 1.4 | 2 | 5.0 | 9 | |||||||||||||
Retail Trade | 24.6 | 0.3 | 1 | — | — | 3.0 | 8 | |||||||||||||
Healthcare & Social Assistance | 88.5 | 0.9 | 1 | 0.9 | 1 | 4.7 | 11 | |||||||||||||
Wholesale Trade | 13.6 | — | — | — | — | 0.9 | 1 | |||||||||||||
All other (1) | 81.4 | 5.9 | 7 | 0.5 | 2 | 5.9 | 13 | |||||||||||||
Total | $ | 1,495.1 | $ | 30.5 | 43 | $ | 30.3 | 49 | $ | 144.0 | 204 |
_______________
(1) Excludes modifications and deferrals made for
Capital Bank Home Loans
- Record Mortgage Originations and Revenues - Capital Bank Home Loans benefited from favorable industry trends, strategic hires and our ability to originate purchase volume (as distinct from refinance volume) equal to 31.9% of our
$1.3 billion of mortgage originations in 2020, which compares to mortgage originations of$592 million in 2019. Mortgage revenues increased to$40.6 million in 2020 compared to$16 million in 2019. Efforts to optimize product pricing and mix improved the average gain on sale to 3.02% compared to 2.43% in the prior year.
- 155% Annual Growth in
OpenSky ® Credit Card Accounts - Improved marketing and favorable market conditions resulted in the origination of 345 thousand newOpenSky ® credit card accounts in 2020, increasing the number of accounts to 568 thousand atDecember 31, 2020 . - Account Growth Contributing to Bank Performance - Annual account growth resulted in a
$114.3 million increase in noninterest bearing secured credit card deposits that totaled$192.5 million at year end. Corresponding credit card loans increased by$57.8 million , or 124.6 percent, and totaled$104.3 million atDecember 31, 2020 , driving a$9.4 million increase in credit card fees to$17 .0 million for the year.
COMPARATIVE FINANCIAL HIGHLIGHTS - Unaudited | |||||||||||||||||||||
Quarter Ended | Twelve Months Ended | ||||||||||||||||||||
(amounts in thousands except per share data) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | |||||||||||||||
Earnings Summary | |||||||||||||||||||||
Interest income | $ | 28,318 | $ | 22,393 | 26.5 | % | $ | 97,251 | $ | 83,354 | 16.7 | % | |||||||||
Interest expense | 2,599 | 4,339 | (40.1 | )% | 13,182 | 15,842 | (16.8 | )% | |||||||||||||
Net interest income | 25,719 | 18,054 | 42.5 | % | 84,069 | 67,512 | 24.5 | % | |||||||||||||
Provision for loan losses | 2,033 | 921 | 120.7 | % | 11,242 | 2,791 | 302.8 | % | |||||||||||||
Noninterest income | 19,435 | 7,278 | 167.0 | % | 61,061 | 24,518 | 149.0 | % | |||||||||||||
Noninterest expense | 30,085 | 17,757 | 69.4 | % | 98,751 | 66,525 | 48.4 | % | |||||||||||||
Income before income taxes | 13,036 | 6,654 | 95.9 | % | 35,137 | 22,714 | 54.7 | % | |||||||||||||
Income tax expense | 3,347 | 1,581 | 111.7 | % | 9,314 | 5,819 | 60.1 | % | |||||||||||||
Net income | $ | 9,689 | $ | 5,073 | 91.0 | % | $ | 25,823 | $ | 16,895 | 52.8 | % | |||||||||
Weighted average common shares - Basic | 13,686 | 13,790 | (0.8 | )% | 13,793 | 13,733 | 0.4 | % | |||||||||||||
Weighted average common shares - Diluted | 13,707 | 14,091 | (2.7 | )% | 13,800 | 13,969 | (1.2 | )% | |||||||||||||
Earnings per share - Basic | $ | 0.71 | $ | 0.37 | 92.4 | % | $ | 1.87 | $ | 1.23 | 52.0 | % | |||||||||
Earnings per share - Diluted | $ | 0.71 | $ | 0.36 | 96.3 | % | $ | 1.87 | $ | 1.21 | 54.5 | % | |||||||||
Return on average assets (1) | 2.08 | % | 1.48 | % | 40.5 | % | 1.56 | % | 1.38 | % | 13.0 | % | |||||||||
Return on average assets, excluding impact of SBA-PPP loans(1) (2) | 1.88 | % | 1.48 | % | 27.0 | % | 1.42 | % | 1.38 | % | 2.9 | % | |||||||||
Return on average equity | 25.26 | % | 15.32 | % | 64.9 | % | 18.00 | % | 13.66 | % | 31.8 | % |
Quarter Ended | Quarter Ended | ||||||||||||||||||||||
4Q20 vs. 4Q19 | |||||||||||||||||||||||
(in thousands except per share data) | 2020 | 2019 | % Change | 2020 | 2020 | 2020 | |||||||||||||||||
Balance Sheet Highlights | |||||||||||||||||||||||
Assets | $ | 1,878,659 | $ | 1,428,495 | 31.5 | % | $ | 1,879,029 | $ | 1,822,365 | $ | 1,507,847 | |||||||||||
Investment securities available for sale | 99,787 | 60,828 | 64.0 | % | 53,992 | 56,796 | 59,524 | ||||||||||||||||
Mortgage loans held for sale | 107,154 | 71,030 | 50.9 | % | 137,717 | 116,969 | 73,955 | ||||||||||||||||
SBA-PPP loans, net of fees (3) | 201,018 | — | 100.0 | % | 233,349 | 229,646 | — | ||||||||||||||||
Portfolio loans receivable (3) | 1,317,568 | 1,171,121 | 12.5 | % | 1,244,613 | 1,211,477 | 1,187,798 | ||||||||||||||||
Allowance for loan losses | 23,434 | 13,301 | 76.2 | % | 22,016 | 18,680 | 15,513 | ||||||||||||||||
Deposits | 1,652,128 | 1,225,421 | 34.8 | % | 1,662,211 | 1,608,726 | 1,302,913 | ||||||||||||||||
FHLB borrowings | 22,000 | 32,222 | (31.7 | )% | 22,222 | 25,556 | 28,889 | ||||||||||||||||
Other borrowed funds | 14,016 | 15,423 | (9.1 | )% | 17,516 | 17,392 | 15,430 | ||||||||||||||||
Total stockholders' equity | 159,311 | 133,331 | 19.5 | % | 149,377 | 142,108 | 136,080 | ||||||||||||||||
Tangible common equity(2) | 159,311 | 133,331 | 19.5 | % | 149,377 | 142,108 | 136,080 | ||||||||||||||||
Common shares outstanding | 13,754 | 13,895 | (1.0 | )% | 13,682 | 13,818 | 13,817 | ||||||||||||||||
Tangible book value per share (2) | $ | 11.58 | $ | 9.60 | 20.7 | % | $ | 10.92 | $ | 10.28 | $ | 9.85 |
______________
(1) Annualized.
(2) Refer to Appendix for reconciliation of non-GAAP measures.
(3) Loans are reflected net of deferred fees and costs.
Operating Results - Comparison of Three Months Ended
For the three months ended
The provision for loan losses of
For the quarter ended
For the three months ended
The efficiency ratio for the three months ended
Noninterest expense was
Operating Results - Comparison of Twelve Months Ended
For the twelve months ended
Due primarily to the deterioration in the macro-economic environment as a result of the impact of COVID-19 in addition to organic loan growth, the Company recorded a provision for loan losses of
For the twelve months ended
For the twelve months ended
The efficiency ratio for the year ended
Noninterest expense was
During the year ended
Financial Condition
Total assets at
Deposits at
Due primarily to the deterioration in the macro-economic environment as a result of the impact of COVID-19, the Company recorded a provision for loan losses of
Stockholders’ equity increased to
Consolidated Statements of Income (Unaudited) | |||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||
(in thousands) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Interest income | |||||||||||||||
Loans, including fees | $ | 27,848 | $ | 21,758 | $ | 95,367 | $ | 81,305 | |||||||
Investment securities available for sale | 363 | 217 | 1,292 | 924 | |||||||||||
Federal funds sold and other | 107 | 418 | 592 | 1,125 | |||||||||||
Total interest income | 28,318 | 22,393 | 97,251 | 83,354 | |||||||||||
Interest expense | |||||||||||||||
Deposits | 2,323 | 3,801 | 11,524 | 13,689 | |||||||||||
Borrowed funds | 276 | 538 | 1,658 | 2,153 | |||||||||||
Total interest expense | 2,599 | 4,339 | 13,182 | 15,842 | |||||||||||
Net interest income | 25,719 | 18,054 | 84,069 | 67,512 | |||||||||||
Provision for loan losses | 2,033 | 921 | 11,242 | 2,791 | |||||||||||
Net interest income after provision for loan losses | 23,686 | 17,133 | 72,827 | 64,721 | |||||||||||
Noninterest income | |||||||||||||||
Service charges on deposits | 143 | 159 | 520 | 542 | |||||||||||
Credit card fees | 6,272 | 2,082 | 16,966 | 7,602 | |||||||||||
Mortgage banking revenue | 12,153 | 4,964 | 40,649 | 15,955 | |||||||||||
Gain on sale of investment securities available for sale, net | 20 | — | 20 | 26 | |||||||||||
Other fees and charges | 847 | 73 | 2,906 | 393 | |||||||||||
Total noninterest income | 19,435 | 7,278 | 61,061 | 24,518 | |||||||||||
Noninterest expenses | |||||||||||||||
Salaries and employee benefits | 11,997 | 8,450 | 44,359 | 32,586 | |||||||||||
Occupancy and equipment | 1,512 | 1,053 | 5,170 | 4,360 | |||||||||||
Professional fees | 1,928 | 918 | 4,899 | 2,871 | |||||||||||
Data processing | 9,253 | 4,290 | 26,917 | 15,512 | |||||||||||
Advertising | 655 | 509 | 2,530 | 2,066 | |||||||||||
Loan processing | 1,360 | 615 | 3,811 | 1,894 | |||||||||||
Other real estate expenses (income), net | (68 | ) | 66 | 69 | 122 | ||||||||||
Other operating | 3,448 | 1,856 | 10,995 | 7,114 | |||||||||||
Total noninterest expenses | 30,085 | 17,757 | 98,751 | 66,525 | |||||||||||
Income before income taxes | 13,036 | 6,654 | 35,137 | 22,714 | |||||||||||
Income tax expense | 3,347 | 1,581 | 9,314 | 5,819 | |||||||||||
Net income | $ | 9,689 | $ | 5,073 | $ | 25,823 | $ | 16,895 |
Consolidated Balance Sheets | |||||||
(in thousands except share data) | (unaudited) |
||||||
Assets | |||||||
Cash and due from banks | $ | 18,456 | $ | 10,530 | |||
Interest bearing deposits at other financial institutions | 126,081 | 102,447 | |||||
Federal funds sold | 2,373 | 1,847 | |||||
Total cash and cash equivalents | 146,910 | 114,824 | |||||
Investment securities available for sale | 99,787 | 60,828 | |||||
Restricted investments | 3,958 | 3,966 | |||||
Loans held for sale | 107,154 | 71,030 | |||||
201,018 | — | ||||||
Portfolio loans receivable, net of deferred fees and costs and net of allowance for loan losses of |
1,294,134 | 1,157,820 | |||||
Premises and equipment, net | 4,464 | 6,092 | |||||
Accrued interest receivable | 8,134 | 4,770 | |||||
Deferred income taxes, net | 6,818 | 4,263 | |||||
Other real estate owned | 3,326 | 2,384 | |||||
Other assets | 2,956 | 2,518 | |||||
Total assets | $ | 1,878,659 | $ | 1,428,495 | |||
Liabilities | |||||||
Deposits | |||||||
Noninterest bearing | $ | 608,559 | $ | 291,777 | |||
Interest bearing | 1,043,569 | 933,644 | |||||
Total deposits | 1,652,128 | 1,225,421 | |||||
22,000 | 32,222 | ||||||
Other borrowed funds | 14,016 | 15,423 | |||||
Accrued interest payable | 1,134 | 1,801 | |||||
Other liabilities | 30,070 | 20,297 | |||||
Total liabilities | 1,719,348 | 1,295,164 | |||||
Stockholders' equity | |||||||
Preferred stock, |
— | — | |||||
Common stock, |
138 | 139 | |||||
Additional paid-in capital | 50,602 | 51,561 | |||||
Retained earnings | 106,854 | 81,618 | |||||
Accumulated other comprehensive income | 1,717 | 13 | |||||
Total stockholders' equity | 159,311 | 133,331 | |||||
Total liabilities and stockholders' equity | $ | 1,878,659 | $ | 1,428,495 |
The following table shows the average outstanding balance of each principal category of our assets, liabilities and stockholders’ equity, together with the average yields on our assets and the average costs of our liabilities for the periods indicated. Such yields and costs are calculated by dividing the annualized income or expense by the average daily balances of the corresponding assets or liabilities for the same period.
Three Months Ended |
|||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||
Average Outstanding Balance |
Interest Income/ Expense |
Average Yield/ Rate(1) |
Average Outstanding Balance |
Interest Income/ Expense |
Average Yield/ Rate(1) |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Assets | |||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||
Interest bearing deposits | $ | 152,720 | $ | 37 | 0.10 | % | $ | 85,148 | $ | 311 | 1.45 | % | |||||||||
Federal funds sold | 5,537 | — | 0.01 | 5,841 | 22 | 1.49 | |||||||||||||||
Investment securities available for sale | 73,931 | 363 | 1.95 | 37,716 | 216 | 2.27 | |||||||||||||||
Restricted stock | 3,947 | 70 | 7.08 | 4,505 | 84 | 7.42 | |||||||||||||||
Loans held for sale | 105,922 | 701 | 2.63 | 71,941 | 972 | 5.36 | |||||||||||||||
SBA-PPP loans receivable | 227,617 | 1,998 | 3.49 | — | — | — | |||||||||||||||
Portfolio loans receivable(2) | 1,266,662 | 25,149 | 7.90 | 1,139,646 | 20,788 | 7.24 | |||||||||||||||
Total interest earning assets | 1,836,336 | 28,318 | 6.13 | 1,344,797 | 22,393 | 6.61 | |||||||||||||||
Noninterest earning assets | 18,509 | 15,043 | |||||||||||||||||||
Total assets | $ | 1,854,845 | $ | 1,359,840 | |||||||||||||||||
Liabilities and Stockholders’ Equity | |||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||
Interest bearing demand accounts | $ | 238,078 | 102 | 0.17 | $ | 147,521 | 284 | 0.77 | |||||||||||||
Savings | 4,828 | 1 | 0.05 | 3,552 | 3 | 0.33 | |||||||||||||||
Money market accounts | 467,727 | 633 | 0.54 | 386,367 | 1,620 | 1.66 | |||||||||||||||
Time deposits | 337,170 | 1,586 | 1.87 | 324,272 | 1,894 | 2.32 | |||||||||||||||
Borrowed funds | 38,447 | 277 | 2.86 | 61,963 | 538 | 3.44 | |||||||||||||||
Total interest bearing liabilities | 1,086,250 | 2,599 | 0.95 | 923,675 | 4,339 | 1.86 | |||||||||||||||
Noninterest bearing liabilities: | |||||||||||||||||||||
Noninterest bearing liabilities | 23,810 | 19,137 | |||||||||||||||||||
Noninterest bearing deposits | 592,193 | 285,619 | |||||||||||||||||||
Stockholders’ equity | 152,592 | 131,409 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,854,845 | $ | 1,359,840 | |||||||||||||||||
Net interest spread | 5.18 | % | 4.75 | % | |||||||||||||||||
Net interest income | $ | 25,719 | $ | 18,054 | |||||||||||||||||
Net interest margin(3) | 5.57 | % | 5.33 | % |
_______________
(1) Annualized.
(2) Includes nonaccrual loans.
(3) For the three months ended
Twelve Months Ended |
|||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||
Average Outstanding Balance |
Interest Income/ Expense |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Income/ Expense |
Average Yield/ Rate |
||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Assets | |||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||
Interest bearing deposits | $ | 112,249 | $ | 343 | 0.31 | % | $ | 47,762 | $ | 832 | 1.74 | % | |||||||||
Federal funds sold | 3,128 | 4 | 0.12 | 2,733 | 50 | 1.83 | % | ||||||||||||||
Investment securities available for sale | 58,071 | 1,292 | 2.22 | 41,130 | 924 | 2.25 | % | ||||||||||||||
Restricted stock | 4,025 | 244 | 6.07 | 4,334 | 243 | 5.61 | % | ||||||||||||||
Loans held for sale | 84,928 | 2,610 | 3.07 | 44,483 | 2,899 | 6.52 | % | ||||||||||||||
SBA-PPP loans receivable | 157,630 | 4,479 | 2.84 | — | — | — | % | ||||||||||||||
Portfolio loans receivable(1) | 1,215,049 | 88,279 | 7.27 | 1,064,421 | 78,406 | 7.37 | % | ||||||||||||||
Total interest earning assets | 1,635,080 | 97,251 | 5.95 | 1,204,863 | 83,354 | 6.92 | % | ||||||||||||||
Noninterest earning assets | 24,923 | 15,046 | |||||||||||||||||||
Total assets | $ | 1,660,003 | $ | 1,219,909 | |||||||||||||||||
Liabilities and Stockholders’ Equity | |||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||
Interest bearing demand accounts | $ | 195,794 | 656 | 0.34 | $ | 109,977 | 672 | 0.61 | |||||||||||||
Savings | 4,722 | 5 | 0.11 | 3,597 | 13 | 0.36 | |||||||||||||||
Money market accounts | 480,218 | 4,786 | 1.00 | 344,272 | 5,822 | 1.69 | |||||||||||||||
Time deposits | 297,997 | 6,077 | 2.04 | 302,149 | 7,182 | 2.38 | |||||||||||||||
Borrowed funds | 42,471 | 1,658 | 3.90 | 59,387 | 2,153 | 3.63 | |||||||||||||||
Total interest bearing liabilities | 1,021,202 | 13,182 | 1.29 | 819,382 | 15,842 | 1.93 | |||||||||||||||
Noninterest bearing liabilities: | |||||||||||||||||||||
Noninterest bearing liabilities | 22,007 | 16,144 | |||||||||||||||||||
Noninterest bearing deposits | 473,301 | 260,726 | |||||||||||||||||||
Stockholders’ equity | 143,493 | 123,657 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,660,003 | $ | 1,219,909 | |||||||||||||||||
Net interest spread | 4.66 | % | 4.99 | % | |||||||||||||||||
Net interest income | $ | 84,069 | $ | 67,512 | |||||||||||||||||
Net interest margin(2) | 5.14 | % | 5.60 | % |
_______________
(1) Includes nonaccrual loans.
(2) For the twelve months ended
HISTORICAL FINANCIAL HIGHLIGHTS - Unaudited | ||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||
(Dollars in thousands except per share data) | 2020 |
2020 |
2020 |
2019 |
||||||||||||||||
Earnings: | ||||||||||||||||||||
Net income | $ | 9,689 | $ | 8,438 | $ | 4,761 | $ | 2,934 | $ | 5,073 | ||||||||||
Earnings per common share, diluted | 0.71 | 0.61 | 0.34 | 0.21 | 0.36 | |||||||||||||||
Net interest margin | 5.57 | % | 5.01 | % | 4.72 | % | 5.16 | % | 5.33 | % | ||||||||||
Net interest margin, excluding credit cards & SBA-PPP loans (1) | 3.80 | % | 3.84 | % | 3.96 | % | 3.96 | % | 4.02 | % | ||||||||||
Return on average assets(2) | 2.08 | % | 1.89 | % | 1.19 | % | 0.84 | % | 1.48 | % | ||||||||||
Return on average assets excluding impact of SBA-PPP loans (1)(2) | 1.88 | % | 1.80 | % | 1.04 | % | 0.84 | % | 1.48 | % | ||||||||||
Return on average equity(2) | 25.26 | % | 23.28 | % | 13.70 | % | 8.59 | % | 15.32 | % | ||||||||||
Efficiency ratio | 66.63 | % | 65.17 | % | 69.74 | % | 73.53 | % | 70.10 | % | ||||||||||
Balance Sheet: | ||||||||||||||||||||
Portfolio loans receivable (3) | $ | 1,317,568 | $ | 1,244,613 | $ | 1,211,477 | $ | 1,187,798 | $ | 1,171,121 | ||||||||||
Deposits | 1,652,128 | 1,662,211 | 1,608,726 | 1,302,913 | 1,225,421 | |||||||||||||||
Total assets | 1,878,659 | 1,879,029 | 1,822,365 | 1,507,847 | 1,428,495 | |||||||||||||||
Asset Quality Ratios: | ||||||||||||||||||||
Nonperforming assets to total assets | 0.67 | % | 0.79 | % | 0.50 | % | 0.61 | % | 0.50 | % | ||||||||||
Nonperforming assets to total assets, excluding the SBA-PPP loans (1) | 0.75 | % | 0.90 | % | 0.58 | % | 0.61 | % | 0.50 | % | ||||||||||
Nonperforming loans to total loans | 0.61 | % | 0.78 | % | 0.41 | % | 0.49 | % | 0.40 | % | ||||||||||
Nonperforming loans to portfolio loans (1) | 0.70 | % | 0.92 | % | 0.48 | % | 0.49 | % | 0.40 | % | ||||||||||
Net charge-offs to average portfolio loans (1)(2) | 0.19 | % | 0.12 | % | 0.05 | % | 0.07 | % | 0.10 | % | ||||||||||
Net charge-offs to average loans (2) | 0.10 | % | 0.12 | % | 0.05 | % | 0.07 | % | 0.10 | % | ||||||||||
Allowance for loan losses to total loans | 1.54 | % | 1.49 | % | 1.30 | % | 1.31 | % | 1.14 | % | ||||||||||
Allowance for loan losses to portfolio loans (1) | 1.78 | % | 1.77 | % | 1.54 | % | 1.31 | % | 1.14 | % | ||||||||||
Allowance for loan losses to non-performing loans | 253.71 | % | 191.78 | % | 318.25 | % | 268.13 | % | 281.80 | % | ||||||||||
Bank Capital Ratios: | ||||||||||||||||||||
Total risk based capital ratio | 12.60 | % | 12.74 | % | 12.35 | % | 12.18 | % | 11.98 | % | ||||||||||
Tier 1 risk based capital ratio | 11.34 | % | 11.48 | % | 11.10 | % | 10.93 | % | 10.73 | % | ||||||||||
Leverage ratio | 7.45 | % | 7.44 | % | 7.73 | % | 8.61 | % | 8.65 | % | ||||||||||
Common equity Tier 1 capital ratio | 11.34 | % | 11.48 | % | 11.10 | % | 10.93 | % | 10.73 | % | ||||||||||
Tangible common equity | 7.43 | % | 7.09 | % | 6.91 | % | 8.03 | % | 8.21 | % | ||||||||||
Holding Company Capital Ratios: | ||||||||||||||||||||
Total risk based capital ratio | 15.19 | % | 15.35 | % | 15.02 | % | 13.63 | % | 13.56 | % | ||||||||||
Tier 1 risk based capital ratio | 13.10 | % | 12.93 | % | 12.58 | % | 12.38 | % | 12.31 | % | ||||||||||
Leverage ratio | 8.78 | % | 8.63 | % | 8.85 | % | 9.83 | % | 9.96 | % | ||||||||||
Common equity Tier 1 capital ratio | 12.94 | % | 12.75 | % | 12.39 | % | 12.19 | % | 12.12 | % | ||||||||||
Tangible common equity | 8.48 | % | 7.95 | % | 7.80 | % | 11.08 | % | 10.71 | % | ||||||||||
Composition of Loans: | ||||||||||||||||||||
Residential real estate | $ | 437,860 | $ | 422,698 | $ | 437,429 | $ | 430,870 | $ | 427,926 | ||||||||||
Commercial real estate | 392,550 | 372,972 | 364,071 | 360,601 | 348,091 | |||||||||||||||
Construction real estate | 224,904 | 227,661 | 212,957 | 204,047 | 198,702 | |||||||||||||||
Commercial and industrial - Other | 157,127 | 134,889 | 142,673 | 151,551 | 151,109 | |||||||||||||||
SBA-PPP loans | 204,920 | 238,735 | 236,325 | — | — | |||||||||||||||
Credit card | 104,252 | 84,964 | 54,732 | 41,881 | 46,412 | |||||||||||||||
Other | 1,649 | 2,268 | 947 | 1,103 | 1,285 | |||||||||||||||
Composition of Deposits: | ||||||||||||||||||||
Noninterest bearing | $ | 608,559 | $ | 596,239 | $ | 563,995 | $ | 363,423 | $ | 291,777 | ||||||||||
Interest bearing demand | 257,126 | 247,150 | 268,150 | 175,924 | 174,166 | |||||||||||||||
Savings | 4,800 | 4,941 | 5,087 | 4,290 | 3,675 | |||||||||||||||
Money Markets | 447,077 | 472,447 | 507,432 | 473,958 | 429,078 | |||||||||||||||
Time Deposits | 334,566 | 341,435 | 264,062 | 285,318 | 326,725 | |||||||||||||||
Capital Bank Home Loan Metrics: | ||||||||||||||||||||
Origination of loans held for sale | $ | 382,267 | $ | 431,060 | $ | 315,165 | $ | 180,421 | $ | 185,739 | ||||||||||
Mortgage loans sold | 412,830 | 410,312 | 272,151 | 177,496 | 183,691 | |||||||||||||||
Gain on sale of loans | 12,950 | 12,837 | 8,088 | 4,580 | 4,587 | |||||||||||||||
Purchase volume as a % of originations | 30.03 | % | 33.76 | % | 31.16 | % | 32.79 | % | 28.95 | % | ||||||||||
Gain on sale as a % of loans sold(4) | 3.14 | % | 3.13 | % | 2.97 | % | 2.52 | % | 2.44 | % | ||||||||||
OpenSky Credit Card Portfolio Metrics: | ||||||||||||||||||||
Active customer accounts | 568,373 | 529,114 | 400,530 | 244,024 | 223,379 | |||||||||||||||
Credit card loans | $ | 104,252 | $ | 84,964 | $ | 54,732 | $ | 41,881 | $ | 46,412 | ||||||||||
Noninterest secured credit card deposits | 192,520 | 176,708 | 131,854 | 84,689 | 78,223 |
_______________
(1) Refer to Appendix for reconciliation of non-GAAP measures.
(2) Annualized.
(3) Loans are reflected net of deferred fees and costs.
(4) Gain on sale percentage is calculated as gain on sale of loans divided by the sum of gain on sale of loans and proceeds from loans held for sale, net of gains.
Appendix
Reconciliation of Non-GAAP Measures
Return on Average Assets, as Adjusted | Year Ended | Year Ended | Quarter Ended | Quarter Ended | ||||||||
Dollars in Thousands | ||||||||||||
Net Income | $ | 25,823 | $ | 16,895 | $ | 9,689 | $ | 5,073 | ||||
Less: SBA-PPP loan income | 4,479 | — | 1,998 | — | ||||||||
Net Income, as Adjusted | $ | 21,344 | $ | 16,895 | $ | 7,691 | $ | 5,073 | ||||
Average Total Assets | $ | 1,660,003 | 1,219,909 | $ | 1,854,846 | 1,359,840 | ||||||
Less: Average SBA-PPP Loans | 157,630 | — | 227,617 | — | ||||||||
Average Total Assets, as Adjusted | $ | 1,502,373 | $ | 1,219,909 | $ | 1,627,229 | $ | 1,359,840 | ||||
Return on Average Assets, as Adjusted | 1.42 | % | 1.38 | % | 1.88 | % | 1.48 | % |
Net Interest Margin, as Adjusted | Year Ended | Year Ended | Quarter Ended | Quarter Ended | ||||||||
Dollars in Thousands | ||||||||||||
Net Interest Income | $ | 84,069 | $ | 67,512 | $ | 25,719 | $ | 18,054 | ||||
Less Secured credit card loan income | 24,531 | 17,760 | 9,306 | 4,867 | ||||||||
Less SBA-PPP loan income | 4,479 | — | 1,998 | — | ||||||||
Net Interest Income, as Adjusted | $ | 55,059 | $ | 49,752 | $ | 14,415 | 13,187 | |||||
Average Interest Earning Assets | $ | 1,635,079 | 1,204,863 | $ | 1,836,337 | 1,344,797 | ||||||
Less Average secured credit card loans | $ | 62,462 | 37,921 | 95,739 | 43,406 | |||||||
Less Average SBA-PPP loans | 157,630 | — | 227,617 | — | ||||||||
Total Average Interest Earning Assets, as Adjusted | $ | 1,414,987 | $ | 1,166,942 | $ | 1,512,981 | $ | 1,301,392 | ||||
Net Interest Margin, as Adjusted | 3.89 | % | 4.26 | % | 3.80 | % | 4.02 | % |
Tangible Book Value per Share | Quarter Ended | Quarter Ended | Quarter Ended | Quarter Ended | Quarter Ended | ||||||||||
Dollars in Thousands | |||||||||||||||
Total Stockholders' Equity | $ | 159,311 | $ | 133,331 | $ | 149,377 | $ | 142,108 | $ | 136,080 | |||||
Less: Preferred equity | — | — | — | — | — | ||||||||||
Less: Intangible assets | — | — | — | — | — | ||||||||||
Tangible Common Equity | $ | 159,311 | $ | 133,331 | $ | 149,377 | $ | 142,108 | $ | 136,080 | |||||
Period End Shares Outstanding | 13,753,529 | 13,894,842 | 13,682,198 | 13,818,223 | 13,816,723 | ||||||||||
Tangible Book Value per Share | $ | 11.58 | $ | 9.60 | $ | 10.92 | $ | 10.28 | $ | 9.85 |
Allowance for Loan Losses to Total Portfolio Loans | |||||||
Dollars in Thousands | |||||||
Allowance for Loan Losses | $ | 23,434 | $ | 13,301 | |||
Total Loans | 1,518,586 | 1,171,121 | |||||
Less: SBA-PPP loans | 201,018 | — | |||||
Total Portfolio Loans | $ | 1,317,568 | $ | 1,171,121 | |||
Allowance for Loan Losses to Total Portfolio Loans | 1.78 | % | 1.14 | % | |||
Nonperforming Assets to Total Assets, net SBA-PPP Loans | |||||||
Dollars in Thousands | |||||||
Total Nonperforming Assets | $ | 12,563 | $ | 7,104 | |||
Total Assets | $ | 1,878,659 | 1,428,495 | ||||
Less: SBA-PPP loans | 201,018 | — | |||||
Total Assets, net SBA-PPP Loans | $ | 1,677,641 | $ | 1,428,495 | |||
Nonperforming Assets to Total Assets, net SBA-PPP Loans | 0.75 | % | 0.50 | % | |||
Nonperforming Loans to Portfolio Loans | |||||||
Dollars in Thousands | |||||||
Total Nonperforming Loans | $ | 9,237 | $ | 4,720 | |||
Total Loans | 1,518,586 | 1,171,121 | |||||
Less: SBA-PPP loans | 201,018 | — | |||||
Total Portfolio Loans | $ | 1,317,568 | $ | 1,171,121 | |||
Nonperforming Loans to Total Portfolio Loans | 0.70 | % | 0.40 | % | |||
Net Charge-offs to Average Portfolio Loans | Year Ended | Year Ended | |||||
Dollars in Thousands | |||||||
Total Net Charge-offs | $ | 1,109 | $ | 798 | |||
Total Average Loans | 1,215,049 | 1,064,421 | |||||
Less: Average SBA-PPP loans | 157,630 | — | |||||
Total Average Loans, Excluding SBA-PPP Loans | $ | 1,057,419 | $ | 1,064,421 | |||
Net Charge-offs to Average Portfolio Loans | 0.10 | % | 0.08 | % | |||
Net Charge-offs to Average Portfolio Loans | Quarter Ended | Quarter Ended | |||||
Dollars in Thousands | |||||||
Total Net Charge-offs | $ | 615 | $ | 438 | |||
Total Average Loans | $ | 1,494,278 | $ | 1,139,646 | |||
Less: Average SBA-PPP loans | 227,617 | ||||||
Total Average Loans, Excluding SBA-PPP Loans | $ | 1,266,662 | $ | 1,139,646 | |||
Net Charge-offs to Average Portfolio Loans | 0.19 | % | 0.15 | % | |||
ABOUT
FORWARD-LOOKING STATEMENTS
This earnings release contains forward-looking statements. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. Any statements about our management’s expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipate,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “intends” and similar words or phrases. Any or all of the forward-looking statements in this earnings release may turn out to be inaccurate. The inclusion of forward-looking information in this earnings release should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. Our actual results could differ materially from those anticipated in such forward-looking statements. Accordingly, we caution you that any such forward-looking statements are not a guarantee of future performance and that actual results may prove to be materially different from the results expressed or implied by the forward-looking statements due to a number of factors. For details on factors that could affect these expectations, see risk factors and other cautionary language included in the Company's Annual Report on Form 10-K and other periodic and current reports filed with the
Further, given its ongoing and dynamic nature, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and when and how the economy may be fully reopened. As a result of the COVID-19 pandemic and the related adverse local and national economic consequences, we are exposed to all of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations: the demand for our products and services may decline, making it difficult to grow assets and income; if the economy is unable to substantially reopen as planned, and high levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; our allowance for loan losses may increase if borrowers experience financial difficulties, which will adversely affect our net income; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income; our cyber security risks are increased as the result of an increase in the number of employees working remotely; and
These forward-looking statements are made as of the date of this communication, and the Company does not intend, and assumes 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 law.
FINANCIAL CONTACT:
MEDIA CONTACT:
WEB SITE: www.CapitalBankMD.com
Source: Capital Bancorp, Inc.