Document




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): July 23, 2020

CAPITAL BANCORP, INC.
(Exact name of registrant as specified in its charter)
 
Maryland
001-38671
52-2083046
(State or other jurisdiction of incorporation or organization)
(Commission file number)
(IRS Employer Identification No.)
2275 Research Boulevard, Suite 600, Rockville, Maryland 20850
(Address of principal executive offices) (Zip Code)
(301) 468-8848
Registrant’s telephone number, including area code

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions:

¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x
Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class
Trading Symbol
Name of Each Exchange on Which Registered
Common Stock, par value $0.01 per share
CBNK
NASDAQ Stock Market




ITEM 2.02. Results of Operations and Financial Condition

On July 23, 2020, Capital Bancorp, Inc. (the “Company”) issued a press release setting forth the Company’s second quarter 2020 unaudited financial results. A copy of the Company’s press release is attached hereto as Exhibit 99.1 and hereby incorporated by reference.

The information furnished under Item 2.02 and Item 9.01 of this Current Report on Form 8-K, including the exhibit, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liabilities under that Section, nor shall it be deemed incorporated by reference in any registration statement or other filings of the Company under the Securities Act of 1933, as amended, except as shall be set forth by specific reference in such filing.


ITEM 9.01. Financial Statements and Exhibits
(d) Exhibits

Exhibit No.
Description
99.1
Press Release, dated July 23, 2020, with respect to the Company's unaudited financial results for the second quarter ended June 30, 2020.




2



EXHIBIT INDEX

Exhibit Number
     
Description
99.1
 
Press Release, dated July 23, 2020, with respect to the Company's unaudited financial results for the second quarter ended June 30, 2020.




SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
CAPITAL BANCORP, INC.                             
 
 
 
 
July 23, 2020
By: /s/ Alan W. Jackson
 
Name: Alan W. Jackson
 
Title: Chief Financial Officer



3
Exhibit
https://cdn.kscope.io/bfd1b77e7e5c8ebcb9bd899bb669ce04-capitalbancorplogoa21.jpg


Capital Bancorp Reports Second Quarter 2020 Net Income of $4.8 million
Record 64% growth in OpenSky® Credit Cards accounts drove a $47.2 million increase in noninterest bearing secured credit card deposits
Record Mortgage Loan Originations of $315.2 million and record Mortgage Banking Revenue of $10.1 million
Increase in Net Income Supported by Business Diversification
Robust Common Equity Tier 1 capital ratio of 12.39%
Credit provisions increased the ratio of the allowance for loan losses ("ALLL") to total loans to 1.30%, or 1.54% excluding Small Business Administration Payroll Protection Program ("PPP") loans
Rockville, Maryland, July 23, 2020 (GLOBE NEWSWIRE) – Capital Bancorp, Inc. (the "Company") (NASDAQ: CBNK), the holding company for Capital Bank, N.A. (the "Bank"), today reported net income of $4.8 million, or $0.34 per diluted share, for the second quarter of 2020. By comparison, net income was $4.0 million, or $0.29 per diluted share, for the second quarter of 2019. Return on average assets was 1.19% for the second quarter of 2020, compared to 1.39% for the same period in 2019, and return on average equity was 13.70% for the second quarter of 2020, compared to 13.23% for the same period in 2019. Included in net income was a provision for loan losses of $3.3 million, attributable to factors related to COVID-19.

"Our diversified earnings model and entrepreneurial and technology-enabled culture continues to be a source of strength in these difficult times," said Ed Barry, CEO of Capital Bancorp. "We moved quickly to take advantage of market opportunities and dramatically increase OpenSky® card growth and mortgage originations while supporting our borrowers and the community with loan deferrals and PPP loans. We are carefully monitoring credit quality while assisting borrowers affected by the disruption in the economy. While we are optimistic, we also acknowledge the elevated uncertainty in the market. Our loan loss provision reflects our prudent business practices and is supported by our strong core earnings."


1



Second Quarter 2020 Highlights
Record Number of OpenSky® Credit Card Accounts Opened - At June 30, 2020, the Bank had 401 thousand OpenSky® credit card accounts. Growth was driven by a record 172 thousand new quarterly originations, as we launched several new marketing efforts in response to COVID-19 related changes in the competitive landscape. Card balances, which typically lag new card production, increased to $54.7 million from $41.9 million in the second quarter of 2019, while the related deposit account balances increased 64 percent to $131.9 million.
Record Mortgage Originations and Revenues - In the second quarter of 2020, a record $315.2 million of mortgage loans were originated for sale, compared to $134.4 million in the second quarter of 2019. Mortgage banking revenue for the second quarter of 2020 was a record $10.1 million compared to $3.7 million for the same period in 2019. Mortgage banking revenue benefited from higher levels of refinancing and recent strategic hires that enhanced our mortgage banking platform, including our expansion to the Eastern Shore of Maryland.
Net Income Supported by Business Diversification - In the second quarter of 2020, net income increased 18.4 percent to $4.8 million from $4.0 million in the second quarter of 2019, despite a $2.6 million increase in the provision for loan losses. Our strong operating results continue to demonstrate the benefits of our diversified business model.
COVID-19 Related Deferrals - Through June 30, 2020, the Bank has granted requests for modifications on 204 loans, excluding credit cards, with $144.0 million in principal balances outstanding, which represents 10.0% of total loans.
Of the modifications granted, 11.9% were interest-only deferrals based on balances outstanding, 85.7% were 60 to 90 day principal and interest deferrals, and 2.4% were other types of deferrals.
Loan Modifications (1)
 
 
 
 
 
(dollars in thousands)
 
 
Deferred Loans
Sector
Total Loans Outstanding June 30, 2020
Balances with SBA 7(a) Guarantees (2)
Balance
# of Loans Deferred
PPP Loans Extended to Deferred Borrowers
Accommodation & Food Services
$
83.9

$
8.4

$
42.6

36

$
6.5

Real Estate and Rental Leasing
527.9

0.5

45.6

67

0.2

Other Services Including Private Households
193.8

0.6

17.3

36

0.2

Educational Services
20.4

0.6

9.8

6

0.6

Construction
220.4

3.6

4.2

6

2.4

Professional, Scientific, and Technical Services
88.4

1.8

5.0

11

0.3

Arts, Entertainment & Recreation
14.9

1.1

5.0

9

1.0

Retail Trade
25.5

0.8

3.0

8


Healthcare & Social Assistance
77.2

1.4

4.7

11

0.2

Wholesale Trade
13.0

2.5

0.9

1


All other (1)
175.7

6.0

5.9

13

1.5

  Total
$
1,441.1

$
27.3

$
144.0

204

$
12.9

_______________
(1)Excludes modifications and deferrals made for our OpenSky secured card customers.
(2)Under the CARES Act, existing loans guaranteed by the SBA qualify for the payments to be made by the SBA for a period of six months.


Balance Sheet Supported By Robust Capital Ratios and Prudent Reserves - As of June 30, 2020, the Company reported a common equity tier 1 capital ratio of 12.39% and ALLL to total loans of 1.30%, or 1.54% excluding PPP loans. The Bank is well-capitalized and has taken measures to navigate COVID-19 related disruptions, including taking prudent loan loss provisions and maintaining higher-than-normal levels of liquidity on the balance sheet.

2



Stabilizing Core Net Interest Margin - Net interest margin ("NIM") decreased 107 basis points to 4.72% for the three months ended June 30, 2020 from 5.79% for the year earlier period. The decline in NIM was driven by a decline in interest rates and rapid growth of PPP loans. Adjusting for the impact of credit cards and PPP, second quarter 2020 core NIM was 3.96%, down 41 basis points from 4.37% in the prior year. Compared to March 30, 2020, the NIM excluding secured credit cards and PPP loans has remained steady at 3.96%. The Bank experienced a 77 basis point decline in asset yields, which was partially offset by a 35 basis point decline in the cost of interest bearing deposits combined with the effects of a $170 million increase in average noninterest bearing deposits.
SBA Paycheck Protection Program - The Bank originated 1,220 PPP loans (612 to non-customers) having outstanding balances totaling $236.3 million at June 30, 2020 to new and existing customers, generating $8.1 million in fees to be recognized over the life of these loans. Existing customers received $113.0 million of these PPP loans, and new customers received $123.3 million of these PPP loans. Each new customer that received a PPP loan opened an account with the Bank. The Bank is currently working with its PPP loan recipients to facilitate various forms of loan-forgiveness in order to ensure compliance with SBA-mandated requirements.
Stable Asset Quality - Non-performing assets remained flat at $9.2 million at both June 30, 2020 and March 31, 2020. Non-performing assets as a percentage of total assets decreased to 0.50% at June 30, 2020 compared to 0.61% at March 31, 2020 primarily due to the Bank's increase in total assets. Non-performing assets as a percentage of total assets, excluding PPP loans, was 0.58%.
Loan Growth Supported by PPP Activities - For the quarter ended June 30, 2020, total loans increased by $253.3 million, or 21.3 percent, to $1.44 billion compared to $1.19 billion at March 31, 2020. In addition to the increase of $236.3 million of PPP loans, commercial real estate loans increased by $3.5 million, or 1.0 percent, construction real estate loans increased by $8.9 million, or 4.4 percent, secured credit cards balances increased by $12.9 million, or 30.7 percent, while non-PPP commercial and industrial loans declined by $8.9 million, or 5.9 percent.
Growth of Noninterest Bearing Deposits and Reduced Costs of Interest Bearing Liabilities - Noninterest bearing deposits increased by $200.6 million, or 55.2 percent, during the quarter ended June 30, 2020. This growth was primarily driven by PPP loan activity, an increase of $47.2 million in secured credit card deposits, and the Company's ongoing strategic initiative to improve the deposit portfolio mix by decreasing reliance on wholesale, internet and other non-core time deposits. The cost of interest bearing liabilities decreased from 1.73% to 1.38% as we moved to reduce rates in line with the market.
Capitalized on Market Disruption to Attract Talent - Hired a team of seven commercial sales associates from a recently-merged competitor. Hired a mortgage banking team in the first quarter to facilitate mortgage production in an adjacent market.

3



COMPARATIVE FINANCIAL HIGHLIGHTS - Unaudited
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter Ended
 
 
 
Six Months Ended
 
 
 
June 30,
 

 
June 30,
 

(dollars in thousands except per share data)
2020
 
2019
 
% Change
 
2020
 
2019
 
% Change
Earnings Summary
 
 
 
 
 
 
 
 
 
 
 
Interest income
$
22,000

 
$
20,289

 
8.4
 %
 
$
43,744

 
$
38,607

 
13.3
 %
Interest expense
3,376

 
3,758

 
(10.2
)%
 
7,433

 
7,332

 
1.4
 %
Net interest income
18,624

 
16,531

 
12.7
 %
 
36,311

 
31,275

 
16.1
 %
Provision for loan losses
3,300

 
677

 
387.4
 %
 
5,709

 
798

 
615.4
 %
Noninterest income
13,825

 
5,927

 
133.3
 %
 
20,404

 
10,019

 
103.7
 %
Noninterest expense
22,630

 
16,210

 
39.6
 %
 
40,472

 
30,540

 
32.5
 %
Income before income taxes
6,519

 
5,571

 
17.0
 %
 
10,534

 
9,956

 
5.8
 %
Income tax expense
1,759

 
1,548

 
13.6
 %
 
2,839

 
2,614

 
8.6
 %
Net income
$
4,760

 
$
4,023

 
18.3
 %
 
$
7,695

 
$
7,342

 
4.8
 %
 
 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares - Basic
13,817

 
13,719

 
0.7
 %
 
13,847

 
13,708

 
1.0
 %
Weighted average common shares - Diluted
13,817

 
13,914

 
(0.7
)%
 
13,877

 
13,888

 
(0.1
)%
Earnings per share - Basic
$
0.34

 
$
0.30

 
13.6
 %
 
$
0.56

 
$
0.54

 
3.7
 %
Earnings per share - Diluted
$
0.34

 
$
0.29

 
19.1
 %
 
$
0.55

 
$
0.53

 
3.8
 %
Return on average assets (1)
1.19
%
 
1.39
%
 
(14.4
)%
 
1.03
%
 
1.30
%
 
(20.8
)%
Return on average assets, excluding impact of PPP loans(1) (2)
1.04
%
 
1.39
%
 
(25.2
)%
 
0.95
%
 
1.30
%
 
(26.9
)%
Return on average equity
13.70
%
 
13.23
%
 
3.6
 %
 
11.17
%
 
12.33
%
 
(9.4
)%

 
Quarter Ended
 
2Q20 vs. 2Q19
 
Quarter Ended
 
June 30,
 
 
March 31,
 
December 31,
 
September 30,
(in thousands except per share data)
2020
 
2019
 
% Change
 
2020
 
2019
 
2019
Balance Sheet Highlights
 
 
 
 
 
 
 
 
 
 
 
Assets
$
1,822,365

 
$
1,234,157

 
47.7
 %
 
$
1,507,847

 
$
1,428,495

 
$
1,311,406

Investment securities available for sale
56,796

 
39,157

 
45.0
 %
 
59,524

 
60,828

 
37,073

Mortgage loans held for sale
116,969

 
47,744

 
145.0
 %
 
73,955

 
71,030

 
68,982

PPP loans, net of fees, included in loans receivable(3)
229,646

 

 
N/A

 

 

 

Loans receivable (3)
1,441,123

 
1,056,290

 
36.4
 %
 
1,187,798

 
1,171,121

 
1,140,310

Allowance for loan losses
18,680

 
11,913

 
56.8
 %
 
15,513

 
13,301

 
12,808

Deposits
1,608,726

 
1,037,004

 
55.1
 %
 
1,302,913

 
1,225,421

 
1,112,444

Borrowings and repurchase agreements
25,556

 
38,889

 
(34.3
)%
 
28,889

 
32,222

 
35,556

Other borrowed funds
17,392

 
15,409

 
12.9
 %
 
15,430

 
15,423

 
15,416

Total stockholders' equity
142,108

 
123,118

 
15.4
 %
 
136,080

 
133,331

 
127,829

Tangible common equity(2)
142,108

 
123,118

 
15.4
 %
 
136,080

 
133,331

 
127,829

 
 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
13,818

 
13,719

 
0.7
 %
 
13,817

 
13,895

 
13,783

Tangible book value per share
$
10.28

 
$
8.97

 
14.6
 %
 
$
9.85

 
$
9.60

 
$
9.27

______________
(1) Annualized.
(2) Refer to Appendix for reconciliation of non-GAAP measures.
((3)Loans are reflected net of deferred fees and costs.


4



Operating Results - Three Months Ended June 30, 2020 compared to Three Months Ended June 30, 2019
For the three months ended June 30, 2020, net interest income increased $2.1 million, or 12.7 percent, to $18.6 million from the same period in 2019, primarily due to a $442.3 million, or 38.6 percent, increase in average interest-earning assets. As a result of the declining interest rate environment, which began in the third quarter of 2019, and the rapid increase in PPP loans, net interest margin decreased 107 basis points to 4.72% for the three months ended June 30, 2020 from the same period in 2019. Net interest margin, excluding credit card and PPP loans was 3.96% for the second quarter of 2020 compared to 4.37% for the same period in 2019. For the three months ended June 30, 2020, average interest earning assets increased $442.3 million, or 38.6 percent, to $1.6 billion as compared to the same period in 2019, and the average yield on interest earning assets decreased 153 basis points. Period over period, average interest-bearing liabilities increased $212.8 million, or 27.5 percent, while the average cost decreased 57 basis points to 1.38% from 1.95%.
For the quarter ended June 30, 2020, the COVID-19 related deterioration in the macro-economic environment resulted in an additional provision for loan losses of $3.3 million. Net charge-offs for the second quarter of 2020 were $134 thousand, or 0.04% of average loans on an annualized basis, compared to $111 thousand, or 0.04% of average loans on an annualized basis for the second quarter of 2019.
For the quarter ending June 30, 2020, noninterest income was $13.8 million, an increase of $7.9 million (133.2 percent) from $5.9 million in the prior year quarter. The increase was driven by significant growth in mortgage banking revenues (up $6.4 million) and credit card fees (up $943 thousand).
For the three months ended June 30, 2020, the Bank originated 172 thousand new OpenSky® secured credit card accounts, increasing the total number of open accounts to 401 thousand. This compares to 36 thousand new originations for the same period last year, which increased total open accounts to 211 thousand. As compared to the second quarter of 2019, card loan balances increased to $54.7 million from $40.1 million, while the related deposit account balances increased 79 percent to $131.9 million. The record growth in open accounts was primarily driven by enhanced marketing and economic conditions that led consumers to recognize the value and convenience of the Bank's secured credit card product. OpenSky® launched a relief program in March 2020 for customers affected by COVID-19 that provides for payment deferral and relief without impacting our customers' credit history. As of June 30, 2020, 1,010 customers, or 0.26% of total customers, representing $303 thousand in balances outstanding, were participating in the relief program, a decrease from the peak of 3,164 customers early in the life of the program. Unprecedented economic conditions have resulted in lower levels of interest and late fee income as customers are managing their finances amid government stimulus checks, deferred rents and mortgage payments and changing spending habits.
The Company's efficiency ratio for the three months ended June 30, 2020 decreased to 69.7% compared 72.2% for the three months ended June 30, 2019, primarily resulting from the Company's higher levels of revenue.
Noninterest expense was $22.6 million for the three months ended June 30, 2020, as compared to $16.2 million for the three months ended June 30, 2019 of $6.4 million, or 39.6 percent. The increase was primarily driven by a $3.2 million, or 39.3 percent, increase in salaries and benefits period over period. Included in this metric are commissions paid on mortgage originations, which increased from $682 thousand to $2.8 million primarily due to an increase in the number of mortgage originations. In the three month period ended June 30, 2020, $315.2 million of mortgage loans were originated for sale compared to $134.4 million in the three months ended June 30, 2019. The Company's organic growth was supported by a 5.6 percent increase in employees to 244 at June 30, 2020, up from 231 at June 30, 2019. The increase was due to the addition of 13 new employees in the revenue producing teams of the commercial banking and mortgage banking divisions. In addition, there was an increase of $2.0 million in data processing expenses, given the higher volume of open credit cards and higher loan and deposit balances during the second quarter.
During the quarter ended June 30, 2020, Capital Bank's Results of Operations were impacted by the COVID-19 pandemic and include the deferral of $7.3 million of loan origination fees, net of costs, and the amortization of net fees of $592 thousand. There were no significant COVID-19 related noninterest expenses recorded during the quarter ended June 30, 2020.

5



Operating Results - Six Months Ended June 30, 2020 compared to Six Months Ended June 30, 2019
For the six months ended June 30, 2020, net interest income increased $5.0 million, or 16.1 percent, to $36.3 million from the same period in 2019 primarily due to a $363 million, or 32.4 percent, increase in average interest-earning assets. As a result of the declining interest rate environment, which began in the third quarter of 2019, and the rapid increase in PPP loans, net interest margin decreased 91 basis points to 4.72% for the six months ended June 30, 2020 from the same period in 2019. Net interest margin, excluding credit cards and PPP loans was 3.96% for the second quarter of 2020 compared to 4.34% for the same period in 2019. For the six months ended June 30, 2020, average interest earning assets increased $363 million, or 32.4 percent, to $1.5 billion as compared to the same period in 2019, and the average yield on interest earning assets decreased 102 basis points. Period over period, average interest-bearing liabilities increased $206.4 million, or 27.2 percent, while the average cost decreased 40 basis points to 1.55% from 1.95%.
For the six months ended June 30, 2020, the COVID-19 related deterioration in the macro-economic environment resulted in an additional provision for loan losses of $5.7 million. Net charge-offs for the six months ended June 30, 2020 were $330 thousand, or 0.05% of average loans, annualized, compared to $192 thousand, or 0.04% of average loans, annualized, for the same period in 2019.
For the six months ended June 30, 2020, noninterest income was $20.4 million, an increase of $10.4 million, or 103.7 percent, from the same period in 2019. The increase was primarily driven by significant growth in mortgage banking revenues which were up $8.0 million and credit card fees which increased $1.5 million.
For the six months ended June 30, 2020, the Bank originated 215 thousand new OpenSky® secured credit card accounts, increasing the total number of open accounts to 401 thousand. This compares to 72 thousand new originations for the same period last year, which increased total open accounts to 211 thousand. As compared to the second quarter of 2019, card balances increased to $54.7 million from, while the related deposit account balances increased 79 percent to $131.9 million. The record growth in open accounts was primarily driven by enhanced marketing and economic conditions that led consumers to recognize the value and convenience of the Bank's secured credit card product.
The Company's efficiency ratio for the six months ended June 30, 2020 decreased to 71.36% compared to 73.96% for the six months ended June 30, 2019, primarily resulting from the Company's higher levels of revenue.
Noninterest expense was $40.5 million for the six months ended June 30, 2020, as compared to $30.5 million for the six months ended June 30, 2019, an increase of $9.9 million, or 32.5 percent. The increase was primarily driven by a $4.9 million, or 32.6 percent, increase in salaries and benefits period over period. Included in this metric are commissions paid on mortgage originations, which increased from $2.8 million to $5.4 million primarily due to an increase in the number of mortgage originations. In the six months ended June 30, 2020, $491.9 million of mortgage loans were originated for sale compared to $208.5 million in the six months ended June 30, 2019. In addition, there was an increase of $2.8 million in data processing expenses, given the higher volume of open credit cards and higher loan and deposit balances during the second quarter.
During the six months ended June 30, 2020, Capital Bank's Results of Operations were impacted by the COVID-19 pandemic and include the deferral of $7.3 million of loan origination fees, net of costs, and the amortization of net fees of $592 thousand. There were no significant COVID-19 related noninterest expenses recorded during the six months ended June 30, 2020.

Financial Condition
Total assets at June 30, 2020 were $1.82 billion, an increase of 47.7 percent as compared to $1.23 billion at June 30, 2019. Loans, excluding mortgage loans held for sale, totaled $1.44 billion as of June 30, 2020, an increase of 36.4 percent as compared to $1.1 billion at June 30, 2019. The increase in loans was primarily due to the $236.3 million increase in PPP loans.
Deposits at June 30, 2020 were $1.61 billion, an increase of 55.1 percent as compared to $1.04 billion at June 30, 2019. Noninterest bearing deposits increased by $285 million. These deposits include fiduciary accounts of title

6



company and property management accounts, as well as PPP loans and the secured card deposits highlighted above. Interest bearing accounts increased by $287.2 million, mainly driven by a 47% increase in other fiduciary accounts.
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 $5.7 million during the six months ended June 30, 2020, which increased our allowance for loan losses to $18.7 million, or 1.30% of total loans (1.54%, if excluding PPP loans, on a non-GAAP basis) at June 30, 2020. This level of reserve provides approximately 318 percent coverage of nonperforming loans at June 30, 2020, compared to a reserve of $11.9 million, or 1.13 percent, of total loans, and approximately 174% coverage of nonperforming loans at June 30, 2019. Nonperforming assets were $9.2 million, or 0.50% of total assets, as of June 30, 2020, up from $7.0 million, or 0.57% of total assets, at June 30, 2019. Of the $9.2 million in total nonperforming assets as of June 30, 2020, nonperforming loans represented $5.9 million and OREO totaled $3.3 million. Included in nonperforming loans at June 30, 2020 are troubled debt restructurings of $450 thousand.
Stockholders’ equity increased to $142.1 million as of June 30, 2020, compared to $123.1 million at June 30, 2019. This increase was primarily attributable to earnings and net proceeds from the exercise of stock options. Shares repurchased and retired in 2020 as part of the Company's stock repurchase program totaled 113,634 shares at a weighted average price of $11.38, for a total cost of $1.3 million including commissions. As of June 30, 2020, the Bank's capital ratios continue to exceed the regulatory requirements for a “well-capitalized” institution.


7



Consolidated Statements of Income (Unaudited)
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
(in thousands)
2020
 
2019
 
2020
 
2019
Interest income
 
 
 
 
 
 
 
Loans, including fees
$
21,609

 
$
19,804

 
$
42,683

 
$
37,648

Investment securities available for sale
316

 
234

 
656

 
492

Federal funds sold and other
75

 
251

 
405

 
467

Total interest income
22,000

 
20,289

 
43,744

 
38,607

 
 
 
 
 
 
 
 
Interest expense

 

 
 
 
 
Deposits
2,954

 
3,195

 
6,567

 
6,438

Borrowed funds
422

 
563

 
866

 
894

Total interest expense
3,376

 
3,758

 
7,433

 
7,332

 
 
 
 
 
 
 
 
Net interest income
18,624

 
16,531

 
36,311

 
31,275

Provision for loan losses
3,300

 
677

 
5,709

 
798

Net interest income after provision for loan losses
15,324

 
15,854

 
30,602

 
30,477

 
 
 
 
 
 
 
 
Noninterest income
 
 
 
 
 
 
 
Service charges on deposits
110

 
138

 
259

 
236

Credit card fees
2,913

 
1,970

 
4,921

 
3,462

Mortgage banking revenue
10,119

 
3,715

 
14,136

 
6,091

Gain on sale of investment securities available for sale

 
26

 

 
26

Loss on OREO
(75
)
 

 
(75
)
 

Other fees and charges
758

 
78

 
1,163

 
204

Total noninterest income
13,825

 
5,927

 
20,404

 
10,019

 
 
 
 
 
 
 
 
Noninterest expenses
 
 

 
 
 

Salaries and employee benefits
11,296

 
8,111

 
19,753

 
14,898

Occupancy and equipment
1,152

 
1,102

 
2,330

 
2,196

Professional fees
894

 
609

 
1,664

 
1,228

Data processing
5,667

 
3,716

 
9,784

 
7,029

Advertising
607

 
531

 
1,243

 
973

Loan processing
740

 
340

 
1,187

 
645

Other real estate expenses, net
8

 
28

 
53

 
50

Other operating
2,266

 
1,773

 
4,459

 
3,521

Total noninterest expenses
22,630

 
16,210

 
40,473

 
30,540

Income before income taxes
6,519

 
5,571

 
10,533

 
9,956

Income tax expense
1,759

 
1,548

 
2,839

 
2,614

Net income
$
4,760

 
$
4,023

 
$
7,694

 
$
7,342



8



Consolidated Balance Sheets
 
 
 
(in thousands except share data)
(unaudited) June 30,
2020
 
December 31, 2019
Assets
 
 
 
Cash and due from banks
$
15,636

 
$
10,530

Interest bearing deposits at other financial institutions
180,379

 
102,447

Federal funds sold
3,698

 
1,847

Total cash and cash equivalents
199,713

 
114,824

Investment securities available for sale
56,796

 
60,828

Restricted investments
4,085

 
3,966

Loans held for sale
116,969

 
71,030

Loans receivable, net of allowance for loan losses of $18,680 and $13,301 at June 30, 2020 and December 31, 2019, respectively
1,422,443

 
1,157,820

Premises and equipment, net
5,544

 
6,092

Accrued interest receivable
6,865

 
4,770

Deferred income taxes
3,599

 
4,263

Other real estate owned
3,326

 
2,384

Other assets
3,025

 
2,518

Total assets
$
1,822,365

 
$
1,428,495

 
 
 
 
Liabilities
 
 
 
Deposits
 
 
 
Noninterest bearing
$
563,995

 
$
291,777

Interest bearing
1,044,731

 
933,644

Total deposits
1,608,726

 
1,225,421

Federal Home Loan Bank advances
25,556

 
32,222

Other borrowed funds
17,392

 
15,423

Accrued interest payable
1,284

 
1,801

Other liabilities
27,299

 
20,297

Total liabilities
1,680,257

 
1,295,164

 
 
 
 
Stockholders' equity
 
 
 
Preferred stock, $.01 par value; 1,000,000 shares authorized; no shares issued or outstanding at June 30, 2020 and December 31, 2019

 

Common stock, $.01 par value; 49,000,000 shares authorized; 13,818,223 and 13,894,842 issued and outstanding at June 30, 2020 and December 31, 2019, respectively
138

 
139

Additional paid-in capital
51,052

 
51,561

Retained earnings
89,151

 
81,618

Accumulated other comprehensive income
1,767

 
13

Total stockholders' equity
142,108

 
133,331

Total liabilities and stockholders' equity
$
1,822,365

 
$
1,428,495



9




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 June 30,
 
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
$
79,854

 
$
19

 
0.09
%
 
$
38,573

 
$
198

 
2.06
%
Federal funds sold
1,889

 

 
0.05

 
2,111

 
12

 
2.20

Investment securities available for sale
58,860

 
316

 
2.16

 
42,031

 
234

 
2.23

Restricted stock
4,152

 
56

 
5.46

 
4,428

 
41

 
3.75

 Loans held for sale
78,254

 
687

 
3.53

 
34,635

 
681

 
7.88

Loans(2) (3)
1,365,371

 
20,922

 
6.16

 
1,024,306

 
19,123

 
7.49

Total interest earning assets
1,588,380

 
22,000

 
5.57

 
1,146,084

 
20,289

 
7.10

Noninterest earning assets
24,459

 
 
 
 
 
17,233

 
 
 
 
Total assets
$
1,612,839

 
 
 
 
 
$
1,163,317

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest bearing demand accounts
$
182,095

 
171

 
0.38

 
$
96,702

 
89

 
0.37

Savings
4,522

 
1

 
0.05

 
3,577

 
3

 
0.35

Money market accounts
472,802

 
1,280

 
1.09

 
333,248

 
1,434

 
1.73

Time deposits
282,695

 
1,503

 
2.14

 
277,402

 
1,669

 
2.41

Borrowed funds
44,672

 
421

 
3.79

 
63,083

 
563

 
3.58

Total interest bearing liabilities
986,786

 
3,376

 
1.38

 
774,012

 
3,758

 
1.95

Noninterest bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Noninterest bearing liabilities
21,647

 
 
 
 
 
15,963

 
 
 
 
Noninterest bearing deposits
464,702

 
 
 
 
 
251,408

 
 
 
 
Stockholders’ equity
139,704

 
 
 
 
 
121,934

 
 
 
 
Total liabilities and stockholders’ equity
$
1,612,839

 
 
 
 
 
$
1,163,317

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest spread(4)
 
 
 
 
4.19
%
 
 
 
 
 
5.15
%
Net interest income
 
 
$
18,624

 
 
 
 
 
$
16,531

 
 
Net interest margin(5)
 
 
 
 
4.72
%
 
 
 
 
 
5.79
%
Net interest margin, excluding credit card and PPP loans (6)
 
 
 
 
3.96
%
 
 
 
 
 
4.37
%
_______________
(1) 
Annualized.
(2) 
Includes nonaccrual loans.
(3) 
Interest income includes amortization of deferred loan fees, net of deferred loan costs.
(4) 
Net interest spread is the difference between interest rates earned on interest earning assets and interest rates paid on interest bearing liabilities.
(5) 
Net interest margin is a ratio calculated as annualized net interest income divided by average interest earning assets for the same period.
(6) 
Refer to Appendix for reconciliation of non-GAAP measures







10



 
Six Months Ended June 30,
 
2020
 
2019
 
Average
Outstanding
Balance
 
Interest Income/
Expense
 
Average
Yield/
Rate
(1)
 
Average
Outstanding
Balance
 
Interest Income/
Expense
 
Average
Yield/
Rate
 
(Dollars in thousands)
Assets
 
 
 
 
 
 
 
 
 
 
 
Interest earning assets:
 
 
 
 
 
 
 
 
 
 
 
Interest bearing deposits
$
88,238

 
$
278

 
0.63
%
 
$
34,879

 
$
374

 
2.16
%
Federal funds sold
1,479

 
4

 
0.51

 
1,869

 
1

 
0.06

Investment securities available for sale
59,628

 
656

 
2.21

 
44,259

 
492

 
2.24

Restricted stock
4,035

 
123

 
6.15

 
3,588

 
92

 
5.17

    Loans held for sale
60,180

 
1,053

 
3.52

 
24,519

 
1,032

 
8.49

Loans(2) (3)
1,270,230

 
41,630

 
6.59

 
1,011,971

 
36,616

 
7.30

Total interest earning assets
1,483,790

 
43,744

 
5.93

 
1,121,085

 
38,607

 
6.94

Noninterest earning assets
21,279

 
 
 
 
 
14,712

 
 
 
 
Total assets
$
1,505,069

 
 
 
 
 
$
1,135,797

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
 
 
Interest bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Interest bearing demand accounts
$
162,985

 
$
398

 
0.49

 
$
87,416

 
$
167

 
0.38

Savings
4,463

 
4

 
0.17

 
3,460

 
6

 
0.35

Money market accounts
459,865

 
2,967

 
1.30

 
325,173

 
2,748

 
1.70

Time deposits
293,374

 
3,198

 
2.19

 
298,805

 
3,517

 
2.37

Borrowed funds
45,214

 
866

 
3.85

 
44,603

 
894

 
4.04

Total interest bearing liabilities
965,901

 
7,433

 
1.55

 
759,457

 
7,332

 
1.95

Noninterest bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Noninterest bearing liabilities
20,744

 
 
 
 
 
13,856

 
 
 
 
Noninterest bearing deposits
379,881

 
 
 
 
 
242,443

 
 
 
 
Stockholders’ equity
138,543

 
 
 
 
 
120,041

 
 
 
 
Total liabilities and stockholders’ equity
$
1,505,069

 
 
 
 
 
$
1,135,797

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest spread(4)
 
 
 
 
4.38
%
 
 
 
 
 
4.99
%
Net interest income
 
 
$
36,311

 
 
 
 
 
$
31,275

 
 
Net interest margin(5)
 
 
 
 
4.92
%
 
 
 
 
 
5.63
%
Net interest margin, excluding credit card and PPP loans (6)
 
 
 
 
3.96
%
 
 
 
 
 
4.34
%
_______________
(1) 
Annualized.
(2) 
Includes nonaccrual loans.
(3) 
Interest income includes amortization of deferred loan fees, net of deferred loan costs.
(4) 
Net interest spread is the difference between interest rates earned on interest earning assets and interest rates paid on interest bearing liabilities.
(5) 
Net interest margin is a ratio calculated as annualized net interest income divided by average interest earning assets for the same period.
(6) 
Refer to Appendix for reconciliation of non-GAAP measures.






11



HISTORICAL FINANCIAL HIGHLIGHTS - Unaudited
 
 
 
 
 
 
Quarter Ended
(Dollars in thousands except per share data)
 
June 30,
2020
 
March 31,
2020
 
December 31,
2019
 
September 30,
2019
 
June 30,
2019
Earnings:
 
 
 
 
 
 
 
 
 
 
Net income
 
$
4,761

 
$
2,934

 
$
5,073

 
$
4,480

 
$
4,023

Earnings per common share, diluted
 
$
0.34

 
$
0.21

 
$
0.36

 
$
0.32

 
$
0.29

Net interest margin
 
4.72
%
 
5.16
%
 
5.33
%
 
5.83
%
 
5.79
%
Net interest margin, excluding credit cards & PPP loans (1)
 
3.96
%
 
3.96
%
 
4.02
%
 
4.37
%
 
4.37
%
Return on average assets(2)
 
1.19
%
 
0.84
%
 
1.48
%
 
1.42
%
 
1.39
%
Return on average assets excluding impact of PPP loans (1)(2)
 
1.04
%
 
0.84
%
 
1.48
%
 
1.42
%
 
1.39
%
Return on average equity(2)
 
13.70
%
 
8.59
%
 
15.32
%
 
14.04
%
 
13.23
%
Efficiency ratio
 
69.74
%
 
73.53
%
 
70.10
%
 
71.75
%
 
72.18
%
Balance Sheet:
 
 
 
 
 
 
 
 
 
 
Loans(3)
 
$
1,441,123

 
$
1,187,798

 
$
1,171,121

 
$
1,140,310

 
$
1,056,290

Deposits
 
$
1,608,726

 
$
1,302,913

 
$
1,225,421

 
$
1,112,444

 
$
1,037,004

Total assets
 
$
1,822,365

 
$
1,507,847

 
$
1,428,495

 
$
1,311,406

 
$
1,234,157

Asset Quality Ratios:
 
 
 
 
 
 
 
 
 
 
Nonperforming assets to total assets
 
0.50
%
 
0.61
%
 
0.50
%
 
0.51
%
 
0.57
%
Nonperforming assets to total assets, excluding PPP loans (1)
 
0.58
%
 
0.61
%
 
0.50
%
 
0.51
%
 
0.57
%
Nonperforming loans to total loans
 
0.41
%
 
0.49
%
 
0.40
%
 
0.57
%
 
0.65
%
Nonperforming loans to total loans, excluding PPP loans (1)
 
0.48
%
 
0.49
%
 
0.40
%
 
0.57
%
 
0.65
%
Net charge-offs to average loans (YTD annualized)
 
0.05
%
 
0.07
%
 
0.10
%
 
0.04
%
 
0.04
%
Net charge-offs to average loans (YTD annualized), excluding PPP loans (1)
 
0.06
%
 
0.07
%
 
0.10
%
 
0.04
%
 
0.04
%
Allowance for loan losses to total loans
 
1.30
%
 
1.31
%
 
1.14
%
 
1.12
%
 
1.13
%
Allowance for loan losses to total loans, excluding PPP loans (1)
 
1.54
%
 
1.31
%
 
1.14
%
 
1.12
%
 
1.13
%
Allowance for loan losses to non-performing loans
 
318.25
%
 
268.13
%
 
281.80
%
 
195.76
%
 
174.05
%
Bank Capital Ratios:
 
 
 
 
 
 
 
 
 
 
Total risk based capital ratio
 
12.35
%
 
12.18
%
 
11.98
%
 
11.44
%
 
11.90
%
Tier 1 risk based capital ratio
 
11.10
%
 
10.93
%
 
10.73
%
 
10.19
%
 
10.65
%
Leverage ratio
 
8.65
%
 
8.61
%
 
8.65
%
 
8.60
%
 
8.91
%
Common equity Tier 1 capital ratio
 
11.10
%
 
10.93
%
 
10.73
%
 
10.19
%
 
10.65
%
Tangible common equity
 
6.91
%
 
8.03
%
 
8.21
%
 
8.21
%
 
8.40
%
Holding Company Capital Ratios:
 
 
 
 
 
 
 
 
 
 
Total risk based capital ratio
 
15.02
%
 
13.63
%
 
13.56
%
 
13.47
%
 
14.01
%
Tier 1 risk based capital ratio
 
12.58
%
 
12.38
%
 
12.31
%
 
12.21
%
 
12.76
%
Leverage ratio
 
9.87
%
 
9.83
%
 
9.96
%
 
10.37
%
 
10.76
%
Common equity Tier 1 capital ratio
 
12.39
%
 
12.19
%
 
12.12
%
 
12.02
%
 
12.55
%
Tangible common equity
 
7.80
%
 
11.08
%
 
10.71
%
 
10.26
%
 
10.02
%
Composition of Loans:
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
437,429

 
$
430,870

 
$
427,926

 
$
443,961

 
$
426,887

Commercial real estate
 
$
364,071

 
$
360,601

 
$
348,091

 
$
339,448

 
$
297,890

Construction real estate
 
$
212,957

 
$
204,047

 
$
198,702

 
$
182,224

 
$
169,225

Commercial and industrial - Other
 
$
142,673

 
$
151,551

 
$
151,109

 
$
132,935

 
$
124,436

Commercial and industrial - PPP Loans
 
$
236,324

 
$

 
$

 
$

 
$

Credit card
 
$
54,732

 
$
41,881

 
$
46,412

 
$
44,058

 
$
40,141

Other
 
$
947

 
$
1,103

 
$
1,285

 
$
1,148

 
$
1,015

Composition of Deposits:
 
 
 
 
 
 
 
 
 
 
Noninterest bearing
 
$
563,995

 
$
363,423

 
$
291,777

 
$
293,378

 
$
279,484

Interest bearing demand
 
$
268,150

 
$
175,924

 
$
174,166

 
$
186,422

 
$
129,199

Savings
 
$
5,087

 
$
4,290

 
$
3,675

 
$
3,994

 
$
3,572

Money Markets
 
$
507,432

 
$
473,958

 
$
429,078

 
$
313,131

 
$
347,701

Time Deposits
 
$
264,062

 
$
285,318

 
$
326,725

 
$
315,519

 
$
277,048


12



HISTORICAL FINANCIAL HIGHLIGHTS - Unaudited
 
 
 
 
 
 
Quarter Ended
(Dollars in thousands except per share data)
 
June 30,
2020
 
March 31,
2020
 
December 31,
2019
 
September 30,
2019
 
June 30,
2019
Capital Bank Home Loan Metrics:
 
 
 
 
 
 
 
 
Origination of loans held for sale
 
$
315,165

 
$
180,421

 
$
185,739

 
$
197,754

 
$
134,409

Mortgage loans sold
 
$
272,151

 
$
177,496

 
$
183,691

 
$
171,880

 
$
105,418

Gain on sale of loans
 
$
8,088

 
$
4,580

 
$
4,587

 
$
5,088

 
$
3,698

Purchase volume as a % of originations
 
31.16
%
 
32.79
%
 
28.95
%
 
44.02
%
 
79.07
%
Gain on sale as a % of loans sold(4)
 
2.97
%
 
2.52
%
 
2.44
%
 
2.88
%
 
3.39
%
OpenSky Credit Card Portfolio Metrics:
 
 
 
 
 
 
 
 
Active customer accounts
 
400,530

 
244,024

 
223,379

 
221,913

 
211,408

Credit card loans
 
$
54,732

 
$
41,881

 
$
46,412

 
$
44,058

 
$
40,141

Noninterest secured credit card deposits
 
$
131,854

 
$
84,689

 
$
78,223

 
$
77,689

 
$
73,666

_______________
(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.

13


Appendix

Reconciliation of Non-GAAP Measures

Return on Average Tangible Common Equity
Dollars in Thousands
Year Ended December 31,
Quarter Ended
Year to Date
 
2017
2018
2019
June 30, 2020
June 30, 2020
 
 
 
 
 
 
Net Income
$
7,109

$
12,767

$
16,895

$
4,761

$
7,695

Less: Bargain Purchase Gain, net of taxes





Add: Intangible Asset Amortization, net of taxes





Net Income Excluding Intangible Amortization and Bargain Purchase Gain, net, as Adjusted
$
7,109

$
12,767

$
16,895

$
4,761

$
7,695

Average Total Equity
76,543

91,590

123,657

139,704

138,543

Less: Average Preferred Equity





Less: Average Intangible Assets





Average Tangible Common Equity
$
76,543

$
91,590

$
123,657

$
139,704

$
138,543

Return on Average Tangible Common Equity
9.29
%
13.94
%
13.66
%
13.71
%
11.17
%

Return on Average Tangible Common Equity, as Adjusted
Dollars in Thousands
Year Ended December 31,
Quarter Ended
Year to Date
 
2017
2018
2019
June 30, 2020
June 30, 2020
 
 
 
 
 
 
Net Income
$
7,109

$
12,767

$
16,895

$
4,761

$
7,695

Less: Bargain purchase gain, net of taxes





Add: Non-recurring foregone interest and fees
2,370





Add Non-recurring data processing expenses
$
2,275

$

$

$

$

Add: Non-recurring deferred tax revaluation
1,386





Less: Tax impact of conversion related items
(1,847
)




Net Income, as Adjusted
11,293

12,767

16,895

4,761

7,695

Add: Intangible asset amortization, net of taxes
$

$

$

$

$

Net Income Excluding Intangible Amortization and Bargain Purchase Gain, net, as Adjusted
11,293

12,767

16,895

4,761

7,695

Average Total equity
76,543

91,590

123,657

139,704

138,543

Less: Average preferred equity





Less: Average intangible assets





Average Tangible Common Equity
$
76,543

$
91,590

$
123,657

$
139,704

$
138,543

Return on Average Tangible Common Equity, as Adjusted
14.75
%
13.94
%
13.66
%
13.71
%
11.17
%

Return on Average Assets, as Adjusted
Dollars in Thousands
Year Ended December 31,
Quarter Ended
Year to Date
 
2017
2018
2019
June 30, 2020
June 30, 2020
 
 
 
 
 
 
Net Income
$
7,109

$
12,767

$
16,895

$
4,761

$
7,695

Less: Bargain purchase gain, net of taxes





Add: Non-recurring foregone interest and fees
2,370





Add Non-recurring data processing expenses
2,275





Add: Non-recurring deferred tax revaluation
1,386





Less: Tax impact of conversion related items
(1,847
)




Less: PPP loan income



(1,011
)
(1,011
)
Net Income, as Adjusted
$
11,293

$
12,767

$
16,895

$
3,750

$
6,684

Average Total Assets
$
964,946

$
1,045,732

$
1,219,909

$
1,612,839

$
1,505,069

   Less: Average PPP loans



(168,490
)
(84,245
)
Average Total Assets, as Adjusted
$
964,946

$
1,045,732

$
1,219,909

$
1,444,349

$
1,420,824

Return on Average Assets, as Adjusted
1.17
%
1.22
%
1.38
%
1.04
%
0.95
%



14


Appendix

Reconciliation of Non-GAAP Measures

Net Interest Margin, as Adjusted
Dollars in Thousands
Year Ended December 31,
Quarter Ended
Year to Date
 
2017
2018
2019
June 30, 2020
June 30, 2020
 
 
 
 
 
 
Net Interest Income
$
48,911

$
57,888

$
67,509

$
18,624

$
36,311

Add: Non-recurring foregone interest and fees
2,370



 

Less Secured credit card loan income



(4,066
)
(8,593
)
Less PPP loan income



(1,011
)
(1,011
)
Net Interest Income, as Adjusted
$
51,281

$
57,888

$
67,509

$
13,547

$
26,707

Average Interest Earning Assets
955,479

1,035,731

1,204,863

1,588,380

1,483,790

Less Average secured credit card loans



(42,538
)
(42,546
)
Less Average PPP loans



(168,490
)
(84,245
)
Total Average Interest Earning Assets
$
955,479

$
1,035,731

$
1,204,863

$
1,377,352

$
1,356,999

Net Interest Margin, as Adjusted
5.37
%
5.59
%
5.60
%
3.96
%
3.96
%


Adjusted Revenue and Noninterest Income to Adjusted Revenue
Dollars in Thousands
Year Ended December 31,
Quarter Ended
Year to Date
 
2017
2018
2019
June 30, 2020
June 30, 2020
 
 
 
 
 
 
Noninterest Income
$
15,149

$
16,124

$
24,518

$
13,825

$
20,404

Net Interest Income
48,911

57,888

67,509

18,624

36,311

Add: Noninterest income
15,149

16,124

24,518

13,825

20,404

Add: Non-recurring foregone interest and fees
2,370





Adjusted Revenue
$
66,430

$
74,012

$
92,027

$
32,449

$
56,715

Noninterest Income to Adjusted Revenue
22.80
%
21.70
%
26.64
%
42.60
%
35.98
%

15


Appendix

Reconciliation of Non-GAAP Measures


Efficiency Ratio, as Adjusted
Dollars in Thousands
Year Ended December 31,
Quarter Ended
Year to Date
 
2017
2018
2019
June 30, 2020
June 30, 2020
 
 
 
 
 
 
Noninterest Expense
$
47,306

$
54,123

$
66,525

$
22,630

$
40,472

Less: Non-recurring data processing expenses
(2,275
)




Adjusted Noninterest Expense
45,031

54,123

66,525

22,630

40,472

Net Interest Income
48,911

57,888

67,509

18,624

36,311

Add: Noninterest income
15,149

16,124

24,518

13,825

20,404

Add: Non-recurring foregone interest and fees
2,370





Adjusted Revenue
$
66,430

$
74,012

$
92,027

$
32,449

$
56,715

Efficiency Ratio, as Adjusted
67.79
%
73.13
%
72.29
%
69.74
%
71.36
%


Diluted Earnings per Share, as Adjusted
Dollars in Thousands
Year Ended December 31,
Quarter Ended
Year to Date
 
2017
2018
2019
June 30, 2020
June 30, 2020
 
 
 
 
 
 
Net Income
$
7,109

$
12,767

$
16,895

$
4,761

$
7,695

Less: Bargain purchase gain, net of taxes





Add: Non-recurring foregone interest and fees
2370





Add Non-recurring data processing expenses
2275





Add: Non-recurring deferred tax revaluation
1386





Less: Tax impact of conversion related items
(1,847
)




Net Income, as Adjusted
11,293

12,767

16,895

4,761

7,695

Add: Convertible debt interest expense





Net Income, as Adjusted for Diluted EPS
$
11,293

$
12,767

$
16,895

$
4,761

$
7,695

Diluted Weighted Average Shares Outstanding
11,428,000

12,462,138

13,968,585

13,817,349

13,877,326

Diluted Earnings per Share, as Adjusted
$
0.99

$
1.02

$
1.21

$
0.34

$
0.55


Tangible Book Value per Share
Dollars in Thousands
Year Ended December 31,
 
 
2017
2018
2019
June 30, 2020
 
 
 
 
 
Total Stockholders' Equity
$
80,119

$
114,563

$
133,331

$
142,108

Less: Preferred equity




Less: Intangible assets




Tangible Common Equity
$
80,119

$
114,563

$
133,331

$
142,108

Period End Shares Outstanding
11,537,196

13,672,479

13,894,842

13,818,223

Tangible Book Value per Share
$
6.94

$
8.38

$
9.60

$
10.28




16


Appendix

Reconciliation of Non-GAAP Measures

Allowance for Loan Losses to Total Loans, Excluding PPP Loans
 
 
 
 
Dollars in Thousands
Year Ended December 31,
Quarter Ended
 
 
2017
2018
2019
June 30, 2020
 
 
 
 
 
 
 
Allowance for Loan Losses
$
10,033

$
11,308

$
13,301

$
18,680

 
Total Loans
887,420

1,000,268

1,171,121

1,441,123

 
Less: PPP loans



(229,646
)
 
Total Loans, Excluding PPP Loans
$
887,420

$
1,000,268

$
1,171,121

$
1,211,477

 
Allowance for Loan Losses to Total Loans, Excluding PPP Loans
1.13
%
1.13
%
1.14
%
1.54
%
 
 
 
 
 
 
 
 
 
 
 
 
Nonperforming Assets to Total Assets, Excluding PPP Loans
 
 
 
 
Dollars in Thousands
Year Ended December 31,
Quarter Ended
 
 
2017
2018
2019
June 30, 2020
 
 
 
 
 
 
 
Total Nonperforming Assets
$
5,500

$
4,821

$
7,104

$
9,195

 
Total Assets
1,026,009

1,105,058

1,428,495

1,822,365

 
Less: PPP loans



(229,646
)
 
Total Assets, Excluding PPP Loans
$
1,026,009

$
1,105,058

$
1,428,495

$
1,592,719

 
Nonperforming Assets to Total Assets, Excluding PPP Loans
0.54
%
0.44
%
0.50
%
0.58
%
 
 
 
 
 
 
 
 
 
 
 
 
Nonperforming Loans to Total Loans, Excluding PPP Loans
 
 
 
 
Dollars in Thousands
Year Ended December 31,
Quarter Ended
 
 
2017
2018
2019
June 30, 2020
 
 
 
 
 
 
 
Total Nonperforming Loans
$
5,407

$
4,679

$
4,720

$
5,869

 
Total Loans
887,420

1,000,268

1,171,121

1,441,123

 
Less: PPP loans



(229,646
)
 
Total Loans, Excluding PPP Loans
$
887,420

$
1,000,268

$
1,171,121

$
1,211,477

 
Nonperforming Loans to Total Loans, Excluding PPP Loans
0.61
%
0.47
%
0.40
%
0.48
%
 
 
 
 
 
 
 
 
 
 
 
 
Net Charge-offs to Average Loans, Excluding PPP Loans
 
 
 
 
Dollars in Thousands
Year Ended December 31,
Year to Date
 
 
2017
2018
2019
June 30, 2020
 
 
 
 
 
 
 
Total Net Charge-offs
$
1,219

$
865

$
798

$
330

 
Total Average Loans
831,293

921,823

1,064,421

1,270,230

 
Less: Average PPP loans



(84,245
)
 
Total Average Loans, Excluding PPP Loans
$
831,293

$
921,823

$
1,064,421

$
1,185,985

 
Net Charge-offs (YTD annualized) to Average Loans Excluding PPP Loans
0.15
%
0.09
%
0.08
%
0.06
%


17



ABOUT CAPITAL BANCORP, INC.
Capital Bancorp, Inc., Rockville, Maryland is a registered bank holding company incorporated under the laws of Maryland. The Company’s wholly-owned subsidiary, Capital Bank, N.A., is the seventh largest bank headquartered in Maryland at March 31, 2020. Capital Bancorp has been providing financial services since 1999 and now operates bank branches in five locations in the greater Washington, D.C. and Baltimore, Maryland markets. Capital Bancorp had assets of approximately $1.8 billion at June 30, 2020 and its common stock is traded in the NASDAQ Global Market under the symbol “CBNK.” More information can be found at the Company's website www.CapitalBankMD.com under its investor relations page.
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 Securities and Exchange Commission.

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 could be subject to any 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 Federal Deposit Insurance Corporation premiums may increase if the agency experience additional resolution costs.

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.

18




FINANCIAL CONTACT: Alan Jackson (240) 283-0402
MEDIA CONTACT: Ed Barry (240) 283-1912
WEB SITE: www.CapitalBankMD.com


19