Unterehmen auf Watchlist setzen
SmartFinancial
ISIN: US83190L2088
WKN: A140QS
Über
Unternehmensprofil
Tipp: Investor-Alerts aktivieren
Lassen Sie sich bei neuen Publikationen informieren
Tipp: AI-Factsheet

Corporate News meets AI! 
Analyse der Inhalte und Zusammenfassung

SmartFinancial · ISIN: US83190L2088 · Business Wire (ID: 20250121337466)
21 Januar 2025 11:00PM

SmartFinancial Announces Results for the Fourth Quarter 2024


SmartFinancial, Inc. ("SmartFinancial" or the "Company"; NYSE: SMBK), today announced net income of $9.6 million, or $0.57 per diluted common share, for the fourth quarter of 2024, compared to net income of $6.2 million, or $0.37 per diluted common share, for the fourth quarter of 2023, and compared to prior quarter net income of $9.1 million, or $0.54 per diluted common share. Operating earnings1, which excludes non-recurring income, net of tax adjustments, totaled $9.6 million, or $0.57 per diluted common share, in the fourth quarter of 2024, compared to $6.9 million, or $0.41 per diluted common share, in the fourth quarter of 2023, and compared to $9.1 million, or $0.54 per diluted common share, in the third quarter of 2024.

Highlights for the Fourth Quarter of 2024

  • Operating earnings1 of $9.6 million, or $0.57 per diluted common share
  • Net organic loan and lease growth of $189 million with 20% annualized quarter-over-quarter increase
  • Quarter-over-quarter net tax equivalent interest margin expansion of 13 basis points to 3.24%
  • Credit quality remains solid with nonperforming assets to total assets of 0.19%

Billy Carroll, President & CEO, stated: "As we closed 2023, I noted the strong positioning of our Company and expressed my optimism for the year ahead. Now, reflecting on 2024, it’s clear that this optimism was justified. Highlighted by 13% year-over-year loan and lease growth, a fourth quarter net interest margin of 3.24%, 38 basis points higher than the fourth quarter of 2023, continued profitability improvement and numerous operational achievements, 2024 was a notable year. As we look ahead to 2025, we remain committed and confident in our ability to further enhance profitability and drive value for our shareholders.”

SmartFinancial's Chairman, Miller Welborn, concluded: "2024 was a great year of growth and profitability expansion following an extremely challenging 2023. The Board is pleased with the Company’s 10% annual tangible book value growth and steady return metric enhancement. Equally important is SmartBank’s ongoing commitment to its culture and associates. Our associates continue to make SmartBank a great place to work, which is foundational to our present and future success through 2025 and beyond. Thank you!”

Net Interest Income and Net Interest Margin

Net interest income was $37.8 million for the fourth quarter of 2024, compared to $35.0 million for the prior quarter. Average earning assets totaled $4.7 billion, an increase of $151.0 million from the prior quarter. The balances of average earnings assets changed quarter-over-quarter, primarily from an increase in average loans and leases of $195.5 million, offset by a decrease in average interest-earning cash of $33.5 million and securities of $11.1 million. Average interest-bearing liabilities increased by $162.3 million from the prior quarter, primarily attributable to an increase in average deposits of $207.9 million, offset by a decrease in borrowings of $44.4 million.

The tax equivalent net interest margin was 3.24% for the fourth quarter of 2024, compared to 3.11% for the prior quarter. The tax equivalent net interest margin was positively impacted primarily by the decreased cost of interest-bearing deposits, quarter-over-quarter. The yield on loans and leases, excluding loan fees, on a fully tax equivalent basis (“FTE”) held constant at 5.95% quarter-over-quarter.

The cost of total deposits for the fourth quarter of 2024 was 2.43%, compared to 2.54% in the prior quarter. The cost of interest-bearing liabilities was 3.08% for the fourth quarter, compared to 3.29% in the prior quarter. The cost of average interest-bearing deposits was 3.02% for the fourth quarter of 2024, compared to 3.20% for the prior quarter, a decrease of 18 basis points.

__________

1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliations.

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

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Dec

 

Sep

 

Increase

Selected Interest Rates and Yields

 

2024

 

2024

 

(Decrease)

Yield on loans and leases, excluding loan fees, FTE

 

5.95

%

5.95

%

-

%

Yield on loans and leases, FTE

 

6.04

%

6.02

%

0.02

%

Yield on earning assets, FTE

 

5.64

%

5.65

%

(0.01

)%

Cost of interest-bearing deposits

 

3.02

%

3.20

%

(0.18

)%

Cost of total deposits

 

2.43

%

2.54

%

(0.11

)%

Cost of interest-bearing liabilities

 

3.08

%

3.29

%

(0.21

)%

Net interest margin, FTE

 

3.24

%

3.11

%

0.13

%

Provision for Credit Losses on Loans and Leases and Credit Quality

At December 31, 2024, the allowance for credit losses was $37.4 million. The allowance for credit losses to total loans and leases was 0.96% as of December 31, 2024, and September 30, 2024.

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

 

 

 

 

 

Three Months Ended

 

 

Dec

 

Sep

 

Increase

Provision for Credit Losses on Loans and Leases Rollforward

2024

 

2024

 

(Decrease)

Beginning balance

$

35,609

 

$

34,690

 

$

919

 

Charge-offs

 

(214

)

 

(1,426

)

 

1,212

 

Recoveries

 

53

 

 

72

 

 

(19

)

Net (charge-offs) recoveries

 

(161

)

 

(1,354

)

 

1,193

 

Provision for credit losses (1)

 

1,975

 

 

2,273

 

 

(298

)

Ending balance

$

37,423

 

$

35,609

 

$

1,814

 

 

 

 

 

Allowance for credit losses to total loans and leases, gross

 

0.96

%

 

0.96

%

 

-

%

(1)

The current quarter-ended and prior quarter-ended excludes unfunded commitments provision of $160 thousand and $302 thousand, respectively. At December 31, 2024, the unfunded commitment liability totaled $2.5 million.

Nonperforming loans and leases as a percentage of total loans and leases was 0.20% as of December 31, 2024, a decrease of 6 basis points from the 0.26% reported in the third quarter of 2024. 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 0.19% as of December 31, 2024, and 0.26% as of September 30, 2024.

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

 

 

 

 

 

Three Months Ended

 

 

 

Dec

 

Sep

 

Increase

Credit Quality

2024

 

2024

 

(Decrease)

Nonaccrual loans and leases

$

7,710

 

$

9,319

 

$

(1,609

)

Loans and leases past due 90 days or more and still accruing

 

162

 

 

172

 

 

(10

)

Total nonperforming loans and leases

 

7,872

 

 

9,491

 

 

(1,619

)

Other real estate owned

 

179

 

 

179

 

 

-

 

Other repossessed assets

 

2,037

 

 

2,949

 

 

(912

)

Total nonperforming assets

$

10,088

 

$

12,619

 

$

(2,531

)

 

 

 

 

Nonperforming loans and leases to total loans and leases, gross

 

0.20

%

 

0.26

%

 

(0.06

)%

Nonperforming assets to total assets

 

0.19

%

 

0.26

%

 

(0.07

)%

Noninterest Income

Noninterest income decreased $109 thousand for the fourth quarter of 2024, compared to $9.1 million for the prior quarter. The current quarter decrease was primarily associated with a $499 thousand decrease in investment services from a lower volume of investment activity and offset by a $355 thousand increase in insurance commissions from new policies.

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

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Dec

 

Sep

 

Increase

Noninterest Income

 

2024

 

2024

 

(Decrease)

Service charges on deposit accounts

 

$

1,778

 

$

1,780

 

$

(2

)

Mortgage banking income

 

 

541

 

 

 

410

 

 

 

131

 

Investment services

 

 

1,382

 

 

 

1,881

 

 

 

(499

)

Insurance commissions

 

 

1,832

 

 

 

1,477

 

 

 

355

 

Interchange and debit card transaction fees

 

 

1,332

 

 

 

1,349

 

 

 

(17

)

Other

 

 

2,101

 

 

 

2,242

 

 

 

(141

)

Total noninterest income

 

$

9,030

 

 

$

9,139

 

 

$

(109

)

Noninterest Expense

Noninterest expense increased $1.4 million to $32.3 million for the fourth quarter of 2024 compared to $30.8 million for the prior quarter. The current quarter increase was primarily related to an increase in salaries and employee benefits related to incentive accruals for production performance and an increase in other real estate and loan related expenses due to write downs on repossessed assets at the Company’s equipment leasing subsidiary, offset by a decrease in other related to lower operational cost and lower franchise taxes related to the newly established Real Estate Investment Trust (“REIT”).

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

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Dec

 

Sep

 

Increase

Noninterest Expense

 

2024

 

2024

 

(Decrease)

Salaries and employee benefits

 

$

19,752

 

$

18,448

 

$

1,304

 

Occupancy and equipment

 

 

3,473

 

 

 

3,423

 

 

 

50

 

FDIC insurance

 

 

825

 

 

 

825

 

 

 

-

 

Other real estate and loan related expenses

 

 

1,241

 

 

 

460

 

 

 

781

 

Advertising and marketing

 

 

397

 

 

 

327

 

 

 

70

 

Data processing and technology

 

 

2,495

 

 

 

2,519

 

 

 

(24

)

Professional services

 

 

1,017

 

 

 

1,201

 

 

 

(184

)

Amortization of intangibles

 

 

601

 

 

 

604

 

 

 

(3

)

Other

 

 

2,490

 

 

 

3,039

 

 

 

(549

)

Total noninterest expense

 

$

32,291

 

 

$

30,846

 

 

$

1,445

 

Income Tax Expense

Income tax expense was $2.7 million for the fourth quarter of 2024, an increase of $1.1 million, compared to $1.6 million for the prior quarter. The increase was due to an increase in pre-tax income compared to the prior quarter and final state income tax adjustments during the quarter related to the Bank’s REIT. The REIT will create a more tax-effective structure that will result in a lower effective tax rate during future periods by lowering the Bank’s state income tax expense.

Balance Sheet Trends

Total assets at December 31, 2024 were $5.28 billion compared to $4.83 billion at December 31, 2023. The $446.5 million increase is primarily attributable to increases in loans and leases of $461.9 million, cash and cash equivalents of $35.3 million and bank owned life insurance of $32.5 million, offset by a decrease in securities of $80.7 million.

Total liabilities were $4.78 billion at December 31, 2024, compared to $4.37 billion at December 31, 2023, an increase of $414.9 million. Total deposits increased $418.6 million, which was driven primarily by increases in money market deposits of $227.1 million, the issuance of brokered deposits of $189.8 million, other time deposits of $104.4 million and noninterest demand deposits of $67.5 million, offset by a decline in interest-bearing demand deposits of $170.2 million. Other liabilities increased $3.7 million, which was offset by a decrease in borrowings of $4.9 million and subordinated debt of $2.4 million.

Shareholders' equity at December 31, 2024, totaled $491.5 million, an increase of $31.6 million, from December 31, 2023. The increase in shareholders' equity was primarily driven by net income of $36.1 million for the twelve months ended December 31, 2024, and a positive change of $2.2 million in accumulated other comprehensive income, offset by dividends paid of $5.4 million. Tangible book value per share2 was $22.85 at December 31, 2024, compared to $20.76 at December 31, 2023. Tangible common equity1 as a percentage of tangible assets1 was 7.48% at December 31, 2024, compared with 7.47% at December 31, 2023.

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

 

 

 

 

 

 

 

 

 

Dec

 

Dec

 

Increase

Selected Balance Sheet Information

 

2024

 

2023

 

(Decrease)

Total assets

 

$

5,275,904

 

$

4,829,387

 

$

446,517

 

Total liabilities

 

 

4,784,443

 

 

 

4,369,501

 

 

 

414,942

 

Total equity

 

 

491,461

 

 

 

459,886

 

 

 

31,575

 

Securities

 

 

608,987

 

 

 

689,646

 

 

 

(80,659

)

Loans and leases

 

 

3,906,340

 

 

 

3,444,462

 

 

 

461,878

 

Deposits

 

 

4,686,483

 

 

 

4,267,854

 

 

 

418,629

 

Borrowings

 

 

8,135

 

 

 

13,078

 

 

 

(4,943

)

Board of Directors Declares Dividend

On January 16, 2025, the board of directors of SmartFinancial declared a quarterly cash dividend of $0.08 per share of SmartFinancial common stock payable on February 18, 2025, to shareholders of record as of the close of business on January 31, 2025.

Conference Call Information

SmartFinancial issued this earnings release for the fourth quarter of 2024 on Tuesday, January 21, 2025, and will host a conference call on Wednesday, January 22, 2025, at 10:00 a.m. ET. To access this interactive teleconference, dial (833) 470-1428 or (404) 975-4839 and entering the access code, 994691. A replay of the conference call will be available through March 23, 2025, by dialing (866) 813-9403 or (929) 458-6194 and entering the access code, 147026. 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 Florida. 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.

__________

1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliation

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 (“Non-GAAP”) 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 and ratios derived therefrom in its analysis of the Company's performance, including:

(i) Operating earnings

(ii)

Operating noninterest income

(iii)

Operating noninterest expense

(iv)

Operating pre-provision net revenue (“PPNR”) earnings

(v)

Tangible common equity

(vi)

Average tangible common equity

(vii)

Tangible book value per common share

(viii)

Tangible assets

(ix)

Operating efficiency ratio

Operating earnings, operating noninterest income, operating noninterest expense and operating PPNR earnings exclude non-operating related income and expense items from net income, noninterest income and noninterest expense, respectively. Tangible common equity and average tangible common equity exclude goodwill and other intangible assets from shareholders' equity and average shareholders' equity, respectively. Tangible book value per common share is tangible common equity divided by common shares outstanding. Tangible assets excludes goodwill and other intangibles from total assets. Operating efficiency ratio is the quotient of operating noninterest expense divided by the sum of net interest income adjusted for taxable equivalent yields plus operating noninterest income. A detailed reconciliation of these items and the ratios derived therefrom is available in the Non-GAAP reconciliations.

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 also believes these Non-GAAP financial measures 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 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)

general risks related to our merger and acquisition activity, including risks associated with our pursuit of future acquisitions;

(4)

changes in management’s plans for the future;

(5)

prevailing, or changes in, economic or political conditions (including those resulting from the new administration and Congress), particularly in our market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing;

(6)

our ability to anticipate interest rate changes and manage interest rate risk (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business and the impact of interest rate fluctuations on our financial projections, models and guidance);

(7)

increased technology and cybersecurity risks, including generative artificial intelligence risks;

(8)

credit risk associated with our lending activities;

(9)

changes in loan demand, real estate values, or competition;

(10)

developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance;

(11)

changes in accounting principles, policies, or guidelines;

(12)

changes in applicable laws, rules, or regulations;

(13)

adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions;

(14)

potential impacts of any adverse developments in the banking industry, including the impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto;

(15)

significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities;

(16)

the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine or the conflict in Israel and surrounding areas; and

(17)

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

 

Dec

 

Sep

 

Jun

 

Mar

 

Dec

 

2024

 

2024

 

2024

 

2024

 

2023

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

387,570

 

 

$

192,914

 

 

$

342,835

 

 

$

477,941

 

 

$

352,271

 

Securities available-for-sale, at fair value

 

482,328

 

 

 

501,336

 

 

 

500,821

 

 

 

474,347

 

 

 

408,410

 

Securities held-to-maturity, at amortized cost

 

126,659

 

 

 

127,779

 

 

 

128,996

 

 

 

180,169

 

 

 

281,236

 

Other investments

 

14,740

 

 

 

20,352

 

 

 

13,780

 

 

 

13,718

 

 

 

13,662

 

Loans held for sale

 

5,996

 

 

 

5,804

 

 

 

3,103

 

 

 

4,861

 

 

 

4,418

 

Loans and leases

 

3,906,340

 

 

 

3,717,478

 

 

 

3,574,158

 

 

 

3,477,555

 

 

 

3,444,462

 

Less: Allowance for credit losses

 

(37,423

)

 

 

(35,609

)

 

 

(34,690

)

 

 

(34,203

)

 

 

(35,066

)

Loans and leases, net

 

3,868,917

 

 

 

3,681,869

 

 

 

3,539,468

 

 

 

3,443,352

 

 

 

3,409,396

 

Premises and equipment, net

 

91,093

 

 

 

91,055

 

 

 

91,315

 

 

 

92,694

 

 

 

92,963

 

Other real estate owned

 

179

 

 

 

179

 

 

 

688

 

 

 

696

 

 

 

517

 

Goodwill and other intangibles, net

 

104,723

 

 

 

105,324

 

 

 

105,929

 

 

 

106,537

 

 

 

107,148

 

Bank owned life insurance

 

115,917

 

 

 

105,025

 

 

 

84,483

 

 

 

83,957

 

 

 

83,434

 

Other assets

 

77,782

 

 

 

77,297

 

 

 

79,591

 

 

 

76,418

 

 

 

75,932

 

Total assets

$

5,275,904

 

 

$

4,908,934

 

 

$

4,891,009

 

 

$

4,954,690

 

 

$

4,829,387

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

$

965,552

 

 

$

863,949

 

 

$

903,300

 

 

$

907,254

 

 

$

898,044

 

Interest-bearing demand

 

836,731

 

 

 

834,207

 

 

 

988,057

 

 

 

996,298

 

 

 

1,006,915

 

Money market and savings

 

2,039,560

 

 

 

1,854,777

 

 

 

1,901,281

 

 

 

1,952,410

 

 

 

1,812,427

 

Time deposits

 

844,640

 

 

 

769,558

 

 

 

524,018

 

 

 

538,159

 

 

 

550,468

 

Total deposits

 

4,686,483

 

 

 

4,322,491

 

 

 

4,316,656

 

 

 

4,394,121

 

 

 

4,267,854

 

Borrowings

 

8,135

 

 

 

8,997

 

 

 

12,732

 

 

 

9,849

 

 

 

13,078

 

Subordinated debt

 

39,684

 

 

 

39,663

 

 

 

42,142

 

 

 

42,120

 

 

 

42,099

 

Other liabilities

 

50,141

 

 

 

48,760

 

 

 

47,014

 

 

 

41,804

 

 

 

46,470

 

Total liabilities

 

4,784,443

 

 

 

4,419,911

 

 

 

4,418,544

 

 

 

4,487,894

 

 

 

4,369,501

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

16,926

 

 

 

16,926

 

 

 

16,926

 

 

 

17,057

 

 

 

16,989

 

Additional paid-in capital

 

294,269

 

 

 

293,909

 

 

 

293,586

 

 

 

296,061

 

 

 

295,699

 

Retained earnings

 

203,824

 

 

 

195,537

 

 

 

187,751

 

 

 

181,103

 

 

 

173,105

 

Accumulated other comprehensive loss

 

(23,671

)

 

 

(17,349

)

 

 

(25,798

)

 

 

(27,425

)

 

 

(25,907

)

Total shareholders' equity attributable to SmartFinancial Inc. and Subsidiary

 

491,348

 

 

 

489,023

 

 

 

472,465

 

 

 

466,796

 

 

 

459,886

 

Non-controlling interest - preferred stock of subsidiary

 

113

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

491,461

 

 

 

489,023

 

 

 

472,465

 

 

 

466,796

 

 

 

459,886

 

Total liabilities & shareholders' equity

$

5,275,904

 

 

$

4,908,934

 

 

$

4,891,009

 

 

$

4,954,690

 

 

$

4,829,387

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands except share and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

Dec

 

Sep

 

Jun

 

Mar

 

Dec

 

Dec

 

Dec

 

2024

 

2024

 

2024

 

2024

 

2023

 

2024

 

2023

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, including fees

$

57,951

 

$

54,738

 

$

50,853

 

$

50,020

 

 

$

48,767

 

$

213,562

 

$

186,479

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

5,050

 

 

 

5,233

 

 

 

5,320

 

 

 

4,548

 

 

 

4,344

 

 

 

20,151

 

 

 

16,665

 

Tax-exempt

 

351

 

 

 

350

 

 

 

353

 

 

 

352

 

 

 

352

 

 

 

1,406

 

 

 

1,418

 

Federal funds sold and other earning assets

 

2,744

 

 

 

3,635

 

 

 

4,759

 

 

 

4,863

 

 

 

4,032

 

 

 

16,000

 

 

 

13,481

 

Total interest income

 

66,096

 

 

 

63,956

 

 

 

61,285

 

 

 

59,783

 

 

 

57,495

 

 

 

251,119

 

 

 

218,043

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

27,437

 

 

 

27,350

 

 

 

27,439

 

 

 

27,035

 

 

 

24,926

 

 

 

109,260

 

 

 

84,260

 

Borrowings

 

89

 

 

 

709

 

 

 

148

 

 

 

128

 

 

 

162

 

 

 

1,075

 

 

 

936

 

Subordinated debt

 

787

 

 

 

865

 

 

 

884

 

 

 

899

 

 

 

890

 

 

 

3,434

 

 

 

2,767

 

Total interest expense

 

28,313

 

 

 

28,924

 

 

 

28,471

 

 

 

28,062

 

 

 

25,978

 

 

 

113,769

 

 

 

87,963

 

Net interest income

 

37,783

 

 

 

35,032

 

 

 

32,814

 

 

 

31,721

 

 

 

31,517

 

 

 

137,350

 

 

 

130,080

 

Provision for credit losses

 

2,135

 

 

 

2,575

 

 

 

883

 

 

 

(440

)

 

 

1,571

 

 

 

5,153

 

 

 

3,029

 

Net interest income after provision for credit losses

 

35,648

 

 

 

32,457

 

 

 

31,931

 

 

 

32,161

 

 

 

29,946

 

 

 

132,197

 

 

 

127,051

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

1,778

 

 

 

1,780

 

 

 

1,692

 

 

 

1,612

 

 

 

1,673

 

 

 

6,862

 

 

 

6,511

 

Gain (loss) on sale of securities, net

 

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

64

 

 

 

(6,801

)

Mortgage banking

 

541

 

 

 

410

 

 

 

348

 

 

 

280

 

 

 

227

 

 

 

1,579

 

 

 

1,040

 

Investment services

 

1,382

 

 

 

1,881

 

 

 

1,302

 

 

 

1,380

 

 

 

1,339

 

 

 

5,945

 

 

 

5,105

 

Insurance commissions

 

1,832

 

 

 

1,477

 

 

 

1,284

 

 

 

1,103

 

 

 

1,133

 

 

 

5,696

 

 

 

4,684

 

Interchange and debit card transaction fees

 

1,332

 

 

 

1,349

 

 

 

1,343

 

 

 

1,253

 

 

 

1,370

 

 

 

5,277

 

 

 

5,457

 

Other

 

2,101

 

 

 

2,242

 

 

 

1,635

 

 

 

2,752

 

 

 

1,837

 

 

 

8,729

 

 

 

6,329

 

Total noninterest income

 

9,030

 

 

 

9,139

 

 

 

7,604

 

 

 

8,380

 

 

 

7,579

 

 

 

34,152

 

 

 

22,325

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

19,752

 

 

 

18,448

 

 

 

17,261

 

 

 

16,639

 

 

 

16,275

 

 

 

72,100

 

 

 

65,749

 

Occupancy and equipment

 

3,473

 

 

 

3,423

 

 

 

3,324

 

 

 

3,396

 

 

 

3,378

 

 

 

13,617

 

 

 

13,451

 

FDIC insurance

 

825

 

 

 

825

 

 

 

825

 

 

 

915

 

 

 

915

 

 

 

3,390

 

 

 

3,156

 

Other real estate and loan related expense

 

1,241

 

 

 

460

 

 

 

538

 

 

 

584

 

 

 

781

 

 

 

2,823

 

 

 

2,397

 

Advertising and marketing

 

397

 

 

 

327

 

 

 

295

 

 

 

302

 

 

 

336

 

 

 

1,321

 

 

 

1,342

 

Data processing and technology

 

2,495

 

 

 

2,519

 

 

 

2,452

 

 

 

2,465

 

 

 

2,458

 

 

 

9,930

 

 

 

9,235

 

Professional services

 

1,017

 

 

 

1,201

 

 

 

1,064

 

 

 

924

 

 

 

1,136

 

 

 

4,207

 

 

 

3,443

 

Amortization of intangibles

 

601

 

 

 

604

 

 

 

608

 

 

 

612

 

 

 

643

 

 

 

2,425

 

 

 

2,624

 

Merger related and restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110

 

Other

 

2,490

 

 

 

3,039

 

 

 

2,834

 

 

 

2,716

 

 

 

3,773

 

 

 

11,077

 

 

 

11,643

 

Total noninterest expense

 

32,291

 

 

 

30,846

 

 

 

29,201

 

 

 

28,553

 

 

 

29,695

 

 

 

120,890

 

 

 

113,150

 

Income before income taxes

 

12,387

 

 

 

10,750

 

 

 

10,334

 

 

 

11,988

 

 

 

7,830

 

 

 

45,459

 

 

 

36,226

 

Income tax expense

 

2,747

 

 

 

1,610

 

 

 

2,331

 

 

 

2,630

 

 

 

1,640

 

 

 

9,318

 

 

 

7,633

 

Net income

$

9,640

 

 

$

9,140

 

 

$

8,003

 

 

$

9,358

 

 

$

6,190

 

 

$

36,141

 

 

$

28,593

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.58

 

 

$

0.55

 

 

$

0.48

 

 

$

0.56

 

 

$

0.37

 

 

$

2.16

 

 

$

1.70

 

Diluted

$

0.57

 

 

$

0.54

 

 

$

0.48

 

 

$

0.55

 

 

$

0.37

 

 

$

2.14

 

 

$

1.69

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

16,729,509

 

 

 

16,726,658

 

 

 

16,770,819

 

 

 

16,849,735

 

 

 

16,814,647

 

 

 

16,768,956

 

 

 

16,805,068

 

Diluted

 

16,863,780

 

 

 

16,839,998

 

 

 

16,850,250

 

 

 

16,925,408

 

 

 

16,918,234

 

 

 

16,875,456

 

 

 

16,911,185

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

December 31, 2024

September 30, 2024

December 31, 2023

 

Average

 

 

Yield/

Average

 

 

Yield/

Average

 

 

Yield/

 

Balance

Interest

Cost

Balance

Interest

Cost

Balance

Interest

Cost

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, including fees1

$

3,830,301

$

58,188

6.04

%

$

3,634,808

$

54,993

6.02

%

$

3,408,430

$

48,767

5.68

%

Taxable securities

 

554,152

 

5,050

3.63

%

 

564,978

 

5,233

3.68

%

 

618,511

 

4,344

2.79

%

Tax-exempt securities2

 

63,309

 

444

2.79

%

 

63,561

 

443

2.77

%

 

63,767

 

445

2.77

%

Federal funds sold and other earning assets

 

233,793

 

2,745

4.67

%

 

267,252

 

3,634

5.41

%

 

289,896

 

4,032

5.52

%

Total interest-earning assets

 

4,681,555

 

66,427

5.64

%

 

4,530,599

 

64,303

5.65

%

 

4,380,604

 

57,588

5.22

%

Noninterest-earning assets

 

407,695

 

 

 

 

381,306

 

 

 

 

386,202

 

 

 

Total assets

$

5,089,250

 

 

 

$

4,911,905

 

 

 

$

4,766,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

826,750

 

3,775

1.82

%

$

925,307

 

5,289

2.27

%

$

974,637

 

5,631

2.29

%

Money market and savings deposits

 

1,923,265

 

14,830

3.07

%

 

1,917,301

 

16,608

3.45

%

 

1,764,826

 

14,556

3.27

%

Time deposits

 

861,211

 

8,832

4.08

%

 

560,699

 

5,453

3.87

%

 

556,996

 

4,739

3.38

%

Total interest-bearing deposits

 

3,611,226

 

27,437

3.02

%

 

3,403,307

 

27,350

3.20

%

 

3,296,459

 

24,926

3.00

%

Borrowings

 

9,145

 

89

3.87

%

 

53,592

 

709

5.26

%

 

13,420

 

162

4.79

%

Subordinated debt

 

39,672

 

787

7.89

%

 

40,846

 

865

8.42

%

 

42,087

 

890

8.39

%

Total interest-bearing liabilities

 

3,660,043

 

28,313

3.08

%

 

3,497,745

 

28,924

3.29

%

 

3,351,966

 

25,978

3.07

%

Noninterest-bearing deposits

 

889,151

 

 

 

 

884,938

 

 

 

 

915,259

 

 

 

Other liabilities

 

50,884

 

 

 

 

50,580

 

 

 

 

50,055

 

 

 

Total liabilities

 

4,600,078

 

 

 

 

4,433,263

 

 

 

 

4,317,280

 

 

 

Shareholders' equity

 

489,172

 

 

 

 

478,642

 

 

 

 

449,526

 

 

 

Total liabilities and shareholders' equity

$

5,089,250

 

 

 

$

4,911,905

 

 

 

$

4,766,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, taxable equivalent

 

 

$

38,114

 

 

 

$

35,379

 

 

 

$

31,610

 

Interest rate spread

 

 

 

 

2.57

%

 

 

 

 

2.36

%

 

 

 

 

2.14

%

Tax equivalent net interest margin

 

 

 

 

3.24

%

 

 

 

 

3.11

%

 

 

 

 

2.86

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

127.91

%

 

 

 

 

129.53

%

 

 

 

 

130.69

%

Percentage of average equity to average assets

 

 

 

 

9.61

%

 

 

 

 

9.74

%

 

 

 

 

9.43

%

 

1 Yields computed on tax-exempt loans on a tax equivalent basis include $237 thousand, $255 thousand, and $0 thousand of taxable equivalent income for the quarters ended December 31, 2024, September 30, 2024, and December 31, 2023, respectively.

2 Yields computed on tax-exempt instruments on a tax equivalent basis include $93 thousand, $93 thousand, and $94 thousand of taxable equivalent income for the quarters ended December 31, 2024, September 30, 2024, and December 31, 2023, respectively.

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

 

 

 

 

 

 

 

 

Year Ended

 

December 31, 2024

December 31, 2023

 

Average

 

Yield/

Average

 

Yield/

 

Balance

Interest

Cost

Balance

Interest

Cost

Assets:

 

 

 

 

 

 

Loans and leases, including fees1

$

3,607,558

$

214,310

5.94

%

$

3,334,523

$

186,479

5.59

%

Taxable securities

 

580,001

 

20,151

3.47

%

 

713,637

 

16,665

2.34

%

Tax-exempt securities2

 

63,679

 

1,780

2.80

%

 

64,816

 

1,795

2.77

%

Federal funds sold and other earning assets

 

300,081

 

16,000

5.33

%

 

272,864

 

13,481

4.94

%

Total interest-earning assets

 

4,551,319

 

252,241

5.54

%

 

4,385,840

 

218,420

4.98

%

Noninterest-earning assets

 

388,267

 

 

 

370,436

 

 

Total assets

$

4,939,586

 

 

$

4,756,276

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity:

 

 

 

 

 

 

Interest-bearing demand deposits

$

932,598

 

21,074

2.26

%

$

959,639

 

20,214

2.11

%

Money market and savings deposits

 

1,913,673

 

64,116

3.35

%

 

1,768,869

 

50,468

2.85

%

Time deposits

 

623,652

 

24,070

3.86

%

 

520,799

 

13,578

2.61

%

Total interest-bearing deposits

 

3,469,923

 

109,260

3.15

%

 

3,249,307

 

84,260

2.59

%

Borrowings

 

21,719

 

1,075

4.95

%

 

17,824

 

936

5.25

%

Subordinated debt

 

41,184

 

3,434

8.34

%

 

42,055

 

2,767

6.58

%

Total interest-bearing liabilities

 

3,532,826

 

113,769

3.22

%

 

3,309,186

 

87,963

2.66

%

Noninterest-bearing deposits

 

883,923

 

 

 

958,078

 

 

Other liabilities

 

48,949

 

 

 

46,052

 

 

Total liabilities

 

4,465,698

 

 

 

4,313,316

 

 

Shareholders' equity

 

473,888

 

 

 

442,960

 

 

Total liabilities and shareholders' equity

$

4,939,586

 

 

$

4,756,276

 

 

 

 

 

 

 

 

 

Net interest income, taxable equivalent

 

$

138,472

 

 

$

130,457

 

Interest rate spread

 

 

2.32

%

 

 

2.32

%

Tax equivalent net interest margin

 

 

3.04

%

 

 

2.97

%

 

 

 

 

 

 

 

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

 

 

128.83

%

 

 

132.54

%

Percentage of average equity to average assets

 

 

9.59

%

 

 

9.31

%

 

1 Yields computed on tax-exempt loans on a tax equivalent basis included $749 thousand and $0 thousand of taxable equivalent income for the year ended December 31, 2024, and 2023, respectively.

2 Yields computed on tax-exempt instruments on a tax equivalent basis included $374 thousand and $377 thousand of taxable equivalent income for the year ended December 31, 2024, and 2023, respectively.

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

 

 

 

 

 

 

 

As of and for The Three Months Ended

 

Dec

Sep

Jun

Mar

Dec

 

2024

2024

2024

2024

2023

Composition of Loans and Leases:

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

Owner occupied

$

867,678

 

$

868,077

 

$

829,085

 

$

804,557

 

$

798,416

 

Non-owner occupied

 

1,080,404

 

 

1,031,708

 

 

986,278

 

 

938,648

 

 

940,789

 

Commercial real estate, total

 

1,948,082

 

 

1,899,785

 

 

1,815,363

 

 

1,743,205

 

 

1,739,205

 

Commercial & industrial

 

775,620

 

 

731,600

 

 

701,460

 

 

667,903

 

 

645,918

 

Construction & land development

 

361,735

 

 

315,006

 

 

294,575

 

 

321,860

 

 

327,185

 

Consumer real estate

 

741,836

 

 

690,504

 

 

678,331

 

 

659,209

 

 

649,867

 

Leases

 

64,878

 

 

67,052

 

 

70,299

 

 

71,909

 

 

68,752

 

Consumer and other

 

14,189

 

 

13,531

 

 

14,130

 

 

13,469

 

 

13,535

 

Total loans and leases

$

3,906,340

 

$

3,717,478

 

$

3,574,158

 

$

3,477,555

 

$

3,444,462

 

 

 

 

 

 

 

Asset Quality and Additional Loan Data:

 

 

 

 

 

Nonperforming loans and leases

$

7,872

 

$

9,491

 

$

6,642

 

$

6,266

 

$

8,101

 

Other real estate owned

 

179

 

 

179

 

 

688

 

 

696

 

 

517

 

Other repossessed assets

 

2,037

 

 

2,949

 

 

2,645

 

 

2,033

 

 

1,117

 

Total nonperforming assets

$

10,088

 

$

12,619

 

$

9,975

 

$

8,995

 

$

9,735

 

Modified loans and leases1 not included in nonperforming loans and leases

$

3,989

 

$

4,053

 

$

4,241

 

$

4,413

 

$

4,245

 

Net charge-offs to average loans and leases (annualized)

 

0.02

%

 

0.15

%

 

0.05

%

 

0.09

%

 

0.04

%

Allowance for credit losses to loans and leases

 

0.96

%

 

0.96

%

 

0.97

%

 

0.98

%

 

1.02

%

Nonperforming loans and leases to total loans and leases, gross

 

0.20

%

 

0.26

%

 

0.19

%

 

0.18

%

 

0.24

%

Nonperforming assets to total assets

 

0.19

%

 

0.26

%

 

0.20

%

 

0.18

%

 

0.20

%

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

Equity to Assets

 

9.32

%

 

9.96

%

 

9.66

%

 

9.42

%

 

9.52

%

Tangible common equity to tangible assets (Non-GAAP)2

 

7.48

%

 

7.99

%

 

7.66

%

 

7.43

%

 

7.47

%

 

 

 

 

 

 

SmartFinancial, Inc.3

 

 

 

 

 

Tier 1 leverage

 

8.33

%

 

8.44

%

 

8.32

%

 

8.23

%

 

8.27

%

Common equity Tier 1

 

9.83

%

 

10.06

%

 

10.06

%

 

10.20

%

 

10.14

%

Tier 1 capital

 

9.83

%

 

10.06

%

 

10.06

%

 

10.20

%

 

10.14

%

Total capital

 

11.17

%

 

11.62

%

 

11.68

%

 

11.85

%

 

11.78

%

 

 

 

 

 

 

SmartBank

Estimated4

 

 

 

 

Tier 1 leverage

 

8.98

%

 

9.17

%

 

9.11

%

 

9.07

%

 

9.18

%

Common equity Tier 1

 

10.58

%

 

10.92

%

 

11.02

%

 

11.23

%

 

11.26

%

Tier 1 capital

 

10.58

%

 

10.92

%

 

11.02

%

 

11.23

%

 

11.26

%

Total capital

 

11.36

%

 

11.69

%

 

11.79

%

 

12.00

%

 

12.02

%

 

1 Borrowers that have experienced financial difficulty.

2 Total common equity less intangibles divided by total assets less intangibles. See reconciliation of Non-GAAP measures.
3 All periods presented are estimated.
4 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

Year Ended

 

Dec

 

Sep

 

Jun

 

Mar

 

Dec

Dec

 

Dec

 

2024

 

2024

 

2024

 

2024

 

2023

 

2024

 

2023

Selected Performance Ratios (Annualized):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.75

%

 

0.74

%

 

0.66

%

 

0.77

%

 

0.52

%

 

0.73

%

 

0.60

%

Return on average shareholders' equity

 

7.84

%

 

7.60

%

 

6.90

%

 

8.16

%

 

5.46

%

 

7.63

%

 

6.45

%

Return on average tangible common equity¹

 

9.99

%

 

9.75

%

 

8.94

%

 

10.63

%

 

7.18

%

 

9.82

%

 

8.55

%

Noninterest income / average assets

 

0.71

%

 

0.74

%

 

0.63

%

 

0.69

%

 

0.63

%

 

0.69

%

 

0.47

%

Noninterest expense / average assets

 

2.52

%

 

2.50

%

 

2.41

%

 

2.35

%

 

2.47

%

 

2.45

%

 

2.38

%

Efficiency ratio

 

68.98

%

 

69.83

%

 

72.25

%

 

71.20

%

 

75.95

%

 

70.49

%

 

74.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Selected Performance Ratios (Annualized):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating return on average assets1

 

0.75

%

 

0.74

%

 

0.64

%

 

0.69

%

 

0.57

%

 

0.71

%

 

0.72

%

Operating PPNR return on average assets1

 

1.13

%

 

1.08

%

 

0.90

%

 

0.84

%

 

0.86

%

 

0.99

%

 

0.99

%

Operating return on average shareholders' equity1

 

7.80

%

 

7.60

%

 

6.72

%

 

7.29

%

 

6.07

%

 

7.36

%

 

7.77

%

Operating return on average tangible common equity1

 

9.94

%

 

9.75

%

 

8.70

%

 

9.49

%

 

7.98

%

 

9.48

%

 

10.29

%

Operating efficiency ratio1

 

68.58

%

 

69.28

%

 

72.13

%

 

73.50

%

 

73.41

%

 

70.72

%

 

70.26

%

Operating noninterest income / average assets1

 

0.70

%

 

0.74

%

 

0.60

%

 

0.58

%

 

0.63

%

 

0.66

%

 

0.61

%

Operating noninterest expense / average assets1

 

2.52

%

 

2.50

%

 

2.41

%

 

2.35

%

 

2.39

%

 

2.45

%

 

2.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Interest Rates and Yields:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on loans and leases, excluding loan fees, FTE

 

5.95

%

 

5.95

%

 

5.80

%

 

5.71

%

 

5.61

%

 

5.86

%

 

5.43

%

Yield on loans and leases, FTE

 

6.04

%

 

6.02

%

 

5.87

%

 

5.82

%

 

5.68

%

 

5.94

%

 

5.59

%

Yield on earning assets, FTE

 

5.64

%

 

5.65

%

 

5.52

%

 

5.36

%

 

5.22

%

 

5.54

%

 

4.98

%

Cost of interest-bearing deposits

 

3.02

%

 

3.20

%

 

3.23

%

 

3.16

%

 

3.00

%

 

3.15

%

 

2.59

%

Cost of total deposits

 

2.43

%

 

2.54

%

 

2.56

%

 

2.52

%

 

2.35

%

 

2.51

%

 

2.00

%

Cost of interest-bearing liabilities

 

3.08

%

 

3.29

%

 

3.29

%

 

3.23

%

 

3.07

%

 

3.22

%

 

2.66

%

Net interest margin, FTE

 

3.24

%

 

3.11

%

 

2.97

%

 

2.85

%

 

2.86

%

 

3.04

%

 

2.97

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, basic

$

0.58

 

$

0.55

 

$

0.48

 

$

0.56

 

$

0.37

 

$

2.16

 

$

1.70

 

Net income, diluted

 

0.57

 

 

0.54

 

 

0.48

 

 

0.55

 

 

0.37

 

 

2.14

 

 

1.69

 

Operating earnings, basic¹

 

0.57

 

 

0.55

 

 

0.47

 

 

0.50

 

 

0.41

 

 

2.08

 

 

2.05

 

Operating earnings, diluted¹

 

0.57

 

 

0.54

 

 

0.46

 

 

0.49

 

 

0.41

 

 

2.07

 

 

2.03

 

Book value

 

29.04

 

 

28.89

 

 

27.91

 

 

27.37

 

 

27.07

 

 

29.04

 

 

27.07

 

Tangible book value¹

 

22.85

 

 

22.67

 

 

21.66

 

 

21.12

 

 

20.76

 

 

22.85

 

 

20.76

 

Common shares outstanding

 

16,925,672

 

 

16,926,374

 

 

16,925,902

 

 

17,056,704

 

 

16,988,879

 

 

16,925,672

 

 

16,988,879

 

 

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

 

Year Ended

 

Dec

 

Sep

 

Jun

 

Mar

 

Dec

 

Dec

 

Dec

 

2024

 

2024

 

2024

 

2024

 

2023

 

2024

 

2023

Operating Earnings:

 

 

 

 

 

 

 

Net income (GAAP)

$

9,641

 

$

9,140

 

$

8,003

 

$

9,358

 

$

6,190

 

$

36,141

 

$

28,593

 

Noninterest income:

 

 

 

 

 

 

 

Securities (gains) losses, net

 

(64

)

 

 

 

 

 

 

 

 

 

(64

)

 

6,801

 

Gain on sale of former branch building

 

 

 

 

 

(283

)

 

(1,346

)

 

 

 

(1,629

)

 

 

Noninterest expenses:

 

 

 

 

 

 

 

Donation of a former branch location

 

 

 

 

 

 

 

 

 

250

 

 

 

 

250

 

Accruals for pending litigation

 

 

 

 

 

 

 

 

 

675

 

 

 

 

675

 

Merger related and restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

110

 

Income taxes:

 

 

 

 

 

 

 

Income tax effect of adjustments

 

17

 

 

 

 

73

 

 

348

 

 

(239

)

 

437

 

 

(2,024

)

Operating earnings (Non-GAAP)

$

9,594

 

$

9,140

 

$

7,793

 

$

8,360

 

$

6,876

 

$

34,885

 

$

34,405

 

Operating earnings per common share (Non-GAAP):

 

 

 

 

 

 

 

Basic

$

0.57

 

$

0.55

 

$

0.47

 

$

0.50

 

$

0.41

 

$

2.08

 

$

2.05

 

Diluted

 

0.57

 

 

0.54

 

 

0.46

 

 

0.49

 

 

0.41

 

 

2.07

 

 

2.03

 

 

 

 

 

 

 

 

 

Operating Noninterest Income:

 

 

 

 

 

 

 

Noninterest income (GAAP)

$

9,030

 

$

9,139

 

$

7,604

 

$

8,380

 

$

7,579

 

$

34,152

 

$

22,325

 

Securities (gains) losses, net

 

(64

)

 

 

 

 

 

 

 

 

 

(64

)

 

6,801

 

Gain on sale of former branch building

 

 

 

 

 

(283

)

 

(1,346

)

 

 

 

(1,629

)

 

 

Operating noninterest income (Non-GAAP)

$

8,966

 

$

9,139

 

$

7,321

 

$

7,034

 

$

7,579

 

$

32,459

 

$

29,126

 

Operating noninterest income (Non-GAAP)/average assets1

 

0.70

%

 

0.74

%

 

0.60

%

 

0.58

%

 

0.63

%

 

0.66

%

 

0.61

%

 

 

 

 

 

 

 

 

Operating Noninterest Expense:

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

32,291

 

$

30,846

 

$

29,201

 

$

28,553

 

$

29,695

 

$

120,890

 

$

113,150

 

Donation of a former branch location

 

 

 

 

 

 

 

 

 

(250

)

 

 

 

(250

)

Accruals for pending litigation

 

 

 

 

 

 

 

 

 

(675

)

 

 

 

(675

)

Merger related and restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

(110

)

Operating noninterest expense (Non-GAAP)

$

32,291

 

$

30,846

 

$

29,201

 

$

28,553

 

$

28,770

 

$

120,890

 

$

112,115

 

Operating noninterest expense (Non-GAAP)/average assets2

 

2.52

%

 

2.50

%

 

2.41

%

 

2.35

%

 

2.39

%

 

2.45

%

 

2.36

%

 

 

 

 

 

 

 

 

Operating Pre-provision Net revenue ("PPNR") Earnings:

 

 

 

 

 

 

 

Net interest income (GAAP)

$

37,783

 

$

35,032

 

$

32,814

 

$

31,721

 

$

31,517

 

$

137,350

 

$

130,080

 

Operating noninterest income (Non-GAAP)

 

8,966

 

 

9,139

 

 

7,321

 

 

7,034

 

 

7,579

 

 

32,459

 

 

29,126

 

Operating noninterest expense (Non-GAAP)

 

(32,291

)

 

(30,846

)

 

(29,201

)

 

(28,553

)

 

(28,770

)

 

(120,890

)

 

(112,115

)

Operating PPNR earnings (Non-GAAP)

$

14,458

 

$

13,325

 

$

10,934

 

$

10,202

 

$

10,326

 

$

48,919

 

$

47,091

 

 

 

 

 

 

 

 

 

Non-GAAP Return Ratios:

 

 

 

 

 

 

 

Operating return on average assets (Non-GAAP)3

 

0.75

%

 

0.74

%

 

0.64

%

 

0.69

%

 

0.57

%

 

0.71

%

 

0.72

%

Operating PPNR return on average assets (Non-GAAP)4

 

1.13

%

 

1.08

%

 

0.90

%

 

0.84

%

 

0.86

%

 

0.99

%

 

0.99

%

Return on average tangible common equity (Non-GAAP)5

 

9.99

%

 

9.75

%

 

8.93

%

 

10.63

%

 

7.18

%

 

9.82

%

 

8.55

%

Operating return on average shareholders' equity (Non-GAAP)6

 

7.80

%

 

7.60

%

 

6.72

%

 

7.29

%

 

6.07

%

 

7.36

%

 

7.77

%

Operating return on average tangible common equity (Non-GAAP)7

 

9.94

%

 

9.75

%

 

8.70

%

 

9.49

%

 

7.98

%

 

9.48

%

 

10.29

%

 

 

 

 

 

 

 

 

Operating Efficiency Ratio:

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

68.98

%

 

69.83

%

 

72.25

%

 

71.20

%

 

75.95

%

 

70.49

%

 

74.24

%

Adjustment for taxable equivalent yields

 

(0.49

)%

 

(0.55

)%

 

(0.63

)%

 

(0.17

)%

 

(0.18

)%

 

(0.46

)%

 

(0.18

)%

Adjustment for securities gains (losses)

 

0.09

%

 

%

 

%

 

%

 

%

 

0.03

%

 

(3.17

)%

Adjustment for sale of branch location

 

%

 

%

 

0.51

%

 

2.46

%

 

%

 

0.66

%

 

%

Adjustment for donation of a former branch location

 

%

 

%

 

%

 

%

 

(0.64

)%

 

%

 

(0.16

)%

Adjustment for accruals for pending litigation

 

%

 

%

 

%

 

%

 

(1.72

)%

 

%

 

(0.44

)%

Adjustment for merger related income and costs

 

%

 

%

 

%

 

%

 

%

 

%

 

(0.03

)%

Operating efficiency ratio (Non-GAAP)

 

68.58

%

 

69.28

%

 

72.13

%

 

73.50

%

 

73.41

%

 

70.72

%

 

70.26

%

 

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 PPNR return on average assets (Non-GAAP) is the annualized operating PPNR 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

 

 

Dec

 

Sep

 

Jun

 

Mar

 

Dec

 

 

2024

 

2024

 

2024

 

2024

 

2023

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity (GAAP)

 

$

491,461

 

 

$

489,023

 

 

$

472,465

 

 

$

466,796

 

 

$

459,886

 

Less goodwill and other intangible assets

 

 

104,723

 

 

 

105,324

 

 

 

105,929

 

 

 

106,537

 

 

 

107,148

 

Tangible common equity (Non-GAAP)

 

$

386,738

 

 

$

383,699

 

 

$

366,536

 

 

$

360,259

 

 

$

352,738

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity (GAAP)

 

$

489,172

 

 

$

478,642

 

 

$

466,371

 

 

$

461,148

 

 

$

449,526

 

Less average goodwill and other intangible assets

 

 

105,093

 

 

 

105,701

 

 

 

106,301

 

 

 

106,920

 

 

 

107,551

 

Average tangible common equity (Non-GAAP)

 

$

384,079

 

 

$

372,941

 

 

$

360,070

 

 

$

354,228

 

 

$

341,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share (GAAP)

 

$

29.04

 

 

$

28.89

 

 

$

27.91

 

 

$

27.37

 

 

$

27.07

 

Adjustment due to goodwill and other intangible assets

 

 

(6.19

)

 

 

(6.22

)

 

 

(6.25

)

 

 

(6.25

)

 

 

(6.31

)

Tangible book value per common share (Non-GAAP)1

 

$

22.85

 

 

$

22.67

 

 

$

21.66

 

 

$

21.12

 

 

$

20.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity to Tangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets (GAAP)

 

$

5,275,904

 

 

$

4,908,934

 

 

$

4,891,009

 

 

$

4,954,690

 

 

$

4,829,387

 

Less goodwill and other intangibles

 

 

104,723

 

 

 

105,324

 

 

 

105,929

 

 

 

106,537

 

 

 

107,148

 

Tangible Assets (Non-GAAP)

 

$

5,171,181

 

 

$

4,803,610

 

 

$

4,785,080

 

 

$

4,848,153

 

 

$

4,722,239

 

Tangible common equity to tangible assets (Non-GAAP)

 

 

7.48

%

 

 

7.99

%

 

 

7.66

%

 

 

7.43

%

 

 

7.47

%

 

1 Tangible book value per share (Non-GAAP) is computed by dividing total shareholders’ equity, less goodwill and other intangible assets, by common shares outstanding.

 

Contact

Investor Contacts

Billy Carroll
President & Chief Executive Officer
Email: billy.carroll@smartbank.com
Phone: (865) 868-0613

Nathan Strall
Vice President and Director of Strategy & Corporate Development
Email: nathan.strall@smartbank.com
Phone: (865) 868-2604

Visuelle Wertentwicklung / Kursverlauf · SmartFinancial
Smarte Analyse- und Recherchewerkzeuge finden Sie hier.
This publication was provided by our content partner Business Wire
BusinessWire
via BusinessWire - Newsfeed
BusinessWire ©2025
BusinessWire
Kontakt:
101 California Street, 20th Floor San Francisco, CA, 94111 United States
+1.415.986.4422