FirstSun Capital Bancorp Reports Third Quarter 2024 Results

Third Quarter 2024 Highlights:

• Net income of $22.4 million, $0.79 per diluted share (excluding merger costs, $23.7 million, $0.84 per diluted share, see the “Non-GAAP Financial Measures and Reconciliations” below)
• Net interest margin of 4.10%
• Return on average total assets of 1.13% (excluding merger costs, 1.19%, see the “Non-GAAP Financial Measures and Reconciliations” below)
• Return on average stockholders’ equity of 8.79% (excluding merger costs, 9.27%, see the “Non-GAAP Financial Measures and Reconciliations” below)
• Loan growth of 6.7% annualized
• Deposit growth of 1.8% annualized
• 22.5% noninterest income to total revenue¹

DENVER--(BUSINESS WIRE)-- FirstSun Capital Bancorp (“FirstSun”) (NASDAQ: FSUN) reported net income of $22.4 million for the third quarter of 2024 compared to net income of $25.2 million for the third quarter of 2023. Earnings per diluted share were $0.79 for the third quarter of 2024 compared to $1.00 for the third quarter of 2023. Earnings for the third quarter of 2024 were negatively impacted by $1.2 million of merger costs, net of tax, or $0.05 per diluted share.

Neal Arnold, FirstSun’s Chief Executive Officer and President, commented, “Our results this quarter continue to demonstrate the underlying strength of our core franchise. Our revenue growth was rooted in a very strong net interest margin of 4.10% and we realized growth in both loans and deposits. We remain focused on continuing to responsibly grow the business and expand our client relationships across all of the markets we serve through our expansive suite of banking services. We appreciate all the hard work of our teams across the organization this year.”

Third Quarter 2024 Results

Net income totaled $22.4 million, or $0.79 per diluted share, for the third quarter of 2024, compared to $24.6 million, or $0.88 per diluted share, for the prior quarter. Net income was negatively impacted by $1.2 million in merger costs, net of tax, or $0.05 per diluted share, compared to $0.6 million in merger costs, net of tax, or $0.02 per diluted share, for the prior quarter. The return on average total assets was 1.13% for the third quarter of 2024, compared to 1.26% for the prior quarter, and the return on average stockholders’ equity was 8.79% for the third quarter of 2024, compared to 10.03% for the prior quarter. Third quarter of 2024 merger costs, net of tax, negatively impacted return on average total assets by 0.06% and return on average stockholders’ equity by 0.48%. Second quarter of 2024 merger costs, net of tax, negatively impacted return on average total assets by 0.03% and return on average stockholders’ equity by 0.25%.

Net Interest Income and Net Interest Margin

Net interest income totaled $76.2 million for the third quarter of 2024, an increase of $3.3 million compared to the prior quarter. Our net interest margin increased eight basis points to 4.10% compared to the prior quarter. Results for the third quarter of 2024, compared to the prior quarter, were primarily driven by an increase of nine basis points in the yield on earning assets, partially offset by an increase of five basis points in the cost of interest-bearing liabilities.

Average loans, including loans held-for-sale, increased by $75.8 million in the third quarter of 2024, compared to the prior quarter. Loan yield increased by 12 basis points to 6.71% in the third quarter of 2024, compared to the prior quarter, primarily due to higher yields on new originations as compared to amortizing and maturing balances. Average interest-bearing deposits increased $59.1 million in the third quarter of 2024, compared to the prior quarter. Total cost of interest-bearing deposits increased by five basis points to 3.16% in the third quarter of 2024, compared to the prior quarter, primarily due to continued intense competition for deposits amidst the elevated interest rate environment. Average FHLB borrowings increased $4.8 million in the third quarter of 2024, compared to the prior quarter. The cost of FHLB borrowings decreased by six basis points to 5.61% in the third quarter of 2024, compared to the prior quarter.

Asset Quality and Provision for Credit Losses

The provision for credit losses totaled $5.0 million for the third quarter of 2024, an increase of $3.8 million from $1.2 million for the prior quarter, primarily due to loan growth and deterioration on a specific customer relationship in our loan portfolio.

Net charge-offs for the third quarter of 2024 were $1.4 million resulting in an annualized ratio of net charge-offs to average loans of 0.09%, compared to net charge-offs of $2.0 million, or an annualized ratio of net-charge offs to average loans of 0.13% for the prior quarter. The allowance for credit losses as a percentage of total loans was 1.29% at September 30, 2024, an increase of four basis points from the prior quarter.

The ratio of nonperforming assets to total assets was 0.86% at September 30, 2024, compared to 0.84% at June 30, 2024.

Noninterest Income

Noninterest income totaled $22.1 million for the third quarter of 2024, a decrease of $1.2 million from the prior quarter. Mortgage banking income decreased $2.2 million for the third quarter of 2024, primarily due to a decrease in revenue related to net sale gains and fees from mortgage loan originations, including fair value changes in the held-for-sale portfolio and hedging and a decrease in the change in fair value of our MSR asset, net of hedging activity.

Other noninterest income increased $1.0 million for the third quarter of 2024, primarily due to an increase in income from loan syndication fees and an increase in the fair value of investments related to our deferred compensation plan. Noninterest income as a percentage of total revenue¹ was 22.5%, a decrease of 1.7% from the prior quarter.

Noninterest Expense

Noninterest expense totaled $64.7 million for the third quarter of 2024, an increase of $0.8 million from the prior quarter, primarily due to an increase in merger related expenses of $0.6 million from the prior quarter.

The efficiency ratio for the third quarter of 2024 was 65.83% compared to 66.42% for the prior quarter. Merger costs negatively affected the efficiency ratio for the third quarter of 2024 by 1.67%, up from a negative impact of 1.09% for the prior quarter.

Tax Rate

The effective tax rate was 21.5% for the third quarter of 2024, compared to 21.0% for the prior quarter.

Loans

Loans were $6.4 billion at September 30, 2024 compared to $6.3 billion at June 30, 2024, an increase of $0.1 billion in the third quarter of 2024, or 6.7% on an annualized basis. Growth in the third quarter in commercial and industrial (C&I), owner occupied commercial real estate and residential real estate loans were partially offset by a decline in non-owner occupied commercial real estate and construction and land loans.

Deposits

Deposits were $6.6 billion at September 30, 2024 and June 30, 2024, increasing by $30.4 million in the third quarter of 2024, or 1.8% on an annualized basis. Deposit growth of $107.4 million in interest-bearing demand accounts and $103.4 million in savings accounts and money market accounts in the third quarter were partially offset by a decline of $171.4 million in certificate of deposit accounts. Average deposits were $6.6 billion for the third quarter of 2024, compared to $6.5 billion for the prior quarter, an increase of $0.1 billion in the third quarter of 2024, or 6.8% on an annualized basis. Noninterest-bearing deposit accounts represented 23.4% of total deposits at September 30, 2024 and the loan-to-deposit ratio was 96.9% at September 30, 2024.

The ratio of total uninsured deposits to total deposits was estimated to be 32.7% at September 30, 2024, compared to 32.1% at June 30, 2024. The ratio of total uninsured and uncollateralized deposits to total deposits was estimated to be 26.8% at September 30, 2024, compared to 25.5% at June 30, 2024.²

Capital

Capital ratios remain strong and above “well-capitalized” thresholds. As of September 30, 2024, our common equity tier 1 risk-based capital ratio was 13.06%, total risk-based capital ratio was 15.25% and tier 1 leverage ratio was 11.96%. Book value per share was $37.38 at September 30, 2024, an increase of $1.07 from June 30, 2024. Tangible book value per share, a non-GAAP financial measure, was $33.68 at September 30, 2024, an increase of $1.12 from June 30, 2024.

Non-GAAP Financial Measures

This press release (including the tables within the “Non-GAAP Financial Measures and Reconciliations” section) contains financial measures determined by methods other than in accordance with principles generally accepted in the United States (“GAAP”). FirstSun management uses these non-GAAP financial measures in their analysis of FirstSun’s performance and the efficiency of its operations. Management believes these non-GAAP measures provide a greater understanding of ongoing operations, enhance comparability of results with prior periods and demonstrate the effects of significant items in the current period. FirstSun believes a meaningful analysis of its financial performance requires an understanding of the factors underlying that performance. FirstSun management believes investors may find these non-GAAP financial measures useful. These non-GAAP financial measures, however, should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Below is a listing of the non-GAAP measures used in this press release:

• Tangible stockholders’ equity;
• Tangible assets;
• Tangible stockholders’ equity to tangible assets;
• Tangible stockholders’ equity to tangible assets, reflecting net unrealized losses on HTM securities, net of tax;
• Tangible book value per share;
• Net income excluding merger costs;
• Return on average total assets excluding merger costs;
• Return on average stockholders’ equity excluding merger costs;
• Efficiency ratio excluding merger related expenses;
• Diluted earnings per share excluding merger related costs; and
• Fully tax equivalent (“FTE”) net interest income and net interest margin on FTE basis.

The tables within the “Non-GAAP Financial Measures and Reconciliations” section provide a reconciliation of each non-GAAP financial measure contained in this press release to the most comparable GAAP equivalent.

About FirstSun Capital Bancorp

FirstSun Capital Bancorp, headquartered in Denver, Colorado, is the financial holding company for Sunflower Bank, N.A., which operates as Sunflower Bank, First National 1870 and Guardian Mortgage. Sunflower Bank provides a full range of relationship-focused services to meet personal, business and wealth management financial objectives, with a branch network in five states and mortgage capabilities in 43 states. FirstSun had total consolidated assets of $8.1 billion as of September 30, 2024.

First National 1870 and Guardian Mortgage are divisions of Sunflower Bank, N.A. To learn more, visit ir.firstsuncb.com, SunflowerBank.com, FirstNational1870.com or GuardianMortgageOnline.com.

_______________

1 Total revenue is net interest income plus noninterest income.

2 Uninsured deposits and uninsured and uncollateralized deposits are reported for our wholly-owned subsidiary Sunflower Bank, N.A.

Summary Data:
	As of and for the quarter ended
($ in thousands, except per share amounts)	September 30, 2024				June 30, 2024				March 31, 2024				December 31, 2023				September 30, 2023
Net interest income	$	76,158			$	72,899			$	70,806			$	72,069			$	73,410
Provision for credit losses		5,000				1,200				16,500				6,575				3,890
Noninterest income		22,075				23,274				22,808				17,221				18,650
Noninterest expense		64,664				63,875				61,828				52,308				56,176
Income before income taxes		28,569				31,098				15,286				30,407				31,994
Provision for income taxes		6,147				6,538				2,990				6,393				6,762
Net income		22,422				24,560				12,296				24,014				25,232
Net income, excluding merger costs (1)		23,655				25,181				14,592				24,014				25,232
Weighted average common shares outstanding, basic		27,612,538				27,430,761				27,019,625				24,953,764				24,942,389
Weighted average common shares outstanding, diluted		28,212,809				28,031,956				27,628,941				25,472,017				25,357,807
Diluted earnings per share	$	0.79			$	0.88			$	0.45			$	0.94			$	1.00
Diluted earnings per share, excluding merger costs (1)	$	0.84			$	0.90			$	0.53			$	0.94			$	1.00
Return on average total assets		1.13	%			1.26	%			0.64	%			1.26	%			1.34	%
Return on average total assets, excluding merger costs (1)		1.19	%			1.29	%			0.76	%			1.26	%			1.34	%
Return on average stockholders' equity		8.79	%			10.03	%			5.15	%			11.19	%			12.03	%
Return on average stockholders’ equity, excluding merger costs (1)		9.27	%			10.28	%			6.11	%			11.19	%			12.03	%
Net interest margin		4.10	%			4.02	%			3.99	%			4.08	%			4.23	%
Net interest margin (FTE basis) (1)		4.16	%			4.08	%			4.06	%			4.15	%			4.30	%
Efficiency ratio		65.83	%			66.42	%			66.05	%			58.58	%			61.02	%
Efficiency ratio, excluding merger related expenses (1)		64.16	%			65.33	%			63.39	%			58.58	%			61.02	%
Noninterest income to total revenue (2)		22.5	%			24.2	%			24.4	%			19.3	%			20.3	%
Total assets	$	8,138,487			$	7,999,295			$	7,781,601			$	7,879,724			$	7,756,875
Total loans held-for-sale		72,247				66,571				56,813				54,212				51,465
Total loans held-for-investment		6,443,756				6,337,162				6,284,868				6,267,096				6,179,522
Total deposits		6,649,880				6,619,525				6,445,388				6,374,103				6,339,847
Total stockholders' equity		1,034,085				996,599				964,662				877,197				843,719
Loan to deposit ratio		96.9	%			95.7	%			97.5	%			98.3	%			97.5	%
Period end common shares outstanding		27,665,918				27,443,246				27,442,943				24,960,639				24,942,645
Book value per share	$	37.38			$	36.31			$	35.15			$	35.14			$	33.83
Tangible book value per share (1)	$	33.68			$	32.56			$	31.37			$	30.96			$	29.60

(1)	Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.
(2)	Total revenue is net interest income plus noninterest income.

	As of and for the nine months ended
($ in thousands, except per share amounts)	September 30, 2024				September 30, 2023
Net interest income	$	219,863			$	221,362
Provision for credit losses		22,700				11,672
Noninterest income		68,157				61,871
Noninterest expense		190,367				170,485
Income before income taxes		74,953				101,076
Provision for income taxes		15,675				21,557
Net income		59,278				79,519
Net income, excluding merger costs (1)		63,428				79,519
Weighted average common shares outstanding, basic		27,355,098				24,933,168
Weighted average common shares outstanding, diluted		27,976,215				25,365,297
Diluted earnings per share	$	2.12			$	3.13
Diluted earnings per share, excluding merger costs (1)	$	2.27			$	3.13
Return on average total assets		1.01	%			1.42	%
Return on average total assets, excluding merger costs (1)		1.08	%			1.42	%
Return on average stockholders' equity		8.02	%			12.97	%
Return on average stockholders’ equity, excluding merger costs (1)		8.58	%			12.97	%
Net interest margin		4.04	%			4.28	%
Net interest margin (FTE basis) (1)		4.10	%			4.36	%
Efficiency ratio		66.10	%			60.19	%
Efficiency ratio, excluding merger related expenses (1)		64.30	%			60.19	%
Noninterest income to total revenue (2)		23.7	%			21.8	%
Total assets	$	8,138,487			$	7,756,875
Total loans held-for-sale		72,247				51,465
Total loans held-for-investment		6,443,756				6,179,522
Total deposits		6,649,880				6,339,847
Total stockholders' equity		1,034,085				843,719
Loan to deposit ratio		96.9	%			97.5	%
Period end common shares outstanding		27,665,918				24,942,645
Book value per share	$	37.38			$	33.83
Tangible book value per share (1)	$	33.68			$	29.60

(1)	Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.
(2)	Total revenue is net interest income plus noninterest income.

Condensed Consolidated Statements of Income (Unaudited):
	For the quarter ended						For the nine months ended
($ in thousands, except per share amounts)	September 30, 2024			September 30, 2023			September 30, 2024			September 30, 2023
Total interest income	$	118,932		$	106,775		$	343,501		$	303,710
Total interest expense		42,774			33,365			123,638			82,348
Net interest income		76,158			73,410			219,863			221,362
Provision for credit losses		5,000			3,890			22,700			11,672
Net interest income after provision for credit losses		71,158			69,520			197,163			209,690
Noninterest income:
Service charges on deposits		6,240			5,475			17,954			15,848
Credit and debit card fees		2,806			2,996			8,616			9,034
Trust and investment advisory fees		1,395			1,398			4,351			4,337
Mortgage banking income, net		8,838			7,413			29,383			26,501
Other noninterest income		2,796			1,368			7,853			6,151
Total noninterest income		22,075			18,650			68,157			61,871
Noninterest expense:
Salaries and benefits		39,306			33,968			116,487			103,073
Occupancy and equipment		9,121			8,487			26,417			24,977
Amortization of intangible assets		651			899			2,118			3,993
Merger related expenses		1,633			—			5,168			—
Other noninterest expenses		13,953			12,822			40,177			38,442
Total noninterest expense		64,664			56,176			190,367			170,485
Income before income taxes		28,569			31,994			74,953			101,076
Provision for income taxes		6,147			6,762			15,675			21,557
Net income	$	22,422		$	25,232		$	59,278		$	79,519
Earnings per share - basic	$	0.81		$	1.01		$	2.17		$	3.19
Earnings per share - diluted	$	0.79		$	1.00		$	2.12		$	3.13

	For the quarter ended
($ in thousands, except per share amounts)	September 30, 2024			June 30, 2024			March 31, 2024			December 31, 2023			September 30, 2023
Total interest income	$	118,932		$	114,529		$	110,040		$	109,974		$	106,775
Total interest expense		42,774			41,630			39,234			37,905			33,365
Net interest income		76,158			72,899			70,806			72,069			73,410
Provision for credit losses		5,000			1,200			16,500			6,575			3,890
Net interest income after provision for credit losses		71,158			71,699			54,306			65,494			69,520
Noninterest income:
Service charges on deposits		6,240			5,946			5,768			5,497			5,475
Credit and debit card fees		2,806			3,007			2,803			2,966			2,996
Trust and investment advisory fees		1,395			1,493			1,463			1,356			1,398
Mortgage banking income, net		8,838			11,043			9,502			4,883			7,413
Other noninterest income		2,796			1,785			3,272			2,519			1,368
Total noninterest income		22,075			23,274			22,808			17,221			18,650
Noninterest expense:
Salaries and benefits		39,306			39,828			37,353			30,158			33,968
Occupancy and equipment		9,121			8,701			8,595			8,449			8,487
Amortization of intangible assets		651			652			815			829			899
Merger related expenses		1,633			1,046			2,489			—			—
Other noninterest expenses		13,953			13,648			12,576			12,872			12,822
Total noninterest expense		64,664			63,875			61,828			52,308			56,176
Income before income taxes		28,569			31,098			15,286			30,407			31,994
Provision for income taxes		6,147			6,538			2,990			6,393			6,762
Net income	$	22,422		$	24,560		$	12,296		$	24,014		$	25,232
Earnings per share - basic	$	0.81		$	0.90		$	0.46		$	0.96		$	1.01
Earnings per share - diluted	$	0.79		$	0.88		$	0.45		$	0.94		$	1.00

Condensed Consolidated Balance Sheets as of (Unaudited):
($ in thousands)	September 30, 2024				June 30, 2024				March 31, 2024				December 31, 2023				September 30, 2023
Assets
Cash and cash equivalents	$	573,674			$	535,766			$	383,605			$	479,362			$	443,887
Securities available-for-sale, at fair value		496,811				491,649				499,078				516,757				495,992
Securities held-to-maturity		35,885				36,310				36,640				36,983				37,410
Loans held-for-sale, at fair value		72,247				66,571				56,813				54,212				51,465
Loans		6,443,756				6,337,162				6,284,868				6,267,096				6,179,522
Allowance for credit losses		(83,159	)			(78,960	)			(79,829	)			(80,398	)			(78,666	)
Loans, net		6,360,597				6,258,202				6,205,039				6,186,698				6,100,856
Mortgage servicing rights, at fair value		78,799				80,744				78,416				76,701				81,036
Premises and equipment, net		82,532				83,320				84,063				84,842				83,733
Other real estate owned and foreclosed assets, net		4,478				4,497				4,414				4,100				8,395
Goodwill		93,483				93,483				93,483				93,483				93,483
Intangible assets, net		8,866				9,517				10,168				10,984				11,813
All other assets		331,115				339,236				329,882				335,602				348,805
Total assets	$	8,138,487			$	7,999,295			$	7,781,601			$	7,879,724			$	7,756,875
Liabilities and Stockholders' Equity
Liabilities:
Deposits:
Noninterest-bearing demand deposit accounts	$	1,554,762			$	1,562,308			$	1,517,315			$	1,530,506			$	1,610,650
Interest-bearing deposit accounts:
Interest-bearing demand accounts		645,647				538,232				542,184				534,540				440,845
Savings and money market accounts		2,608,808				2,505,439				2,473,255				2,446,632				2,476,097
NOW accounts		41,234				42,687				39,181				56,819				35,686
Certificate of deposit accounts		1,799,429				1,970,859				1,873,453				1,805,606				1,776,569
Total deposits		6,649,880				6,619,525				6,445,388				6,374,103				6,339,847
Securities sold under agreements to repurchase		10,913				20,408				20,423				24,693				25,868
Federal Home Loan Bank advances		215,000				145,000				144,810				389,468				330,000
Other borrowings		75,709				75,577				75,445				75,313				75,180
Other liabilities		152,900				142,186				130,873				138,950				142,261
Total liabilities		7,104,402				7,002,696				6,816,939				7,002,527				6,913,156
Stockholders' equity:
Preferred stock		—				—				—				—				—
Common stock		3				3				3				2				2
Additional paid-in capital		547,271				543,339				542,582				462,680				462,507
Retained earnings		516,800				494,378				469,818				457,522				433,508
Accumulated other comprehensive loss, net		(29,989	)			(41,121	)			(47,741	)			(43,007	)			(52,298	)
Total stockholders' equity		1,034,085				996,599				964,662				877,197				843,719
Total liabilities and stockholders' equity	$	8,138,487			$	7,999,295			$	7,781,601			$	7,879,724			$	7,756,875

Consolidated Capital Ratios as of:
	September 30, 2024		June 30, 2024		March 31, 2024		December 31, 2023		September 30, 2023
Stockholders' equity to total assets	12.71 %		12.46 %		12.40 %		11.13 %		10.88 %
Tangible stockholders' equity to tangible assets (1)	11.59 %		11.32 %		11.21 %		9.94 %		9.65 %
Tangible stockholders' equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (1) (2)	11.56 %		11.27 %		11.17 %		9.90 %		9.59 %
Tier 1 leverage ratio	11.96 %		11.83 %		11.73 %		10.52 %		10.37 %
Common equity tier 1 risk-based capital ratio	13.06 %		12.80 %		12.54 %		11.10 %		10.79 %
Tier 1 risk-based capital ratio	13.06 %		12.80 %		12.54 %		11.10 %		10.79 %
Total risk-based capital ratio	15.25 %		14.95 %		14.73 %		13.25 %		12.93 %

(1)	Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.
(2)	Tangible stockholders’ equity and tangible assets have been adjusted to reflect net unrealized losses on held-to-maturity securities, net of tax.

Summary of Net Interest Margin:
	For the quarter ended										For the nine months ended
	September 30, 2024					September 30, 2023					September 30, 2024					September 30, 2023
(In thousands)	Average Balance			Average Yield/Rate		Average Balance			Average Yield/Rate		Average Balance			Average Yield/Rate		Average Balance			Average Yield/Rate
Interest Earning Assets
Loans (1)		6,460,484		6.71 %			6,180,684		6.44 %			6,386,620		6.59 %			6,144,057		6.15 %
Investment securities		527,241		3.62 %			545,257		3.10 %			532,562		3.51 %			559,855		3.00 %
Interest-bearing cash and other assets		442,632		5.17 %			221,559		5.39 %			343,911		5.26 %			187,468		5.41 %
Total earning assets		7,430,357		6.40 %			6,947,500		6.15 %			7,263,093		6.31 %			6,891,380		5.88 %
Other assets		534,740					557,988					543,916					553,628
Total assets	$	7,965,097				$	7,505,488				$	7,807,009				$	7,445,008
Interest-bearing liabilities
Demand and NOW deposits	$	657,537		3.75 %		$	466,837		3.27 %		$	609,632		3.70 %		$	343,112		2.79 %
Savings deposits		411,526		0.72 %			439,172		0.62 %			415,687		0.70 %			452,298		0.48 %
Money market deposits		2,140,552		2.25 %			2,026,028		1.58 %			2,098,927		2.06 %			2,142,301		1.18 %
Certificates of deposits		1,800,502		4.58 %			1,748,515		4.21 %			1,812,839		4.62 %			1,407,264		3.61 %
Total deposits		5,010,117		3.16 %			4,680,552		2.64 %			4,937,085		3.09 %			4,344,975		2.02 %
Repurchase agreements		13,528		1.29 %			26,549		0.98 %			17,099		1.15 %			29,953		0.73 %
Total deposits and repurchase agreements		5,023,645		3.16 %			4,707,101		2.63 %			4,954,184		3.08 %			4,374,928		2.01 %
FHLB borrowings		135,641		5.61 %			84,332		5.40 %			125,799		5.61 %			335,485		5.00 %
Other long-term borrowings		75,654		6.58 %			78,680		6.44 %			75,522		6.59 %			79,801		6.36 %
Total interest-bearing liabilities		5,234,940		3.27 %			4,870,113		2.74 %			5,155,505		3.20 %			4,790,214		2.29 %
Noninterest-bearing deposits		1,568,685					1,654,090					1,529,793					1,705,392
Other liabilities		141,206					142,027					136,491					131,628
Stockholders' equity		1,020,266					839,258					985,220					817,774
Total liabilities and stockholders' equity	$	7,965,097				$	7,505,488				$	7,807,009				$	7,445,008
Net interest spread				3.13 %					3.41 %					3.11 %					3.59 %
Net interest margin				4.10 %					4.23 %					4.04 %					4.28 %
Net interest margin (on FTE basis) (2)				4.16 %					4.30 %					4.10 %					4.36 %

(1)	Includes loans held-for-investment, including nonaccrual loans, and loans held-for-sale.
(2)	Represents a non-GAAP financial measure. See the tables beginning on page 15 for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.

	For the quarter ended
	September 30, 2024					June 30, 2024					March 31, 2024					December 31, 2023					September 30, 2023
(In thousands)	Average Balance			Average Yield/Rate		Average Balance			Average Yield/Rate		Average Balance			Average Yield/Rate		Average Balance			Average Yield/Rate		Average Balance			Average Yield/Rate
Interest Earning Assets
Loans (1)		6,460,484		6.71 %			6,384,709		6.59 %			6,313,855		6.48 %			6,280,362		6.51 %			6,180,684		6.44 %
Investment securities		527,241		3.62 %			523,545		3.65 %			546,960		3.28 %			538,348		3.28 %			545,257		3.10 %
Interest-bearing cash and other assets		442,632		5.17 %			348,509		5.25 %			239,508		5.49 %			247,978		5.50 %			221,559		5.39 %
Total earning assets		7,430,357		6.40 %			7,256,763		6.31 %			7,100,323		6.20 %			7,066,688		6.22 %			6,947,500		6.15 %
Other assets		534,740					548,465					548,642					563,368					557,988
Total assets	$	7,965,097				$	7,805,228				$	7,648,965				$	7,630,056				$	7,505,488
Interest-bearing liabilities
Demand and NOW deposits	$	657,537		3.75 %		$	621,343		3.80 %		$	549,491		3.54 %		$	510,982		3.45 %		$	466,837		3.27 %
Savings deposits		411,526		0.72 %			413,699		0.69 %			421,882		0.69 %			457,679		0.93 %			439,172		0.62 %
Money market deposits		2,140,552		2.25 %			2,092,449		2.01 %			2,063,321		1.93 %			2,063,383		1.82 %			2,026,028		1.58 %
Certificates of deposits		1,800,502		4.58 %			1,823,522		4.69 %			1,814,629		4.60 %			1,825,325		4.54 %			1,748,515		4.21 %
Total deposits		5,010,117		3.16 %			4,951,013		3.11 %			4,849,323		3.00 %			4,857,369		2.93 %			4,680,552		2.64 %
Repurchase agreements		13,528		1.29 %			16,553		1.15 %			21,254		1.06 %			23,457		1.06 %			26,549		0.98 %
Total deposits and repurchase agreements		5,023,645		3.16 %			4,967,566		3.10 %			4,870,577		2.99 %			4,880,826		2.92 %			4,707,101		2.63 %
FHLB borrowings		135,641		5.61 %			130,871		5.67 %			110,777		5.56 %			74,146		5.64 %			84,332		5.40 %
Other long-term borrowings		75,654		6.58 %			75,522		6.59 %			75,389		6.62 %			75,249		6.62 %			78,680		6.44 %
Total interest-bearing liabilities		5,234,940		3.27 %			5,173,959		3.22 %			5,056,743		3.10 %			5,030,221		3.01 %			4,870,113		2.74 %
Noninterest-bearing deposits		1,568,685					1,517,560					1,502,707					1,597,672					1,654,090
Other liabilities		141,206					133,845					134,370					143,416					142,027
Stockholders' equity		1,020,266					979,864					955,145					858,747					839,258
Total liabilities and stockholders' equity	$	7,965,097				$	7,805,228				$	7,648,965				$	7,630,056				$	7,505,488
Net interest spread				3.13 %					3.09 %					3.10 %					3.21 %					3.41 %
Net interest margin				4.10 %					4.02 %					3.99 %					4.08 %					4.23 %
Net interest margin (on FTE basis) (2)				4.16 %					4.08 %					4.06 %					4.15 %					4.30 %

(1)	Includes loans held-for-investment, including nonaccrual loans, and loans held-for-sale.
(2)	Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.

Deposits as of:
($ in thousands)	September 30, 2024			June 30, 2024			March 31, 2024			December 31, 2023			September 30, 2023
Consumer
Noninterest bearing deposit accounts	$	397,880		$	414,795		$	356,732		$	360,168		$	366,366
Interest-bearing deposit accounts:
Demand and NOW deposits		61,929			42,903			38,625			36,162			33,340
Savings deposits		331,811			334,741			340,086			343,291			356,890
Money market deposits		1,333,486			1,243,355			1,229,239			1,196,645			1,149,365
Certificates of deposits		1,247,348			1,438,792			1,437,590			1,437,537			1,366,255
Total interest-bearing deposit accounts		2,974,574			3,059,791			3,045,540			3,013,635			2,905,850
Total consumer deposits	$	3,372,454		$	3,474,586		$	3,402,272		$	3,373,803		$	3,272,216
Business
Noninterest bearing deposit accounts	$	1,156,882		$	1,147,513		$	1,160,583		$	1,170,338		$	1,244,284
Interest-bearing deposit accounts:
Demand and NOW deposits		624,952			538,016			502,726			555,197			443,191
Savings deposits		77,744			77,931			80,226			80,802			85,234
Money market deposits		865,767			849,412			823,704			825,811			859,516
Certificates of deposits		62,187			90,189			97,854			87,407			77,228
Total interest-bearing deposit accounts		1,630,650			1,555,548			1,504,510			1,549,217			1,465,169
Total business deposits	$	2,787,532		$	2,703,061		$	2,665,093		$	2,719,555		$	2,709,453
Wholesale deposits (1)	$	489,894		$	441,878		$	378,023		$	280,745		$	358,178
Total deposits	$	6,649,880		$	6,619,525		$	6,445,388		$	6,374,103		$	6,339,847

(1)	Wholesale deposits primarily consist of brokered deposits included in our condensed consolidated balance sheets within certificates of deposits.

Balance Sheet Ratios as of:
	September 30, 2024		June 30, 2024		March 31, 2024		December 31, 2023		September 30, 2023
Cash to total assets (1)	6.90 %		6.60 %		4.80 %		6.00 %		5.60 %
Loan to deposit ratio	96.9 %		95.7 %		97.5 %		98.3 %		97.5 %
Uninsured deposits to total deposits (2)	32.7 %		32.1 %		32.0 %		31.2 %		32.0 %
Uninsured and uncollateralized deposits to total deposits (2)	26.8 %		25.5 %		25.2 %		25.1 %		25.4 %
Wholesale deposits and borrowings to total liabilities (3)	9.9 %		8.4 %		7.7 %		9.6 %		10.0 %

(1)	Cash consists of cash and amounts due from banks and interest-bearing deposits with other financial institutions.
(2)	Uninsured deposits and uninsured and uncollateralized deposits are reported for our wholly-owned subsidiary Sunflower Bank, N.A. and are estimated.
(3)	Wholesale deposits primarily consist of brokered deposits included in our condensed consolidated balance sheets within certificates of deposits. Wholesale borrowings consist of FHLB overnight and term advances.

Loan Portfolio as of:
($ in thousands)	September 30, 2024			June 30, 2024			March 31, 2024			December 31, 2023			September 30, 2023
Commercial and industrial	$	2,527,636		$	2,431,110		$	2,480,078		$	2,467,688		$	2,459,358
Commercial real estate:
Non-owner occupied		821,670			866,999			836,515			812,235			767,135
Owner occupied		700,325			660,511			642,930			635,365			631,352
Construction and land		333,457			350,878			326,447			345,430			329,433
Multifamily		95,125			94,220			94,898			103,066			114,535
Total commercial real estate		1,950,577			1,972,608			1,900,790			1,896,096			1,842,455
Residential real estate		1,172,459			1,146,989			1,109,676			1,110,610			1,059,074
Public Finance		536,776			537,872			579,991			602,913			602,844
Consumer		45,267			42,129			40,317			36,371			37,681
Other		211,041			206,454			174,016			153,418			178,110
Total loans, net of deferred costs, fees, premiums, and discounts	$	6,443,756		$	6,337,162		$	6,284,868		$	6,267,096		$	6,179,522

Asset Quality:
	As of and for the quarter ended
($ in thousands)	September 30, 2024				June 30, 2024				March 31, 2024				December 31, 2023				September 30, 2023
Net charge-offs	$	1,401			$	2,009			$	17,429			$	4,743			$	2,296
Allowance for credit losses	$	83,159			$	78,960			$	79,829			$	80,398			$	78,666
Nonperforming loans, including nonaccrual loans, and accrual loans greater than 90 days past due	$	65,824			$	62,558			$	57,599			$	63,143			$	40,743
Nonperforming assets	$	70,302			$	67,055			$	62,013			$	67,243			$	49,138
Ratio of net charge-offs to average loans outstanding		0.09	%			0.13	%			1.11	%			0.30	%			0.15	%
Allowance for credit losses to total loans outstanding		1.29	%			1.25	%			1.27	%			1.28	%			1.27	%
Allowance for credit losses to total nonperforming loans		126.34	%			126.22	%			138.59	%			127.33	%			193.08	%
Nonperforming loans to total loans		1.02	%			0.99	%			0.92	%			1.01	%			0.66	%
Nonperforming assets to total assets		0.86	%			0.84	%			0.80	%			0.85	%			0.63	%

Non-GAAP Financial Measures and Reconciliations:
	As of and for the quarter ended																				As of and for the nine months ended
($ in thousands, except share and per share amounts)	September 30, 2024				June 30, 2024				March 31, 2024				December 31, 2023				September 30, 2023				September 30, 2024				September 30, 2023
Tangible stockholders’ equity:
Total stockholders' equity (GAAP)	$	1,034,085			$	996,599			$	964,662			$	877,197			$	843,719			$	1,034,085			$	843,719
Less: Goodwill and other intangible assets:
Goodwill		(93,483	)			(93,483	)			(93,483	)			(93,483	)			(93,483	)			(93,483	)			(93,483	)
Other intangible assets		(8,866	)			(9,517	)			(10,168	)			(10,984	)			(11,813	)			(8,866	)			(11,813	)
Tangible stockholders' equity (non-GAAP)	$	931,736			$	893,599			$	861,011			$	772,730			$	738,423			$	931,736			$	738,423
Tangible assets:
Total assets (GAAP)	$	8,138,487			$	7,999,295			$	7,781,601			$	7,879,724			$	7,756,875			$	8,138,487			$	7,756,875
Less: Goodwill and other intangible assets:
Goodwill		(93,483	)			(93,483	)			(93,483	)			(93,483	)			(93,483	)			(93,483	)			(93,483	)
Other intangible assets		(8,866	)			(9,517	)			(10,168	)			(10,984	)			(11,813	)			(8,866	)			(11,813	)
Tangible assets (non-GAAP)	$	8,036,138			$	7,896,295			$	7,677,950			$	7,775,257			$	7,651,579			$	8,036,138			$	7,651,579
Tangible stockholders’ equity to tangible assets:
Total stockholders' equity to total assets (GAAP)		12.71	%			12.46	%			12.40	%			11.13	%			10.88	%			12.71	%			10.88	%
Less: Impact of goodwill and other intangible assets		(1.12	)%			(1.14	)%			(1.19	)%			(1.19	)%			(1.23	)%			(1.12	)%			(1.23	)%
Tangible stockholders' equity to tangible assets (non-GAAP)		11.59	%			11.32	%			11.21	%			9.94	%			9.65	%			11.59	%			9.65	%
Tangible stockholders’ equity to tangible assets, reflecting net unrealized losses on HTM securities, net of tax:
Tangible stockholders' equity (non-GAAP)	$	931,736			$	893,599			$	861,011			$	772,730			$	738,423			$	931,736			$	738,423
Less: Net unrealized losses on HTM securities, net of tax		(2,852	)			(3,949	)			(4,236	)			(3,629	)			(5,001	)			(2,852	)			(5,001	)
Tangible stockholders’ equity less net unrealized losses on HTM securities, net of tax (non-GAAP)	$	928,884			$	889,650			$	856,775			$	769,101			$	733,422			$	928,884			$	733,422
Tangible assets (non-GAAP)	$	8,036,138			$	7,896,295			$	7,677,950			$	7,775,257			$	7,651,579			$	8,036,138			$	7,651,579
Less: Net unrealized losses on HTM securities, net of tax		(2,852	)			(3,949	)			(4,236	)			(3,629	)			(5,001	)			(2,852	)			(5,001	)
Tangible assets less net unrealized losses on HTM securities, net of tax (non-GAAP)	$	8,033,286			$	7,892,346			$	7,673,714			$	7,771,628			$	7,646,578			$	8,033,286			$	7,646,578
Tangible stockholders’ equity to tangible assets (non-GAAP)		11.59	%			11.32	%			11.21	%			9.94	%			9.65	%			11.59	%			9.65	%
Less: Net unrealized losses on HTM securities, net of tax		(0.03	)%			(0.05	)%			(0.04	)%			(0.04	)%			(0.06	)%			(0.03	)%			(0.06	)%
Tangible stockholders’ equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (non-GAAP)		11.56	%			11.27	%			11.17	%			9.90	%			9.59	%			11.56	%			9.59	%
Tangible book value per share:
Total stockholders' equity (GAAP)	$	1,034,085			$	996,599			$	964,662			$	877,197			$	843,719			$	1,034,085			$	843,719
Tangible stockholders' equity (non-GAAP)	$	931,736			$	893,599			$	861,011			$	772,730			$	738,423			$	931,736			$	738,423
Total shares outstanding		27,665,918				27,443,246				27,442,943				24,960,639				24,942,645				27,665,918				24,942,645
Book value per share (GAAP)	$	37.38			$	36.31			$	35.15			$	35.14			$	33.83			$	37.38			$	33.83
Tangible book value per share (non-GAAP)	$	33.68			$	32.56			$	31.37			$	30.96			$	29.60			$	33.68			$	29.60
Net income excluding merger costs:
Net income (GAAP)	$	22,422			$	24,560			$	12,296			$	24,014			$	25,232			$	59,278			$	79,519
Add: Merger costs
Merger related expenses		1,633				1,046				2,489				—				—				5,168				—
Income tax effect on merger related expenses		(400	)			(425	)			(193	)			—				—				(1,018	)			—
Total merger costs, net of tax		1,233				621				2,296				—				—				4,150				—
Net income excluding merger costs (non-GAAP)	$	23,655			$	25,181			$	14,592			$	24,014			$	25,232			$	63,428			$	79,519
Return on average total assets excluding merger costs:
Return on average total assets (ROAA) (GAAP)		1.13	%			1.26	%			0.64	%			1.26	%			1.34	%			1.01	%			1.42	%
Add: Impact of merger costs, net of tax		0.06	%			0.03	%			0.12	%			—	%			—	%			0.07	%			—	%
ROAA excluding merger costs (non-GAAP)		1.19	%			1.29	%			0.76	%			1.26	%			1.34	%			1.08	%			1.42	%
Return on average stockholders’ equity excluding merger costs:
Return on average stockholders' equity (ROAE) (GAAP)		8.79	%			10.03	%			5.15	%			11.19	%			12.03	%			8.02	%			12.97	%
Add: Impact of merger costs, net of tax		0.48	%			0.25	%			0.96	%			—	%			—	%			0.56	%			—	%
ROAE excluding merger costs (non-GAAP)		9.27	%			10.28	%			6.11	%			11.19	%			12.03	%			8.58	%			12.97	%
Efficiency ratio excluding merger related expenses:
Efficiency ratio (GAAP)		65.83	%			66.42	%			66.05	%			58.58	%			61.02	%			66.10	%			60.19	%
Less: Impact of merger related expenses		(1.67	)%			(1.09	)%			(2.66	)%			—	%			—	%			(1.80	)%			—	%
Efficiency ratio excluding merger related expenses (non-GAAP)		64.16	%			65.33	%			63.39	%			58.58	%			61.02	%			64.30	%			60.19	%
Diluted earnings per share excluding merger costs:
Diluted earnings per share (GAAP)	$	0.79			$	0.88			$	0.45			$	0.94			$	1.00			$	2.12			$	3.13
Add: Impact of merger costs, net of tax		0.05				0.02				0.08				—				—				0.15				—
Diluted earnings per share excluding merger costs (non-GAAP)	$	0.84			$	0.90			$	0.53			$	0.94			$	1.00			$	2.27			$	3.13
Fully tax equivalent (“FTE”) net interest income and net interest margin on FTE basis:
Net interest income (GAAP)	$	76,158			$	72,899			$	70,806			$	72,069			$	73,410			$	219,863			$	221,362
Gross income effect of tax exempt income		1,132				1,156				1,318				1,270				1,286				3,606				3,816
FTE net interest income (non-GAAP)	$	77,290			$	74,055			$	72,124			$	73,339			$	74,696			$	223,469			$	225,178
Average earning assets	$	7,430,357			$	7,256,763			$	7,100,323			$	7,066,688			$	6,947,500			$	7,263,093			$	6,891,380
Net interest margin		4.10	%			4.02	%			3.99	%			4.08	%			4.23	%			4.04	%			4.28	%
Net interest margin on FTE basis (non-GAAP)		4.16	%			4.08	%			4.06	%			4.15	%			4.30	%			4.10	%			4.36	%

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20241022703858/en/

Investor Contact:

Ed Jacques

Director of Investor Relations & Business Development, FirstSun

214.473.7958 | Investor.Relations@firstsuncb.com

Media Contact:

Jeanne Lipson

Vice President of Marketing, Sunflower Bank

915.881.6785 | Jeanne.Lipson@SunflowerBank.com

Source: FirstSun Capital Bancorp