Exhibit 99.1
image001rgba01.jpg
 
3Q 2018
  
SmartFinancial Announces Record Earnings with Third Quarter 2018 Net Income of $4.3 million
Net operating earnings (Non-GAAP) of $5.0 million for the quarter
 
Performance Highlights 

Return on average assets of 0.85 percent and net operating return on average assets (non-GAAP) of 0.98 percent.
Yield on earning assets, taxable equivalent, of 5.03 percent, an increase of 0.33 percentage points from a year ago.
Noninterest expense to average assets of 2.90 percent, a decrease of 0.44 percentage points from a year ago.
Completed subordinated debt offering of $40 million during the quarter.

KNOXVILLE, TN - October 23, 2018 - SmartFinancial, Inc. ("SmartFinancial"; NASDAQ: SMBK), today announced net income of $4.3 million for the third quarter of 2018, compared to $1.7 million a year ago. Diluted net income per share was $0.34 for the third quarter of 2018, compared to $0.20 during the third quarter of 2017. Net operating earnings (Non-GAAP), which excludes securities gains and merger expenses, totaled $5.0 million in the third quarter of 2018 compared to $1.8 million in the third quarter of 2017.

Billy Carroll, President & CEO, stated: "I am pleased to report a very solid quarter with record earnings for SmartFinancial.  As we execute on our growth strategy, we continue to make strides on building a very solid foundation for our company.  We had another successful conversion, as we integrated and rebranded the middle Tennessee and northern Alabama offices of Tennessee Bancshares , Inc. while planning for our upcoming acquisition of east Tennessee-based Foothills Bancorp, Inc.  Also highlighting this quarter was our successful $40 million subordinated debt raise that positions the company for our next phase of growth."
 
SmartFinancial's Chairman, Miller Welborn, concluded: “I am excited about our continued growth and accomplishments this quarter.  Also, being assigned an investment grade BBB senior unsecured debt rating and BBB- subordinated debt rating from the Kroll Bond Rating Agency during the quarter is an accolade we are extremely proud to obtain. We also have all necessary approvals for the acquisition of Foothills Bancorp, Inc. and anticipate a closing of November 1.”
 
Third Quarter 2018 compared to Second Quarter 2018

Net income was $4.3 million for the third quarter of 2018, compared to $3.9 million in the prior quarter. Diluted net income per share was $0.34 for the third quarter of 2018, compared to $0.32 during the second quarter of 2018. Net operating earnings (non-GAAP), which is net income excluding securities gains and merger expenses, totaled $5.0 million in the third quarter of 2018 compared to $4.8 million in the previous quarter.

Net interest income to average assets of 3.70 percent for the quarter decreased from 4.03 percent in the second quarter of 2018, primarily due to lower accretion on acquired loans. Net interest income totaled $18.9 million in the third quarter of 2018, compared to $19.5 million in the second quarter of 2018. Net interest margin, taxable equivalent, decreased from 4.54 percent in the second quarter of 2018 to 4.11 percent in the third quarter of 2018 as a result of lower accretion income on acquired loans and higher deposit costs.
 
Provision for loan losses was $302 thousand in the third quarter of 2018, compared to $617 thousand in the second quarter of 2018. The decrease in provision for loan losses was due to slower growth of the organic loan portfolio during the period. The allowance for loan losses and leases ("ALLL") was $7.2 million, or 0.45 percent of total loans as of September 30, 2018, compared to $7.1 million, or 0.45 percent of total loans, as of June 30, 2018.
 

image002rgba01.jpg



Nonperforming loans as a percentage of total loans was 0.16 percent as of September 30, 2018, which was an increase from 0.11 percent in the prior quarter. Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was 0.27 percent as of September 30, 2018, compared to 0.25 percent as of June 30, 2018.
 
Noninterest income to average assets of 0.36 percent for the period increased slightly from 0.33 percent in the second quarter of 2018. Noninterest income totaled $1.9 million in the third quarter of 2018, compared to $1.6 million in the second quarter of 2018, primarily due to higher gains on sale of loans and other assets.

Noninterest expense to average assets of 2.90 percent for the quarter decreased from 3.15 percent in the second quarter of 2018. Noninterest expense totaled $14.8 million in the third quarter of 2018, a decrease of $0.5 million from the second quarter of 2018, primarily due to lower merger expenses. Income tax expense was $1.3 million in the third quarter of 2018 compared to $1.3 million in the second quarter of 2018. The company's effective tax rate decreased to 23.2 percent in the third quarter of 2018 compared to 24.8 percent in the second quarter of 2018, due to lower nondeductible merger expenses and an increase in exercised options with associated tax benefits.

Third Quarter 2018 compared to Third Quarter 2017

Net income totaled $4.3 million in the third quarter of 2018, or $0.34 per diluted share, compared to $1.7 million, or $0.20 per diluted share, in the third quarter of 2017. Net operating earnings (non-GAAP), which excludes securities gains and merger expenses, totaled $5.0 million in the third quarter of 2018 compared to $1.8 million in the third quarter of 2017.

Net interest income to average assets of 3.70 percent for the quarter decreased from 3.81 percent in the third quarter of 2017. Net interest income totaled $18.9 million in the third quarter of 2018, compared to $10.9 million in the third quarter of 2017. Net interest income was positively impacted compared to the prior year due to increases in loan and securities balances and increases in the yields of the loan and securities portfolios. Net interest margin, taxable equivalent, decreased from 4.17 percent in the third quarter of 2017 to 4.11 percent in the third quarter of 2018 as a result of increases on the cost of deposits.

Provision for loan losses was $302 thousand in the third quarter of 2018, compared to $30 thousand in the third quarter of 2017. The increase in provision for loan losses was due to faster growth of the organic loan portfolio during the period. The ALLL was $7.2 million, or 0.45 percent of total loans as of September 30, 2018, compared to $5.4 million, or 0.62 percent of total loans, as of September 30, 2017.
 
Nonperforming loans as a percentage of total loans was 0.16 percent as of September 30, 2018, an increase from 0.15 percent in the prior year. Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was 0.27 percent as of September 30, 2018, compared to 0.37 percent as of September 30, 2017.
 
Noninterest income to average assets of 0.36 percent for the quarter decreased from 0.43 percent in the third quarter of 2017. Noninterest income totaled $1.9 million in the third quarter of 2018, compared to $1.2 million in the third quarter of 2017.

Noninterest expense to average assets of 2.90 percent for the quarter decreased from 3.34 percent in the third quarter of 2017. Noninterest expense totaled $14.8 million in the third quarter of 2018, compared to $9.6 million in the third quarter of 2017. The increases in noninterest expense over the prior year in salaries and employee benefits and occupancy expense were primarily due to the acquisitions of Capstone Bancshares, Inc. in the fourth quarter of 2017 and Tennessee Bancshares, Inc. in the second quarter of 2018. The company's effective tax rate was 23.2 percent in the third quarter of 2018 compared to 34.4 percent in the third quarter of 2017, primarily due to the decrease in the federal tax rate for 2018.

Conference Call Information

SmartFinancial plans to issue its earnings release for the third quarter of 2018 on Tuesday, October 23, 2018, and will host a conference call on Wednesday, October 24, 2018 at 10:00 a.m. ET. To access this interactive teleconference, dial (888) 317-6003 or (412) 317-6061 and enter the confirmation number, 2373912. A replay of the conference call will be available through October 24, 2019, by dialing (877) 344-7529 or (412) 317-0088 and entering the confirmation number, 10125644. Conference call materials (earnings release & conference call presentation will be published on the company’s webpage located at http://www.smartfinancialinc.com/CorporateProfile ), 9:00 am EDT prior to the morning of the conference call.


image002rgba01.jpg



About SmartFinancial, Inc.

SmartFinancial, Inc., based in Knoxville, Tennessee, is the bank holding company for SmartBank. SmartBank is a full-service commercial bank founded in 2007, with 25 branches across Tennessee, Alabama, and the Florida Panhandle. Recruiting the best people, delivering exceptional client service, strategic branching, and a disciplined approach to lending have contributed to SmartBank’s success. More information about SmartFinancial can be found on its website: www.smartfinancialinc.com.

Source
SmartFinancial, Inc.
 
Investor Contacts
Billy Carroll                        Ron Gorczynski
President & CEO                        Executive Vice President, Chief Administrative Officer
(865) 868-0613 billy.carroll@smartbank.com        (865) 437-5724 ron.gorczynski@smartbank.com
 
Media Contact
Kelley Fowler
Senior Vice President, Public Relations & Marketing
(865) 868-0611    kelley.fowler@smartbank.com
 
Non-GAAP Financial Matters
Statements included in this press release include non-GAAP financial measures and should be read along with the accompanying tables, which provide a reconciliation of non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses several non-GAAP financial measures, including: (i) net operating earnings available to common shareholders; (ii) operating efficiency ratio; (iii) tangible common equity; and (iv) net operating return on average assets, in its analysis of the company's performance. Net operating earnings available to common shareholders excludes the following from net income available to common shareholders: securities gains and losses, merger related expenses, and the effect of the December, 2017 tax law change on deferred tax assets, and the income tax effect of adjustments. The operating efficiency ratio excludes securities gains and losses and merger related expenses from the efficiency ratio. Tangible common equity excludes goodwill and other intangible assets. Net operating return on average assets is annualized net operating income divided by GAAP total average assets. Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.

Forward-Looking Statements
Certain of the statements made in this press release may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements, including statements regarding the intent, belief, or current expectations of SmartFinancial’s management regarding the company’s strategic direction, prospects, or future results or the benefits of the proposed merger with Foothills Bancorp, Inc. (the “Foothills merger”), are subject to numerous risks and uncertainties. Such risks and uncertainties include, among others, (1) the risk that the cost savings and revenue synergies anticipated in connection with the Foothills merger may not be realized or may take longer than anticipated to be realized, (2) disruption from the Foothills merger with customers, suppliers, or employee or other business relationships, (3) the occurrence of any event, change, or other circumstances that could give rise to the termination of the merger agreement with Foothills Bancorp, (4) the risk of successful integration of our business with that of Foothills Bancorp, (5) the amount of costs, fees, expenses, and charges related to the Foothills merger, (6) our ability to successfully integrate the businesses acquired as part of previous mergers with that of SmartBank, (7) reputational risk and the reaction of our customers and Foothills Bancorp’s customers to the Foothills merger, (8) the failure of the conditions to closing of the Foothills merger to be satisfied, (9) the risk that the integration of our merger partner's business into our operations will be materially delayed or will be more costly or difficult than expected, (10) the possibility that the Foothills merger may be more expensive to complete than anticipated, including as a result of unexpected factors or events, (11) the dilution caused by SmartFinancial’s issuance of additional shares of its common stock in the Foothills merger, (12) changes in management’s plans for the future, (13) prevailing economic and political conditions, particularly in our market areas, (14) credit risk associated with our lending activities, (15) changes in interest rates, loan demand, real estate values, and competition, (16) changes in accounting principles, policies, or guidelines, (17) changes in applicable laws, rules, or regulations, and (18) other competitive, economic, political, and market factors affecting our business, operations, pricing, products, and services. Certain additional factors which could affect the forward-looking statements can be found in SmartFinancial’s annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, in each case filed with or furnished to the SEC and available on the SEC’s website (www.sec.gov). SmartFinancial disclaims any obligation to update or revise any forward-looking statements contained in this press release, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise.


image002rgba01.jpg



SmartFinancial, Inc. and Subsidiary
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
 
 
(In thousands except per share data)
 
 
 
 
 
 
As of and for the three months ending
 
 
September 30, 2018
 
June 30, 2018
 
March 31, 2018
 
December 31, 2017
 
September 30, 2017
Selected Performance Ratios (Annualized)
 
 
 
 
 
 
 
 
 
 
Return on average assets
 
0.85
%
 
0.81
%
 
0.80
%
 
0.01
 %
 
0.59
 %
Net operating return on average assets (Non-GAAP)
 
0.98
%
 
1.00
%
 
0.89
%
 
0.99
 %
 
0.63
 %
Return on average shareholder equity
 
6.86
%
 
6.76
%
 
6.25
%
 
0.08
 %
 
4.91
 %
Return on average tangible common equity (Non-GAAP)
 
9.44
%
 
8.96
%
 
8.10
%
 
0.10
 %
 
5.20
 %
Net operating return on average shareholder equity (Non-GAAP)
 
7.88
%
 
8.33
%
 
6.97
%
 
7.98
 %
 
5.30
 %
Net operating return on average tangible common equity (Non-GAAP)
 
10.84
%
 
11.04
%
 
9.04
%
 
9.94
 %
 
5.61
 %
Net interest income / average assets
 
3.70
%
 
4.03
%
 
3.93
%
 
4.09
 %
 
3.81
 %
Yield on earning assets
 
5.02
%
 
5.34
%
 
5.02
%
 
5.04
 %
 
4.69
 %
Yield on earning assets, TE
 
5.03
%
 
5.34
%
 
5.03
%
 
5.05
 %
 
4.70
 %
Cost of interest-bearing liabilities
 
1.15
%
 
1.00
%
 
0.82
%
 
0.70
 %
 
0.68
 %
Net interest margin
 
4.11
%
 
4.53
%
 
4.36
%
 
4.49
 %
 
4.16
 %
Net interest margin, TE
 
4.11
%
 
4.54
%
 
4.36
%
 
4.49
 %
 
4.17
 %
Noninterest income / average assets
 
0.36
%
 
0.33
%
 
0.34
%
 
0.42
 %
 
0.43
 %
Noninterest expense / average assets
 
2.90
%
 
3.15
%
 
3.09
%
 
3.35
 %
 
3.34
 %
Efficiency ratio
 
71.37
%
 
72.34
%
 
72.39
%
 
74.26
 %
 
78.67
 %
Operating efficiency ratio (Non-GAAP)
 
67.21
%
 
64.82
%
 
69.12
%
 
60.64
 %
 
76.72
 %
Pre-tax pre-provision income / average assets
 
1.23
%
 
1.21
%
 
1.18
%
 
1.16
 %
 
0.90
 %
 
 
 
 
 
 
 
 
 
 
 
Per Common Share
 
 
 
 
 
 
 
 
 
 
Net income, basic
 
$
0.34

 
$
0.32

 
$
0.30

 
$

 
$
0.20

Net income, diluted
 
0.34

 
0.32

 
0.30

 

 
0.20

Net operating earnings, basic (Non-GAAP)
 
0.39

 
0.40

 
0.34

 
0.35

 
0.22

Net operating earnings, diluted (Non-GAAP)
 
0.39

 
0.39

 
0.34

 
0.34

 
0.22

Book value
 
19.74

 
19.48

 
18.60

 
18.46

 
16.57

Tangible book value (Non-GAAP)
 
14.38

 
14.09

 
14.09

 
13.90

 
15.67

 
 
 
 
 
 
 
 
 
 
 
Common shares outstanding
 
12,750

 
12,705

 
11,234

 
11,153

 
8,243

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SmartFinancial, Inc. and Subsidiary
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
 
 
(In thousands except per share data)
 
 
 
 
 
 
As of and for the three months ending
 
 
September 30, 2018
 
June 30, 2018
 
March 31, 2018
 
December 31, 2017
 
September 30, 2017
Composition of Loans
 
 
 
 
 
 
 
 
 
 
Real estate commercial
 
 
 
 
 
 
 
 
 
 
owner occupied
 
$
364,164

 
$
360,294

 
$
288,666

 
$
281,297

 
$
210,489

non-owner occupied
 
400,275

 
385,536

 
375,028

 
361,691

 
237,131

Real estate commercial, total
 
764,439

 
745,830

 
663,694

 
642,988

 
447,620

Commercial & industrial
 
289,732

 
279,341

 
256,333

 
238,087

 
119,782

Real estate construction & development
 
166,089

 
179,361

 
142,702

 
135,409

 
98,212

Real estate residential
 
351,948

 
355,755

 
299,148

 
293,457

 
199,704

Other loans
 
12,986

 
15,148

 
12,380

 
13,317

 
6,361

Total loans
 
$
1,585,194

 
$
1,575,435

 
$
1,374,257

 
$
1,323,258

 
$
871,679

 
 
 
 
 
 
 
 
 
 
 
Asset Quality and Additional Loan Data
 
 
 
 
 
 
 
 
 
 
Nonperforming loans
 
$
2,604

 
$
1,730

 
$
1,931

 
$
1,764

 
$
1,264

Foreclosed assets
 
2,941

 
3,524

 
2,665

 
3,254

 
2,888

Total nonperforming assets
 
$
5,545

 
$
5,254

 
$
4,596

 
$
5,018

 
$
4,152

Restructured loans not included in nonperforming loans
 
$
369

 
$
660

 
$
40

 
$
41

 
$
42

Net charge-offs (recoveries) to average loans (annualized)
 
0.06
%
 
0.02
%
 
0.02
%
 
(0.01
)%
 
(0.02
)%
Allowance for loan losses to loans
 
0.45
%
 
0.45
%
 
0.47
%
 
0.44
 %
 
0.62
 %
Nonperforming loans to total loans, gross
 
0.16
%
 
0.11
%
 
0.14
%
 
0.13
 %
 
0.15
 %
Nonperforming assets to total assets
 
0.27
%
 
0.25
%
 
0.26
%
 
0.29
 %
 
0.37
 %
Acquisition accounting discounts to loans
 
19,500

 
20,748

 
16,323

 
17,862

 
8,167

Accretion income on acquired loans
 
1,208

 
2,583

 
1,274

 
2,411

 
888

 
 
 
 
 
 
 
 
 
 
 
Capital Ratios
 
 
 
 
 
 
 
 
 
 
Equity to Assets
 
12.27
%
 
12.00
%
 
11.87
%
 
11.96
 %
 
12.03
 %
Tangible equity to tangible assets (Non-GAAP)
 
9.25
%
 
8.98
%
 
9.26
%
 
9.28
 %
 
11.45
 %
Tangible common equity to tangible assets (Non-GAAP)
 
9.25
%
 
8.98
%
 
9.26
%
 
9.28
 %
 
11.45
 %
SmartFinancial, Inc.:
 
Estimated1

 
 
 
 
 
 
 
 
Tier 1 leverage
 
9.26
%
 
9.82
%
 
9.59
%
 
10.48
 %
 
11.46
 %
Common equity Tier 1
 
10.70
%
 
10.83
%
 
10.84
%
 
10.59
 %
 
13.37
 %
Tier 1 capital
 
10.70
%
 
10.83
%
 
10.84
%
 
10.59
 %
 
13.37
 %
Total capital
 
13.34
%
 
11.25
%
 
11.27
%
 
10.98
 %
 
13.93
 %
SmartBank:
 
Estimated1

 
 
 
 
 
 
 
 
Tier 1 leverage
 
10.08
%
 
10.43
%
 
10.17
%
 
11.26
 %
 
10.57
 %
Common equity Tier 1
 
11.65
%
 
11.41
%
 
11.12
%
 
10.90
 %
 
12.30
 %
Tier 1 risk-based capital
 
11.65
%
 
11.41
%
 
11.12
%
 
10.90
 %
 
12.30
 %
Total risk-based capital
 
12.06
%
 
11.83
%
 
11.56
%
 
11.30
 %
 
12.86
 %

1 Current period capital ratios are estimated as of the date of this earnings release.




SmartFinancial, Inc. and Subsidiary
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
(In thousands)
 
 
 
 
BALANCE SHEET
 
 
 
 
 
 
 
 
 
 
 
 
Ending Balances
 
 
September 30, 2018
 
June 30, 2018
 
March 31, 2018
 
December 31, 2017
 
September 30, 2017
Assets
 
 

 
 

 
 

 
 

 
 

Cash & cash equivalents
 
$
130,104

 
$
170,235

 
$
96,710

 
$
113,027

 
$
84,098

Securities available for sale
 
173,039

 
156,577

 
156,210

 
151,945

 
115,535

Other investments
 
10,735

 
8,273

 
7,808

 
6,431

 
6,081

Total loans
 
1,585,194

 
1,575,435

 
1,374,257

 
1,323,258

 
871,679

Allowance for loan losses
 
(7,156
)
 
(7,074
)
 
(6,477
)
 
(5,860
)
 
(5,393
)
Loans, net
 
1,578,038

 
1,568,361

 
1,367,780

 
1,317,398

 
866,286

Premises and equipment
 
52,427

 
52,203

 
44,202

 
43,000

 
33,778

Foreclosed assets
 
2,941

 
3,524

 
2,665

 
3,254

 
2,888

Goodwill and other intangibles
 
68,254

 
68,449

 
50,660

 
50,837

 
7,414

Cash surrender value of life insurance
 
22,088

 
21,944

 
21,797

 
21,647

 
11,484

Other assets
 
13,320

 
12,666

 
12,593

 
13,232

 
8,258

Total assets
 
$
2,050,946

 
$
2,062,232

 
$
1,760,425

 
$
1,720,771

 
$
1,135,822

 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 

 
 

 
 

 
 

 
 

Noninterest demand
 
$
301,197

 
$
301,318

 
$
276,249

 
$
220,520

 
$
185,386

Interest-bearing demand
 
267,146

 
246,942

 
278,965

 
231,644

 
156,953

Money market and savings
 
570,172

 
632,518

 
491,243

 
543,645

 
306,358

Time deposits
 
568,796

 
535,879

 
453,276

 
442,774

 
311,490

Total deposits
 
1,707,311

 
1,716,657

 
1,499,733

 
1,438,583

 
960,187

Repurchase agreements
 
16,787

 
18,635

 
15,968

 
24,055

 
26,542

FHLB & other borrowings
 
25,324

 
72,040

 
30,000

 
43,600

 
6,000

Subordinated debt
 
39,158

 

 

 

 

Other liabilities
 
10,724

 
7,413

 
5,775

 
8,681

 
6,505

Total liabilities
 
1,799,304

 
1,814,745

 
1,551,476

 
1,514,919

 
999,234

Shareholders' Equity
 
 
 
 
 
 
 
 
 
 
Common stock
 
12,750

 
12,705

 
11,234

 
11,152

 
8,243

Additional paid-in capital
 
208,999

 
208,513

 
174,981

 
174,009

 
107,065

Retained earnings
 
33,559

 
29,235

 
25,303

 
21,889

 
21,654

Accumulated other comprehensive loss
 
(3,666
)
 
(2,966
)
 
(2,569
)
 
(1,198
)
 
(374
)
Total shareholders' equity
 
251,642

 
247,487

 
208,949

 
205,852

 
136,588

Total liabilities & shareholders' equity
 
$
2,050,946

 
$
2,062,232

 
$
1,760,425

 
$
1,720,771

 
$
1,135,822





SmartFinancial, Inc. and Subsidiary
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
(In thousands, except per share data)
 
 
 
 
INCOME STATEMENT
 
 
 
 
 
 
 
 
 
 
 
 
Three months ending
 
 
September 30, 2018
 
June 30, 2018
 
March 31, 2018
 
December 31, 2017
 
September 30, 2017
Interest Income
 
 
 
 
 
 
 
 
 
 
Loans, including fees
 
$
21,572

 
$
21,652

 
$
18,228

 
$
16,357

 
$
11,491

Investment securities and interest bearing due froms

 
1,326

 
1,198

 
1,049

 
770

 
740

Other interest income
 
170

 
144

 
101

 
117

 
86

Total interest income
 
23,068

 
22,993

 
19,378

 
17,244

 
12,317

Interest Expense
 
 
 
 
 
 
 
 
 
 
Deposits
 
3,968

 
3,238

 
2,401

 
1,806

 
1,373

Repurchase agreements
 
12

 
11

 
13

 
15

 
15

Subordinated debt
 
19

 

 

 

 

FHLB and other borrowings
 
209

 
207

 
153

 
81

 
5

Total interest expense
 
4,208

 
3,455

 
2,567

 
1,902

 
1,393

Net interest income
 
18,860

 
19,538

 
16,811

 
15,342

 
10,924

Provision for loan losses
 
302

 
617

 
689

 
442

 
30

Net interest income after provision for loan losses
 
18,558

 
18,921

 
16,122

 
14,900

 
10,894

Noninterest income
 
 
 
 
 
 
 
 
 
 
Service charges on deposit accounts
 
623

 
557

 
578

 
524

 
294

(Loss) gain on securities
 

 
(1
)
 

 

 
144

Gain on sale of loans and other assets
 
519

 
327

 
325

 
366

 
224

Interchange and debit card transaction fees
 
144

 
121

 
146

 
304

 
233

Other noninterest income
 
570

 
579

 
406

 
386

 
352

Total noninterest income
 
1,856

 
1,583

 
1,455

 
1,580

 
1,247

Noninterest expense
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
7,934

 
7,649

 
7,176

 
6,272

 
5,035

Occupancy expense
 
1,638

 
1,522

 
1,533

 
1,217

 
1,114

FDIC premiums
 
158

 
317

 
102

 
150

 
102

Foreclosed asset expense
 
105

 
245

 
189

 
59

 
47

Marketing
 
228

 
215

 
185

 
167

 
177

Data processing
 
407

 
600

 
526

 
583

 
483

Professional expenses
 
922

 
918

 
898

 
602

 
472

Amortization of other intangibles
 
248

 
229

 
188

 
155

 
78

Service contracts
 
507

 
492

 
479

 
426

 
363

Merger expense
 
838

 
1,123

 
498

 
1,694

 
303

Other noninterest expense
 
1,800

 
1,968

 
1,448

 
1,242

 
1,400

Total noninterest expense
 
14,785

 
15,278

 
13,222

 
12,567

 
9,574

Earnings before income taxes
 
5,629

 
5,226

 
4,355

 
3,913

 
2,567

Income tax expense
 
1,305

 
1,295

 
940

 
3,875

 
882

Net income
 
$
4,324

 
$
3,931

 
$
3,415

 
$
38

 
$
1,685

 
 
 
 
 
 
 
 
 
 
 
NET INCOME PER COMMON SHARE
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.34

 
$
0.32

 
$
0.30

 
$

 
$
0.20

Diluted
 
0.34

 
0.32

 
0.30

 

 
0.20

 
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding
 
 
 
 
 
 
 
 
 
 
Basic
 
12,719

 
12,201

 
11,211

 
10,552

 
8,235

Diluted
 
12,817

 
12,320

 
11,324

 
10,709

 
8,333





SmartFinancial, Inc. and Subsidiary
 
 
 
 
 
 
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
 
 
 
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
 
YIELD ANALYSIS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2018
 
Three Months Ended June 30, 2018
 
Three Months Ended September 30, 2017
 
 
Average
 
 
 
Yield/
 
Average
 
 
 
Yield/
 
Average
 
 
 
Yield/
 
 
Balance
 
Interest1
 
Cost1
 
Balance
 
Interest1
 
Cost1
 
Balance
 
Interest1
 
Cost1
Assets
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Loans
 
$
1,577,222

 
$
21,573

 
5.43
%
 
$
1,508,351

 
$
21,654

 
5.76
%
 
$
868,357

 
$
11,496

 
5.25
%
Investment securities and interest bearing due froms
 
232,041

 
1,361

 
2.33
%
 
211,587

 
1,218

 
2.31
%
 
142,467

 
757

 
2.11
%
Federal funds and other
 
13,033

 
170

 
5.17
%
 
9,616

 
144

 
6.01
%
 
31,864

 
86

 
1.07
%
Total interest-earning assets
 
1,822,296

 
23,104

 
5.03
%
 
1,729,554

 
23,016

 
5.34
%
 
1,042,305

 
12,339

 
4.70
%
Non-interest-earning assets
 
198,215

 
 

 
 

 
194,517

 
 
 
 
 
96,147

 
 

 
 

Total assets
 
$
2,020,511

 
 

 
 

 
$
1,924,071

 
 
 
 
 
$
1,138,452

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders’ Equity
 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 

 
 

Interest-bearing demand deposits
 
$
239,220

 
$
283

 
0.47
%
 
$
244,208

 
$
265

 
0.44
%
 
$
153,838

 
$
118

 
0.30
%
Money market and savings deposits
 
615,334

 
1,595

 
1.03
%
 
597,353

 
1,418

 
0.95
%
 
329,933

 
519

 
0.62
%
Time deposits
 
564,945

 
2,090

 
1.47
%
 
510,445

 
1,555

 
1.22
%
 
311,668

 
736

 
0.94
%
Total interest-bearing deposits
 
1,419,499

 
3,968

 
1.11
%
 
1,352,006

 
3,238

 
0.96
%
 
795,439

 
1,373

 
0.68
%
Securities sold under agreement to repurchase
 
17,694

 
12

 
0.27
%
 
15,643

 
11

 
0.28
%
 
20,589

 
15

 
0.29
%
Federal Home Loan Bank advances, sub debt and other borrowings
 
17,719

 
228

 
5.11
%
 
22,780

 
207

 
3.64
%
 
381

 
5

 
5.21
%
Total interest-bearing liabilities
 
1,454,912

 
4,208

 
1.15
%
 
1,390,429

 
3,455

 
1.00
%
 
816,409

 
1,393

 
0.68
%
Noninterest-bearing deposits
 
307,007

 
 

 
 

 
283,413

 
 
 
 
 
179,968

 
 

 
 

Other liabilities
 
8,529

 
 

 
 

 
16,944

 
 
 
 
 
5,978

 
 

 
 

Total liabilities
 
1,770,448

 
 

 
 

 
1,690,786

 
 
 
 
 
1,002,355

 
 

 
 

Shareholders’ equity
 
250,063

 
 

 
 

 
233,285

 
 
 
 
 
136,097

 
 

 
 

Total liabilities and stockholders’ equity
 
$
2,020,511

 
 

 
 

 
$
1,924,071

 
 
 
 
 
$
1,138,452

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest income, taxable equivalent
 
 

 
$
18,896

 
 

 
 
 
$
19,561

 
 
 
 

 
$
10,946

 
 

Interest rate spread
 
 

 
 

 
3.88
%
 
 
 
 
 
4.34
%
 
 

 
 

 
4.02
%
Tax equivalent net interest margin
 
 

 
 

 
4.11
%
 
 
 
 
 
4.54
%
 
 

 
 

 
4.17
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of average interest-earning assets to average interest-bearing liabilities
 
 

 
 

 
125.25
%
 
 
 
 
 
124.39
%
 
 

 
 

 
127.67
%
Percentage of  average equity to average assets
 
 

 
 

 
12.38
%
 
 
 
 
 
12.12
%
 
 

 
 

 
11.95
%

 
 

 
 

 
 

 
 
 
 
 
 
 
 

 
 

 
 

1 Taxable equivalent




SmartFinancial, Inc. and Subsidiary
 
 
 
 
Condensed Consolidated Financial Information (unaudited)
 
 
 
 
(In thousands)
 
 
 
 
NON-GAAP RECONCILIATIONS
 
Three months ending
 
 
September 30, 2018
 
June 30, 2018
 
March 31, 2018
 
December 31, 2017
 
September 30, 2017
Operating Earnings
 
 
 
 
 
 
 
 
 
 
Net income (GAAP)
 
$
4,324

 
$
3,931

 
$
3,415

 
$
38

 
$
1,685

Securities (gains) losses
 

 
1

 

 

 
(144
)
Merger expenses
 
838

 
1,123

 
498

 
1,694

 
303

Revaluation of deferred tax assets due to change in tax law
 

 

 

 
2,440

 

Income tax effect of adjustments
 
(196
)
 
(211
)
 
(103
)
 
(506
)
 
(25
)
Net operating earnings (Non-GAAP)
 
$
4,966

 
$
4,844

 
$
3,810

 
$
3,666

 
$
1,819

Net operating earnings per common share (Non-GAAP):
 
 
 
 
 
 
 
 
 
 
Basic
 
$
0.39

 
$
0.40

 
$
0.34

 
$
0.35

 
$
0.22

Diluted
 
0.39

 
0.39

 
0.34

 
0.34

 
0.22

 
 
 
 
 
 
 
 
 
 
 
Non-GAAP Return Ratios
 
 
 
 
 
 
 
 
 
 
Net operating return on average assets (Non-GAAP)1
 
0.98
 %
 
1.00
 %
 
0.89
 %
 
0.99
 %
 
0.63
 %
Return on average tangible common equity (Non-GAAP)2
 
9.44
 %
 
8.96
 %
 
8.10
 %
 
0.10
 %
 
5.20
 %
Net operating return on average shareholder equity (Non-GAAP)3
 
7.88
 %
 
8.33
 %
 
6.97
 %
 
7.98
 %
 
5.30
 %
Net operating return on average tangible common equity (Non-GAAP)4
 
10.84
 %
 
11.04
 %
 
9.04
 %
 
9.94
 %
 
5.61
 %
 
 
 
 
 
 
 
 
 
 
 
Operating Efficiency Ratio
 
 
 
 
 
 
 
 
 
 
Efficiency ratio (GAAP)
 
71.37
 %
 
72.34
 %
 
72.39
 %
 
74.26
 %
 
78.67
 %
Adjustment for taxable equivalent yields
 
(0.17
)%
 
(0.15
)%
 
(0.09
)%
 
(0.13
)%
 
(0.23
)%
Adjustment for securities gains (losses)
 
 %
 
(0.01
)%
 
 %
 
 %
 
1.54
 %
Adjustment for merger related costs
 
(3.99
)%
 
(7.35
)%
 
(3.76
)%
 
(13.48
)%
 
(3.26
)%
Operating efficiency ratio (Non-GAAP)
 
67.21
 %
 
64.82
 %
 
69.12
 %
 
60.64
 %
 
76.72
 %
 
 
 
 
 
 
 
 
 
 
 
Tangible Common Equity
 
 
 
 
 
 
 
 
 
 
Shareholders' equity (GAAP)
 
$
251,642

 
$
247,487

 
$
208,949

 
$
205,852

 
$
136,588

Less goodwill and other intangible assets
 
68,254

 
68,449

 
50,660

 
50,837

 
7,414

Tangible common equity (Non-GAAP)
 
$
183,388

 
$
179,037

 
$
158,289

 
$
155,015

 
$
129,174

 
 
 
 
 
 
 
 
 
 
 
Average Tangible Common Equity
 
 
 
 
 
 
 
 
 
 
Average shareholders' equity (GAAP)
 
$
250,063

 
$
233,285

 
$
221,711

 
$
184,295

 
$
136,097

Less average goodwill and other intangible assets
 
68,389

 
57,251

 
50,780

 
36,267

 
7,465

Average tangible common equity (Non-GAAP)
 
$
181,674

 
$
176,034

 
$
170,931

 
$
148,028

 
$
128,631


1 Net operating return on average assets (non-GAAP) is the annualized net operating earnings (non-GAAP) divided by average assets.
2 Return on average tangible common equity (non-GAAP) is the annualized net income divided by average tangible common equity (non-GAAP).
3 Net operating return on average equity (non-GAAP) is the annualized net operating earnings (non-GAAP) divided by average equity.
4 Net operating return on average tangible common equity (non-GAAP) is the annualized net operating earnings (non-GAAP) divided by average tangible common equity (non-GAAP).

View differences made from one to another to evaluate Smartfinancial Inc.'s financial trajectory

Compare SEC Filings Year-over-Year (YoY) and Quarter-over-Quarter (QoQ)
Sample 10-K Year-over-Year (YoY) Comparison

Compare this 8-K Corporate News to its predecessor by reading our highlights to see what text and tables were  removed  ,   added    and   changed   by Smartfinancial Inc..

Continue

Never Miss A New SEC Filing Again


Real-Time SEC Filing Notifications
Screenshot taken from Gmail for a new 10-K Annual Report
Last10K.com Member Feature

Receive an e-mail as soon as a company files an Annual Report, Quarterly Report or has new 8-K corporate news.

Continue

We Highlighted This SEC Filing For You


SEC Filing Sentiment Analysis - Bullish, Bearish, Neutral
Screenshot taken from Wynn's 2018 10-K Annual Report
Last10K.com Member Feature

Read positive and negative remarks made by management in their entirety without having to find them in a 10-K/Q.

Continue

Widen Your SEC Filing Reading Experience


Increased Reading Area for SEC Filings
Screenshot taken from Adobe Inc.'s 10-Q Quarterly Report
Last10K.com Member Feature

Remove data columns and navigations in order to see much more filing content and tables in one view

Continue

Uncover Actionable Information Inside SEC Filings


SEC Filing Disclosures
Screenshot taken from Lumber Liquidators 10-K Annual Report
Last10K.com Member Feature

Read both hidden opportunities and early signs of potential problems without having to find them in a 10-K/Q

Continue

Adobe PDF, Microsoft Word and Excel Downloads


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshots of actual 10-K and 10-Q SEC Filings in PDF, Word and Excel formats
Last10K.com Member Feature

Export Annual and Quarterly Reports to Adobe PDF, Microsoft Word and Excel for offline viewing, annotations and analysis

Continue

FREE Financial Statements


Download Annual and Quarterly Reports as PDF, Word and Excel Documents
Screenshot of actual balance sheet from company 10-K Annual Report
Last10K.com Member Feature

Get one-click access to balance sheets, income, operations and cash flow statements without having to find them in Annual and Quarterly Reports

Continue for FREE

Intrinsic Value Calculator


Intrinsic Value Calculator
Screenshot of intrinsic value for AT&T (2019)
Last10K.com Member Feature

Our Intrinsic Value calculator estimates what an entire company is worth using up to 10 years of financial ratios to determine if a stock is overvalued or not

Continue

Financial Stability Report


Financial Stability Report
Screenshot of financial stability report for Coco-Cola (2019)
Last10K.com Member Feature

Our Financial Stability reports uses up to 10 years of financial ratios to determine the health of a company's EPS, Dividends, Book Value, Return on Equity, Current Ratio and Debt-to-Equity

Continue

Get a Better Picture of a Company's Performance


Financial Ratios
Available Financial Ratios
Last10K.com Member Feature

See how over 70 Growth, Profitability and Financial Ratios perform over 10 Years

Continue

Log in with your credentials

or    

Forgot your details?

Create Account