Amerant Reports Third Quarter 2021 Net Income of $17.0 Million, Diluted Earnings Per Share of $0.45
Amerant Bancorp reported a net income of $17.0 million or $0.45 per diluted share for Q3 2021, up 6.7% from Q2 2021 and 900.7% year-over-year. Pre-provision net revenue reached $17.5 million, reflecting a 13.2% increase since Q2, while core PPNR improved to $18.3 million. Net interest income rose to $51.8 million, driven by lower deposit costs. Although total loans decreased by 2.3%, total deposits held steady at $5.6 billion. Amerant's book value per share improved to $21.68.
- Net income increased to $17.0 million, up 6.7% from Q2 2021.
- Core net income rose to $17.7 million compared to $17.2 million in Q2 2021.
- Net interest income (NII) was $51.8 million, up 3.7% from Q2 2021.
- Net interest margin increased to 2.94%, a rise of 13 basis points from Q2 2021.
- Book value per common share grew to $21.68 at September 30, 2021.
- Total loans decreased by $129.6 million, or 2.3%, compared to Q2 2021.
- Noninterest income fell to $13.4 million, down 14.6% from Q2 2021 and down 33.8% year-over-year.
- Noninterest expense increased by 6.4% compared to Q3 2020, driven by higher salaries and employee benefits.
Continued Improvement in All Key Performance Metrics Over Prior Quarters
CORAL GABLES, Fla., Oct. 20, 2021 (GLOBE NEWSWIRE) -- Amerant Bancorp Inc. (NASDAQ: AMTB and AMTBB) (the “Company” or “Amerant”) today reported net income attributable to the Company of
Annualized return on assets (“ROA”) and return on equity (“ROE”) were
Jerry Plush, vice chairman, president and CEO said, ”We are pleased to report continued improvement in our operating results, which reflects the focus our team has placed on achieving the key priorities we set out during our first quarter 2021 earnings call. We have more opportunities in process that, when implemented, will further improve future operating results. The positive momentum we have is evident and we will continue to strive to achieve the high-performance standards we believe we can attain.”
Summary Results
Results of the third quarter ended September 30, 2021 were as follows:
- Net income was
$17.0 million in the third quarter of 2021, up6.7% from$16.0 million in the second quarter of 2021, and up900.7% from$1.7 million in the third quarter of 2020. Core net income1 was$17.7 million in the third quarter of 2021 compared to$17.2 million in the second quarter of 2021, and compared to core net loss1 of$3.6 million in the third quarter of 2020. - Net Interest Income (“NII”) was
$51.8 million , up3.7% from$50.0 million in the second quarter of 2021, and up14.3% from$45.3 million in the third quarter of 2020. Net interest margin (“NIM”) was2.94% in the third quarter of 2021, up 13 basis points from2.81% in the second quarter of 2021 and up 55 basis points from2.39% in the third quarter of 2020. - Released
$5.0 million from the allowance for loan losses (“ALL”) during the third and second quarters of 2021, compared to a provision of$18.0 million recorded in the third quarter of 2020. The ratio of allowance for loan losses to total loans held for investment was1.59% as of September 30, 2021, down from1.86% as of June 30, 2021 and down from1.97% as of September 30, 2020. The ratio of net charge-offs to average total loans in the third quarter of 2021 was1.16% compared to0.12% in the second quarter of 2021 and1.41% in the third quarter of 2020. - Noninterest income was
$13.4 million in the third quarter of 2021, down14.6% from$15.7 million in the second quarter of 2021, and down33.8% from$20.3 million in the third quarter of 2020, as the third quarter of 2020 included higher net gains on sale of securities. - Noninterest expense was
$48.4 million , down5.3% from$51.1 million in the second quarter of 2021, and up6.4% from$45.5 million in the third quarter of 2020. - The efficiency ratio was
74.2% in the third quarter of 2021, compared to77.8% in the second quarter of 2021, and69.3% for the third quarter of 2020. Core efficiency ratio1 was72.95% in the third quarter of 2021, compared to74.45% in the second quarter of 2021, and76.53% for the third quarter of 2020. - Total loans, which include loans held for sale, were
$5.5 billion at the close of the third quarter of 2021, down$129.6 million , or2.3% , compared to the close of the second quarter of 2021. Total deposits were$5.6 billion at the close of the third quarter of 2021, slightly down$48.5 million , or0.9% , compared to the close of the second quarter of 2021. - Stockholders’ book value per common share attributable to the Company increased to
$21.68 at September 30, 2021, compared to$21.27 at June 30, 2021. Tangible book value per common share (“TBV”)1 increased to$21.08 as of September 30, 2021, compared to$20.67 at June 30, 2021.
Credit Quality
The ALL was
Net charge-offs during the third quarter of 2021 totaled
Classified and special mention loans decreased
Non-performing assets totaled
Loans and Deposits
Total loans, including loans held for sale, as of September 30, 2021 were
Core deposits as of September 30, 2021 were
The quarter-over-quarter decline in total deposits was primarily attributable to a reduction of
Net Interest Income and Net Interest Margin
Third quarter 2021 NII was
The year-over-year increase in NII was primarily driven by higher average loan and investment yields and lower deposit costs as well as lower average balances on time deposits. Lower cost and average balances on FHLB advances and other borrowings also contributed to the increase. Partially offsetting the year-over-year NII increase were lower average balances on loans as well as available for sale securities and higher average balances on core deposits.
NIM was
As of September 30, 2021, Amerant had
Noninterest income
In the third quarter of 2021, noninterest income was
Noninterest income decreased
Amerant Mortgage, Inc. (“AMTM”) continues to execute on its growth strategy. In the third quarter of 2021, AMTM received 108 applications and funded 39 loans totaling
The Company’s assets under management and custody (“AUM”) totaled
Noninterest expense
Third quarter of 2021 noninterest expense was
Noninterest expense in the third quarter of 2021, increased
Restructuring expenses totaled
The efficiency ratio was
As part of Amerant’s efforts to make banking easier and provide an enhanced banking experience for customers, the Company signed agreements with leading technology platforms, Alloy and ClickSWITCH®, during the third quarter of 2021. Alloy's Application Programming Interface (“API) service will facilitate and automate the customer onboarding process, online and in branches, for both businesses and individuals, enhancing the protocols in place to capture and review customer data for a more efficient compliance process. ClickSWITCH’s platform is expected to improve share of wallet and customer experience by simplifying and radically reducing the time it takes for consumer and small business customers to switch their direct deposits and automatic payments to Amerant.
As part of Amerant’s keen focus on operating efficiency, during the third quarter of 2021 the Company signed a 10-year lease for a 56,494-square-foot office space in the Miramar Park of Commerce, in Miramar, Florida, where it will relocate its operations center by the end of 2022. The Company closed a banking center in Wellington, FL in October 2021. In addition, as Amerant continues to explore potential expansion opportunities within its core footprint, in the third quarter, after finding such an opportunity in downtown Miami, submitted its application to the OCC to open a new branch in this location.
Capital Resources and Liquidity
The Company’s capital continues to be strong and well in excess of the minimum regulatory requirements to be considered “well-capitalized” at September 30, 2021.
Stockholders’ equity attributable to the Company totaled
During the third quarter of 2021, the Company continued to demonstrate its commitment to increasing total return to shareholders. As announced during the second quarter of 2021, the Company received a
Amerant’s liquidity position continues to be strong and includes cash and cash equivalents of
1 Non-GAAP measure, see “Non-GAAP Financial Measures” for more information and Exhibit 2 for a reconciliation to GAAP.
Third Quarter 2021 Earnings Conference Call
As previously announced, the Company will hold an earnings conference call on Thursday, October 21, 2021 at 9:00 a.m. (Eastern Time) to discuss its third quarter 2021 results. The conference call and presentation materials can be accessed via webcast by logging on from the Investor Relations section of the company’s website at https://investor.amerantbank.com. The online replay will remain available for approximately one month following the call through the above link.
About Amerant Bancorp Inc. (NASDAQ: AMTB and AMTBB)
Amerant Bancorp Inc. is a bank holding company headquartered in Coral Gables, Florida since 1979. The Company operates through its main subsidiary, Amerant Bank, N.A. (the “Bank”), as well as its other subsidiaries: Amerant Investments, Inc., Elant Bank and Trust Ltd., and Amerant Mortgage, LLC. The Company provides individuals and businesses in the U.S., as well as select international clients, with deposit, credit and wealth management services. The Bank, which has operated for over 40 years, is the second largest community bank headquartered in Florida. As of September 30, 2021, the Bank operated 25 banking centers – 18 in South Florida and 7 in Houston, Texas. For more information, visit investor.amerantbank.com.
Alloy is used with permission.
ClickSWITCH® is a registered trademark of ClickSWITCH, LLC. and is used with permission.
Cautionary Notice Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934, including statements regarding the proposed Merger, the Class A Repurchase Program and the Company’s ability to obtain shareholder approval for the Merger, as well as statements with respect to the Company’s objectives, expectations and intentions and other statements that are not historical facts. All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as “may,” “will,” “anticipate,” “assume,” “should,” “indicate,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “plan,” “point to,” “project,” “could,” “intend,” “target,” “goals,” “outlooks,” “modeled,” “dedicated,” “create,” and other similar words and expressions of the future.
Forward-looking statements, including those as to our beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions, involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the Company’s actual results, performance, achievements, or financial condition to be materially different from future results, performance, achievements, or financial condition expressed or implied by such forward-looking statements. You should not rely on any forward-looking statements as predictions of future events. You should not expect us to update any forward-looking statements, except as required by law. All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, together with those risks and uncertainties described in “Risk factors” in our annual report on Form 10-K for the fiscal year ended December 31, 2020, in our quarterly report on Form 10-Q for the quarter ended June 30, 2021 and in our other filings with the U.S. Securities and Exchange Commission (the “SEC”), which are available at the SEC’s website www.sec.gov.
Interim Financial Information
Unaudited financial information as of and for interim periods, including as of and for the three and nine months ended September 30, 2021 and 2020, may not reflect our results of operations for our fiscal year ending, or financial condition as of December 31, 2021, or any other period of time or date.
Non-GAAP Financial Measures
The Company supplements its financial results that are determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”) with non-GAAP financial measures, such as “pre-provision net revenue (PPNR)”, “core pre-provision net revenue (Core PPNR)”, “core net income (loss)”, “core net income (loss) per share (basic and diluted)”, “core return on assets (ROA)”, “core return on equity (ROE)”, and “core efficiency ratio”. This supplemental information is not required by, or are not presented in accordance with GAAP. The Company refers to these financial measures and ratios as “non-GAAP financial measures” and they should not be considered in isolation or as a substitute for the GAAP measures presented herein.
We use certain non-GAAP financial measures, including those mentioned above, both to explain our results to shareholders and the investment community and in the internal evaluation and management of our businesses. Our management believes that these non-GAAP financial measures and the information they provide are useful to investors since these measures permit investors to view our performance using the same tools that our management uses to evaluate our past performance and prospects for future performance, especially in light of the additional costs we have incurred in connection with the Company’s restructuring activities that began in 2018 and have continued into 2021, including the effect of non-core banking activities such as the sale of loans and securities, and other non-recurring actions intended to improve customer service and operating performance. While we believe that these non-GAAP financial measures are useful in evaluating our performance, this information should be considered as supplemental and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures may differ from similar measures presented by other companies.
Exhibit 2 reconciles these non-GAAP financial measures to reported results.
Exhibit 1- Selected Financial Information
The following table sets forth selected financial information derived from our unaudited and audited consolidated financial statements.
(in thousands) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | |||||||||
Consolidated Balance Sheets | ||||||||||||||
Total assets | $ | 7,489,305 | $ | 7,532,844 | $ | 7,751,098 | $ | 7,770,893 | $ | 7,977,047 | ||||
Total investments | 1,422,738 | 1,359,240 | 1,375,292 | 1,372,567 | 1,468,796 | |||||||||
Total gross loans (1) | 5,478,924 | 5,608,548 | 5,754,838 | 5,842,337 | 5,924,617 | |||||||||
Allowance for loan losses | 83,442 | 104,185 | 110,940 | 110,902 | 116,819 | |||||||||
Total deposits | 5,626,377 | 5,674,908 | 5,678,079 | 5,731,643 | 5,877,546 | |||||||||
Core deposits (2) | 4,183,587 | 4,041,867 | 3,795,949 | 3,690,081 | 3,623,647 | |||||||||
Advances from the FHLB and other borrowings | 809,095 | 808,614 | 1,050,000 | 1,050,000 | 1,050,000 | |||||||||
Senior notes | 58,815 | 58,736 | 58,656 | 58,577 | 58,498 | |||||||||
Junior subordinated debentures | 64,178 | 64,178 | 64,178 | 64,178 | 64,178 | |||||||||
Stockholders' equity (3) | 812,662 | 799,068 | 785,014 | 783,421 | 829,533 | |||||||||
Assets under management and custody (4) | 2,188,317 | 2,132,516 | 2,018,870 | 1,972,321 | 1,762,803 | |||||||||
Three Months Ended | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||
(in thousands, except percentages and per share amounts) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | 2021 | 2020 | ||||||||||||||||||||||||
Consolidated Results of Operations | |||||||||||||||||||||||||||||||
Net interest income | $ | 51,821 | $ | 49,971 | $ | 47,569 | $ | 48,652 | $ | 45,348 | $ | 149,361 | $ | 140,900 | |||||||||||||||||
(Reversal of) provision for loan losses | (5,000 | ) | (5,000 | ) | — | — | 18,000 | (10,000 | ) | 88,620 | |||||||||||||||||||||
Noninterest income | 13,434 | 15,734 | 14,163 | 11,515 | 20,292 | 43,331 | 61,955 | ||||||||||||||||||||||||
Noninterest expense | 48,404 | 51,125 | 43,625 | 51,629 | 45,500 | 143,154 | 127,107 | ||||||||||||||||||||||||
Net income (loss) attributable to Amerant Bancorp Inc. (5) | 17,031 | 15,962 | 14,459 | 8,473 | 1,702 | 47,452 | (10,195 | ) | |||||||||||||||||||||||
Effective income tax rate | 24.96 | % | 22.65 | % | 20.15 | % | 0.76 | % | 20.47 | % | 22.74 | % | 20.80 | % | |||||||||||||||||
Common Share Data | |||||||||||||||||||||||||||||||
Stockholders' book value per common share | $ | 21.68 | $ | 21.27 | $ | 20.70 | $ | 20.70 | $ | 19.68 | $ | 21.68 | $ | 19.68 | |||||||||||||||||
Tangible stockholders' equity (book value) per common share (6) | $ | 21.08 | $ | 20.67 | $ | 20.13 | $ | 20.13 | $ | 19.17 | $ | 21.08 | $ | 19.17 | |||||||||||||||||
Basic earnings (loss) per common share | $ | 0.46 | $ | 0.43 | $ | 0.38 | $ | 0.21 | $ | 0.04 | $ | 1.27 | $ | (0.24 | ) | ||||||||||||||||
Diluted earnings (loss) per common share (7) | $ | 0.45 | $ | 0.42 | $ | 0.38 | $ | 0.20 | $ | 0.04 | $ | 1.26 | $ | (0.24 | ) | ||||||||||||||||
Basic weighted average shares outstanding | 37,134 | 37,330 | 37,618 | 41,326 | 41,722 | 37,359 | 41,875 | ||||||||||||||||||||||||
Diluted weighted average shares outstanding (7) | 37,518 | 37,693 | 37,846 | 41,688 | 42,065 | 37,684 | 41,875 | ||||||||||||||||||||||||
Three Months Ended | Nine Months Ended September 30, | |||||||||||||||||||||||||||
September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | 2021 | 2020 | ||||||||||||||||||||||
Other Financial and Operating Data (8) | ||||||||||||||||||||||||||||
Profitability Indicators (%) | ||||||||||||||||||||||||||||
Net interest income / Average total interest earning assets (NIM) (9) | 2.94 | % | 2.81 | % | 2.66 | % | 2.61 | % | 2.39 | % | 2.81 | % | 2.49 | % | ||||||||||||||
Net income (loss) / Average total assets (ROA) (10) | 0.90 | % | 0.83 | % | 0.76 | % | 0.42 | % | 0.08 | % | 0.83 | % | (0.17 | ) | % | |||||||||||||
Net income (loss) / Average stockholders' equity (ROE) (11) | 8.38 | % | 8.11 | % | 7.47 | % | 4.09 | % | 0.81 | % | 8.01 | % | (1.62 | ) | % | |||||||||||||
Noninterest income / Total revenue (12) | 20.59 | % | 23.95 | % | 22.94 | % | 19.14 | % | 30.91 | % | 22.49 | % | 30.54 | % | ||||||||||||||
Capital Indicators (%) | ||||||||||||||||||||||||||||
Total capital ratio (13) | 14.53 | % | 14.17 | % | 14.12 | % | 13.96 | % | 14.56 | % | 14.53 | % | 14.56 | % | ||||||||||||||
Tier 1 capital ratio (14) | 13.28 | % | 12.92 | % | 12.87 | % | 12.71 | % | 13.30 | % | 13.28 | % | 13.30 | % | ||||||||||||||
Tier 1 leverage ratio (15) | 11.18 | % | 10.75 | % | 10.54 | % | 10.11 | % | 10.52 | % | 11.18 | % | 10.52 | % | ||||||||||||||
Common equity tier 1 capital ratio (CET1) (16) | 12.31 | % | 11.95 | % | 11.90 | % | 11.73 | % | 12.34 | % | 12.31 | % | 12.34 | % | ||||||||||||||
Tangible common equity ratio (17) | 10.58 | % | 10.35 | % | 9.88 | % | 9.83 | % | 10.16 | % | 10.58 | % | 10.16 | % | ||||||||||||||
Asset Quality Indicators (%) | ||||||||||||||||||||||||||||
Non-performing assets / Total assets (18) | 1.24 | % | 1.61 | % | 1.16 | % | 1.13 | % | 1.08 | % | 1.24 | % | 1.08 | % | ||||||||||||||
Non-performing loans / Total loans (1) (19) | 1.51 | % | 2.16 | % | 1.56 | % | 1.50 | % | 1.46 | % | 1.51 | % | 1.46 | % | ||||||||||||||
Allowance for loan losses / Total non-performing loans | 100.84 | % | 86.02 | % | 123.92 | % | 126.46 | % | 135.09 | % | 100.84 | % | 135.09 | % | ||||||||||||||
Allowance for loan losses / Total loans held for investment (1) | 1.59 | % | 1.86 | % | 1.93 | % | 1.90 | % | 1.97 | % | 1.59 | % | 1.97 | % | ||||||||||||||
Net charge-offs / Average total loans held for investment (20) | 1.16 | % | 0.12 | % | — | % | 0.40 | % | 1.41 | % | 0.42 | % | 0.56 | % | ||||||||||||||
Efficiency Indicators (% except FTE) | ||||||||||||||||||||||||||||
Noninterest expense / Average total assets | 2.55 | % | 2.67 | % | 2.28 | % | 2.59 | % | 2.24 | % | 2.50 | % | 2.11 | % | ||||||||||||||
Salaries and employee benefits / Average total assets | 1.53 | % | 1.61 | % | 1.38 | % | 1.62 | % | 1.39 | % | 1.51 | % | 1.31 | % | ||||||||||||||
Other operating expenses/ Average total assets (21) | 1.02 | % | 1.06 | % | 0.90 | % | 0.97 | % | 0.85 | % | 0.99 | % | 0.79 | % | ||||||||||||||
Efficiency ratio (22) | 74.18 | % | 77.80 | % | 70.67 | % | 85.81 | % | 69.32 | % | 74.29 | % | 62.66 | % | ||||||||||||||
Full-Time-Equivalent Employees (FTEs) (23) | 733 | 719 | 731 | 713 | 807 | 733 | 807 | |||||||||||||||||||||
Three Months Ended | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
(in thousands, except percentages and per share amounts) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | 2021 | 2020 | ||||||||||||||||||||||
Core Selected Consolidated Results of Operations and Other Data (6) | |||||||||||||||||||||||||||||
Pre-provision net revenue (PPNR) | $ | 17,485 | $ | 15,397 | $ | 18,107 | $ | 8,538 | $ | 20,140 | $ | 50,989 | $ | 75,748 | |||||||||||||||
Core pre-provision net revenue (Core PPNR) | $ | 18,297 | $ | 16,934 | $ | 15,765 | $ | 17,641 | $ | 13,387 | $ | 50,996 | $ | 53,382 | |||||||||||||||
Core net income (loss) | $ | 17,669 | $ | 17,199 | $ | 12,589 | $ | 20,917 | $ | (3,638 | ) | $ | 47,457 | $ | (27,909 | ) | |||||||||||||
Core basic earnings (loss) per common share | 0.48 | 0.46 | 0.33 | 0.50 | (0.09 | ) | 1.27 | (0.67 | ) | ||||||||||||||||||||
Core earnings (loss) per diluted common share (7) | 0.47 | 0.46 | 0.33 | 0.50 | (0.09 | ) | 1.26 | (0.67 | ) | ||||||||||||||||||||
Core net income (loss) / Average total assets (Core ROA) (10) | 0.93 | % | 0.90 | % | 0.66 | % | 1.05 | % | (0.18 | ) | % | 0.83 | % | (0.46 | ) | % | |||||||||||||
Core net income (loss) / Average stockholders' equity (Core ROE) (11) | 8.69 | % | 8.74 | % | 6.50 | % | 10.08 | % | (1.74 | ) | % | 8.01 | % | (4.42 | ) | % | |||||||||||||
Core efficiency ratio (24) | 72.95 | % | 74.45 | % | 73.35 | % | 71.02 | % | 76.53 | % | 73.58 | % | 69.84 | % |
__________________
(1) | Total loans include loans held for investment net of unamortized deferred loan origination fees and costs. In addition, at September 30, 2021 and March 31, 2021, total loans include |
(2) | Core deposits consist of total deposits excluding all time deposits. |
(3) | On March 10, 2021, the Company’s Board of Directors approved a stock repurchase program which provides for the potential repurchase of up to |
(4) | Assets held for clients in an agency or fiduciary capacity which are not assets of the Company and therefore are not included in the consolidated financial statements. |
(5) | In the three months ended September 30, 2021 and June 30, 2021, and in the nine months ended September 30, 2021, net income exclude losses of |
(6) | This presentation contains adjusted financial information determined by methods other than GAAP. This adjusted financial information is reconciled to GAAP in Exhibit 2 - Non-GAAP Financial Measures Reconciliation. |
(7) | In the three months ended September 30, 2021 and June 30, 2021 and in the nine months ended September 30, 2021, potential dilutive instruments consisted of unvested shares of restricted stock, restricted stock units and performance share units (restricted stock and restricted stock units for all of the other periods shown). For the nine months ended September 30, 2020, potential dilutive instruments were not included in the diluted earnings per share computation because the Company reported a net loss and their inclusion would have an antidilutive effect. For all other periods presented, potential dilutive instruments were included in the diluted earnings per share computation because, when the unamortized deferred compensation cost related to these shares was divided by the average market price per share in those periods, fewer shares would have been purchased than restricted shares assumed issued. Therefore, in those periods, such awards resulted in higher diluted weighted average shares outstanding than basic weighted average shares outstanding, and had a dilutive effect in per share earnings. |
(8) | Operating data for the periods presented have been annualized. |
(9) | NIM is defined as NII divided by average interest-earning assets, which are loans, securities, deposits with banks and other financial assets which yield interest or similar income. |
(10) | Calculated based upon the average daily balance of total assets. |
(11) | Calculated based upon the average daily balance of stockholders’ equity. |
(12) | Total revenue is the result of net interest income before provision for loan losses plus noninterest income. |
(13) | Total stockholders’ equity divided by total risk-weighted assets, calculated according to the standardized regulatory capital ratio calculations. |
(14) | Tier 1 capital divided by total risk-weighted assets. Tier 1 capital is composed of Common Equity Tier 1 (CET1) capital plus outstanding qualifying trust preferred securities of |
(15) | Tier 1 capital divided by quarter to date average assets. |
(16) | CET1 capital divided by total risk-weighted assets. |
(17) | Tangible common equity is calculated as the ratio of common equity less goodwill and other intangibles divided by total assets less goodwill and other intangible assets. Other intangibles assets consist of, among other things, mortgage servicing rights and are included in other assets in the Company’s consolidated balance sheets. |
(18) | Non-performing assets include all accruing loans past due by 90 days or more, all nonaccrual loans, restructured loans that are considered “troubled debt restructurings” or “TDRs”, and OREO properties acquired through or in lieu of foreclosure. |
(19) | Non-performing loans include all accruing loans past due by 90 days or more, all nonaccrual loans and restructured loans that are considered TDRs. |
(20) | Calculated based upon the average daily balance of outstanding loan principal balance net of unamortized deferred loan origination fees and costs, excluding the allowance for loan losses. During the third and second quarters of 2021, there were net charge offs of |
(21) | Other operating expenses is the result of total noninterest expense less salary and employee benefits. |
(22) | Efficiency ratio is the result of noninterest expense divided by the sum of noninterest income and NII. |
(23) | As of September 30, 2021 and June 30, 2021, includes 52 and 38 FTEs for Amerant Mortgage LLC, respectively. |
(24) | Core efficiency ratio is the efficiency ratio less the effect of restructuring costs and other adjustments, described in Exhibit 2 - Non-GAAP Financial Measures Reconciliation. |
Exhibit 2- Non-GAAP Financial Measures Reconciliation
The following table sets forth selected financial information derived from the Company’s interim unaudited and annual audited consolidated financial statements, adjusted for certain costs incurred by the Company in the periods presented related to tax deductible restructuring costs, provision for (reversal of) loan losses, provision for income tax expense (benefit), the effect of non-core banking activities such as the sale of loans and securities, and other non-recurring actions intended to improve customer service and operating performance. The Company believes these adjusted numbers are useful to understand the Company’s performance absent these transactions and events.
Three Months Ended, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
(in thousands) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | 2021 | 2020 | ||||||||||||||||||||||
Net income (loss) attributable to Amerant Bancorp Inc. | $ | 17,031 | $ | 15,962 | $ | 14,459 | $ | 8,473 | $ | 1,702 | $ | 47,452 | $ | (10,195 | ) | ||||||||||||||
Plus: (reversal of) provision for loan losses | (5,000 | ) | (5,000 | ) | — | — | 18,000 | (10,000 | ) | 88,620 | |||||||||||||||||||
Plus: provision for income tax expense (benefit) | 5,454 | 4,435 | 3,648 | 65 | 438 | 13,537 | (2,677 | ) | |||||||||||||||||||||
Pre-provision net revenue (PPNR) | 17,485 | 15,397 | 18,107 | 8,538 | 20,140 | 50,989 | 75,748 | ||||||||||||||||||||||
Plus: restructuring costs before income tax effect | 758 | 4,164 | 240 | 8,407 | 1,846 | 5,162 | 3,518 | ||||||||||||||||||||||
Less: non-routine noninterest income items | 54 | (2,627 | ) | (2,582 | ) | 696 | (8,599 | ) | (5,155 | ) | (25,884 | ) | |||||||||||||||||
Core pre-provision net revenue | $ | 18,297 | $ | 16,934 | $ | 15,765 | $ | 17,641 | $ | 13,387 | $ | 50,996 | $ | 53,382 | |||||||||||||||
Total noninterest income | $ | 13,434 | $ | 15,734 | $ | 14,163 | $ | 11,515 | $ | 20,292 | $ | 43,331 | $ | 61,955 | |||||||||||||||
Less: Non-routine noninterest income items: | |||||||||||||||||||||||||||||
Loss on sale of the Beacon operations center (1) | — | — | — | (1,729 | ) | — | — | — | |||||||||||||||||||||
Securities (loss) gains, net | (54 | ) | 1,329 | 2,582 | 1,033 | 8,599 | 3,857 | 25,957 | |||||||||||||||||||||
Loss on early extinguishment of FHLB advances, net | — | (2,488 | ) | — | — | — | (2,488 | ) | (73 | ) | |||||||||||||||||||
Gain on sale of loans | — | 3,786 | — | — | — | 3,786 | — | ||||||||||||||||||||||
Total non-routine noninterest income items | $ | (54 | ) | $ | 2,627 | $ | 2,582 | $ | (696 | ) | $ | 8,599 | $ | 5,155 | $ | 25,884 | |||||||||||||
Core noninterest income | $ | 13,488 | $ | 13,107 | $ | 11,581 | $ | 12,211 | $ | 11,693 | $ | 38,176 | $ | 36,071 | |||||||||||||||
Total noninterest expenses | $ | 48,404 | $ | 51,125 | $ | 43,625 | $ | 51,629 | $ | 45,500 | $ | 143,154 | $ | 127,107 | |||||||||||||||
Less: restructuring costs (2): | |||||||||||||||||||||||||||||
Staff reduction costs (3) | 250 | 3,322 | 6 | 5,345 | 646 | 3,578 | 1,060 | ||||||||||||||||||||||
Legal and Consulting fees | 412 | — | — | — | — | 412 | — | ||||||||||||||||||||||
Digital transformation expenses | 96 | 32 | 234 | 658 | 1,200 | 362 | 2,458 | ||||||||||||||||||||||
Lease impairment charge | — | 810 | — | — | — | 810 | — | ||||||||||||||||||||||
Branch closure expenses | — | — | — | 2,404 | — | — | — | ||||||||||||||||||||||
Total restructuring costs | $ | 758 | $ | 4,164 | $ | 240 | $ | 8,407 | $ | 1,846 | $ | 5,162 | $ | 3,518 | |||||||||||||||
Core noninterest expenses | $ | 47,646 | $ | 46,961 | $ | 43,385 | $ | 43,222 | $ | 43,654 | $ | 137,992 | $ | 123,589 | |||||||||||||||
(in thousands, except percentages and per share amounts) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | 2021 | 2020 | ||||||||||||||||||||||
Net income (loss) attributable to Amerant Bancorp Inc. | $ | 17,031 | $ | 15,962 | $ | 14,459 | $ | 8,473 | $ | 1,702 | $ | 47,452 | $ | (10,195 | ) | ||||||||||||||
Plus after-tax restructuring costs: | |||||||||||||||||||||||||||||
Restructuring costs before income tax effect | 758 | 4,164 | 240 | 8,407 | 1,846 | 5,162 | 3,518 | ||||||||||||||||||||||
Income tax effect (4) | (229 | ) | (897 | ) | (48 | ) | (6,455 | ) | (385 | ) | (1,174 | ) | (732 | ) | |||||||||||||||
Total after-tax restructuring costs | 529 | 3,267 | 192 | 1,952 | 1,461 | 3,988 | 2,786 | ||||||||||||||||||||||
Less before-tax non-routine items in noninterest income: | 54 | (2,627 | ) | (2,582 | ) | 696 | (8,599 | ) | (5,155 | ) | (25,884 | ) | |||||||||||||||||
Income tax effect (4) | 55 | 597 | 520 | 9,796 | 1,798 | 1,172 | 5,384 | ||||||||||||||||||||||
Total after-tax non-routine items in noninterest income | 109 | (2,030 | ) | (2,062 | ) | 10,492 | (6,801 | ) | (3,983 | ) | (20,500 | ) | |||||||||||||||||
Core net income (loss) | $ | 17,669 | $ | 17,199 | $ | 12,589 | $ | 20,917 | $ | (3,638 | ) | $ | 47,457 | $ | (27,909 | ) | |||||||||||||
Basic earnings (loss) per share | $ | 0.46 | $ | 0.43 | $ | 0.38 | $ | 0.21 | $ | 0.04 | $ | 1.27 | $ | (0.24 | ) | ||||||||||||||
Plus: after tax impact of restructuring costs | 0.02 | 0.09 | 0.01 | 0.04 | 0.04 | 0.11 | 0.06 | ||||||||||||||||||||||
Less: after tax impact of non-routine items in noninterest income | — | (0.06 | ) | (0.06 | ) | 0.25 | (0.17 | ) | (0.11 | ) | (0.49 | ) | |||||||||||||||||
Total core basic earnings (loss) per common share | $ | 0.48 | $ | 0.46 | $ | 0.33 | $ | 0.50 | $ | (0.09 | ) | $ | 1.27 | $ | (0.67 | ) | |||||||||||||
Diluted earnings (loss) per share (5) | $ | 0.45 | $ | 0.42 | $ | 0.38 | $ | 0.20 | $ | 0.04 | $ | 1.26 | $ | (0.24 | ) | ||||||||||||||
Plus: after tax impact of restructuring costs | 0.02 | 0.09 | 0.01 | 0.05 | 0.04 | 0.11 | 0.06 | ||||||||||||||||||||||
Less: after tax impact of non-routine items in noninterest income | — | (0.05 | ) | (0.06 | ) | 0.25 | (0.17 | ) | (0.11 | ) | (0.49 | ) | |||||||||||||||||
Total core diluted earnings (loss) per common share | $ | 0.47 | $ | 0.46 | $ | 0.33 | $ | 0.50 | $ | (0.09 | ) | $ | 1.26 | $ | (0.67 | ) | |||||||||||||
Net income (loss) / Average total assets (ROA) | 0.90 | % | 0.83 | % | 0.76 | % | 0.42 | % | 0.08 | % | 0.83 | % | (0.17 | ) | % | ||||||||||||||
Plus: after tax impact of restructuring costs | 0.02 | % | 0.17 | % | 0.01 | % | 0.11 | % | 0.08 | % | 0.07 | % | 0.05 | % | |||||||||||||||
Less: after tax impact of non-routine items in noninterest income | 0.01 | % | (0.10 | ) | % | (0.11 | ) | % | 0.52 | % | (0.34 | ) | % | (0.07 | ) | % | (0.34 | ) | % | ||||||||||
Core net income (loss) / Average total assets (Core ROA) | 0.93 | % | 0.90 | % | 0.66 | % | 1.05 | % | (0.18 | ) | % | 0.83 | % | (0.46 | ) | % | |||||||||||||
Net income (loss) / Average stockholders' equity (ROE) | 8.38 | % | 8.11 | % | 7.47 | % | 4.09 | % | 0.81 | % | 8.01 | % | (1.62 | ) | % | ||||||||||||||
Plus: after tax impact of restructuring costs | 0.26 | % | 1.66 | % | 0.10 | % | 0.94 | % | 0.70 | % | 0.67 | % | 0.45 | % | |||||||||||||||
Less: after tax impact of non-routine items in noninterest income | 0.05 | % | (1.03 | ) | % | (1.07 | ) | % | 5.05 | % | (3.25 | ) | % | (0.67 | ) | % | (3.25 | ) | % | ||||||||||
Core net income (loss) / Average stockholders' equity (Core ROE) | 8.69 | % | 8.74 | % | 6.50 | % | 10.08 | % | (1.74 | ) | % | 8.01 | % | (4.42 | ) | % | |||||||||||||
Efficiency ratio | 74.18 | % | 77.81 | % | 70.67 | % | 85.81 | % | 69.32 | % | 74.29 | % | 62.66 | % | |||||||||||||||
Less: impact of restructuring costs | (1.16 | ) | % | (6.34 | ) | % | (0.39 | ) | % | (13.97 | ) | % | (2.81 | ) | % | (2.68 | ) | % | (1.74 | ) | % | ||||||||
Plus: impact of non-routine items in noninterest income | (0.07 | ) | % | 2.98 | % | 3.07 | % | (0.82 | ) | % | 10.02 | % | 1.97 | % | 8.92 | % | |||||||||||||
Core efficiency ratio | 72.95 | % | 74.45 | % | 73.35 | % | 71.02 | % | 76.53 | % | 73.58 | % | 69.84 | % | |||||||||||||||
Three Months Ended, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
(in thousands, except percentages and per share amounts) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | 2021 | 2020 | ||||||||||||||||||||||
Stockholders' equity | $ | 812,662 | $ | 799,068 | $ | 785,014 | $ | 783,421 | $ | 829,533 | $ | 812,662 | $ | 829,533 | |||||||||||||||
Less: goodwill and other intangibles (6) | (22,529 | ) | (22,505 | ) | (21,515 | ) | (21,561 | ) | (21,607 | ) | (22,529 | ) | (21,607 | ) | |||||||||||||||
Tangible common stockholders' equity | $ | 790,133 | $ | 776,563 | $ | 763,499 | $ | 761,860 | $ | 807,926 | $ | 790,133 | $ | 807,926 | |||||||||||||||
Total assets | 7,489,305 | 7,532,844 | 7,751,098 | 7,770,893 | 7,977,047 | 7,489,305 | 7,977,047 | ||||||||||||||||||||||
Less: goodwill and other intangibles (6) | (22,529 | ) | (22,505 | ) | (21,515 | ) | (21,561 | ) | (21,607 | ) | (22,529 | ) | (21,607 | ) | |||||||||||||||
Tangible assets | $ | 7,466,776 | $ | 7,510,339 | $ | 7,729,583 | $ | 7,749,332 | $ | 7,955,440 | $ | 7,466,776 | $ | 7,955,440 | |||||||||||||||
Common shares outstanding | 37,487 | 37,563 | 37,922 | 37,843 | 42,147 | 37,487 | 42,147 | ||||||||||||||||||||||
Tangible common equity ratio | 10.58 | % | 10.34 | % | 9.88 | % | 9.83 | % | 10.16 | % | 10.58 | % | 10.16 | % | |||||||||||||||
Stockholders' book value per common share | $ | 21.68 | $ | 21.27 | $ | 20.70 | $ | 20.70 | $ | 19.68 | $ | 21.68 | $ | 19.68 | |||||||||||||||
Tangible stockholders' book value per common share | $ | 21.08 | $ | 20.67 | $ | 20.13 | $ | 20.13 | $ | 19.17 | $ | 21.08 | $ | 19.17 |
____________
(1) | The Company leased-back the property for a 2-year term. |
(2) | Expenses incurred for actions designed to implement the Company’s strategy as a new independent company. These actions include, but are not limited to reductions in workforce, streamlining operational processes, rolling out the Amerant brand, implementation of new technology system applications, enhanced sales tools and training, expanded product offerings and improved customer analytics to identify opportunities. |
(3) | In the second quarter of 2021, includes expenses in connection with the departure of the Company’s Chief Operating Officer and the elimination of various other support function positions, including the NYC LPO. In the fourth quarter of 2020, the Board of Directors of the Company adopted a voluntary early retirement plan for certain eligible long-term employees and an involuntary severance plan for certain other positions consistent with the Company’s effort to streamline operations and better align its operating structure with its business activities. 31 employees elected to participate in the voluntary plan, all of whom retired on or before December 31, 2020. The involuntary plan impacted 31 employees most of whom no longer worked for the Company and/or its subsidiaries by December 31, 2020. On December 28, 2020, the Company determined the termination costs and annual savings related to the voluntary and involuntary plans. The Company incurred approximately |
(4) | In the nine months ended September 30,2021 and 2020, and in the three months ended March 31, 2021, amounts were calculated based upon the effective tax rate for the periods of |
(5) | In the three months ended September 30, 2021 and June 30, 2021 and in the nine months ended September 30, 2021, potential dilutive instruments consisted of unvested shares of restricted stock, restricted stock units and performance share units (restricted stock and restricted stock units for all of the other periods shown). For the nine months ended September 30, 2020, potential dilutive instruments were not included in the diluted earnings per share computation because the Company reported a net loss and their inclusion would have an antidilutive effect. For all other periods presented, potential dilutive instruments were included in the diluted earnings per share computation because, when the unamortized deferred compensation cost related to these shares was divided by the average market price per share in those periods, fewer shares would have been purchased than restricted shares assumed issued. Therefore, in those periods, such awards resulted in higher diluted weighted average shares outstanding than basic weighted average shares outstanding, and had a dilutive effect in per share earnings. |
(6) | Other intangibles assets consist of, among other things, mortgage servicing rights of |
Exhibit 3 - Average Balance Sheet, Interest and Yield/Rate Analysis
The following tables present average balance sheet information, interest income, interest expense and the corresponding average yields earned and rates paid for the periods presented. The average balances for loans include both performing and nonperforming balances. Interest income on loans includes the effects of discount accretion and the amortization of non-refundable loan origination fees, net of direct loan origination costs, accounted for as yield adjustments. Average balances represent the daily average balances for the periods presented.
Three Months Ended | ||||||||||||||||||||||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||||||||||||||||||||||
(in thousands, except percentages) | Average Balances | Income/ Expense | Yield/ Rates | Average Balances | Income/ Expense | Yield/ Rates | Average Balances | Income/ Expense | Yield/ Rates | |||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||||
Loan portfolio, net (1)(2) | $ | 5,379,461 | $ | 53,193 | 3.92 | % | $ | 5,526,727 | $ | 53,612 | 3.89 | % | $ | 5,768,471 | $ | 52,736 | 3.64 | % | ||||||||
Debt securities available for sale (3) | 1,221,569 | 7,055 | 2.29 | % | 1,180,766 | 6,393 | 2.17 | % | 1,409,768 | 8,096 | 2.28 | % | ||||||||||||||
Debt securities held to maturity (4) | 102,574 | 508 | 1.96 | % | 97,208 | 481 | 1.98 | % | 63,844 | 324 | 2.02 | % | ||||||||||||||
Debt securities held for trading | 153 | 1 | 2.59 | % | 258 | 2 | 3.11 | % | — | — | — | % | ||||||||||||||
Equity securities with readily determinable fair value not held for trading | 24,017 | 66 | 1.09 | % | 24,010 | 75 | 1.25 | % | 24,447 | 103 | 1.68 | % | ||||||||||||||
Federal Reserve Bank and FHLB stock | 47,682 | 514 | 4.28 | % | 51,764 | 548 | 4.25 | % | 64,998 | 597 | 3.65 | % | ||||||||||||||
Deposits with banks | 207,504 | 76 | 0.15 | % | 239,951 | 62 | 0.10 | % | 225,320 | 61 | 0.11 | % | ||||||||||||||
Total interest-earning assets | 6,982,960 | 61,413 | 3.49 | % | 7,120,684 | 61,173 | 3.45 | % | 7,556,848 | 61,917 | 3.26 | % | ||||||||||||||
Total non-interest-earning assets less allowance for loan losses | 553,505 | 559,807 | 526,065 | |||||||||||||||||||||||
Total assets | $ | 7,536,465 | $ | 7,680,491 | $ | 8,082,913 | ||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||||||||||||||||||||||
(in thousands, except percentages) | Average Balances | Income/ Expense | Yield/ Rates | Average Balances | Income/ Expense | Yield/ Rates | Average Balances | Income/ Expense | Yield/ Rates | |||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||
Checking and saving accounts - | ||||||||||||||||||||||||||
Interest bearing DDA | $ | 1,290,944 | $ | 147 | 0.05 | % | $ | 1,292,612 | $ | 123 | 0.04 | % | $ | 1,193,920 | $ | 97 | 0.03 | % | ||||||||
Money market | 1,359,774 | 798 | 0.23 | % | 1,310,133 | 931 | 0.29 | % | 1,154,795 | 1,190 | 0.41 | % | ||||||||||||||
Savings | 329,456 | 11 | 0.01 | % | 373,723 | 14 | 0.02 | % | 321,657 | 88 | 0.11 | % | ||||||||||||||
Total checking and saving accounts | 2,980,174 | 956 | 0.13 | % | 2,976,468 | 1,068 | 0.14 | % | 2,670,372 | 1,375 | 0.20 | % | ||||||||||||||
Time deposits | 1,555,001 | 5,302 | 1.35 | % | 1,789,517 | 6,327 | 1.42 | % | 2,367,534 | 10,874 | 1.83 | % | ||||||||||||||
Total deposits | 4,535,175 | 6,258 | 0.55 | % | 4,765,985 | 7,395 | 0.62 | % | 5,037,906 | 12,249 | 0.97 | % | ||||||||||||||
Securities sold under agreements to repurchase | — | — | — | % | 440 | 1 | 0.91 | % | — | — | — | % | ||||||||||||||
Advances from the FHLB and other borrowings (5) | 808,860 | 1,777 | 0.87 | % | 922,050 | 2,255 | 0.98 | % | 1,050,000 | 2,820 | 1.07 | % | ||||||||||||||
Senior notes | 58,776 | 942 | 6.36 | % | 58,697 | 942 | 6.44 | % | 58,460 | 942 | 6.41 | % | ||||||||||||||
Junior subordinated debentures | 64,178 | 615 | 3.80 | % | 64,178 | 609 | 3.81 | % | 64,178 | 558 | 3.46 | % | ||||||||||||||
Total interest-bearing liabilities | 5,466,989 | 9,592 | 0.70 | % | 5,811,350 | 11,202 | 0.77 | % | 6,210,544 | 16,569 | 1.06 | % | ||||||||||||||
Non-interest-bearing liabilities: | ||||||||||||||||||||||||||
Non-interest bearing demand deposits | 1,110,353 | 937,275 | 936,349 | |||||||||||||||||||||||
Accounts payable, accrued liabilities and other liabilities | 152,528 | 142,226 | 102,864 | |||||||||||||||||||||||
Total non-interest-bearing liabilities | 1,262,881 | 1,079,501 | 1,039,213 | |||||||||||||||||||||||
Total liabilities | 6,729,870 | 6,890,851 | 7,249,757 | |||||||||||||||||||||||
Stockholders’ equity | 806,595 | 789,640 | 833,156 | |||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 7,536,465 | $ | 7,680,491 | $ | 8,082,913 | ||||||||||||||||||||
Excess of average interest-earning assets over average interest-bearing liabilities | $ | 1,515,971 | $ | 1,309,334 | $ | 1,346,304 | ||||||||||||||||||||
Net interest income | $ | 51,821 | $ | 49,971 | $ | 45,348 | ||||||||||||||||||||
Net interest rate spread | 2.79 | % | 2.68 | % | 2.20 | % | ||||||||||||||||||||
Net interest margin (6) | 2.94 | % | 2.81 | % | 2.39 | % | ||||||||||||||||||||
Cost of total deposits (7) | 0.44 | % | 0.52 | % | 0.82 | % | ||||||||||||||||||||
Ratio of average interest-earning assets to average interest-bearing liabilities | 127.73 | % | 122.53 | % | 121.68 | % | ||||||||||||||||||||
Average non-performing loans/ Average total loans | 1.94 | % | 1.84 | % | 1.43 | % | ||||||||||||||||||||
Nine Months Ended | |||||||||||||||||
September 30, 2021 | September 30, 2020 | ||||||||||||||||
(in thousands, except percentages) | Average Balances | Income/ Expense | Yield/ Rates | Average Balances | Income/ Expense | Yield/ Rates | |||||||||||
Interest-earning assets: | |||||||||||||||||
Loan portfolio, net (1)(2) | $ | 5,527,228 | $ | 159,576 | 3.86 | % | $ | 5,685,187 | $ | 166,007 | 3.90 | % | |||||
Debt securities available for sale (3) | 1,202,191 | 19,943 | 2.22 | % | 1,501,200 | 26,876 | 2.39 | % | |||||||||
Debt securities held to maturity (4) | 89,298 | 1,291 | 1.93 | % | 68,169 | 1,032 | 2.02 | % | |||||||||
Debt securities held for trading | 172 | 4 | 3.11 | % | — | — | — | % | |||||||||
Equity securities with readily determinable fair value not held for trading | 24,084 | 225 | 1.25 | % | 24,268 | 355 | 1.95 | % | |||||||||
Federal Reserve Bank and FHLB stock | 54,291 | 1,687 | 4.15 | % | 68,650 | 2,550 | 4.96 | % | |||||||||
Deposits with banks | 217,611 | 189 | 0.12 | % | 204,269 | 579 | 0.38 | % | |||||||||
Total interest-earning assets | 7,114,875 | 182,915 | 3.44 | % | 7,551,743 | 197,399 | 3.49 | % | |||||||||
Total non-interest-earning assets less allowance for loan losses | 538,137 | 508,863 | |||||||||||||||
Total assets | $ | 7,653,012 | $ | 8,060,606 | |||||||||||||
Interest-bearing liabilities: | |||||||||||||||||
Checking and saving accounts - | |||||||||||||||||
Interest bearing DDA | $ | 1,298,674 | $ | 383 | 0.04 | % | $ | 1,132,553 | $ | 336 | 0.04 | % | |||||
Money market | 1,302,431 | 2,695 | 0.28 | % | 1,134,627 | 5,960 | 0.70 | % | |||||||||
Savings | 323,785 | 39 | 0.02 | % | 321,661 | 153 | 0.06 | % | |||||||||
Total checking and saving accounts | 2,924,890 | 3,117 | 0.14 | % | 2,588,841 | 6,449 | 0.33 | % | |||||||||
Time deposits | 1,765,555 | 18,989 | 1.44 | % | 2,437,353 | 36,764 | 2.01 | % | |||||||||
Total deposits | 4,690,445 | 22,106 | 0.63 | % | 5,026,194 | 43,213 | 1.15 | % | |||||||||
Securities sold under agreements to repurchase | 147 | 1 | 0.91 | % | 158 | — | — | % | |||||||||
Advances from the FHLB and other borrowings (5) | 926,087 | 6,790 | 0.98 | % | 1,135,931 | 10,342 | 1.22 | % | |||||||||
Junior subordinated debentures | 64,178 | 1,831 | 3.81 | % | 67,149 | 1,918 | 3.82 | % | |||||||||
Senior notes | 58,697 | 2,826 | 6.44 | % | 21,334 | 1,026 | 6.42 | % | |||||||||
Total interest-bearing liabilities | 5,739,554 | 33,554 | 0.78 | % | 6,250,766 | 56,499 | 1.21 | % | |||||||||
Non-interest-bearing liabilities: | |||||||||||||||||
Non-interest bearing demand deposits | 991,635 | 867,527 | |||||||||||||||
Accounts payable, accrued liabilities and other liabilities | 129,407 | 99,510 | |||||||||||||||
Total non-interest-bearing liabilities | 1,121,042 | 967,037 | |||||||||||||||
Total liabilities | 6,860,596 | 7,217,803 | |||||||||||||||
Stockholders’ equity | 792,416 | 842,803 | |||||||||||||||
Total liabilities and stockholders' equity | $ | 7,653,012 | $ | 8,060,606 | |||||||||||||
Excess of average interest-earning assets over average interest-bearing liabilities | $ | 1,375,321 | $ | 1,300,977 | |||||||||||||
Net interest income | $ | 149,361 | $ | 140,900 | |||||||||||||
Net interest rate spread | 2.66 | % | 2.28 | % | |||||||||||||
Net interest margin (6) | 2.81 | % | 2.49 | % | |||||||||||||
Cost of total deposits (7) | 0.52 | % | 0.98 | % | |||||||||||||
Ratio of average interest-earning assets to average interest-bearing liabilities | 123.96 | % | 120.81 | % | |||||||||||||
Average non-performing loans/ Average total loans | 1.77 | % | 0.97 | % | |||||||||||||
_______________
(1) | Includes loans held for investment net of the allowance for loan losses and loans held for sale. |
(2) | Average non-performing loans of |
(3) | Includes nontaxable securities with average balances of |
(4) | Includes nontaxable securities with average balances of |
(5) | The terms of the FHLB advance agreements require the Bank to maintain certain investment securities or loans as collateral for these advances. |
(6) | NIM is defined as net interest income divided by average interest-earning assets, which are loans, securities, deposits with banks and other financial assets which yield interest or similar income. |
(7) | Calculated based upon the average balance of total noninterest bearing and interest bearing deposits. |
Exhibit 4 - Noninterest Income
This table shows the amounts of each of the categories of noninterest income for the periods presented.
Three Months Ended | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | 2021 | 2020 | |||||||||||||||||||||||||||||||||
(in thousands, except percentages) | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||||||||||
Deposits and service fees | $ | 4,303 | 32.0 | % | $ | 4,284 | 27.2 | % | $ | 3,937 | 19.4 | % | $ | 12,693 | 29.3 | % | $ | 11,665 | 18.8 | % | |||||||||||||||||
Brokerage, advisory and fiduciary activities | 4,595 | 34.2 | % | 4,431 | 28.2 | % | 4,272 | 21.1 | % | 13,629 | 31.5 | % | 12,730 | 20.6 | % | ||||||||||||||||||||||
Change in cash surrender value of bank owned life insurance (“BOLI”)(1) | 1,369 | 10.2 | % | 1,368 | 8.7 | % | 1,437 | 7.1 | % | 4,093 | 9.5 | % | 4,278 | 6.9 | % | ||||||||||||||||||||||
Cards and trade finance servicing fees | 541 | 4.0 | % | 388 | 2.5 | % | 345 | 1.7 | % | 1,268 | 2.9 | % | 1,013 | 1.6 | % | ||||||||||||||||||||||
Loss on early extinguishment of FHLB advances, net | — | — | % | (2,488 | ) | (15.8 | ) | % | — | — | % | (2,488 | ) | (5.7 | ) | % | (73 | ) | (0.1 | ) | % | ||||||||||||||||
Securities (losses) gains, net (2) | (54 | ) | (0.4 | ) | % | 1,329 | 8.5 | % | 8,600 | 42.4 | % | 3,857 | 8.9 | % | 25,957 | 41.9 | % | ||||||||||||||||||||
Other noninterest income (3) | 2,680 | 20.0 | % | 6,422 | 40.7 | % | 1,701 | 8.3 | % | 10,279 | 23.6 | % | 6,385 | 10.3 | % | ||||||||||||||||||||||
Total noninterest income | $ | 13,434 | 100.0 | % | $ | 15,734 | 100.0 | % | $ | 20,292 | 100.0 | % | $ | 43,331 | 100.0 | % | $ | 61,955 | 100.0 | % |
__________________
(1) | Changes in cash surrender value of BOLI are not taxable. |
(2) | Includes net gain on sale of securities of |
(3) | Includes: (i) mortgage banking revenue related to Amerant Mortgage of |
Exhibit 5 - Noninterest Expense
This table shows the amounts of each of the categories of noninterest expense for the periods presented.
Three Months Ended | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
September 30, 2021 | June 30, 2021 | September 30, 2020 | 2021 | 2020 | |||||||||||||||||||||||||
(in thousands, except percentages) | Amount | % | Amount | % | Amount | % | Amount | % | Amount | % | |||||||||||||||||||
Salaries and employee benefits (1) | $ | 29,053 | 60.0 | % | $ | 30,796 | 60.2 | % | $ | 28,268 | 62.1 | % | $ | 86,276 | 60.3 | % | $ | 79,164 | 62.3 | % | |||||||||
Occupancy and equipment (2) | 4,769 | 9.9 | % | 5,342 | 10.4 | % | 4,281 | 9.4 | % | 14,599 | 10.2 | % | 12,304 | 9.7 | % | ||||||||||||||
Professional and other services fees (3) | 4,184 | 8.6 | % | 4,693 | 9.2 | % | 3,403 | 7.5 | % | 12,661 | 8.8 | % | 10,322 | 8.1 | % | ||||||||||||||
Telecommunications and data processing | 3,810 | 7.9 | % | 3,515 | 6.9 | % | 3,228 | 7.1 | % | 11,052 | 7.7 | % | 9,849 | 7.8 | % | ||||||||||||||
Depreciation and amortization | 2,091 | 4.3 | % | 1,872 | 3.7 | % | 1,993 | 4.4 | % | 5,749 | 4.0 | % | 5,912 | 4.7 | % | ||||||||||||||
FDIC assessments and insurance | 1,626 | 3.4 | % | 1,702 | 3.3 | % | 1,898 | 4.2 | % | 5,083 | 3.6 | % | 4,256 | 3.4 | % | ||||||||||||||
Other operating expenses (4) | 2,871 | 5.9 | % | 3,205 | 6.3 | % | 2,429 | 5.3 | % | 7,734 | 5.4 | % | 5,300 | 4.0 | % | ||||||||||||||
Total noninterest expense (5) | $ | 48,404 | 100.0 | % | $ | 51,125 | 100.0 | % | $ | 45,500 | 100.0 | % | $ | 143,154 | 100.0 | % | $ | 127,107 | 100.0 | % |
___________
(1) | Includes severance expense of |
(2) | Includes |
(3) | Other services fees include expenses on derivative contracts. |
(4) | Includes advertising, marketing, charitable contributions, community engagement, postage and courier expenses, provisions for possible losses on contingent loans, and debits which mirror the valuation income on the investment balances held in the non-qualified deferred compensation plan in order to adjust the liability to participants of the deferred compensation plan. |
(5) | Includes |
Exhibit 6 - Consolidated Balance Sheets
(in thousands, except share data) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | |||||||||||
Assets | ||||||||||||||||
Cash and due from banks | $ | 27,501 | $ | 45,198 | $ | 37,744 | $ | 30,179 | $ | 34,091 | ||||||
Interest earning deposits with banks | 138,732 | 126,314 | 195,755 | 184,207 | 193,069 | |||||||||||
Cash and cash equivalents | 166,233 | 171,512 | 233,499 | 214,386 | 227,160 | |||||||||||
Securities | ||||||||||||||||
Debt securities available for sale | 1,220,391 | 1,194,068 | 1,190,201 | 1,225,083 | 1,317,724 | |||||||||||
Debt securities held to maturity | 130,543 | 93,311 | 104,657 | 58,127 | 61,676 | |||||||||||
Trading securities | 194 | 198 | — | — | — | |||||||||||
Equity securities with readily determinable fair value not held for trading | 23,870 | 23,988 | 23,965 | 24,342 | 24,381 | |||||||||||
Federal Reserve Bank and Federal Home Loan Bank stock | 47,740 | 47,675 | 56,469 | 65,015 | 65,015 | |||||||||||
Securities | 1,422,738 | 1,359,240 | 1,375,292 | 1,372,567 | 1,468,796 | |||||||||||
Loans held for sale, at lower of cost or fair value | 219,083 | — | — | — | — | |||||||||||
Mortgage loans held for sale, at fair value | 5,812 | 1,775 | 1,044 | — | — | |||||||||||
Loans held for investment, gross | 5,254,029 | 5,606,773 | 5,753,794 | 5,842,337 | 5,924,617 | |||||||||||
Less: Allowance for loan losses | 83,442 | 104,185 | 110,940 | 110,902 | 116,819 | |||||||||||
Loans held for investment, net | 5,170,587 | 5,502,588 | 5,642,854 | 5,731,435 | 5,807,798 | |||||||||||
Bank owned life insurance | 221,640 | 220,271 | 218,903 | 217,547 | 216,130 | |||||||||||
Premises and equipment, net | 108,885 | 108,708 | 109,071 | 109,990 | 126,895 | |||||||||||
Deferred tax assets, net | 9,861 | 13,516 | 15,607 | 11,691 | 16,206 | |||||||||||
Goodwill | 19,506 | 19,506 | 19,506 | 19,506 | 19,506 | |||||||||||
Accrued interest receivable and other assets (1) | 144,960 | 135,728 | 135,322 | 93,771 | 94,556 | |||||||||||
Total assets | $ | 7,489,305 | $ | 7,532,844 | $ | 7,751,098 | $ | 7,770,893 | $ | 7,977,047 | ||||||
Liabilities and Stockholders' Equity | ||||||||||||||||
Deposits | ||||||||||||||||
Demand | ||||||||||||||||
Noninterest bearing | $ | 1,210,154 | $ | 1,065,622 | $ | 977,595 | $ | 872,151 | $ | 916,889 | ||||||
Interest bearing | 1,317,938 | 1,293,626 | 1,324,127 | 1,230,054 | 1,210,639 | |||||||||||
Savings and money market | 1,655,495 | 1,682,619 | 1,494,227 | 1,587,876 | 1,496,119 | |||||||||||
Time | 1,442,790 | 1,633,041 | 1,882,130 | 2,041,562 | 2,253,899 | |||||||||||
Total deposits | 5,626,377 | 5,674,908 | 5,678,079 | 5,731,643 | 5,877,546 | |||||||||||
Advances from the Federal Home Loan Bank | 809,095 | 808,614 | 1,050,000 | 1,050,000 | 1,050,000 | |||||||||||
Senior notes | 58,815 | 58,736 | 58,656 | 58,577 | 58,498 | |||||||||||
Junior subordinated debentures held by trust subsidiaries | 64,178 | 64,178 | 64,178 | 64,178 | 64,178 | |||||||||||
Accounts payable, accrued liabilities and other liabilities (1) | 118,178 | 127,340 | 115,171 | 83,074 | 97,292 | |||||||||||
Total liabilities | 6,676,643 | 6,733,776 | 6,966,084 | 6,987,472 | 7,147,514 | |||||||||||
Stockholders’ equity | ||||||||||||||||
Class A common stock | 2,903 | 2,904 | 2,904 | 2,882 | 2,886 | |||||||||||
Class B common stock | 847 | 853 | 892 | 904 | 1,329 | |||||||||||
Additional paid in capital | 299,273 | 299,547 | 304,448 | 305,569 | 359,553 | |||||||||||
Retained earnings | 489,854 | 472,823 | 456,861 | 442,402 | 433,929 | |||||||||||
Accumulated other comprehensive income | 21,236 | 23,758 | 19,909 | 31,664 | 31,836 | |||||||||||
Total stockholders' equity before noncontrolling interest | 814,113 | 799,885 | 785,014 | 783,421 | 829,533 | |||||||||||
Noncontrolling interest | (1,451 | ) | (817 | ) | — | — | — | |||||||||
Total stockholders' equity | 812,662 | 799,068 | 785,014 | 783,421 | 829,533 | |||||||||||
Total liabilities and stockholders' equity | $ | 7,489,305 | $ | 7,532,844 | $ | 7,751,098 | $ | 7,770,893 | $ | 7,977,047 | ||||||
__________
(1) | As of September 30, 2021, June, 30 2021 and March 31, 2021, includes the effect of adopting ASU 2016-02 (Leases) in the first quarter of 2021. |
Exhibit 7 - Loans
Loans by Type - Held For Investment
The loan portfolio held for investment consists of the following loan classes:
(in thousands) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | |||||||||
Real estate loans | ||||||||||||||
Commercial real estate | ||||||||||||||
Non-owner occupied | $ | 1,593,664 | $ | 1,699,876 | $ | 1,713,967 | $ | 1,749,839 | $ | 1,797,230 | ||||
Multi-family residential | 504,337 | 658,022 | 722,783 | 737,696 | 853,159 | |||||||||
Land development and construction loans | 318,449 | 361,077 | 351,502 | 349,800 | 335,184 | |||||||||
2,416,450 | 2,718,975 | 2,788,252 | 2,837,335 | 2,985,573 | ||||||||||
Single-family residential | 618,139 | 616,545 | 625,298 | 639,569 | 597,280 | |||||||||
Owner occupied | 936,590 | 943,342 | 940,126 | 947,127 | 937,946 | |||||||||
3,971,179 | 4,278,862 | 4,353,676 | 4,424,031 | 4,520,799 | ||||||||||
Commercial loans | 910,696 | 1,003,411 | 1,104,594 | 1,154,550 | 1,197,156 | |||||||||
Loans to financial institutions and acceptances | 13,690 | 13,672 | 16,658 | 16,636 | 16,623 | |||||||||
Consumer loans and overdrafts | 358,464 | 310,828 | 278,866 | 247,120 | 190,039 | |||||||||
Total loans | $ | 5,254,029 | $ | 5,606,773 | $ | 5,753,794 | $ | 5,842,337 | $ | 5,924,617 | ||||
Loans by Type - Held For Sale
The loan portfolio held for sale consists of the following loan classes:
(in thousands) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2021 | ||||||||||||||
Real estate loans | |||||||||||||||||||
Commercial real estate | |||||||||||||||||||
Non-owner occupied | $ | 160,034 | $ | — | $ | — | $ | — | $ | — | |||||||||
Multi-family residential | 57,725 | — | — | — | — | ||||||||||||||
217,759 | — | — | — | — | |||||||||||||||
Single-family residential | 5,812 | 1,775 | 1,044 | — | — | ||||||||||||||
Owner occupied | 1,324 | — | — | — | — | ||||||||||||||
Total loans held for sale (1)(2) | $ | 224,895 | $ | 1,775 | $ | 1,044 | $ | — | $ | — |
__________________
(1) | At September 30, 2021 and March 31, 2021, total loans include |
(2) | Remained current and in accrual status at each of the periods shown. |
Non-Performing Assets
This table shows a summary of our non-performing assets by loan class, which includes non-performing loans and other real estate owned, or OREO, at the dates presented. Non-performing loans consist of (i) nonaccrual loans; (ii) accruing loans 90 days or more contractually past due as to interest or principal; and (iii) restructured loans that are considered TDRs.
(in thousands) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | |||||||||
Non-Accrual Loans(1) | ||||||||||||||
Real Estate Loans | ||||||||||||||
Commercial real estate (CRE) | ||||||||||||||
Non-owner occupied | $ | 28,507 | $ | 48,347 | $ | 8,515 | $ | 8,219 | $ | 8,289 | ||||
Multi-family residential | — | 9,928 | 11,369 | 11,340 | 1,484 | |||||||||
28,507 | 58,275 | 19,884 | 19,559 | 9,773 | ||||||||||
Single-family residential | 6,344 | 7,174 | 10,814 | 10,667 | 11,071 | |||||||||
Owner occupied | 11,040 | 11,277 | 12,527 | 12,815 | 14,539 | |||||||||
45,891 | 76,726 | 43,225 | 43,041 | 35,383 | ||||||||||
Commercial loans (2) | 36,500 | 43,876 | 45,282 | 44,205 | 50,991 | |||||||||
Consumer loans and overdrafts | 353 | 198 | 270 | 233 | 104 | |||||||||
Total Non-Accrual Loans | $ | 82,744 | $ | 120,800 | $ | 88,777 | $ | 87,479 | $ | 86,478 | ||||
Past Due Accruing Loans(3) | ||||||||||||||
Real Estate Loans | ||||||||||||||
Commercial real estate (CRE) | ||||||||||||||
Non-owner occupied | $ | — | $ | — | $ | 743 | $ | — | $ | — | ||||
Single-family residential | 4 | 20 | — | — | 1 | |||||||||
Owner occupied | — | — | — | 220 | — | |||||||||
Commercial | — | 295 | — | — | — | |||||||||
Consumer loans and overdrafts | 1 | 4 | 3 | 1 | 1 | |||||||||
Total Past Due Accruing Loans | 5 | 319 | 746 | 221 | 2 | |||||||||
Total Non-Performing Loans | 82,749 | 121,119 | 89,523 | 87,700 | 86,480 | |||||||||
Other Real Estate Owned | 9,800 | 400 | 400 | 427 | 42 | |||||||||
Total Non-Performing Assets | $ | 92,549 | $ | 121,519 | $ | 89,923 | $ | 88,127 | $ | 86,522 | ||||
__________________
(1) | Includes loan modifications that met the definition of TDRs which may be performing in accordance with their modified loan terms. As of September 30, 2021, June 30, 2021, March 31, 2021, December 31, 2020 and September 30, 2020, non-performing TDRs include |
(2) | As of September 30, 2021,includes |
(3) | Loans past due 90 days or more but still accruing. |
Loans by Credit Quality Indicators
This table shows the Company’s loans by credit quality indicators. We have no purchased credit-impaired loans.
September 30, 2021 | June 30, 2021 | September 30, 2020 | ||||||||||||||||||||||||||||||||||||
(in thousands) | Special Mention | Substandard | Doubtful | Total (1) | Special Mention | Substandard | Doubtful | Total (1) | Special Mention | Substandard | Doubtful | Total (1) | ||||||||||||||||||||||||||
Real Estate Loans | ||||||||||||||||||||||||||||||||||||||
Commercial Real Estate (CRE) | ||||||||||||||||||||||||||||||||||||||
Non-owner occupied | $ | 31,269 | $ | 25,332 | $ | 3,175 | $ | 59,776 | $ | 32,858 | $ | 36,040 | $ | 12,306 | $ | 81,204 | $ | 16,780 | $ | 7,236 | $ | 1,798 | $ | 25,814 | ||||||||||||||
Multi-family residential | — | — | — | — | — | 9,928 | — | 9,928 | — | 1,484 | — | 1,484 | ||||||||||||||||||||||||||
Land development and construction loans | — | — | — | — | — | — | — | — | 7,201 | — | — | 7,201 | ||||||||||||||||||||||||||
31,269 | 25,332 | 3,175 | 59,776 | 32,858 | 45,968 | 12,306 | 91,132 | 23,981 | 8,720 | 1,798 | 34,499 | |||||||||||||||||||||||||||
Single-family residential | — | 6,368 | — | 6,368 | — | 7,194 | — | 7,194 | — | 11,072 | — | 11,072 | ||||||||||||||||||||||||||
Owner occupied | 7,473 | 11,136 | — | 18,609 | 19,456 | 11,375 | — | 30,831 | 34,556 | 14,643 | — | 49,199 | ||||||||||||||||||||||||||
38,742 | 42,836 | 3,175 | 84,753 | 52,314 | 64,537 | 12,306 | 129,157 | 58,537 | 34,435 | 1,798 | 94,770 | |||||||||||||||||||||||||||
Commercial loans (2) | 38,522 | 22,471 | 15,404 | 76,397 | 40,151 | 23,055 | 22,546 | 85,752 | 27,111 | 37,338 | 13,856 | 78,305 | ||||||||||||||||||||||||||
Consumer loans and overdrafts | — | 356 | — | 356 | — | 201 | — | 201 | — | 111 | — | 111 | ||||||||||||||||||||||||||
$ | 77,264 | $ | 65,663 | $ | 18,579 | $ | 161,506 | $ | 92,465 | $ | 87,793 | $ | 34,852 | $ | 215,110 | $ | 85,648 | $ | 71,884 | $ | 15,654 | $ | 173,186 |
__________
(1) | There were no loans categorized as “Loss” as of the dates presented. |
(2) | Loan balances as of September 30, 2021 include |
Exhibit 8 - Deposits by Country of Domicile
This table shows the Company’s deposits by country of domicile of the depositor as of the dates presented.
(in thousands) | September 30, 2021 | June 30, 2021 | March 31, 2021 | December 31, 2020 | September 30, 2020 | |||||||||
Domestic | $ | 3,090,563 | $ | 3,140,541 | $ | 3,175,522 | $ | 3,202,936 | $ | 3,310,343 | ||||
Foreign: | ||||||||||||||
Venezuela | 2,054,149 | 2,075,658 | 2,088,519 | 2,119,412 | 2,169,621 | |||||||||
Others | 481,665 | 458,709 | 414,038 | 409,295 | 397,582 | |||||||||
Total foreign | 2,535,814 | 2,534,367 | 2,502,557 | 2,528,707 | 2,567,203 | |||||||||
Total deposits | $ | 5,626,377 | $ | 5,674,908 | $ | 5,678,079 | $ | 5,731,643 | $ | 5,877,546 | ||||
CONTACTS:
Investors
Laura Rossi
InvestorRelations@amerantbank.com
(305) 460-8728
Media
Silvia M. Larrieu
MediaRelations@amerantbank.com
(305) 441-8414
FAQ
What were Amerant Bancorp's Q3 2021 earnings results?
How did Amerant Bancorp's net interest income change in Q3 2021?
What is the stock performance outlook for AMTB and AMTBB after Q3 2021 earnings?
What was the change in total deposits for Amerant Bancorp in Q3 2021?