BEND, Ore., April 25, 2017 /PRNewswire/ -- Cascade
Bancorp (NASDAQ: CACB) ("Company" or "Cascade"), the holding
company for Bank of the Cascades ("Bank"), today announced its
financial results for the three months ended March 31, 2017.
Update on Pending Merger with First Interstate
BancSystem:
On November 17, 2016, Cascade
announced its entry into a definitive agreement to merge with and
into First Interstate BancSystem, Inc. ("First Interstate") for
approximately $581.1 million in cash
and stock based on the closing price of $38.40 for First Interstate's Class A common
stock on November 17, 2016 (the
"First Interstate merger"). All regulatory approvals to
complete the First Interstate merger have been received and the
shareholder meetings at which shareholders of both Cascade and
First Interstate will vote to approve the First Interstate merger
will be held on May 24, 2017.
Upon completion of the First Interstate merger, First Interstate
will become a $12 billion (asset)
regional community bank with a top deposit market share in its
unique geographic footprint spanning Montana, Wyoming, South
Dakota, Idaho, Oregon, and Washington.
First Quarter Financial Highlights
- Net income for the first quarter of 2017 was $6.8 million, or $0.09 per share, compared to $5.9 million, or $0.08 per share, for the fourth quarter of 2016
("linked quarter").
- Gross loan balances at March 31,
2017 were up $10.9 million
from the linked quarter to $2.1
billion. Organic loan growth1 was 7.3%
(annualized), or $30.2 million for
the first quarter. This increase was partially offset by
$19.3 million in net runoff within
the wholesale loan book (shared national credits and ARM
portfolios).
- Investment securities declined $26.5
million to $608.9 million from
the linked quarter. The decline resulted from runoff in
wholesale assets that were not replaced in consideration of the
pending merger with First Interstate.
- Deposit balances at March 31,
2017 were $2.7 billion, up
8.1% annualized as compared to the linked quarter.
- Net interest margin ("NIM") improved to 3.63% from 3.55% in the
linked quarter. The NIM benefited from a higher yield on
earning assets.
- Net interest income was $24.9
million for the first quarter, seasonally flat compared to
the linked quarter. Revenue arising from the wholesale loan assets
eased because payoffs in these portfolios were not redeployed
pending the First Interstate merger.
- Non-interest income was $7.5
million, or 98 basis points on average assets (annualized),
as compared to $8.3 million in the
linked quarter. The linked quarter included a gain on
disposition of closed branches while the first quarter was affected
by seasonal factors, including shorter day count and relatively
severe winter weather conditions that reduced customer card and
transaction volume.
- Non-interest expense was $21.3
million for the first quarter, as compared to $23.2 million for the linked quarter. The
linked quarter included $1.3 million
in merger and acquisition ("M&A") expenses as well as
$0.9 million in increased salary
costs due to above-target incentive payouts.
- The allowance for loan losses ("ALLL") at the end of the first
quarter was 1.20% of gross loans, stable as compared to the linked
quarter. No provision or credit for loan losses was recorded
in the first quarter.
- At March 31, 2017, stockholders'
equity increased over the linked quarter to $378.6 million, primarily due to the net income
from the first quarter. Book value per share and tangible
book value per share2 were $4.96 and $3.68,
respectively.
- Return on average assets and return on average tangible
assets3 in the first quarter were 0.89% and 0.92%,
respectively, compared to 0.75% and 0.78% in the linked quarter,
respectively.
"I am very pleased with our first quarter financial results
highlighted by continued solid loan and deposit growth. Our
return on assets improved by 14 basis points to 0.89% and we
improved our efficiency ratio by 369 basis points to 66.0% from the
linked quarter," said Terry Zink,
President and Chief Executive Officer of Cascade Bancorp. "I
would note that total non-interest income was nearly 1% percent of
average assets despite what was a particularly harsh winter in the
Northwest. The weather and seasonal factors contributed to
lower customer debit card utilization and related revenue as
compared to the linked quarter."
Zink continued, "Overall I am very impressed with our team's
continued focus and commitment since our announced merger with
First Interstate in November. During this period, we have
retained our customer base and delivered solid growth. First
Interstate has attained all regulatory approvals necessary to
complete the merger, and our leaders are working effectively with
their counterparts at First Interstate to bring the organizations
together."
Chip Reeves, President of Bank of
the Cascades, commented, "The eight basis point improvement in our
net interest margin for the first quarter was driven by solid
organic loan growth coupled with higher yields on our loan and
investment portfolios. Deposits were up over 8% (annualized)
from the linked quarter as seasonal factors were offset by positive
quarter-end flows from our larger clients. Cascade's core
deposit franchise remains a competitive advantage with an 11 basis
point cost of funds, representing a modest rise of three basis
points from the linked quarter. This change was largely a
result of lower purchase accounting accretion. Looking
forward, our loan pipelines remain strong, buoyed by the robust
economic growth in our footprint. Additionally, our balance
sheet remains asset sensitive and is positioned to benefit from the
Federal Reserve Board's recent rate increases, as well as possible
future increases in interest rates."
Financial Review
Prime Pacific Financial Services, Inc. Acquisition
Update:
Cascade completed its acquisition of Prime Pacific Financial
Services, Inc. ("PPFS") on August 1,
2016 (the "PPFS acquisition"), with customer system
conversion accomplished during the fourth quarter of 2016. The
financial statements and results of operations for the period ended
March 31, 2017 are affected by
purchase accounting related to the PPFS acquisition, including
charges and fair value adjustments recorded in connection with the
transaction. Total acquired loans and deposits were
approximately $102.7 million and
$101.5 million,
respectively.
Bank of America Branch Acquisition Update:
The financial statements and results of operations as of
March 31, 2017 are inclusive of
deposit liabilities assumed in connection with the acquisition of
15 Bank of America branches (the "Bank of America branch
acquisition"). The transaction closed on March 4, 2016, with the assumption of
approximately $469.9 million deposits
across Oregon and Washington.
The PPFS acquisition and the Bank of America branch acquisition
are referred to in this release collectively as the "2016
acquisitions."
Balance Sheet:
At March 31, 2017 as compared
to December 31, 2016 and March 31, 2016
Total assets at March 31, 2017
were comparable to the linked quarter at $3.1 billion and compare to $3.0 billion as of March
31, 2016 (the "year-ago quarter"). The increase over
the year-ago quarter primarily related to organic loan growth and
included the assets assumed in the PPFS acquisition.
Cash equivalents at March 31, 2017
were $157.3 million, compared to
$72.6 million and $343.5 million as of December 31, 2016 and March 31, 2016, respectively. Cash equivalents
declined from the year-ago quarter because deposits assumed in the
Bank of America branch acquisition were deployed into other earning
asset categories. Cash equivalents increased from the
linked quarter due to timing of deposits from large customers.
Investment securities classified as available-for-sale and
held-to-maturity totaled $608.9
million at March 31, 2017 as
compared to $635.4 million at
December 31, 2016 and $572.9 million at March
31, 2016. The decline from the linked quarter is due
to payoffs mainly in mortgage-backed securities. The runoff
was not replaced to facilitate the pending First Interstate
merger. The increase over the year-ago quarter was
attributable to the deployment of excess cash assumed in the 2016
acquisitions.
Gross loans at March 31, 2017 were
$2.1 billion, up $10.9 million from the linked quarter and
$330.5 million from the year-ago
quarter. Organic loan growth was 7.3% (annualized) for the first
quarter of 2017. First quarter loan growth was centered in
commercial real estate, construction and residential real estate
portfolios, while the commercial and industrial portfolio was lower
due to runoff in wholesale loans. The wholesale ARM portfolio
totaled $173.6 million at
March 31, 2017 compared to
$187.1 million at December 31, 2016 and $154.5 million at March
31, 2016. The wholesale shared national credit ("SNC")
portfolio totaled $134.4 million at
March 31, 2017 compared to
$140.2 million at December 31, 2016 and $160.6 million at March
31, 2016, with the decreases due to continued
payoffs.
The Bank's credit quality remained strong in the first quarter
with stable non-performing loans and delinquencies. The ALLL
at March 31, 2017 was steady at
$25.4 million as compared to
December 31, 2016 with net recoveries
of $0.1 million during the first
quarter. See additional discussion in "Asset Quality"
below.
Deposit balances at March 31, 2017
were $2.7 billion, up 8.1%
(annualized) as compared to the linked quarter because seasonal
factors were offset by positive quarter-end flows from our larger
customers. Aggregate non-interest bearing deposits were
$935.1 million at March 31, 2017, or 34.4% of total deposits at
period end. Combined with interest checking balances, total
checking balances were 55.4% of total deposits. Money market
and saving accounts were 36.5% of total deposits while CDs were
8.1% of total deposits. Average deposits between the first
and linked quarters were down due to seasonal factors as the winter
balances are typically at its nadir and growth accelerates during
the spring and summer calendar quarters.
The overall cost of funds for the first quarter of 2017 was
0.11%, up from 0.08% in the linked quarter. The increase was
largely a result of lower purchase accounting accretion.
Total stockholders' equity at March 31,
2017 was $378.6 million
compared to $369.7 million at
December 31, 2016 and $339.7 million at March
31, 2016. Tangible common stockholders' equity4
was $280.8 million, or $3.68 per share, at March
31, 2017, as compared to $271.5
million, or $3.56 per share,
at December 31, 2016 and $244.0 million, or $3.35 per share, at March
31, 2016. The ratios of common stockholders' equity to total
assets and tangible common stockholders' equity to total
assets5 were 12.07% and 8.95% at March 31, 2017, respectively, 12.01% and 8.82% at
December 31, 2016, respectively, and
11.39% and 8.18% at March 31, 2016,
respectively. The changes in these capital measures are
primarily a result of the increased net income for the periods.
Income Statement:
Quarter ended March 31, 2017 as
compared to the quarters ended December 31,
2016 and March 31,
2016
Net income for the first quarter of 2017 was $6.8 million, or $0.09 per share, compared to $5.9 million, or $0.08 per share, for the linked quarter and
$1.9 million, or $0.03 per share, for the year-ago quarter.
Improvement over the linked quarter resulted primarily from a
reduction in transitory expenses related to the First Interstate
merger.
Net interest income was $24.9
million for the first quarter of 2017 as compared to
$25.0 million for the linked quarter
and $22.2 million for the year-ago
quarter. Stronger interest revenue in recent quarters is due
to higher yields on average earning assets.
NIM was 3.63% for the first quarter of 2017, an improvement over
the 3.55% NIM achieved in the linked quarter and compared to 3.80%
for the year-ago quarter. The NIM for the first quarter benefited
from recent increases in market interest rates and an improved
earning assets mix. The cost of funds was 0.11% for the first
quarter of 2017, increasing slightly from the linked quarter due to
the expiration of time deposit marks from prior year
acquisitions.
Non-interest income for the first quarter of 2017 totaled
$7.5 million, compared to
$8.3 million in the linked quarter
and $5.5 million in the year-ago
quarter. The decline from the linked quarter was in part due
to inclement weather during the winter that impacted customer
transaction activity. Debit card transaction volume usage was
markedly lower. In addition, the linked quarter included a
$0.5 million gain on sales of
decommissioned branches. Year-over-year improvement in
non-interest revenue was mainly due to higher customer transaction
volumes arising from the 2016 acquisitions.
Non-interest expense in the first quarter of 2017 was
$21.3 million (including $0.2 million in M&A related expense) as
compared to $23.2 million in the
linked quarter and $24.5 million in
the year-ago quarter. The decrease from the linked quarter
was primarily attributable to lower M&A related expenses in the
first quarter, which impacted expense levels in professional
services, among other categories, and included investment banker
fees, legal and accounting support. Human resource expense
also included higher sales incentives related to strong production
activity and above target 2016 performance bonus accruals.
There was no provision for loan loss in the first quarter of
2017, the linked quarter or the year-ago quarter.
The income tax provision for the first quarter of 2017 was
$4.2 million, representing a 38.6%
effective tax rate for the period.
Asset Quality
For the quarter ended March 31,
2017, net recoveries were approximately $0.1 million and the reserve for loan losses was
$25.4 million, compared to
$25.3 million for the linked quarter
and $24.4 million for the year-ago
quarter. The ratio of loan loss reserve to total loans was
1.20% at March 31, 2017 compared to
1.20% at December 31, 2016 and 1.37%
at March 31, 2016. The lower
ratio is related to an increase in total loan balances over first
quarter 2016 levels.
Non-performing assets as a percentage of total assets was 0.46%
at March 31, 2017, as compared to
0.50% at December 31, 2016 and 0.49%
at March 31, 2016. At
March 31, 2017, delinquent loans were
0.21% of the loan portfolio compared to 0.20% at December 31, 2016 and 0.30% at March 31, 2016.
About Cascade Bancorp and Bank of the Cascades
Cascade Bancorp (NASDAQ: CACB), headquartered in Bend, Oregon, and its wholly owned subsidiary,
Bank of the Cascades, operates in the Pacific Northwest. Founded in
1977, Bank of the Cascades offers full-service community banking
through 46 branches in Oregon,
Idaho and Washington. The Bank has a business strategy
that focuses on delivering the best in community banking for the
financial well-being of customers and stockholders. It executes its
strategy through the consistent delivery of full relationship
banking focused on attracting and retaining value-driven customers.
For further information, please visit our website at
www.botc.com.
NON-GAAP FINANCIAL MEASURES
This release contains certain non-GAAP financial measures.
The Company's management uses these non-GAAP financial measures,
specifically return on average tangible assets, return on average
tangible stockholders' equity, organic loan growth, tangible book
value per share, tangible common stockholders' equity ratio to
total assets and tangible stockholders' equity, as important
measures of the strength of its capital and its ability to generate
earnings on its tangible capital invested by its
stockholders. Management believes presentation of these
non-GAAP financial measures provides useful supplemental
information to our investors and others that contribute to a proper
understanding of the financial results and capital levels of the
Company. Management also uses these non-GAAP financial measures in
making financial, operating and planning decisions and in
evaluating the Company's performance. These non-GAAP disclosures
should not be viewed as a substitute for financial results
determined in accordance with GAAP, nor are they necessarily
comparable to non-GAAP performance measures that may be presented
by other companies. Reconciliations of these non-GAAP financial
measures to the most directly comparable GAAP financial measures
are included in the table at the end of this release under the
caption "Reconciliation of Non-GAAP Financial Measures."
FORWARD LOOKING STATEMENTS
This release contains forward-looking statements about
Cascade Bancorp's plans and anticipated results of operations and
financial condition. These statements include, but are not limited
to, our plans, objectives, expectations, and intentions, the
benefits of the First Interstate merger, including future financial
and operating results, the combined company's plans, objectives,
expectations and intentions, and other statements that are not
historical facts. When used in this report, the word "expects,"
"believes," "anticipates," "could," "may," "will," "should,"
"plan," "predicts," "projections," "continue," "indicate" and other
similar expressions constitute forward-looking statements, as do
any other statements that expressly or implicitly predict future
events, results or performance, and such statements are made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Certain risks and uncertainties and
Cascade Bancorp's success in managing such risks and uncertainties
and could cause actual results to differ materially from those
projected and/or adversely affect our results of operations and
financial condition. Such factors include: the possibility
that the First Interstate merger does not close when expected or at
all because required regulatory, shareholder or other approvals and
other conditions to closing are not received, satisfied or waived
on a timely basis or at all; the timing to consummate the merger;
the risk that the benefits and cost synergies from the merger may
not be fully realized or may take longer to realize than expected,
including as a result of changes in general economic and market
conditions, interest and exchange rates, monetary policy, laws and
regulations and their enforcement, and the degree of competition in
the geographic and business areas in which First Interstate and
Cascade operate; the ability to promptly and effectively integrate
the businesses of First Interstate and Cascade; disruption from the
merger making it more difficult to maintain relationships with
customers, vendors and employees; the reaction of the companies'
customers, employees and counterparties to the transaction; the
diversion of management time on merger-related issues; local and
national economic conditions; housing/real estate market prices;
employment and wages rates; as well as historically low interest
rates and/or the rate of change in such rates. Such
factors, depending on severity, could adversely affect credit
quality, collateral values, including real estate collateral and
OREO (other real estate owned) properties, investment values,
liquidity, the pace of loan growth and /or originations, the
adequacy of reserves for loan losses including the trend and amount
of loan charge offs and delinquency rates. These factors may be
exacerbated by our concentration of operations in the States of
Oregon, Idaho and Washington generally, and Central, Southern
and Northwest Oregon, as well as
the greater Boise/Treasure
Valley, Idaho and greater
Seattle, Washington areas,
specifically; interest rate changes could significantly reduce net
interest income and negatively affect funding sources; competition
among financial institutions could increase significantly;
competition or changes in interest rates could negatively affect
net interest margin, as could other factors listed from time to
time in Cascade Bancorp's reports filed with or furnished to the
Securities and Exchange Commission (the "SEC"); the reputation of
the financial services industry could further deteriorate, which
could adversely affect our ability to access markets for funding
and to acquire and retain customers; and existing regulatory
requirements, changes in regulatory requirements and legislation
(including, without limitation, the Dodd-Frank Wall Street Reform
and Consumer Protection Act) and our inability to meet those
requirements, including capital requirements and increases in our
deposit insurance premium, could adversely affect the businesses in
which we are engaged, our results of operations and our financial
condition. Such forward-looking statements also include, but are
not limited to, statements about the completion and anticipated
results of the First Interstate merger, statements about our
strategy to expand our loan portfolio to markets outside our branch
network, including Portland,
Oregon and Seattle,
Washington, and our ability to execute our business plan,
both of which could be affected by our ability to obtain regulatory
approval for any expansionary activities. Additional risks and
uncertainties are identified and discussed in Cascade Bancorp's
reports filed with or furnished to the SEC and available at the
SEC's website at www.sec.gov. However, you should be aware
that these factors are not an exhaustive list, and you should not
assume these are the only factors that may cause our actual results
to differ materially from our expectations. These forward-looking
statements speak only as of the date of this release. Cascade
Bancorp undertakes no obligation to update or publish revised
forward-looking statements to reflect the impact of events or
circumstances that may arise after the date hereof, except as
required by applicable law. Readers should carefully review all
disclosures filed or furnished by Cascade Bancorp from time to time
with the SEC.
Information contained herein, other than information at
December 31, 2016, and for the twelve
months then ended, is unaudited. All financial data should be read
in conjunction with the notes to the consolidated financial
statements of Cascade Bancorp and subsidiary as of and for the
fiscal year ended December 31, 2016,
as contained in the Company's Annual Report on Form 10-K for such
fiscal year.
1
Organic loan growth is a non-GAAP measure
defined as total loan growth less acquired loans during the period.
See the last page of this release for a reconciliation of organic
loan growth.
|
2
Tangible book value per common share is a
non-GAAP measure defined as total stockholders' equity, less the
sum of core deposit intangible ("CDI") and goodwill, divided by
total number of shares outstanding. See the last page of this
release for a reconciliation of tangible book value per common
share.
|
3
Return on average tangible assets is a
non-GAAP measure defined as net income divided by average total
assets, less the sum of average CDI and goodwill. See the last page
of this release for a reconciliation of return on average tangible
assets.
|
4 Tangible
common stockholders' equity is a non-GAAP measure defined as total
stockholders' equity, less the sum of CDI and goodwill. See the
last page of this release for a reconciliation of tangible
stockholders' equity.
|
5 Tangible
common stockholders' equity to total assets is a non-GAAP measure
defined as total stockholders' equity, less the sum of CDI and
goodwill, divided by total assets. See the last page of this
release for a reconciliation of tangible common stockholders'
equity to total assets.
|
CASCADE
BANCORP
|
CONSOLIDATED
BALANCE SHEETS
|
(In thousands)
(Unaudited)
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
ASSETS
|
|
|
|
|
|
|
Cash and cash
equivalents:
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
57,801
|
|
|
$
|
52,561
|
|
|
$
|
54,510
|
|
Interest bearing
deposits
|
|
99,194
|
|
|
19,743
|
|
|
288,740
|
|
Federal funds
sold
|
|
273
|
|
|
273
|
|
|
273
|
|
Total cash and cash
equivalents
|
|
157,268
|
|
|
72,577
|
|
|
343,523
|
|
Investment securities
available-for-sale
|
|
469,720
|
|
|
494,819
|
|
|
428,909
|
|
Investment securities
held-to-maturity
|
|
139,196
|
|
|
140,557
|
|
|
144,029
|
|
Federal Home Loan
Bank (FHLB) stock
|
|
3,838
|
|
|
3,268
|
|
|
3,137
|
|
Loans held for
sale
|
|
4,066
|
|
|
8,651
|
|
|
4,246
|
|
Loans, net
|
|
2,088,174
|
|
|
2,077,358
|
|
|
1,758,598
|
|
Premises and
equipment, net
|
|
45,880
|
|
|
48,658
|
|
|
45,115
|
|
Bank-owned life
insurance
|
|
56,869
|
|
|
56,957
|
|
|
54,708
|
|
Other real estate
owned, net
|
|
1,727
|
|
|
1,677
|
|
|
3,274
|
|
Deferred tax asset,
net
|
|
40,333
|
|
|
45,172
|
|
|
49,387
|
|
Core deposit
intangible
|
|
11,943
|
|
|
12,317
|
|
|
13,085
|
|
Goodwill
|
|
85,852
|
|
|
85,852
|
|
|
82,594
|
|
Other
assets
|
|
31,806
|
|
|
31,195
|
|
|
51,400
|
|
Total
assets
|
|
$
|
3,136,672
|
|
|
$
|
3,079,058
|
|
|
$
|
2,982,005
|
|
LIABILITIES &
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
Demand
|
|
$
|
935,110
|
|
|
$
|
916,197
|
|
|
$
|
867,646
|
|
Interest bearing
demand
|
|
1,357,911
|
|
|
1,327,975
|
|
|
1,317,725
|
|
Savings
|
|
200,842
|
|
|
197,279
|
|
|
170,745
|
|
Time
|
|
220,918
|
|
|
220,362
|
|
|
219,922
|
|
Total
deposits
|
|
2,714,781
|
|
|
2,661,813
|
|
|
2,576,038
|
|
Other
liabilities
|
|
43,301
|
|
|
47,593
|
|
|
66,242
|
|
Total
liabilities
|
|
2,758,082
|
|
|
2,709,406
|
|
|
2,642,280
|
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
Preferred stock, no
par value; 5,000,000 shares authorized; none issued or
outstanding
|
|
—
|
|
|
—
|
|
|
—
|
|
Common stock, no par
value; 100,000,000 shares authorized
|
|
472,564
|
|
|
471,719
|
|
|
453,626
|
|
Accumulated
deficit
|
|
(94,240)
|
|
|
(101,002)
|
|
|
(115,832)
|
|
Accumulated other
comprehensive income (loss)
|
|
266
|
|
|
(1,065)
|
|
|
1,931
|
|
Total stockholders'
equity
|
|
378,590
|
|
|
369,652
|
|
|
339,725
|
|
Total liabilities and
stockholders' equity
|
|
$
|
3,136,672
|
|
|
$
|
3,079,058
|
|
|
$
|
2,982,005
|
|
CASCADE
BANCORP
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(In thousands)
(Unaudited)
|
|
Three Months
Ended
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
Interest
income:
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
|
21,554
|
|
$
|
21,525
|
|
$
|
17,920
|
Interest on
investments
|
|
3,985
|
|
3,880
|
|
4,618
|
Other investment
income
|
|
82
|
|
86
|
|
156
|
Total interest
income
|
|
25,621
|
|
25,491
|
|
22,694
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
Interest bearing
demand
|
|
584
|
|
502
|
|
413
|
Savings
|
|
15
|
|
17
|
|
11
|
Time
|
|
131
|
|
1
|
|
85
|
Other
borrowings
|
|
25
|
|
7
|
|
26
|
Total interest
expense
|
|
755
|
|
527
|
|
535
|
|
|
|
|
|
|
|
Net interest
income
|
|
24,866
|
|
24,964
|
|
22,159
|
Loan loss provision
(recovery)
|
|
—
|
|
—
|
|
—
|
|
Net interest income
after loan loss provision
|
|
24,866
|
|
24,964
|
|
22,159
|
|
|
|
|
|
|
|
Non-interest
income:
|
|
|
|
|
|
|
Service charges on
deposit accounts
|
|
1,651
|
|
1,691
|
|
1,372
|
Card issuer and
merchant services fees, net
|
|
2,276
|
|
2,544
|
|
1,835
|
Earnings on
BOLI
|
|
286
|
|
249
|
|
258
|
Mortgage banking
income, net
|
|
1,147
|
|
1,145
|
|
495
|
Swap fee
income
|
|
256
|
|
638
|
|
666
|
SBA gain on sales and
fee income
|
|
798
|
|
531
|
|
174
|
ATM income
|
|
423
|
|
455
|
|
243
|
Other
income
|
|
639
|
|
1,026
|
|
413
|
Total non-interest
income
|
|
7,476
|
|
8,279
|
|
5,456
|
|
|
|
|
|
|
|
Non-interest
expense:
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
12,628
|
|
13,079
|
|
13,029
|
Occupancy
|
|
1,744
|
|
1,547
|
|
2,680
|
Information
technology
|
|
1,181
|
|
1,299
|
|
1,397
|
Equipment
|
|
467
|
|
650
|
|
448
|
Communications
|
|
593
|
|
589
|
|
610
|
FDIC
insurance
|
|
517
|
|
553
|
|
377
|
OREO
|
|
10
|
|
35
|
|
212
|
Professional
services
|
|
891
|
|
2,042
|
|
1,598
|
Card
issuer
|
|
872
|
|
1,089
|
|
909
|
Insurance
|
|
160
|
|
162
|
|
175
|
CDI
amortization
|
|
374
|
|
374
|
|
205
|
Other
expenses
|
|
1,898
|
|
1,738
|
|
2,878
|
Total non-interest
expense
|
|
21,335
|
|
23,157
|
|
24,518
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
11,007
|
|
10,086
|
|
3,097
|
Income tax
provision
|
|
(4,245)
|
|
(4,168)
|
|
(1,157)
|
Net income
|
|
$
|
6,762
|
|
$
|
5,918
|
|
$
|
1,940
|
CASCADE
BANCORP
|
NET INTEREST
MARGIN
|
(In thousands)
(Unaudited)
|
|
Three Months Ended
March 31,
|
|
2017
|
|
2016
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield or
Rates
|
|
Average
Balance
|
|
Interest
Income/
Expense
|
|
Average
Yield or
Rates
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Investment
securities
|
$
|
621,585
|
|
$
|
3,985
|
|
2.60
|
%
|
|
$
|
508,533
|
|
$
|
4,618
|
|
3.65
|
%
|
Interest bearing
balances due from other banks
|
33,600
|
|
82
|
|
0.99
|
%
|
|
115,612
|
|
156
|
|
0.54
|
%
|
Federal funds
sold
|
273
|
|
—
|
|
—
|
%
|
|
273
|
|
—
|
|
—
|
%
|
Federal Home Loan
Bank stock
|
3,760
|
|
—
|
|
—
|
%
|
|
3,898
|
|
—
|
|
—
|
%
|
Loans
|
2,116,352
|
|
21,554
|
|
4.13
|
%
|
|
1,720,086
|
|
17,920
|
|
4.19
|
%
|
Total earning
assets/interest income
|
2,775,570
|
|
25,621
|
|
3.74
|
%
|
|
2,348,402
|
|
22,694
|
|
3.89
|
%
|
Reserve for loan
losses
|
(25,301)
|
|
|
|
|
|
(26,591)
|
|
|
|
|
Cash and due from
banks
|
52,494
|
|
|
|
|
|
49,250
|
|
|
|
|
Premises and
equipment, net
|
47,094
|
|
|
|
|
|
42,090
|
|
|
|
|
Bank-owned life
insurance
|
57,052
|
|
|
|
|
|
54,558
|
|
|
|
|
Deferred tax
asset
|
43,785
|
|
|
|
|
|
49,781
|
|
|
|
|
Goodwill
|
85,852
|
|
|
|
|
|
78,653
|
|
|
|
|
Core deposit
intangible
|
12,079
|
|
|
|
|
|
6,800
|
|
|
|
|
Accrued interest and
other assets
|
35,067
|
|
|
|
|
|
35,625
|
|
|
|
|
Total
assets
|
$
|
3,083,692
|
|
|
|
|
|
$
|
2,638,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing
demand deposits
|
$
|
1,328,712
|
|
584
|
|
0.18
|
%
|
|
$
|
1,129,592
|
|
413
|
|
0.15
|
%
|
Savings
deposits
|
200,755
|
|
15
|
|
0.03
|
%
|
|
146,257
|
|
11
|
|
0.03
|
%
|
Time
deposits
|
221,371
|
|
131
|
|
0.24
|
%
|
|
186,316
|
|
85
|
|
0.18
|
%
|
Other
borrowings
|
12,310
|
|
25
|
|
0.82
|
%
|
|
22,846
|
|
26
|
|
0.46
|
%
|
Total interest
bearing liabilities/interest expense
|
1,763,148
|
|
755
|
|
0.17
|
%
|
|
1,485,011
|
|
535
|
|
0.14
|
%
|
Demand
deposits
|
901,257
|
|
|
|
|
|
763,496
|
|
|
|
|
Other
liabilities
|
45,503
|
|
|
|
|
|
50,825
|
|
|
|
|
Total
liabilities
|
2,709,908
|
|
|
|
|
|
2,299,332
|
|
|
|
|
Stockholders'
equity
|
373,784
|
|
|
|
|
|
339,236
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
3,083,692
|
|
|
|
|
|
$
|
2,638,568
|
|
|
|
|
Net interest
income
|
|
|
$
|
24,866
|
|
|
|
|
|
$
|
22,159
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
spread
|
|
|
|
|
3.57
|
%
|
|
|
|
|
|
3.74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
to earning assets
|
|
|
|
|
3.63
|
%
|
|
|
|
|
|
3.80
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
CASCADE
BANCORP
|
ADDITIONAL
FINANCIAL INFORMATION
|
(In thousands,
except per share data) (Unaudited)
|
|
|
Three Months
Ended
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
Share
Data
|
|
|
|
|
|
|
Basic net income per
common share
|
|
$
|
0.09
|
|
|
$
|
0.08
|
|
|
$
|
0.03
|
|
Diluted net income
per common share
|
|
$
|
0.09
|
|
|
$
|
0.08
|
|
|
$
|
0.03
|
|
Book value per basic
common share
|
|
$
|
4.96
|
|
|
$
|
4.85
|
|
|
$
|
4.67
|
|
Tangible book value
per common share1
|
|
$
|
3.68
|
|
|
$
|
3.56
|
|
|
$
|
3.35
|
|
Basic average shares
outstanding
|
|
75,060
|
|
|
75,055
|
|
|
71,884
|
|
Fully diluted average
shares outstanding
|
|
75,943
|
|
|
75,918
|
|
|
72,153
|
|
Balance Sheet
Detail
|
|
|
|
|
|
|
Gross
loans
|
|
$
|
2,113,531
|
|
|
$
|
2,102,648
|
|
|
$
|
1,783,028
|
|
Wholesale
loans
|
|
$
|
307,971
|
|
|
$
|
327,286
|
|
|
$
|
315,163
|
|
Total organic
loans
|
|
$
|
1,701,307
|
|
|
$
|
1,671,109
|
|
|
$
|
1,467,865
|
|
Total
deposits
|
|
$
|
2,714,781
|
|
|
$
|
2,661,813
|
|
|
$
|
2,576,038
|
|
Non-interest
bearing
|
|
$
|
935,110
|
|
|
$
|
916,197
|
|
|
$
|
867,646
|
|
Total checking
balances
|
|
$
|
1,503,430
|
|
|
$
|
1,471,068
|
|
|
$
|
1,426,471
|
|
Money
market
|
|
$
|
789,591
|
|
|
$
|
773,104
|
|
|
$
|
758,899
|
|
Time
|
|
$
|
220,918
|
|
|
$
|
220,362
|
|
|
$
|
219,922
|
|
Key
Ratios
|
|
|
|
|
|
|
Return on average
stockholders' equity
|
|
7.33
|
%
|
|
6.34
|
%
|
|
2.30
|
%
|
Return on average
tangible stockholders' equity2
|
|
9.94
|
%
|
|
8.60
|
%
|
|
3.07
|
%
|
Return on average
assets
|
|
0.89
|
%
|
|
0.75
|
%
|
|
0.30
|
%
|
Return on average
tangible assets3
|
|
0.92
|
%
|
|
0.78
|
%
|
|
0.31
|
%
|
Common stockholders'
equity ratio
|
|
12.07
|
%
|
|
12.01
|
%
|
|
11.39
|
%
|
Tangible common
stockholders' equity ratio4
|
|
8.95
|
%
|
|
8.82
|
%
|
|
8.18
|
%
|
Net interest
spread
|
|
3.57
|
%
|
|
3.51
|
%
|
|
3.74
|
%
|
Net interest
margin
|
|
3.63
|
%
|
|
3.55
|
%
|
|
3.80
|
%
|
Total revenue (net
int. inc. + non int. inc.)
|
|
$
|
32,342
|
|
|
$
|
33,243
|
|
|
$
|
27,615
|
|
Efficiency
ratio5
|
|
65.97
|
%
|
|
69.66
|
%
|
|
88.79
|
%
|
Loan to deposit
ratio
|
|
76.92
|
%
|
|
78.04
|
%
|
|
68.27
|
%
|
Credit Quality
Ratios
|
|
|
|
|
|
|
Reserve for loan
losses
|
|
$
|
25,357
|
|
|
$
|
25,290
|
|
|
$
|
24,430
|
|
Reserve for loan
losses to ending gross loans
|
|
1.20
|
%
|
|
1.20
|
%
|
|
1.37
|
%
|
Reserve for credit
losses
|
|
$
|
25,797
|
|
|
$
|
25,730
|
|
|
$
|
24,870
|
|
Reserve for credit
losses to ending gross loans
|
|
1.22
|
%
|
|
1.22
|
%
|
|
1.39
|
%
|
Non-performing assets
("NPAs")
|
|
$
|
14,492
|
|
|
$
|
15,388
|
|
|
$
|
14,638
|
|
NPAs to total
assets
|
|
0.46
|
%
|
|
0.50
|
%
|
|
0.49
|
%
|
Delinquent >30
days to total loans (excl. NPAs)
|
|
0.21
|
%
|
|
0.20
|
%
|
|
0.30
|
%
|
Net (recoveries)
charge-offs
|
|
$
|
(67)
|
|
|
$
|
(51)
|
|
|
$
|
(15)
|
|
|
|
|
|
|
|
|
|
|
|
Net loan (recoveries)
charge-offs to average total loans
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|
1
Tangible book value per common share is a
non-GAAP measure defined as total stockholders' equity, less the
sum of core deposit intangible ("CDI") and goodwill, divided by
total number of shares outstanding. See below for
reconciliation of tangible book value per common share.
|
2
Return on average tangible stockholders'
equity is a non-GAAP measure defined as net income divided by
average total stockholders' equity, less the sum of average CDI and
goodwill. See below for a reconciliation of return on average
tangible stockholders' equity.
|
3
Return on average tangible assets is a
non-GAAP measure defined as net income divided by average total
assets, less the sum of average CDI and goodwill. See below for a
reconciliation of return on average tangible assets.
|
4
Tangible common stockholders' equity
ratio is a non-GAAP measure defined as total stockholders' equity,
less the sum of CDI and goodwill, divided by total assets. See
below for a reconciliation of tangible common stockholders' equity
ratio.
|
5
The efficiency ratio is calculated by
dividing non-interest expense by the sum of net interest income and
non-interest income. Other companies may define and calculate this
data differently.
|
CASCADE
BANCORP
|
ADDITIONAL
FINANCIAL INFORMATION (continued)
|
(In thousands,
except per share data) (Unaudited)
|
|
|
|
|
|
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
Bank Capital
Ratios
|
|
Estimate
|
|
|
|
|
Tier 1 capital
leverage ratio
|
|
8.87
|
%
|
|
8.44
|
%
|
|
8.48
|
%
|
Common equity Tier 1
ratio
|
|
10.63
|
%
|
|
10.31
|
%
|
|
10.22
|
%
|
Tier 1 risk-based
capital ratio
|
|
10.63
|
%
|
|
10.31
|
%
|
|
10.22
|
%
|
Total risk-based
capital ratio
|
|
11.68
|
%
|
|
11.36
|
%
|
|
11.41
|
%
|
Bancorp Capital
Ratios
|
|
|
|
|
|
|
Tier 1 capital
leverage ratio
|
|
9.03
|
%
|
|
8.60
|
%
|
|
8.64
|
%
|
Common equity Tier 1
ratio
|
|
10.88
|
%
|
|
10.53
|
%
|
|
10.42
|
%
|
Tier 1 risk-based
capital ratio
|
|
10.88
|
%
|
|
10.53
|
%
|
|
10.42
|
%
|
Total risk-based
capital ratio
|
|
11.92
|
%
|
|
11.58
|
%
|
|
11.61
|
%
|
Reconciliation of
Non-GAAP Measures (unaudited):
|
|
|
Reconciliation of
period end stockholders' equity to period end tangible
stockholders' equity:
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
Total stockholders'
equity
|
|
$
|
378,590
|
|
|
$
|
369,652
|
|
|
$
|
339,725
|
|
Core deposit
intangible
|
|
11,943
|
|
|
12,317
|
|
|
13,085
|
|
Goodwill
|
|
85,852
|
|
|
85,852
|
|
|
82,594
|
|
Tangible
stockholders' equity
|
|
$
|
280,795
|
|
|
$
|
271,483
|
|
|
$
|
244,046
|
|
|
|
|
|
|
|
|
Reconciliation of
period end common stockholders' equity ratio to period end tangible
common stockholders' equity ratio:
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
Total stockholders'
equity
|
|
$
|
378,590
|
|
|
$
|
369,652
|
|
|
$
|
339,725
|
|
Total
assets
|
|
$
|
3,136,672
|
|
|
$
|
3,079,058
|
|
|
$
|
2,982,005
|
|
Common stockholders'
equity ratio
|
|
12.07
|
%
|
|
12.01
|
%
|
|
11.39
|
%
|
Tangible
stockholders' equity
|
|
$
|
280,795
|
|
|
$
|
271,483
|
|
|
$
|
244,046
|
|
Total
assets
|
|
$
|
3,136,672
|
|
|
$
|
3,079,058
|
|
|
$
|
2,982,005
|
|
Tangible common
stockholders' equity ratio
|
|
8.95
|
%
|
|
8.82
|
%
|
|
8.18
|
%
|
|
|
|
|
|
|
|
Reconciliation of
period end total stockholders' equity to period end tangible
book value per common share:
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
Total stockholders'
equity
|
|
$
|
378,590
|
|
|
$
|
369,652
|
|
|
$
|
339,725
|
|
Core deposit
intangible
|
|
11,943
|
|
|
12,317
|
|
|
13,085
|
|
Goodwill
|
|
85,852
|
|
|
85,852
|
|
|
82,594
|
|
Tangible stockholders
equity
|
|
$
|
280,795
|
|
|
$
|
271,483
|
|
|
$
|
244,046
|
|
Common shares
outstanding
|
|
76,263,456
|
|
|
76,262,184
|
|
|
72,774,980
|
|
Tangible book value
per common share
|
|
$
|
3.68
|
|
|
$
|
3.56
|
|
|
$
|
3.35
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
Reconciliation of
return on average tangible stockholders' equity:
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
Average stockholders'
equity
|
|
$
|
373,784
|
|
|
$
|
371,229
|
|
|
$
|
339,236
|
|
Average core deposit
intangible
|
|
12,079
|
|
|
12,454
|
|
|
6,800
|
|
Average
goodwill
|
|
85,852
|
|
|
84,873
|
|
|
78,653
|
|
Average tangible
stockholders' equity
|
|
$
|
275,853
|
|
|
$
|
273,902
|
|
|
$
|
253,783
|
|
Net income
|
|
6,762
|
|
|
5,918
|
|
|
1,940
|
|
Return on average
tangible stockholders' equity (annualized)
|
|
9.94
|
%
|
|
8.60
|
%
|
|
3.07
|
%
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
Reconciliation of
return on average tangible assets:
|
|
March 31,
2017
|
|
December 31,
2016
|
|
March 31,
2016
|
Average total
assets
|
|
$
|
3,083,692
|
|
|
$
|
3,126,143
|
|
|
$
|
2,638,568
|
|
Average core deposit
intangible
|
|
12,079
|
|
|
12,454
|
|
|
6,800
|
|
Average
goodwill
|
|
85,852
|
|
|
84,873
|
|
|
78,653
|
|
Average tangible
assets
|
|
$
|
2,985,761
|
|
|
$
|
3,028,816
|
|
|
$
|
2,553,115
|
|
Net income
|
|
6,762
|
|
|
5,918
|
|
|
1,940
|
|
Return on average
tangible assets (annualized)
|
|
0.92
|
%
|
|
0.78
|
%
|
|
0.31
|
%
|
Reconciliation of
year-over-year total loan growth to organic loan growth (from March
31, 2016):
|
|
Year over year
March 31, 2017
|
Total loan
growth
|
|
$
|
330,503
|
Wholesale loan
portfolio net paydowns
|
|
(7,191)
|
Acquired Prime
loans
|
|
104,253
|
Organic loan growth,
excluding PPFS
|
|
$
|
233,441
|
|
|
|
Reconciliation of
quarterly total loan growth to organic loan growth (from December
31, 2016):
|
|
QTD March 31,
2017
|
Total loan
growth
|
|
$
|
10,883
|
Wholesale loan
portfolio net paydowns
|
|
(19,315)
|
Organic loan
growth
|
|
$
|
30,198
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/cascade-bancorp-reports-first-quarter-2017-earnings-per-share-of-009-with-strong-loan-growth-and-an-eight-basis-point-improvement-in-net-interest-margin-300445438.html
SOURCE Cascade Bancorp