SmartFinancial Announces Results for the Third Quarter 2023

KNOXVILLE, Tenn., Oct. 23, 2023 (GLOBE NEWSWIRE) — SmartFinancial, Inc. (“SmartFinancial” or the “Company”; NASDAQ: SMBK), today announced net income of $2.1 million, or $0.12 per diluted common share, for the third quarter of 2023, compared to net income of $11.5 million, or $0.68 per diluted common share, for the third quarter of 2022, and compared to prior quarter net income of $8.8 million, or $0.52 per diluted common share. Operating earnings1, which excludes securities gains (losses) and merger related and restructuring expenses, net of tax adjustments, totaled $7.2 million, or $0.43 per diluted common share, in the third quarter of 2023, compared to $11.6 million, or $0.69 per diluted common share, in the third quarter of 2022, and compared to $8.8 million, or $0.52 per diluted common share, in the second quarter of 2023.

Highlights for the Third Quarter of 2023

  • Operating earnings1 of $7.2 million, or $0.43 per diluted common share
  • Repositioned $159.6 million of available-for-sale securities, moving into higher yielding assets
  • Net organic loan and lease growth of $42 million – 5% annualized quarter-over-quarter increase
  • Credit quality remains solid with nonperforming assets to total assets of 0.12%
  • Deposit growth of $46.9 million – 4.5% annualized quarter-over-quarter increase

Billy Carroll, President & CEO, stated: “Our Company and employees continue to operate at a high level, providing excellent client service while tactfully navigating a difficult operating landscape.  During September, we strategically took advantage of a balance sheet optimization opportunity, reallocating $160 million from low-yielding investments into higher yielding assets.  We felt it prudent to capitalize on the current rate environment and better position our balance sheet as we look toward 2024.  Our team continues to grow new loan and deposit relationships despite the higher rate headwinds, a testament to their professionalism and reputations within their respective markets.  As our Bank absorbs and moves through the impacts of the recent Fed rate increases, we look forward to continued revenue expansion and remain bullish on our Company outlook.”

SmartFinancial’s Chairman, Miller Welborn, concluded: “The entire SmartBank team worked diligently over the past quarter and, quite frankly, over the entire year to exceed client expectations and drive consistent growth. However, this quarter I was especially pleased that SmartBank was once again honored with the “Top Workplace” designation as voted on by employees for the seventh year in a row! I’m so proud of where we are as a company and extremely optimistic about the future.”

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

Net Interest Income and Net Interest Margin

Net interest income was $31.0 million for the third quarter of 2023, compared to $31.6 million for the prior quarter. Average earning assets totaled $4.40 billion, an increase of $58.5 million from the prior quarter. The increase in average earnings assets was primarily driven by an increase in average loans and leases of $52.1 million and average interest-earning cash of $34.2 million, offset by a decrease in average securities of $27.8 million.  Average interest-bearing liabilities increased by $73.5 million from the prior quarter, attributable to an increase in average deposits of $82.1 million, offset by a decrease in average borrowings of $8.6 million.

The tax equivalent net interest margin was 2.81% for the third quarter of 2023, compared to 2.93% for the prior quarter. The tax equivalent net interest margin was negatively impacted by the continued rise in the cost of interest-bearing liabilities and increased pricing competition.  The yield on loans and leases, excluding loan fees was 5.52% for the third quarter, compared to 5.39% for the prior quarter.

The cost of total deposits for the third quarter of 2023 was 2.20% compared to 1.89% in the prior quarter. The cost of interest-bearing liabilities increased to 2.89% for the third quarter of 2023 compared to 2.53% for the prior quarter. The cost of average interest-bearing deposits was 2.84% for the third quarter of 2023 compared to 2.46% for the prior quarter, an increase of 38 basis points. The increase in the cost of deposits is due to an increase in interest rates, customer migration to higher rate deposit products and increased competition for deposits.

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

    Three Months Ended      
    Sep   Jun   Increase  
Selected Interest Rates and Yields   2023   2023   (Decrease)  
Yield on loans and leases, excluding loan fees   5.52   % 5.39   % 0.13   %
Yield on loans and leases   5.61   % 5.51   % 0.10   %
Yield on earning assets, on a fully tax equivalent basis (FTE)   4.99   % 4.82   % 0.17   %
Cost of interest-bearing deposits   2.84   % 2.46   % 0.38   %
Cost of total deposits   2.20   % 1.89   % 0.31   %
Cost of interest-bearing liabilities   2.89   % 2.53   % 0.36   %
Net interest margin, FTE   2.81   % 2.93   % (0.12 ) %


Provision for Credit Losses on Loans and Leases and Credit Quality

At September 30, 2023, the allowance for credit losses was $33.7 million. The allowance for credit losses to total loans and leases was 1.00% as of September 30, 2023, compared to 0.98% as of June 30, 2023.  

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

    Three Months Ended        
    Sep   Jun        
Provision for Credit Losses on Loans and Leases Rollforward     2023       2023     Change  
Beginning balance   $ 32,747     $ 32,279     $ 468    
Charge-offs     (417 )     (207 )     (210 )  
Recoveries     73       255       (182 )  
Net (charge-offs) recoveries     (344 )     48       (392 )  
Provision for credit losses (1)     1,284       420       864    
Ending balance   $ 33,687     $ 32,747     $ 940    
                     
Allowance for credit losses to total loans and leases, gross     1.00   %   0.98   %   0.02   %

  (1) The current quarter-ended and prior quarter-ended, excludes unfunded commitments release of $489 thousand and $307 thousand, respectively. At September 30, 2023, the unfunded commitment liability totaled $2.3 million.
     

Nonperforming loans and leases as a percentage of total loans and leases was 0.12% as of September 30, 2023, an increase of 1 basis point from the 0.11% reported in the second quarter of 2023. 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 0.12% as of September 30, 2023, and June 30, 2023.

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

    Three Months Ended        
      Sep       Jun     Increase  
Credit Quality     2023       2023     (Decrease)  
Nonaccrual loans and leases   $ 3,934     $ 3,722     $ 212    
Loans and leases past due 90 days or more and still accruing     229             229    
Total nonperforming loans and leases     4,163       3,722       441    
Other real estate owned     1,370       1,708       (338 )  
Other repossessed assets     348       282       66    
Total nonperforming assets   $ 5,881     $ 5,712     $ 169    
                         
Nonperforming loans and leases to total loans and leases, gross     0.12   %   0.11   %   0.01   %
Nonperforming assets to total assets     0.12   %   0.12   %     %


Noninterest Income

Noninterest income decreased $6.4 million to $691 thousand for the third quarter of 2023 compared to $7.1 million for the prior quarter. The current quarter decrease was associated with a $6.8 million pre-tax loss on the sale of $159.6 million of available for sale securities, moving into higher yielding assets. Excluding the loss on securities, noninterest income increased $362 thousand.

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

    Three Months Ended      
    Sep     Jun     Increase
Noninterest Income   2023      2023     (Decrease)
Service charges on deposit accounts   $ 1,736     $ 1,657     $ 79  
Gain (loss) on sale of securities, net     (6,801 )           (6,801 )
Mortgage banking income     309       332       (23 )
Investment services     1,461       1,300       161  
Insurance commissions     1,153       1,139       14  
Interchange and debit card transaction fees     1,357       1,347       10  
Other     1,476       1,355       121  
Total noninterest income   $ 691     $ 7,130     $ (6,439 )


Noninterest Expense

Noninterest expense increased $1.1 million to $28.5 million for the third quarter of 2023 compared to $27.4 million for the prior quarter. The current quarter increase was primarily related to increases in health insurance claims, incentives and additional commission expense associated with higher production from our leasing company, wealth and capital markets teams.

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

    Three Months Ended      
      Sep       Jun     Increase
Noninterest Expense     2023       2023     (Decrease)
Salaries and employee benefits   $ 16,785     $ 15,947     $ 838  
Occupancy and equipment     3,547       3,318       229  
FDIC insurance     825       875       (50 )
Other real estate and loan related expenses     603       441       162  
Advertising and marketing     346       305       41  
Data processing and technology     2,378       2,235       143  
Professional services     735       764       (29 )
Amortization of intangibles     647       675       (28 )
Merger related and restructuring expenses     110             110  
Other     2,540       2,850       (310 )
Total noninterest expense   $ 28,516     $ 27,410     $ 1,106  


Income Tax Expense

Income tax expense was $319 thousand for the third quarter of 2023, a decrease of $2.0 million, compared to $2.3 million for the prior quarter.

The effective tax rate was 13.37% for the third quarter of 2023 and 20.98% for the prior quarter. The primary reason for the 7.61% decline in the effective tax rate was due to lower earnings, largely from the $6.8 million pre-tax loss on sale of available-for-sale securities during the quarter.

Balance Sheet Trends

Total assets at September 30, 2023 were $4.80 billion compared to $4.64 billion at December 31, 2022. The $159.7 million increase is primarily attributable to increases in loans and leases of $125.4 million, cash and cash equivalents of $133.8 million and other assets of $15.1 million. Asset increases were offset by a decrease in securities of $102.4 million and an increase in the allowance for credit losses of $10.4 million, primarily for the one-time adjustment of $8.7 million related to the adoption of ASU 2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit losses on Financial Instruments (“ASU 2016-13”) on January 1, 2023.

Total liabilities increased to $4.35 billion at September 30, 2023 from $4.21 billion at December 31, 2022. The increase of $145.5 million was primarily from organic deposit growth of $169.4 million, offset by a decrease in borrowings of $27.7 million.

Shareholders’ equity at September 30, 2023 totaled $446.7 million, an increase of $14.2 million, from December 31, 2022. The increase in shareholders’ equity was primarily driven by net income of $22.4 million for the nine months ended September 30, 2023, offset by the impact of the adoption of ASU 2016-13 on January 1, 2023, of $6.6 million (net of taxes), and dividends paid of $4.1 million. Tangible book value per share1 was $19.94 at September 30, 2023, compared to $19.09 at December 31, 2022. Tangible common equity1 as a percentage of tangible assets1 was 7.23% at September 30, 2023, compared with 7.13% at December 31, 2022.

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

    Sep   Dec   Increase
Selected Balance Sheet Information   2023   2022   (Decrease)
Total assets   $ 4,797,171     $ 4,637,498     $ 159,673  
Total liabilities     4,350,519       4,205,046       145,473  
Total equity     446,652       432,452       14,200  
Securities     667,444       769,842       (102,398 )
Loans and leases     3,378,999       3,253,627       125,372  
Deposits     4,246,509       4,077,100       169,409  
Borrowings     14,117       41,860       (27,743 )

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

Conference Call Information

SmartFinancial issued this earnings release for the third quarter of 2023 on Monday, October 23, 2023, and will host a conference call on Tuesday, October 24, 2023, at 10:00 a.m. ET. To access this interactive teleconference, dial (833) 470-1428 or (404) 975-4839 and entering the access code, 071225. A replay of the conference call will be available through December 23, 2023, by dialing (866) 813-9403 or (929) 458-6194 and entering the access code, 816201. 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.

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-provision net revenue 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-provision net revenue 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-provision net revenue return on average assets is the annualized operating pre-provision net revenue 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-provision net revenue 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 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) changes in management’s plans for the future; (7) prevailing, or changes in, economic or political conditions, 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; (8) increased technology and cybersecurity risks, including generative artificial intelligence risks; (9) credit risk associated with our lending activities; (10) changes in loan demand, real estate values, or competition; (11) developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance; (12) changes in accounting principles, policies, or guidelines; (13) changes in applicable laws, rules, or regulations; (14) 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; (15) potential impacts of adverse developments in the banking industry highlighted by high-profile bank failures, including impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; (16) 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; (17) 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 (18) 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
  Sep      Jun      Mar      Dec      Sep
  2023   2023   2023   2022   2022
Assets:                                
Cash and cash equivalents $ 400,258     $ 238,898     $ 306,934     $ 266,424     $ 543,029  
Securities available-for-sale, at fair value   385,131       540,308       560,418       483,893       519,723  
Securities held-to-maturity, at amortized cost   282,313       283,564       284,776       285,949       287,104  
Other investments   13,805       14,396       14,059       15,530       15,528  
Loans held for sale   2,734       986       3,324       1,752       2,742  
Loans and leases   3,378,999       3,337,790       3,281,787       3,253,627       3,099,116  
Less: Allowance for credit losses   (33,687 )     (32,747 )     (32,279 )     (23,334 )     (22,769 )
Loans and leases, net   3,345,312       3,305,043       3,249,508       3,230,293       3,076,347  
Premises and equipment, net   92,020       92,351       92,190       92,511       91,944  
Other real estate owned   1,370       1,708       1,708       1,436       1,226  
Goodwill and other intangibles, net   107,792       108,439       109,114       109,772       110,460  
Bank owned life insurance   82,914       82,419       81,938       81,470       81,001  
Other assets   83,522       77,688       65,836       68,468       67,807  
Total assets $ 4,797,171     $ 4,745,800     $ 4,769,805     $ 4,637,498     $ 4,796,911  
Liabilities:                                 
Deposits:                                 
Noninterest-bearing demand $ 923,763     $ 1,003,432     $ 989,753     $ 1,072,449     $ 1,186,209  
Interest-bearing demand   993,717       938,758       989,738       965,911       962,901  
Money market and savings   1,766,409       1,720,202       1,761,847       1,583,481       1,663,355  
Time deposits   562,620       537,192       488,208       455,259       467,944  
Total deposits   4,246,509       4,199,584       4,229,546       4,077,100       4,280,409  
Borrowings   14,117       15,496       16,546       41,860       18,423  
Subordinated debt   42,078       42,057       42,036       42,015       41,994  
Other liabilities   47,815       43,816       38,278       44,071       41,374  
Total liabilities   4,350,519       4,300,953       4,326,406       4,205,046       4,382,200  
Shareholders’ Equity:                            
Common stock   16,995       17,004       17,004       16,901       16,888  
Additional paid-in capital   295,542       295,296       294,930       294,330       293,907  
Retained earnings   168,271       167,564       160,085       156,545       144,723  
Accumulated other comprehensive income (loss)   (34,156 )     (35,017 )     (28,620 )     (35,324 )     (40,807 )
Total shareholders’ equity   446,652       444,847       443,399       432,452       414,711  
Total liabilities & shareholders’ equity $ 4,797,171     $ 4,745,800     $ 4,769,805     $ 4,637,498     $ 4,796,911  


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

  Three Months Ended   Nine Months Ended
  Sep      Jun      Mar      Dec      Sep      Sep      Sep
  2023   2023   2023   2022   2022   2023   2022
Interest income:                                                     
Loans and leases, including fees $ 47,539     $ 45,446     $ 44,728     $ 40,082     $ 35,127     $ 137,712     $ 96,300  
Investment securities:                                                       
Taxable   4,335       4,335       3,651       3,337       3,135       12,322       8,463  
Tax-exempt   356       357       353       797       561       1,066       1,369  
Federal funds sold and other earning assets   3,045       1,956       4,446       3,098       3,474       9,448       5,389  
Total interest income   55,275       52,094       53,178       47,314       42,297       160,548       111,521  
Interest expense:                                                       
Deposits   23,433       19,554       16,346       8,844       4,866       59,333       9,384  
Borrowings   210       339       224       232       97       775       371  
Subordinated debt   626       626       626       626       626       1,877       1,877  
Total interest expense   24,269       20,519       17,196       9,702       5,589       61,985       11,632  
Net interest income   31,006       31,575       35,982       37,612       36,708       98,563       99,889  
Provision for credit losses   795       113       550       788       974       1,458       3,230  
Net interest income after provision for credit losses   30,211       31,462       35,432       36,824       35,734       97,105       96,659  
Noninterest income:                                                       
Service charges on deposit accounts   1,736       1,657       1,445       1,477       1,611       4,838       4,376  
Gain (loss) on sale of securities, net   (6,801 )                 144             (6,801 )      
Mortgage banking   309       332       172       77       170       813       1,475  
Investment services   1,461       1,300       1,005       958       1,051       3,766       3,186  
Insurance commissions   1,153       1,139       1,259       1,233       864       3,551       2,363  
Interchange and debit card transaction fees   1,357       1,347       1,383       1,328       1,356       4,087       4,107  
Other   1,476       1,355       1,661       1,908       1,198       4,492       5,083  
Total noninterest income   691       7,130       6,925       7,125       6,250       14,746       20,590  
Noninterest expense:                                                       
Salaries and employee benefits   16,785       15,947       16,742       16,384       16,317       49,474       47,036  
Occupancy and equipment   3,547       3,318       3,208       3,015       3,167       10,073       9,020  
FDIC insurance   825       875       541       650       705       2,241       2,022  
Other real estate and loan related expense   603       441       572       517       565       1,616       1,930  
Advertising and marketing   346       305       355       308       288       1,006       985  
Data processing and technology   2,378       2,235       2,163       2,097       1,872       6,777       5,185  
Professional services   735       764       807       981       822       2,307       2,809  
Amortization of intangibles   647       675       659       688       650       1,981       1,919  
Merger related and restructuring expenses   110                   (45 )     87       110       607  
Other   2,540       2,850       2,482       2,821       2,757       7,870       7,361  
Total noninterest expense   28,516       27,410       27,529       27,416       27,230       83,455       78,874  
Income before income taxes   2,386       11,182       14,828       16,533       14,754       28,396       38,375  
Income tax expense   319       2,346       3,328       3,529       3,211       5,993       8,357  
Net income $ 2,067     $ 8,836     $ 11,500     $ 13,004     $ 11,543     $ 22,403     $ 30,018  
Earnings per common share:                                                       
Basic $ 0.12     $ 0.53     $ 0.69     $ 0.78     $ 0.69     $ 1.33     $ 1.79  
Diluted $ 0.12     $ 0.52     $ 0.68     $ 0.77     $ 0.68     $ 1.33     $ 1.78  
Weighted average common shares outstanding:                                                       
Basic   16,807,548       16,806,389       16,791,406       16,758,706       16,749,255       16,801,840       16,734,298  
Diluted   16,918,635       16,898,091       16,896,494       16,884,253       16,872,022       16,907,325       16,867,970  


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

  Three Months Ended  
  September 30, 2023   June 30, 2023   September 30, 2022  
  Average                 Yield/      Average                 Yield/      Average                  Yield/  
  Balance   Interest   Cost   Balance   Interest   Cost   Balance   Interest   Cost  
Assets:                                                                           
Loans and leases, including fees1 $ 3,360,678     $ 47,539     5.61   %   $ 3,308,595     $ 45,446     5.51   %   $ 3,037,092     $ 35,127     4.59   %
Taxable securities   743,054       4,335     2.31   %     770,275       4,335     2.26   %     720,114       3,135     1.73   %
Tax-exempt securities2   64,707       451     2.77   %     65,265       452     2.78   %     101,559       732     2.86   %
Federal funds sold and other earning assets   229,487       3,045     5.26   %     195,266       1,956     4.02   %     587,755       3,474     2.34   %
Total interest-earning assets   4,397,926       55,370     4.99   %     4,339,401       52,189     4.82   %     4,446,520       42,468     3.79   %
Noninterest-earning assets   379,456                     355,701                       362,869                    
Total assets $ 4,777,382                   $ 4,695,102                     $ 4,809,389                    
                                                                   
Liabilities and Shareholders’ Equity:                                                                           
Interest-bearing demand deposits $ 969,122       5,463     2.24   %   $ 950,227       4,892     2.06   %   $ 966,437       1,956     0.80   %
Money market and savings deposits   1,753,671       13,744     3.11   %     1,737,303       11,785     2.72   %     1,632,510       2,298     0.56   %
Time deposits   551,191       4,226     3.04   %     504,350       2,877     2.29   %     501,919       612     0.48   %
Total interest-bearing deposits   3,273,984       23,433     2.84   %     3,191,880       19,554     2.46   %     3,100,866       4,866     0.62   %
Borrowings   16,228       210     5.13   %     24,845       339     5.47   %     13,141       97     2.93   %
Subordinated debt   42,065       626     5.90   %     42,044       626     5.97   %     41,980       626     5.91   %
Total interest-bearing liabilities   3,332,277       24,269     2.89   %     3,258,769       20,519     2.53   %     3,155,987       5,589     0.70   %
Noninterest-bearing deposits   951,179                     951,381                       1,192,813                    
Other liabilities   48,494                     40,669                       35,224                    
Total liabilities   4,331,950                     4,250,819                       4,384,024                    
Shareholders’ equity   445,432                     444,283                       425,365                    
Total liabilities and shareholders’ equity $ 4,777,382                   $ 4,695,102                     $ 4,809,389                    
                                                                   
Net interest income, taxable equivalent         $ 31,101                    $ 31,670                     $ 36,879           
Interest rate spread                 2.11   %                     2.30   %                     3.09   %  
Tax equivalent net interest margin                 2.81   %                     2.93   %                     3.29   %  
                                                                   
Percentage of average interest-earning assets to average interest-bearing liabilities                 131.98   %                     133.16   %                     140.89   %  
Percentage of average equity to average assets                 9.32   %                     9.46   %                     8.84   %  

1 Includes average balance of $2.7 million, $2.9 million, and $22.0 million in PPP loans for the quarters ended September 30, 2023, June 30, 2023, and September 30, 2022, respectively.  
2 Yields computed on tax-exempt instruments on a tax equivalent basis include $95 thousand, $95 thousand, and $171 thousand of taxable equivalent income for the quarters ended September 30, 2023, June 30, 2023, and September 30, 2022, respectively.


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

  Nine Months Ended
  September 30, 2023   September 30, 2022  
  Average                 Yield/      Average                 Yield/     
  Balance   Interest   Cost   Balance   Interest   Cost  
Assets:                                                    
Loans and leases, including fees1 $ 3,309,616     $ 137,712       5.56   %   $ 2,880,444     $ 96,300     4.47   %  
Taxable securities   745,694       12,322       2.21   %     683,926       8,463     1.65   %  
Tax-exempt securities2   65,170       1,349       2.77   %     102,872       1,873     2.43   %  
Federal funds sold and other earning assets   267,124       9,448       4.73   %     663,400       5,389     1.09   %  
Total interest-earning assets   4,387,604       160,831       4.90   %     4,330,642       112,025     3.46   %  
Noninterest-earning assets   365,123                       373,081                    
Total assets $ 4,752,727                     $ 4,703,723                    
                                               
Liabilities and Shareholders’ Equity:                                                    
Interest-bearing demand deposits $ 954,585       14,583       2.04   %   $ 952,523       3,137     0.44   %  
Money market and savings deposits   1,770,232       35,912       2.71   %     1,572,287       4,282     0.36   %  
Time deposits   508,600       8,838       2.32   %     531,419       1,965     0.49   %  
Total interest-bearing deposits   3,233,417       59,333       2.45   %     3,056,229       9,384     0.41   %  
Borrowings   19,309       775       5.37   %     37,933       371     1.31   %  
Subordinated debt   42,044       1,877       5.97   %     41,959       1,877     5.98   %  
Total interest-bearing liabilities   3,294,770       61,985       2.52   %     3,136,121       11,632     0.50   %  
Noninterest-bearing deposits   972,507                       1,111,854                   
Other liabilities   44,703                       31,412                   
Total liabilities   4,311,980                       4,279,387                   
Shareholders’ equity   440,747                       424,336                   
Total liabilities and shareholders’ equity $ 4,752,727                     $ 4,703,723                   
                                               
Net interest income, taxable equivalent         $ 98,846                      $ 100,393          
Interest rate spread                   2.39   %                     2.96   %  
Tax equivalent net interest margin                   3.01   %                     3.10   %  
                                               
Percentage of average interest-earning assets to average interest-bearing liabilities                   133.17   %                     138.09   %  
Percentage of average equity to average assets                   9.27   %                     9.02   %  

1 Includes average balance of $2.9 million and $36.6 million in PPP loans for the nine months ended September 30, 2023, and 2022, respectively.
2 Yields computed on tax-exempt instruments on a tax equivalent basis include $283 thousand and $504 thousand of taxable equivalent income for the nine months ended September 30, 2023, and 2022, respectively.


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

  As of and for The Three Months Ended  
  Sep      Jun      Mar      Dec      Sep  
  2023   2023   2023   2022   2022  
Composition of Loans and Leases:                                         
Commercial real estate:                                         
Owner occupied $ 776,402     $ 769,978     $ 764,166     $ 765,041     $ 714,734    
Non-owner occupied   890,774       871,779       871,368       862,720       822,317    
Commercial real estate, total   1,667,176       1,641,757       1,635,534       1,627,761       1,537,051    
Commercial & industrial   617,115       594,427       571,153       551,867       514,280    
Construction & land development   373,068       394,742       386,253       402,501       405,007    
Consumer real estate   638,518       624,828       606,343       587,977       562,408    
Leases   68,538       66,401       67,701       67,427       64,798    
Consumer and other   14,584       15,635       14,803       16,094       15,572    
Total loans and leases $ 3,378,999     $ 3,337,790     $ 3,281,787     $ 3,253,627     $ 3,099,116    
                                       
Asset Quality and Additional Loan Data:                                         
Nonperforming loans and leases $ 4,163     $ 3,722     $ 3,247     $ 2,951     $ 3,379    
Other real estate owned   1,370       1,708       1,708       1,436       1,226    
Other repossessed assets   348       282       66       422          
Total nonperforming assets $ 5,881     $ 5,712     $ 5,021     $ 4,809     $ 4,605    
Restructured loans and leases not included in nonperforming loans and leases $ 2,376     $ 657     $ 97     $ 101     $ 108    
Net charge-offs to average loans and leases (annualized)   0.04   %     (0.01 ) %     0.03   %     0.03   %     0.02   %
Allowance for credit losses to loans and leases   1.00   %     0.98   %     0.98   %     0.72   %     0.73   %
Nonperforming loans and leases to total loans and leases, gross   0.12   %     0.11   %     0.10   %     0.09   %     0.11   %
Nonperforming assets to total assets   0.12   %     0.12   %     0.11   %     0.10   %     0.10   %
Acquired loan and lease fair value discount balance $     $     $     $ 13,128     $ 14,465    
Accretion income on acquired loans and leases                     1,396       148    
PPP net fees deferred balance   94       104       114       122       140    
PPP net fees recognized   10       10       8       17       163    
                                       
Capital Ratios:                                         
Equity to Assets   9.31   %     9.37   %     9.30   %     9.33   %     8.65   %
Tangible common equity to tangible assets (Non-GAAP)1   7.23   %     7.25   %     7.17   %     7.13   %     6.49   %
                                       
SmartFinancial, Inc.2                                         
Tier 1 leverage   8.13   %     8.24   %     7.91   %     7.95   %     7.40   %
Common equity Tier 1   10.01   %     10.12   %     9.95   %     9.65   %     9.65   %
Tier 1 capital   10.01   %     10.12   %     9.95   %     9.65   %     9.65   %
Total capital   11.83   %     11.94   %     11.77   %     11.40   %     11.44   %
                                       
SmartBank   Estimated3                                    
Tier 1 leverage   9.00   %     9.18   %     8.87   %     8.90   %     8.27   %
Common equity Tier 1   11.13   %     11.27   %     11.15   %     10.82   %     10.78   %
Tier 1 capital   11.13   %     11.27   %     11.15   %     10.82   %     10.78   %
Total capital   11.85   %     11.97   %     11.85   %     11.44   %     11.41   %

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      Nine Months Ended  
  Sep      Jun      Mar      Dec      Sep      Sep      Sep  
  2023   2023   2023   2022   2022   2023   2022  
Selected Performance Ratios (Annualized):                                                               
Return on average assets   0.17   %   0.75   %   0.97   %   1.11   %   0.95   %   0.63   %   0.85   %
Return on average shareholders’ equity   1.84   %   7.98   %   10.79   %   12.28   %   10.77   %   6.80   %   9.46   %
Return on average tangible common equity¹   2.43   %   10.57   %   14.45   %   16.65   %   14.36   %   9.02   %   12.60   %
Noninterest income / average assets   0.06   %   0.61   %   0.59   %   0.61   %   0.52   %   0.41   %   0.59   %
Noninterest expense / average assets   2.37   %   2.34   %   2.33   %   2.34   %   2.25   %   2.35   %   2.24   %
Efficiency ratio   89.96   %   70.82   %   64.16   %   61.28   %   63.39   %   73.65   %   65.47   %
                                                         
Operating Selected Performance Ratios (Annualized):                                                               
Operating return on average assets1   0.60   %   0.75   %   0.97   %   1.10   %   0.96   %   0.77   %   0.87   %
Operating PPNR return on average assets1   0.84   %   0.96   %   1.30   %   1.46   %   1.30   %   1.03   %   1.20   %
Operating return on average shareholders’ equity1   6.41   %   7.98   %   10.79   %   12.15   %   10.83   %   8.35   %   9.60   %
Operating return on average tangible common equity1   8.46   %   10.57   %   14.45   %   16.47   %   14.44   %   11.09   %   12.78   %
Operating efficiency ratio1   73.60   %   70.64   %   64.02   %   61.36   %   62.93   %   69.23   %   64.69   %
Operating noninterest income / average assets1   0.62   %   0.61   %   0.59   %   0.60   %   0.52   %   0.61   %   0.59   %
Operating noninterest expense / average assets1   2.36   %   2.34   %   2.33   %   2.35   %   2.24   %   2.34   %   2.22   %
                                                         
Selected Interest Rates and Yields:                                                               
Yield on loans and leases, excluding loan fees   5.52   %   5.39   %   5.20   %   4.99   %   4.50   %   5.37   %   4.31   %
Yield on loans and leases   5.61   %   5.51   %   5.57   %   5.05   %   4.59   %   5.56   %   4.47   %
Yield on earning assets, FTE   4.99   %   4.82   %   4.88   %   4.41   %   3.79   %   4.90   %   3.46   %
Cost of interest-bearing deposits   2.84   %   2.46   %   2.05   %   1.18   %   0.62   %   2.45   %   0.41   %
Cost of total deposits   2.20   %   1.89   %   1.56   %   0.85   %   0.45   %   1.89   %   0.30   %
Cost of interest-bearing liabilities   2.89   %   2.53   %   2.12   %   1.27   %   0.70   %   2.52   %   0.50   %
Net interest margin, FTE   2.81   %   2.93   %   3.31   %   3.51   %   3.29   %   3.01   %   3.10   %
                                                         
Per Common Share:                                                               
Net income, basic $ 0.12     $ 0.53     $ 0.69     $ 0.78     $ 0.69     $ 1.33     $ 1.79    
Net income, diluted   0.12       0.52       0.68       0.77       0.68       1.33       1.78    
Operating earnings, basic¹   0.43       0.53       0.69       0.77       0.69       1.64       1.82    
Operating earnings, diluted¹   0.43       0.52       0.68       0.76       0.69       1.63       1.81    
Book value   26.28       26.16       26.08       25.59       24.56       26.28       24.56    
Tangible book value¹   19.94       19.78       19.66       19.09       18.02       19.94       18.02    
Common shares outstanding   16,994,543       17,004,092       17,004,092       16,900,805       16,887,555       16,994,543       16,887,555    

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   Nine Months Ended  
  Sep      Jun      Mar      Dec      Sep      Sep      Sep  
  2023   2023   2023   2022   2022   2023   2022  
Operating Earnings:                                               
Net income (GAAP) $ 2,067     $ 8,836     $ 11,500     $ 13,004     $ 11,543     $ 22,403     $ 30,018    
Noninterest income:                                                 
Securities (gains) losses, net   6,801                   (144 )           6,801          
Noninterest expenses:                                          
Merger related and restructuring expenses   110                   (45 )     87       110       607    
Income taxes:                                          
Income tax effect of adjustments   (1,785 )                 49       (22 )     (1,785 )     (157 )  
Operating earnings (Non-GAAP) $ 7,193     $ 8,836     $ 11,500     $ 12,864     $ 11,608     $ 27,529     $ 30,468    
Operating earnings per common share (Non-GAAP):                                                 
Basic $ 0.43     $ 0.53     $ 0.69     $ 0.77     $ 0.69     $ 1.64     $ 1.82    
Diluted   0.43       0.52       0.68       0.76       0.69       1.63       1.81    
                                           
Operating Noninterest Income:                                                 
Noninterest income (GAAP) $ 691     $ 7,130     $ 6,925     $ 7,125     $ 6,250     $ 14,746     $ 20,590    
Securities (gains) losses, net   6,801                   (144 )           6,801          
Operating noninterest income (Non-GAAP) $ 7,492     $ 7,130     $ 6,925     $ 6,981     $ 6,250     $ 21,547     $ 20,590    
Operating noninterest income (Non-GAAP)/average assets1   0.62   %   0.61   %     0.59   %     0.60   %     0.52   %   0.61   %   0.59   %
                                           
Operating Noninterest Expense:                                                 
Noninterest expense (GAAP) $ 28,516     $ 27,410     $ 27,529     $ 27,416     $ 27,230     $ 83,455     $ 78,874    
Merger related and restructuring expenses   (110 )                 45       (87 )     (110 )     (607 )  
Operating noninterest expense (Non-GAAP) $ 28,406     $ 27,410     $ 27,529     $ 27,461     $ 27,143     $ 83,345     $ 78,267    
Operating noninterest expense (Non-GAAP)/average assets2   2.36   %   2.34   %     2.33   %     2.35   %     2.24   %   2.34   %   2.22   %
                                           
Operating Pre-provision Net revenue (“PPNR”) Earnings:                                          
Net interest income (GAAP) $ 31,006     $ 31,575     $ 35,982     $ 37,612     $ 36,708     $ 98,563     $ 99,889    
Operating noninterest income (Non-GAAP)   7,492       7,130       6,925       6,981       6,250       21,547       20,590    
Operating noninterest expense (Non-GAAP)   (28,406 )     (27,410 )     (27,529 )     (27,461 )     (27,143 )     (83,345 )     (78,267 )  
Operating PPNR earnings (Non-GAAP) $ 10,092     $ 11,295     $ 15,378     $ 17,132     $ 15,815     $ 36,765     $ 42,212    
                                           
Non-GAAP Return Ratios:                                                 
Operating return on average assets (Non-GAAP)3   0.60   %   0.75   %   0.97   %   1.10   %   0.96   %   0.77   %   0.87   %
Operating PPNR return on average assets (Non-GAAP)4   0.84   %   0.96   %   1.30   %   1.46   %   1.30   %   1.03   %   1.20   %
Return on average tangible common equity (Non-GAAP)5   2.43   %   10.57   %   14.45   %   16.65   %   14.36   %   9.02   %   12.60   %
Operating return on average shareholders’ equity (Non-GAAP)6   6.41   %   7.98   %   10.79   %   12.15   %   10.83   %   8.35   %   9.60   %
Operating return on average tangible common equity (Non-GAAP)7   8.46   %   10.57   %   14.45   %   16.47   %   14.44   %   11.09   %   12.78   %
                                           
Operating Efficiency Ratio:                                                 
Efficiency ratio (GAAP)   89.96   %   70.82   %   64.16   %   61.28   %   63.39   %   73.65   %   65.47   %
Adjustment for taxable equivalent yields   (0.27 ) %   (0.18 ) %   (0.14 ) %   (0.22 ) %   (0.25 ) %   (0.18 ) %   (0.28 ) %
Adjustment for securities (gains) losses   15.89   %     %     %   (0.20 ) %     %   4.17   %     %
Adjustment for merger related income and costs   (31.98 ) %     %     %   0.50   %   (0.21 ) %   (8.41 ) %   (0.50 ) %
Operating efficiency ratio (Non-GAAP)   73.60   %   70.64   %   64.02   %   61.36   %   62.93   %   69.23   %   64.69   %

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   Nine Months Ended
  Sep      Jun      Mar      Dec      Sep   Sep      Sep
  2023   2023   2023   2022   2022   2023   2022
Tangible Common Equity:                                             
Shareholders’ equity (GAAP) $ 446,652     $ 444,847     $ 443,399     $ 432,452     $ 414,711     $ 446,652     $ 414,711  
Less goodwill and other intangible assets   107,792       108,439       109,114       109,772       110,460       107,792       110,460  
Tangible common equity (Non-GAAP) $ 338,860     $ 336,408     $ 334,285     $ 322,680     $ 304,251     $ 338,860     $ 304,251  
                                         
Average Tangible Common Equity:                                               
Average shareholders’ equity (GAAP) $ 445,432     $ 444,283     $ 432,382     $ 420,037     $ 425,365     $ 440,747     $ 424,336  
Less average goodwill and other intangible assets   108,194       108,851       109,537       110,206       106,483       108,856       105,698  
Average tangible common equity (Non-GAAP) $ 337,238     $ 335,432     $ 322,845     $ 309,831     $ 318,882     $ 331,891     $ 318,638  
                                         
Tangible Book Value per Common Share:                                        
Book value per common share (GAAP) $ 26.28     $ 26.16     $ 26.08     $ 25.59     $ 24.56     $ 26.28     $ 24.56  
Adjustment due to goodwill and other intangible assets   (6.34 )     (6.38 )     (6.42 )     (6.50 )     (6.54 )     (6.34 )     (6.54 )
Tangible book value per common share (Non-GAAP)1 $ 19.94     $ 19.78     $ 19.66     $ 19.09     $ 18.02     $ 19.94     $ 18.02  
                                         
Tangible Common Equity to Tangible Assets:                                        
Total Assets (GAAP) $ 4,797,171     $ 4,745,800     $ 4,769,805     $ 4,637,498     $ 4,796,911     $ 4,797,171     $ 4,796,911  
Less goodwill and other intangibles   107,792       108,439       109,114       109,772       110,460       107,792       110,460  
Tangible Assets (Non-GAAP) $ 4,689,379     $ 4,637,361     $ 4,660,691     $ 4,527,726     $ 4,686,451     $ 4,689,379     $ 4,686,451  
Tangible common equity to tangible assets (Non-GAAP)   7.23 %     7.25 %     7.17 %     7.13 %     6.49 %     7.23 %     6.49 %

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

Disclaimer & Cookie Notice

Welcome to GOLDEA services for Professionals

Before you continue, please confirm the following:

Professional advisers only

I am a professional adviser and would like to visit the GOLDEA CAPITAL for Professionals website.

Cookie Notice

We use cookies to improve your experience on our website

Information we collect about your use of Goldea Capital website

Goldea Capital website collects personal data about visitors to its website.

When someone visits our websites, we use a third party service, Google Analytics, to collect standard internet log information (such as IP address and type of browser they’re using) and details of visitor behavior patterns. We do this to allow us to keep track of the number of visitors to the various parts of the sites and understand how our website is used. We do not make any attempt to find out the identities or nature of those visiting our websites. We won’t share your information with any other organizations for marketing, market research or commercial purposes and we don’t pass on your details to other websites.

Use of cookies
Cookies are small text files that are placed on your computer or other device by websites that you visit. They are widely used to make websites work, or work more efficiently, as well as to provide information to the owners of the site.