Email page Email page PDF view PDF view Print view Print view Email Alert Email Alert

Investors

Press Release

View all news

SmartFinancial Announces Results for the Second Quarter 2022

7/25/2022 5:00 PM ET

Highlights for the Second Quarter of 2022

  • Operating earnings 1 of $10.3 million, or $0.61 per diluted common share, for the second quarter of 2022
  • Net organic loan and lease growth of over $206.8 million - 30% annualized quarter-over-quarter increase
  • Non-maturity deposit growth of over $128.1 million – 14% annualized quarter-over-quarter increase
  • Net interest income growth of $2.9 million or 39% annualized quarter-over-quarter increase
  • Credit quality remains solid with nonperforming assets to total assets of 0.11%

KNOXVILLE, Tenn., July 25, 2022 (GLOBE NEWSWIRE) -- SmartFinancial, Inc. ("SmartFinancial" or the "Company"; NASDAQ: SMBK), today announced net income of $10.2 million, or $0.61 per diluted common share, for the second quarter of 2022, compared to net income of $8.8 million, or $0.58 per diluted common share, for the second quarter of 2021, and compared to prior quarter net income of $8.3 million, or $0.49 per diluted common share. Operating earnings1, which excludes securities gains and merger related and restructuring expenses, totaled $10.3 million, or $0.61 per diluted common share, in the second quarter of 2022, compared to $9.1 million, or $0.60 per diluted common share, in the second quarter of 2021, and compared to $8.6 million, or $0.51 per diluted common share, in the first quarter of 2022.

Billy Carroll, President & CEO, stated: "I am extremely pleased with another outstanding quarter as our team executes our strategy. We continue to grow revenue, from both strong loan growth and enhanced non-interest income lines, while starting to realize operating leverage.  Earnings performance was right in-line with our plan, and as we monitor the economy, we remain bullish on our outlook."

SmartFinancial's Chairman, Miller Welborn, concluded: “Impressive performance by our team. Our southeastern economy continues to be very strong, and all of our markets are executing at a high level.” 

Net Interest Income and Net Interest Margin

Net interest income was $33.1 million for the second quarter of 2022, compared to $30.1 million for the prior quarter. Average earning assets totaled $4.32 billion, an increase of $98.1 million. The growth in average earnings assets was primarily driven by an increase in average loans and leases of $145.5 million and securities of $100.6 million, offset by a decrease in average interest-earning cash of $147.2 million as the Bank continues to deploy excess liquidity into loans and leases.   Average interest-bearing liabilities increased $16.1 million as a result of core deposit growth of $54.3 million and a decrease in borrowings of $38.2 million.

The tax equivalent net interest margin was 3.08% for the second quarter of 2022, compared to 2.91% for the prior quarter. The tax equivalent net interest margin was positively impacted by the continued deployment of excess cash and cash equivalents into loans and leases and the increase in rates by the Board of Governors of the Federal Reserve System (the “Federal Reserve”).

The yield on interest-bearing liabilities increased to 0.42% for the second quarter of 2022 compared to 0.36% for the prior quarter. The cost of average interest-bearing deposits was 0.33% for the second quarter of 2022 compared to 0.27% for the prior quarter, an increase of 6 basis points, primarily attributable to the increases in rates by the Federal Reserve. The cost of total deposits for the second quarter of 2022 was 0.24% compared to 0.20% in the prior quarter.

________________________
1 Non-GAAP measures. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP reconciliation


The following table presents selected interest rates and yields for the periods indicated:

    Three Months Ended      
    Jun   Mar   Increase  
Selected Interest Rates and Yields   2022   2022   (Decrease)  
Yield on loans and leases   4.40 % 4.40 % - %
Yield on earning assets, FTE   3.39 % 3.18 % 0.21 %
Cost of interest-bearing deposits   0.33 % 0.27 % 0.06 %
Cost of total deposits   0.24 % 0.20 % 0.04 %
Cost of interest-bearing liabilities   0.42 % 0.36 % 0.06 %
Net interest margin, FTE   3.08 % 2.91 % 0.17 %


Provision for Loan and Lease Losses and Credit Quality

At June 30, 2022, the allowance for loan and lease losses was $21.9 million. The allowance for loan and lease losses to total loans and leases was 0.73% as of June 30, 2022, compared to 0.72% at March 31, 2022.   For the Company’s originated loans and leases, the allowance for loan and lease losses to originated loans and leases, less PPP loans, was 0.74% as of June 30, 2022, and March 31, 2022, respectively. The remaining discounts on the acquired loan and lease portfolio totaled $14.7 million, or 4.17% of acquired loans and leases as of June 30, 2022.  

The following table presents detailed information related to the provision for loan and lease losses for the periods indicated (dollars in thousands):

    Three Months Ended          
    Jun   Mar          
Provision for Loan and Lease Losses Rollforward     2022       2022       Change    
Beginning balance   $ 20,078     $ 19,352     $ 726    
Charge-offs     (143 )     (488 )     345    
Recoveries     753       208       545    
Net charge-offs     610       (280 )     890    
Provision     1,250       1,006       244    
Ending balance   $ 21,938     $ 20,078     $ 1,860    
                       
Allowance for loan losses to total loans and leases, gross     0.73   %   0.72   %   0.01   %


The Company is not required to implement the provisions of the Current Expected Credit Losses (“CECL”) accounting standard until January 1, 2023 and is continuing to account for the allowance for loan and lease losses under the incurred loss model.

Nonperforming loans and leases as a percentage of total loans and leases was 0.11% as of June 30, 2022, a decrease of 1 basis point from the 0.12% reported in the first quarter of 2022.   Total nonperforming assets (which include nonaccrual loans and leases, loans and leases past due 90 days or more and still accruing, other real estate owned and other repossessed assets) as a percentage of total assets was 0.11% as of June 30, 2022, and March 31, 2022, respectively. 

The following table presents detailed information related to credit quality for the periods indicated (dollars in thousands):

    Three Months Ended        
      Jun       Mar       Increase  
Credit Quality     2022       2022       (Decrease)  
Nonaccrual loans and leases   $ 3,413     $ 3,342     $ 71    
Loans and leases past due 90 days or more and still accruing     -       -       -    
Total nonperforming loans and leases     3,413       3,342       71    
Other real estate owned     1,612       1,612       -    
Other repossessed assets     17       27       (10 )  
Total nonperforming assets   $ 5,042     $ 4,981     $ 61    
                         
Nonperforming loans and leases to total loans and leases, gross     0.11   %   0.12   %   (0.01 ) %
Nonperforming assets to total assets     0.11   %   0.11   %   -   %


Noninterest Income

Noninterest income increased $118 thousand to $7.2 million for the second quarter of 2022 compared to $7.1 million for the prior quarter. During the second quarter of 2022, the primary components of the changes in noninterest income were as follows:

  • Increase in service charges on deposit accounts, related to deposit growth and transaction volume;
  • Decrease in mortgage banking income, related to lower volume of secondary market activity;
  • Decrease in insurance commissions, driven by annual contingency payments in the prior quarter;
  • Increase in interchange and debit card transaction fees, related to higher volume; and
  • Increase in other, primarily related to increased fees from capital markets activity.

The following table presents detailed information related to noninterest income for the periods indicated (dollars in thousands):

    Three Months Ended      
      Jun       Mar     Increase
Noninterest Income     2022       2022     (Decrease)
Service charges on deposit accounts   $ 1,446     $ 1,319     $ 127  
Mortgage banking income     471       834       (363 )
Investment services     1,065       1,070       (5 )
Insurance commissions     598       901       (303 )
Interchange and debit card transaction fees     1,467       1,284       183  
Other     2,182       1,703       479  
Total noninterest income   $ 7,229     $ 7,111     $ 118  


Noninterest Expense

Noninterest expense increased $208 thousand to $25.9 million for the second quarter of 2022 compared to $25.7 million for the prior quarter. During the second quarter of 2022, the primary components of the changes in noninterest expense were as follows:

  • Increase in salaries and employee benefits, primarily attributable to full quarters effect of merit increases and increased employee insurance cost;
  • Decrease in occupancy and equipment as a result of prior quarter maintenance expenditures and lower utility expenses in current quarter;
  • Increase in data processing and technology as a result of continued infrastructure improvements;
  • Decrease in professional services, related to fewer services performed during the quarter; and
  • Increase in other expense, related to disposal of fixed assets, training and education initiatives.

The following table presents detailed information related to noninterest expense for the periods indicated (dollars in thousands):

    Three Months Ended      
      Jun       Mar     Increase
Noninterest Expense     2022       2022     (Decrease)
Salaries and employee benefits   $ 15,673     $ 15,046     $ 627  
Occupancy and equipment     2,793       3,059       (266 )
FDIC insurance     676       641       35  
Other real estate and loan related expenses     636       729       (93 )
Advertising and marketing     327       369       (42 )
Data processing and technology     1,728       1,586       142  
Professional services     745       1,242       (497 )
Amortization of intangibles     633       637       (4 )
Merger related and restructuring expenses     81       439       (358 )
Other     2,634       1,970       664  
Total noninterest expense   $ 25,926     $ 25,718     $ 208  


Income Tax Expense

Income tax expense was $2.9 million for the second quarter of 2022, an increase of $654 thousand, compared to $2.2 million for the prior quarter.

The effective tax rate was 22.11% for the second quarter of 2022 and 21.38% for the prior quarter.

Balance Sheet Trends

Total assets at June 30, 2022 were $4.79 billion compared with $4.61 billion at December 31, 2021. The increase of $176.5 million is primarily attributable to increases in loans and leases of $300.7 million, securities of $253.8 million, and other assets of $14.6 million, offset by a decrease in cash and cash equivalents of $390.1 million, primarily from the funding of loans and leases and purchase of securities.

Total liabilities increased to $4.37 billion at June 30, 2022 from $4.18 billion at December 31, 2021. The increase of $185.5 million was primarily from organic deposit growth of $259.7 million, offset by a decrease in borrowings of $75.0 million.

Shareholders' equity at June 30, 2022 totaled $420.4 million, a decrease of $9.0 million, from December 31, 2021. The decrease in shareholders' equity was primarily from the change in accumulated other comprehensive income (loss) of $26.1 million and dividends paid of $2.4 million, offset by net income of $18.5 million for the six months ended June 30, 2022.   Tangible book value per share2 was $18.69 at June 30, 2022, compared to $19.26 at December 31, 2021. Tangible common equity1 as a percentage of tangible assets1 was 6.74% at June 30, 2022, compared with 7.18% at December 31, 2021.

________________________
1 Non-GAAP measures. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP reconciliation


The following table presents selected balance sheet information for the periods indicated (dollars in thousands):

                       
    Jun   Dec   Increase
Selected Balance Sheet Information   2022   2021   (Decrease)
Total assets   $ 4,788,113     $ 4,611,579     $ 176,534  
Total liabilities     4,367,686       4,182,149       185,537  
Total equity     420,427       429,430       (9,003 )
Securities     813,227       617,452       195,775  
Loans and leases     2,994,074       2,693,397       300,677  
Deposits     4,281,632       4,021,938       259,694  
Borrowings     12,549       87,585       (75,036 )


Conference Call Information

SmartFinancial issued this earnings release for the second quarter of 2022 on Monday, July 25, 2022, and will host a conference call on Tuesday, July 26, 2022, at 10:00 a.m. ET. To access this interactive teleconference, dial (844) 200-6205 or (646) 904-5544 and entering the access code, 357084. A replay of the conference call will be available through September 26, 2022, by dialing (866) 813-9403 or (929) 458-6194 and entering the access code, 729133.   Conference call materials will be published on the Company’s webpage located at http://www.smartfinancialinc.com/CorporateProfile, at 9:00 a.m. ET prior to the conference call.

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 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
President & CEO
(865) 868-0613   billy.carroll@smartbank.com
 
Ron Gorczynski
Executive Vice President, Chief Financial Officer
(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 Measures

Statements included in this earnings release include measures not recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered 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) operating earnings, (ii) operating return on average assets, (iii) operating pre-tax pre-provision return on average assets, (iv) operating return on average shareholders' equity, (v) return on average tangible common equity, (vi) operating return on average tangible common equity, (vii) operating efficiency ratio, (viii) operating noninterest income, (ix) operating pre-tax pre-provision earnings (x) operating noninterest expense, (xi) tangible common equity, (xii) average tangible common equity, (xiii) tangible book value; (xiv) tangible assets; and ratios derived therefrom, in its analysis of the company's performance. Operating earnings excludes the following from net income: securities gains and losses and merger related and restructuring expenses. Operating return on average assets is the annualized operating earnings (Non-GAAP) divided by average assets. Operating pre-tax pre-provision return on average assets is the annualized operating pre-tax pre-provision income earnings (Non-GAAP) by average assets. Operating return on average shareholders' equity is the annualized operating earnings (Non-GAAP) divided by average equity. Return on average tangible common equity is the annualized net income divided by average tangible common equity (Non-GAAP). Operating return on average tangible common equity is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP). The operating efficiency ratio includes an adjustment for taxable equivalent yields and excludes securities gains and losses and merger related and restructuring expenses from the efficiency ratio. Operating noninterest income excludes the following from noninterest income: securities gains and losses. Operating pre-tax pre-provision earnings is net interest income plus operating noninterest income (Non-GAAP) less operating noninterest expense (Non-GAAP). Operating noninterest expense excludes the following from noninterest expense: prior year adjustments to salaries, merger related and restructuring expenses and certain franchise tax true-up expenses. Tangible common equity (Non-GAAP) and average tangible common equity (Non-GAAP) excludes goodwill and other intangible assets from shareholders' equity and average shareholders' equity, respectively. Tangible book value (Non-GAAP) is tangible common equity (Non-GAAP) divided by common shares outstanding. Tangible assets (Non-GAAP) excludes goodwill and other intangibles from total assets. Management believes that Non-GAAP financial measures provide additional useful information that allows investors to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Management believes these Non-GAAP financial measures also enhance investors' ability to compare period-to-period financial results and allow investors and company management to view our operating results excluding the impact of items that are not reflective of the underlying operating performance. 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

This news release may contain statements that are based on management’s current estimates or expectations of future events or future results, and that may be deemed to constitute forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These statements, including statements regarding the effects of the COVID-19 pandemic and related variants on the Company’s business and financial results and conditions, are not historical in nature and can generally be identified by such words as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “may,” “estimate,” and similar expressions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the actual results of SmartFinancial to differ materially from future results expressed or implied by such forward-looking statements. Such risks, uncertainties, and other factors include, among others, (1) risks associated with our growth strategy, including a failure to implement our growth plans or an inability to manage our growth effectively; (2) claims and litigation arising from our business activities and from the companies we acquire, which may relate to contractual issues, environmental laws, fiduciary responsibility, and other matters; (3) the risk that cost savings and revenue synergies from recently completed acquisitions may not be realized or may take longer than anticipated to realize; (4) disruption from recently completed acquisitions with customer, supplier, employee, or other business relationships; (5) our ability to successfully integrate the businesses acquired as part of previous acquisitions with the business of SmartBank; (6) risks related to the acquisition of Sevier County Bancshares, Inc. (“SCB”); (7) the risk that the anticipated benefits from the acquisition of SCB may not be realized in the time frame anticipated; (8) changes in management’s plans for the future; (9) prevailing, or changes in, economic or political conditions, particularly in our market areas; (10) credit risk associated with our lending activities; (11) changes in interest rates, loan demand, real estate values, or competition; (12) changes in prices, values and sales volumes of residential and commercial real estate; (13) changes in accounting principles, policies, or guidelines; (14) changes in applicable laws, rules, or regulations; (15) adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs related to the COVID-19 pandemic and related variants; (16) the impact of the COVID-19 pandemic and related variants on the Company’s assets, business, cash flows, financial condition, liquidity, prospects and results of operations; (17) higher inflation and its impacts; (18) the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine; and (19) other general competitive, economic,, political, and market factors, including those affecting our business, operations, pricing, products, or services. These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in SmartFinancial’s most recent 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 Securities and Exchange Commission (the “SEC”) and available on the SEC’s website (www.sec.gov). Undue reliance should not be placed on forward-looking statements. SmartFinancial disclaims any obligation to update or revise any forward-looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise.



SmartFinancial, Inc. and Subsidiary
Condensed Consolidated Financial Information - (unaudited)
(dollars in thousands)

    Ending Balances
    Jun   Mar   Dec   Sep   Jun
    2022   2022   2021   2021   2021
Assets:                              
Cash and cash equivalents   $ 654,945     $ 763,968     $ 1,045,077     $ 1,091,160     $ 673,515  
Securities available-for-sale, at fair value     524,864       540,483       482,453       339,343       250,817  
Securities held-to-maturity, at amortized cost     288,363       289,532       76,969              
Other investments     16,569       16,499       16,494       14,972       14,584  
Loans held for sale     1,707       5,894       5,103       3,418       4,334  
Loans and leases     2,994,074       2,806,026       2,693,397       2,652,663       2,468,318  
Less: Allowance for loan and lease losses     (21,938 )     (20,078 )     (19,352 )     (19,295 )     (18,310 )
Loans and leases, net     2,972,136       2,785,948       2,674,045       2,633,368       2,450,008  
Premises and equipment, net     89,950       84,793       85,958       85,346       72,314  
Other real estate owned     1,612       1,612       1,780       2,415       2,499  
Goodwill and other intangibles, net     104,582       105,215       105,852       104,930       90,966  
Bank owned life insurance     80,537       80,074       79,619       79,145       72,013  
Other assets     52,848       44,561       38,229       29,934       23,306  
Total assets   $ 4,788,113     $ 4,718,579     $ 4,611,579     $ 4,384,031     $ 3,654,356  
Liabilities:                              
Deposits:                              
Noninterest-bearing demand   $ 1,162,843     $ 1,093,933     $ 1,055,125     $ 977,180     $ 807,560  
Interest-bearing demand     999,893       975,272       899,158       847,007       702,470  
Money market and savings     1,607,714       1,573,101       1,493,007       1,389,393       1,140,029  
Time deposits     511,182       549,047       574,648       585,692       489,413  
Total deposits     4,281,632       4,191,353       4,021,938       3,799,272       3,139,472  
Borrowings     12,549       36,713       87,585       88,748       78,834  
Subordinated debt     41,973       41,952       41,930       41,909       39,388  
Other liabilities     31,532       28,519       30,696       29,382       23,269  
Total liabilities     4,367,686       4,298,537       4,182,149       3,959,311       3,280,963  
Shareholders' Equity:                              
Common stock     16,898       16,893       16,803       16,801       15,110  
Additional paid-in capital     293,815       293,376       292,937       292,760       252,039  
Retained earnings     134,362       125,329       118,247       112,600       103,906  
Accumulated other comprehensive income (loss)     (24,648 )     (15,556 )     1,443       2,559       2,338  
Total shareholders' equity     420,427       420,042       429,430       424,720       373,393  
Total liabilities & shareholders' equity   $ 4,788,113     $ 4,718,579     $ 4,611,579     $ 4,384,031     $ 3,654,356  



SmartFinancial, Inc. and Subsidiary
Condensed Consolidated Financial Information - (unaudited)
(dollars in thousands except share and per share data)

                                                     
  Three Months Ended   Six Months Ended
  Jun   Mar   Dec   Sep   Jun   Jun   Jun
  2022   2022   2021   2021   2021   2022   2021
Interest income:                                                    
Loans and leases, including fees $ 31,530     $ 29,643     $ 30,567     $ 31,674     $ 28,323     $ 61,172     $ 56,341  
Investment securities:                                                    
Taxable   2,908       2,418       1,341       832       916       5,327       1,640  
Tax-exempt   441       368       322       331       304       809       563  
Federal funds sold and other earning assets   1,430       486       547       474       309       1,916       600  
Total interest income   36,309       32,915       32,777       33,311       29,852       69,224       59,144  
Interest expense:                                                    
Deposits   2,504       2,014       2,116       2,153       2,248       4,518       4,579  
Borrowings   117       157       180       121       123       274       241  
Subordinated debt   626       626       626       655       584       1,252       1,167  
Total interest expense   3,247       2,797       2,922       2,929       2,955       6,044       5,987  
Net interest income   33,062       30,118       29,855       30,382       26,897       63,180       53,157  
Provision for loan and lease losses   1,250       1,006       422       1,149       (5 )     2,256       62  
Net interest income after provision for loan and lease losses   31,812       29,112       29,433       29,233       26,902       60,924       53,095  
Noninterest income:                                                    
Service charges on deposit accounts   1,446       1,319       1,372       1,220       1,048       2,765       2,057  
Gain (loss) on sale of securities, net                     45                    
Mortgage banking   471       834       803       994       1,105       1,305       2,244  
Investment services   1,065       1,070       621       448       567       2,135       1,098  
Insurance commissions   598       901       517       745       557       1,499       2,023  
Interchange and debit card transaction fees   1,467       1,284       1,445       1,078       922       2,751       1,761  
Other   2,182       1,703       2,048       1,779       944       3,885       1,652  
Total noninterest income   7,229       7,111       6,806       6,309       5,143       14,340       10,835  
Noninterest expense:                                                    
Salaries and employee benefits   15,673       15,046       14,990       13,594       12,203       30,719       23,072  
Occupancy and equipment   2,793       3,059       3,026       2,536       2,294       5,852       4,635  
FDIC insurance   676       641       567       525       371       1,317       741  
Other real estate and loan related expense   636       729       583       407       506       1,365       1,108  
Advertising and marketing   327       369       176       235       230       697       419  
Data processing and technology   1,728       1,586       1,722       1,753       1,509       3,314       2,889  
Professional services   745       1,242       847       810       849       1,987       1,490  
Amortization of intangibles   633       637       660       711       441       1,270       886  
Merger related and restructuring expenses   81       439       2,762       464       372       520       475  
Other   2,634       1,970       2,490       2,274       2,022       4,602       4,547  
Total noninterest expense   25,926       25,718       27,823       23,309       20,797       51,643       40,262  
Income before income taxes   13,115       10,505       8,416       12,233       11,248       23,621       23,668  
Income tax expense   2,900       2,246       1,761       2,633       2,470       5,146       5,134  
Net income $ 10,215     $ 8,259     $ 6,655     $ 9,600     $ 8,778     $ 18,475     $ 18,534  
Earnings per common share:                                                    
Basic $ 0.61     $ 0.49     $ 0.40     $ 0.62     $ 0.59     $ 1.11     $ 1.24  
Diluted $ 0.61     $ 0.49     $ 0.40     $ 0.61     $ 0.58     $ 1.10     $ 1.23  
Weighted average common shares outstanding:                                                    
Basic   16,734,930       16,718,371       16,699,010       15,557,528       15,003,657       16,726,696       15,007,593  
Diluted   16,867,774       16,858,288       16,846,315       15,691,126       15,126,184       16,863,299       15,118,924  



SmartFinancial, Inc. and Subsidiary
Condensed Consolidated Financial Information - (unaudited)
(dollars in thousands)
YIELD ANALYSIS

    Three Months Ended  
    June 30, 2022   March 31, 2022   June 30, 2021  
    Average         Yield/   Average         Yield/   Average         Yield/  
    Balance   Interest1   Cost1   Balance   Interest1   Cost1   Balance   Interest1   Cost1  
Assets:                                                  
Loans and leases, including fees2   $ 2,869,687   $ 31,492   4.40 % $ 2,724,206   $ 29,570   4.40 % $ 2,508,388   $ 28,256   4.52 %
Loans held for sale     3,061     38   4.94 %   3,890     73   7.62 %   5,315     67   5.03 %
Taxable securities     717,507     2,908   1.63 %   612,980     2,418   1.60 %   164,935     916   2.23 %
Tax-exempt securities     101,585     609   2.40 %   105,516     533   2.05 %   89,296     453   2.04 %
Federal funds sold and other earning assets     628,677     1,430   0.91 %   775,834     486   0.25 %   531,125     309   0.23 %
Total interest-earning assets     4,320,517     36,477   3.39 %   4,222,426     33,080   3.18 %   3,299,059     30,001   3.65 %
Noninterest-earning assets     374,776               381,807               286,211            
Total assets   $ 4,695,293             $ 4,604,233             $ 3,585,270            
                                                   
Liabilities and Stockholders’ Equity:                                                  
Interest-bearing demand deposits   $ 968,806     734   0.30 % $ 921,835     446   0.20 % $ 688,756     304   0.18 %
Money market and savings deposits     1,559,963     1,126   0.29 %   1,523,188     859   0.23 %   1,117,290     905   0.32 %
Time deposits     531,783     644   0.49 %   561,207     709   0.51 %   502,755     1,039   0.83 %
Total interest-bearing deposits     3,060,552     2,504   0.33 %   3,006,230     2,014   0.27 %   2,308,801     2,248   0.39 %
Borrowings     31,510     117   1.49 %   69,769     157   0.91 %   81,525     123   0.61 %
Subordinated debt     41,959     626   5.98 %   41,938     626   6.05 %   39,375     584   5.95 %
Total interest-bearing liabilities     3,134,021     3,247   0.42 %   3,117,937     2,797   0.36 %   2,429,701     2,955   0.49 %
Noninterest-bearing deposits     1,112,643               1,028,298               768,399            
Other liabilities     28,903               30,053               17,845            
Total liabilities     4,275,567               4,176,288               3,215,945            
Shareholders' equity     419,726               427,945               369,325            
Total liabilities and shareholders' equity   $ 4,695,293             $ 4,604,233             $ 3,585,270            
                                                   
Net interest income, taxable equivalent         $ 33,230             $ 30,283             $ 27,046      
Interest rate spread               2.97 %             2.82 %             3.16 %
Tax equivalent net interest margin               3.08 %             2.91 %             3.29 %
                                                   
Percentage of average interest-earning assets to average interest-bearing liabilities               137.86 %             135.42 %             135.78 %
Percentage of average equity to average assets               8.94 %             9.29 %             10.30 %

1 Taxable equivalent
2 Includes average balance of $34,307, $53,966 and $266,114 in PPP loans for the quarters ended June 30, 2022, March 31, 2022, and June 30, 2021, respectively.



SmartFinancial, Inc. and Subsidiary
Condensed Consolidated Financial Information - (unaudited)
(dollars in thousands)
YIELD ANALYSIS

    Six Months Ended
    June 30, 2022   June 30, 2021  
    Average         Yield/   Average         Yield/  
    Balance   Interest1   Cost1   Balance   Interest1   Cost1  
Assets:                                    
Loans and leases, including fees2   $ 2,797,348   $ 61,061     4.40 % $ 2,468,665   $ 56,200   4.59 %
Loans held for sale     3,473     111     6.43 %   6,607     141   4.31 %
Taxable securities     665,532     5,327     1.61 %   150,792     1,640   2.19 %
Tax-exempt securities     103,540     1,142     2.22 %   90,068     862   1.93 %
Federal funds sold and other earning assets     701,850     1,916     0.55 %   474,449     600   0.26 %
Total interest-earning assets     4,271,743     69,557     3.28 %   3,190,581     59,443   3.76 %
Noninterest-earning assets     378,271                 280,772            
Total assets   $ 4,650,014               $ 3,471,353            
                                     
Liabilities and Stockholders’ Equity:                                    
Interest-bearing demand deposits   $ 945,450     1,181     0.25 % $ 665,116     560   0.17 %
Money market and savings deposits     1,541,678     1,985     0.26 %   1,050,961     1,726   0.33 %
Time deposits     546,413     1,352     0.50 %   514,344     2,293   0.90 %
Total interest-bearing deposits     3,033,541     4,518     0.30 %   2,230,421     4,579   0.41 %
Borrowings     50,533     274     1.09 %   81,680     241   0.59 %
Subordinated debt     41,949     1,252     6.02 %   39,364     1,167   5.98 %
Total interest-bearing liabilities     3,126,023     6,044     0.39 %   2,351,465     5,987   0.51 %
Noninterest-bearing deposits     1,070,703                 734,867            
Other liabilities     29,475                 19,876            
Total liabilities     4,226,201                 3,106,208            
Shareholders' equity     423,813                 365,145            
Total liabilities and shareholders' equity   $ 4,650,014               $ 3,471,353            
                                     
Net interest income, taxable equivalent         $ 63,513               $ 53,456      
Interest rate spread                 2.89 %             3.25 %
Tax equivalent net interest margin                 3.00 %             3.38 %
                                     
Percentage of average interest-earning assets to average interest-bearing liabilities                 136.65 %             135.68 %
Percentage of average equity to average assets                 9.11 %             10.52 %

1 Taxable equivalent
2 Includes average balance of $44,082 and $289,220 in PPP loans for the six months ended June 30, 2022, and 2021, respectively.



SmartFinancial, Inc. and Subsidiary
Condensed Consolidated Financial Information - (unaudited)
(dollars in thousands)

    As of and for The Three Months Ended  
    Jun   Mar   Dec   Sep   Jun  
    2022   2022   2021   2021   2021  
Composition of Loans and Leases:                                        
Commercial real estate:                                        
owner occupied   $ 684,250     $ 612,675     $ 590,064     $ 560,671     $ 492,750    
non-owner occupied     850,338       863,181       794,092       752,576       669,741    
Commercial real estate, total     1,534,588       1,475,856       1,384,156       1,313,247       1,162,491    
Commercial & industrial     483,588       461,153       488,024       469,739       496,114    
Construction & land development     364,368       314,654       278,386       326,374       300,704    
Consumer real estate     533,582       483,229       477,272       478,161       444,640    
Leases     63,264       59,892       53,708       53,396       53,038    
Consumer and other     14,684       11,242       11,851       11,746       11,331    
Total loans and leases   $ 2,994,074     $ 2,806,026     $ 2,693,397     $ 2,652,663     $ 2,468,318    
                                         
Asset Quality and Additional Loan Data:                                        
Nonperforming loans and leases   $ 3,413     $ 3,342     $ 3,188     $ 3,567     $ 3,758    
Other real estate owned     1,612       1,612       1,780       2,415       2,499    
Other repossessed assets     17       27       90       77       199    
Total nonperforming assets   $ 5,042     $ 4,981     $ 5,058     $ 6,059     $ 6,456    
Restructured loans and leases not included in nonperforming loans and leases   $ 678     $ 625     $ 206     $ 212     $ 219    
Net charge-offs to average loans and leases (annualized)     (0.09 ) %   0.04   %   0.05   %   0.03   %   0.01   %
Allowance for loan and leases losses to loans and leases     0.73   %   0.72   %   0.72   %   0.73   %   0.74   %
Nonperforming loans and leases to total loans and leases, gross     0.11   %   0.12   %   0.12   %   0.13   %   0.15   %
Nonperforming assets to total assets     0.11   %   0.11   %   0.11   %   0.14   %   0.18   %
Acquired loan and lease fair value discount balance   $ 14,737     $ 14,913     $ 15,483     $ 13,001     $ 12,982    
Accretion income on acquired loans and leases     225       389       457       1,760       761    
PPP net fees deferred balance     301       972       2,038       3,783       6,651    
PPP net fees recognized     669       1,066       1,725       2,873       2,132    
                                         
Capital Ratios:                                        
Equity to Assets     8.78   %   8.90   %   9.31   %   9.69   %   10.22   %
Tangible common equity to tangible assets (Non-GAAP)1     6.74   %   6.82   %   7.18   %   7.47   %   7.93   %
                                         
SmartFinancial, Inc. 2                                        
Tier 1 leverage     7.48   %   7.41   %   7.45   %   8.36   %   8.10   %
Common equity Tier 1     9.95   %   10.30   %   10.56   %   10.85   %   10.63   %
Tier 1 capital     9.95   %   10.30   %   10.56   %   10.85   %   10.63   %
Total capital     11.80   %   12.22   %   12.55   %   12.92   %   12.80   %
                                         
SmartBank     Estimated 3                                  
Tier 1 leverage     8.33   %   8.24   %   8.23   %   9.20   %   8.75   %
Common equity Tier 1     11.08   %   11.46   %   11.66   %   11.94   %   11.50   %
Tier 1 capital     11.08   %   11.46   %   11.66   %   11.94   %   11.50   %
Total capital     11.72   %   12.08   %   12.29   %   12.59   %   12.19   %

1Total common equity less intangibles divided by total assets less intangibles. See reconciliation of Non-GAAP measures.
2All periods presented are estimated.
3 Current period capital ratios are estimated as of the date of this earnings release.



SmartFinancial, Inc. and Subsidiary
Condensed Consolidated Financial Information - (unaudited)
(dollars in thousands except share and per share data)

  As of and for The     As of and for The  
  Three Months Ended     Six Months Ended  
  Jun   Mar   Dec   Sep   Jun     Jun   Jun  
  2022   2022   2021   2021   2021     2022   2021  
Selected Performance Ratios (Annualized):                                            
Return on average assets   0.87 %   0.73 %   0.59 %   0.97 %   0.98 %     0.80 %   1.08 %
Return on average shareholders' equity   9.76 %   7.83 %   6.19 %   9.70 %   9.53 %     8.79 %   10.24 %
Return on average tangible common equity¹   13.02 %   10.39 %   8.18 %   12.84 %   12.54 %     11.70 %   13.46 %
Noninterest income / average assets   0.62 %   0.63 %   0.60 %   0.64 %   0.58 %     0.62 %   0.63 %
Noninterest expense / average assets   2.21 %   2.27 %   2.47 %   2.35 %   2.33 %     2.24 %   2.34 %
Efficiency ratio   64.35 %   69.08 %   75.89 %   63.53 %   64.91 %     66.62 %   62.92 %
                                             
Operating Selected Performance Ratios (Annualized):                                            
Operating return on average assets1   0.88 %   0.76 %   0.77 %   1.00 %   1.01 %     0.82 %   1.10 %
Operating PTPP return on average assets1   1.23 %   1.05 %   1.03 %   1.39 %   1.30 %     1.14 %   1.41 %
Operating return on average shareholders' equity1   9.82 %   8.14 %   8.09 %   10.01 %   9.83 %     8.97 %   10.43 %
Operating return on average tangible common equity1   13.09 %   10.80 %   10.70 %   13.26 %   12.93 %     11.94 %   13.72 %
Operating efficiency ratio1   63.88 %   67.60 %   68.07 %   62.10 %   63.46 %     65.67 %   61.89 %
Operating noninterest income / average assets1   0.62 %   0.63 %   0.60 %   0.63 %   0.58 %     0.62 %   0.63 %
Operating noninterest expense / average assets1   2.21 %   2.23 %   2.23 %   2.30 %   2.29 %     2.22 %   2.31 %
                                             
Selected Interest Rates and Yields:                                            
Yield on loans and leases   4.40 %   4.40 %   4.53 %   4.95 %   4.52 %     4.40 %   4.59 %
Yield on earning assets, FTE   3.39 %   3.18 %   3.20 %   3.67 %   3.65 %     3.28 %   3.76 %
Cost of interest-bearing deposits   0.33 %   0.27 %   0.29 %   0.34 %   0.39 %     0.30 %   0.41 %
Cost of total deposits   0.24 %   0.20 %   0.22 %   0.25 %   0.29 %     0.22 %   0.31 %
Cost of interest-bearing liabilities   0.42 %   0.36 %   0.39 %   0.44 %   0.49 %     0.39 %   0.51 %
Net interest margin, FTE   3.08 %   2.91 %   2.92 %   3.35 %   3.29 %     3.00 %   3.38 %
                                             
Per Common Share:                                            
Net income, basic $ 0.61   $ 0.49   $ 0.40   $ 0.62   $ 0.59     $ 1.11   $ 1.24  
Net income, diluted   0.61     0.49     0.40     0.61     0.58       1.10     1.23  
Operating earnings, basic¹   0.61     0.51     0.52     0.64     0.60       1.13     1.25  
Operating earnings, diluted¹   0.61     0.51     0.52     0.63     0.60       1.12     1.25  
Book value   24.88     24.86     25.56     25.28     24.71       24.88     24.71  
Tangible book value¹   18.69     18.64     19.26     19.03     18.69       18.69     18.69  
Common shares outstanding   16,898,405     16,893,282     16,802,990     16,801,447     15,109,736       16,898,405     15,109,736  

¹Non-GAAP measure. See reconciliation of Non-GAAP measures.



SmartFinancial, Inc. and Subsidiary
Condensed Consolidated Financial Information - (unaudited)
(dollars in thousands)
NON-GAAP RECONCILIATIONS

    Three Months Ended     Six Months Ended  
    Jun   Mar   Dec   Sep   Jun     Jun   Jun  
    2022   2022   2021   2021   2021     2022   2021  
Operating Earnings:                                              
Net income (GAAP)   $ 10,215     $ 8,259     $ 6,655     $ 9,600     $ 8,778       $ 18,475     $ 18,534    
Noninterest income:                                              
Securities gains (losses), net                       (45 )                      
Noninterest expenses:                                              
Merger related and restructuring expenses     81       439       2,762       464       372         520       475    
Income taxes:                                              
Income tax effect of adjustments     (21 )     (113 )     (713 )     (108 )     (96 )       (134 )     (123 )  
Operating earnings (Non-GAAP)   $ 10,275     $ 8,585     $ 8,704     $ 9,911     $ 9,054       $ 18,861     $ 18,886    
Operating earnings per common share (Non-GAAP):                                              
Basic   $ 0.61     $ 0.51     $ 0.52     $ 0.64     $ 0.60       $ 1.13     $ 1.25    
Diluted     0.61       0.51       0.52       0.63       0.60         1.12       1.25    
                                               
Operating Noninterest Income:                                              
Noninterest income (GAAP)   $ 7,229     $ 7,111     $ 6,806     $ 6,309     $ 5,143       $ 14,340     $ 10,835    
Securities gains (losses), net                       (45 )                      
Operating noninterest income (Non-GAAP)   $ 7,229     $ 7,111     $ 6,806     $ 6,264     $ 5,143       $ 14,340     $ 10,835    
Operating noninterest income (Non-GAAP)/average assets1     0.62   %   0.63   %   0.60   %   0.63   %   0.58   %     0.62   %   0.63   %
                                               
Operating Noninterest Expense:                                              
Noninterest expense (GAAP)   $ 25,926     $ 25,718     $ 27,823     $ 23,309     $ 20,797       $ 51,643     $ 40,262    
Merger related and restructuring expenses     (81 )     (439 )     (2,762 )     (464 )     (372 )       (520 )     (475 )  
Operating noninterest expense (Non-GAAP)   $ 25,845     $ 25,279     $ 25,061     $ 22,845     $ 20,425       $ 51,123     $ 39,787    
Operating noninterest expense (Non-GAAP)/average assets2     2.21   %   2.23   %   2.23   %   2.30   %   2.29   %     2.22   %   2.31   %
                                               
Operating Pre-tax Pre-provision ("PTPP") Earnings:                                              
Net interest income (GAAP)   $ 33,062     $ 30,118     $ 29,855     $ 30,382     $ 26,897       $ 63,180     $ 53,157    
Operating noninterest income (Non-GAAP)     7,229       7,111       6,806       6,264       5,143         14,340       10,835    
Operating noninterest expense (Non-GAAP)     (25,845 )     (25,279 )     (25,061 )     (22,845 )     (20,425 )       (51,123 )     (39,787 )  
Operating PTPP earnings (Non-GAAP)   $ 14,446     $ 11,950     $ 11,600     $ 13,801     $ 11,615       $ 26,397     $ 24,205    
                                               
Non-GAAP Return Ratios:                                              
Operating return on average assets (Non-GAAP)3     0.88   %   0.76   %   0.77   %   1.00   %   1.01   %     0.82   %   1.10   %
Operating PTPP return on average assets (Non-GAAP)4     1.23   %   1.05   %   1.03   %   1.39   %   1.30   %     1.14   %   1.41   %
Return on average tangible common equity (Non-GAAP)5     13.02   %   10.39   %   8.18   %   12.84   %   12.54   %     11.70   %   13.46   %
Operating return on average shareholders' equity (Non-GAAP)6     9.82   %   8.14   %   8.09   %   10.01   %   9.83   %     8.97   %   10.43   %
Operating return on average tangible common equity (Non-GAAP)7     13.09   %   10.80   %   10.70   %   13.26   %   12.93   %     11.94   %   13.72   %
                                               
Operating Efficiency Ratio:                                              
Efficiency ratio (GAAP)     64.35   %   69.08   %   75.89   %   63.53   %   64.91   %     66.62   %   62.92   %
Adjustment for taxable equivalent yields     (0.27 ) %   (0.31 ) %   (0.32 ) %   (0.25 ) %   (0.30 ) %     (0.29 ) %   (0.31 ) %
Adjustment for securities gains (losses)       %     %     %   (0.08 ) %     %       %     %
Adjustment for merger related income and costs     (0.20 ) %   (1.17 ) %   (7.50 ) %   (1.10 ) %   (1.15 ) %     (0.66 ) %   (0.72 ) %
Operating efficiency ratio (Non-GAAP)     63.88   %   67.60   %   68.07   %   62.10   %   63.46   %     65.67   %   61.89   %

1Operating noninterest income (Non-GAAP) is annualized and divided by average assets.
2Operating noninterest expense (Non-GAAP) is annualized and divided by average assets.
3Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets.
4Operating PTPP return on average assets (Non-GAAP) is the annualized operating PTPP earnings (Non-GAAP) divided by average assets.
5Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP).
6Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average equity.
7Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP).



SmartFinancial, Inc. and Subsidiary
Condensed Consolidated Financial Information - (unaudited)
(dollars in thousands)
NON-GAAP RECONCILIATIONS

    Three Months Ended     Six Months Ended
    Jun   Mar   Dec   Sep   Jun     Jun   Jun
    2022   2022   2021   2021   2021     2022   2021
Tangible Common Equity:                                            
Shareholders' equity (GAAP)   $ 420,427     $ 420,042     $ 429,430     $ 424,720     $ 373,393       $ 420,427     $ 373,393  
Less goodwill and other intangible assets     104,582       105,215       105,852       104,930       90,966         104,582       90,966  
Tangible common equity (Non-GAAP)   $ 315,845     $ 314,827     $ 323,578     $ 319,790     $ 282,427       $ 315,845     $ 282,427  
                                             
Average Tangible Common Equity:                                            
Average shareholders' equity (GAAP)   $ 419,726     $ 427,945     $ 426,808     $ 392,798     $ 369,325       $ 423,813     $ 365,145  
Less average goodwill and other intangible assets     104,986       105,617       104,193       96,250       88,551         105,300       87,494  
Average tangible common equity (Non-GAAP)   $ 314,740     $ 322,328     $ 322,615     $ 296,548     $ 280,774       $ 318,513     $ 277,651  
                                             
Tangible Book Value per Common Share:                                            
Book value per common share (GAAP)   $ 24.88     $ 24.86     $ 25.56     $ 25.28     $ 24.71       $ 24.88     $ 24.71  
Adjustment due to goodwill and other intangible assets     (6.19 )     (6.23 )     (6.30 )     (6.25 )     (6.02 )       (6.19 )     (6.02 )
Tangible book value per common share (Non-GAAP)1   $ 18.69     $ 18.64     $ 19.26     $ 19.03     $ 18.69       $ 18.69     $ 18.69  
                                             
Tangible Common Equity to Tangible Assets:                                            
Total Assets   $ 4,788,113     $ 4,718,579     $ 4,611,579     $ 4,384,031     $ 3,654,356       $ 4,788,113     $ 3,654,356  
Less goodwill and other intangibles     104,582       105,215       105,852       104,930       90,966         104,582       90,966  
Tangible Assets (Non-GAAP):   $ 4,683,531     $ 4,613,364     $ 4,505,727     $ 4,279,101     $ 3,563,390       $ 4,683,531     $ 3,563,390  
Tangible common equity to tangible assets (Non-GAAP)     6.74 %     6.82 %     7.18 %     7.47 %     7.93 %       6.74 %     7.93 %

1Tangible book value per share is computed by dividing total stockholder's equity, less goodwill and other intangible assets by common shares outstanding.


Primary Logo

Source: SmartFinancial, Inc.
View all news