Cascade Bancorp Reports Third Quarter 2015 Net Income Of $5.1 Million, Or $0.07 Per Share, Driven By Solid Organic Loan And Deposit Growth

BEND, Ore., Oct. 22, 2015 /PRNewswire/ -- Cascade Bancorp (NASDAQ: CACB) ("Company" or "Cascade"), the holding company for Bank of the Cascades ("Bank"), today announced its financial results for the three and nine months ended September 30, 2015.

Third Quarter 2015 Financial Highlights

  • Net income for the third quarter of 2015 was $5.1 million, or $0.07 per share, compared to $4.8 million, or $0.07 per share, for the second quarter of 2015 ("linked quarter").
  • Third quarter organic loan growth1 was approximately $26.3 million, or 7.7% annualized, and is net of a large construction payoff. Year-to-date ("YTD") annualized organic growth was 11.9%. At September 30, 2015, gross loans were $1.6 billion.
  • Total deposits were $2.1 billion at September 30, 2015, up $36.5 million compared to the linked quarter with non-interest bearing accounts up $44.7 million, or 6.3%, from the linked quarter. At quarter-end, total checking balances represented over 57.5% of total deposits with an overall cost of funds of 0.08%.
  • Third quarter net interest income was $20.4 million, up $1.1 million, or 5.4%, from the linked quarter.
  • Net interest margin ("NIM") was 3.72% for the third quarter of 2015, compared to 3.70% in the linked quarter.
  • Third quarter net loan recoveries totaled $3.1 million, bringing the allowance for loan losses ("ALLL") to 1.62% of gross loans.
  • At September 30, 2015, stockholders' equity was $331.6 million, with book value per share of $4.56 and tangible book value2 per share of $3.38.
  • Return on average tangible assets3 was 0.85% compared to 0.83% in the linked quarter.
  • Return on average tangible stockholders' equity4 was 8.33% compared to 8.06% in the linked quarter.
  • On October, 9, 2015, the Bank announced the hiring of a commercial banking team in the Seattle, Washington market.

"Cascade is truly a unique banking franchise because of our strong market share in the high growth markets of the Pacific Northwest.  Our footprint in Oregon and Idaho is benefiting from strong population in-migration combined with solid economic trends.  This robust backdrop has enabled Cascade to achieve a double-digit rate of organic loan growth during 2015," said Terry Zink, President and CEO.  "Importantly, organic loan demand remained strong in the third quarter with $26.3 million in net originations, representing annual growth of 7.7%.  This growth was accomplished despite a sizable $13 million payoff of a completed commercial real estate construction loan during the quarter.  Our current pipeline remains very solid, providing visibility for continued loan growth through the balance of the year and into 2016."

Mr. Zink continued, "Our deposit flows are one of the differentiating traits for Cascade.  Non-interest bearing checking deposits increased at a double-digit pace and reflect the strong economic growth in our markets that has contributed to increased average balances for both business and retail customers.  This strength has supported our strategy to diversify our loan footprint to markets outside of our core branch network.  Our Portland commercial banking center is a prime example of the successful execution of this strategy.  We are optimistic that we can replicate this success in Seattle, where we opened a commercial banking center earlier this month with an experienced local banking team led by Brandon Elieff, who has 15 years of expertise in middle market commercial and industrial ("C&I") and business banking in the Seattle Metro Area."

Financial Review

The financial statements as of September 30, 2015 and 2014 are inclusive of purchase accounting adjustments to Home Federal Bancorp ("HFB") assets and liabilities, which were acquired on May 16, 2014. Year-over-year comparisons are significantly affected by the HFB-related results and one-time charges in the comparable periods of 2014.

The financial highlights for the third quarter of 2015 include continued loan and deposit growth which resulted in higher net interest income as compared to the linked quarter. This improvement was partially offset by a modest sequential decline in non-interest income arising from non-recurring items in the prior period.

Balance Sheet:

At September 30, 2015 as compared to June 30, 2015 and December 31, 2014

Total assets at September 30, 2015 were $2.5 billion, up versus prior periods due mainly to increased organic loans and the acquisition of wholesale loans, as well as growth in core deposit balances.

Increases in cash and equivalents at September 30, 2015 relate mainly to increases in deposits net of changes in loan balances during the respective periods.

At September 30, 2015, investment securities classified as available-for-sale and held-to-maturity decreased to $439.9 million as compared to $472.5 million at December 31, 2014.  During the quarter, the Company sold approximately $30.1 million in short duration mortgage-backed securities ("MBS") with partial redeployment into current production adjustable rate mortgages ("ARMs") to extend its "roll-down-the-curve" portfolio strategy.

Net of changes in both our organic and wholesale loan portfolios, gross loans at September 30, 2015 were $1.6 billion, up $21.4 million from the linked quarter.  The current quarter included a large payoff of a commercial construction loan of approximately $13 million.  Year-to-date, gross loans increased 10.4%, with growth distributed among commercial real estate, construction, and consumer residential loans. The latter included both retained and acquired ARMs. Strategically, the Bank continued to expand its ARM portfolio to further diversify its overall loan portfolio by geography and loan type. Organic growth was partially offset by a modest decline in the shared national credits ("SNC") portfolio.

The ALLL at September 30, 2015 was $26.6 million as compared to $22.1 million at December 31, 2014. The increase is a result of year-to-date net recoveries of $6.6 million, less a $2.0 million provision credit in the first quarter of 2015.  Net recoveries for the current quarter were $3.1 million, primarily related to a large project loan that was previously charged-off.

FHLB stock was $3.0 million at September 30, 2015 compared to $25.6 million at year end 2014.  The 2015 reduction was due to changes in FHLB membership stock requirements in connection with the Seattle FHLB merging with Des Moines FHLB in the second quarter of 2015.

Total deposits as of September 30, 2015 increased 5.1% to $2.1 billion compared to December 31, 2014. Non-interest bearing accounts increased by $44.7 million to $749.9 million, or 6.3%, from the linked quarter and were up 21.1% for the year-to-date period. Offsetting this increase in non-interest bearing accounts was a reduction in time deposits of $16.0 million compared to the linked quarter and $50.2 million for the year-to-date period, owing to a strategic run-off of higher priced CDs acquired in the HFB acquisition. The year-to-date 2015 overall cost of funds was 0.09%.

Total stockholders' equity at September 30, 2015 was $331.6 million compared to $315.5 million at December 31, 2014. This increase is primarily a result of 2015 net income of $15.0 million. Tangible common stockholders' equity5 was $245.9 million, or $3.38 per share, at September 30, 2015 as compared to $227.7 million, or $3.14 per share, at December 31, 2014. The ratios of common stockholders' equity to total assets and tangible common stockholders' equity to total assets6 were 13.43% and 9.96% at September 30, 2015, respectively, and 13.48% and 9.73% at December 31, 2014, respectively.

At September 30, 2015 as compared to September 30, 2014 (the year ago period)
Compared to the year ago period, cash and cash equivalents decreased $12.2 million and investment securities classified as available-for-sale and held-to-maturity decreased $5.3 million. The decreases were due to excess liquidity resulting from the HFB acquisition being deployed into growth in loans over the period.

On a year-over-year basis, gross loans increased $181.1 million to $1.6 billion, or an increase of 12.4%. Approximately 73% of this increase is owed to organic growth, with the remaining growth in the wholesale loan portfolio for the strategic reasons described above.

Total deposits increased $96.6 million, or 4.9%, at September 30, 2015 compared to September 30, 2014. In this same period, non-interest bearing accounts increased by $105.9 million, or 16.4%, and interest bearing demand deposits increased by $43.0 million, or 4.4%. These increases were offset by runoff in higher priced CDs acquired with the HFB acquisition; overall time deposits decreased $57.2 million, or 23.4%.

Income Statement:
For the quarter ended September 30, 2015 as compared to the quarter ended June 30, 2015(the linked quarter)

Net income for the third quarter of 2015 was $5.1 million, or $0.07 per share, compared to $4.8 million, or $0.07 per share, in the linked quarter. 

Total interest income was $20.8 million for the three months ended September 30, 2015 as compared to $19.8 million in the linked quarter due to higher volume of earning loans. The NIM for the three months ended September 30, 2015 was stable at 3.72%.  Yields on earning assets remained stable while the cost of funds improved to 0.08% for the quarter.

Non-interest income for the third quarter of 2015 was $6.4 million, compared to $6.7 million in the linked quarter. Service fees were seasonally higher and SBA related revenues increased compared to the prior period. Other income was lower because the linked quarter included a combined $1.1 million related to a vendor production performance bonus and the sale of merchant services portfolio that was partially offset by an approximate $0.5 million in gain on sale of short duration securities in the current period.

Non-interest expense in the third quarter of 2015 was $19.1 million compared to $18.4 million in the linked quarter.  Salary and benefit expense for the current quarter increased due to incentive and commission-related costs that were seasonally higher, as well as an increase in funding of management's annual performance bonus pool. Current quarter expenses were lower in IT due to accrual timing, while occupancy expenses were down on a recovery on disposition of a decommissioned branch facility.  Professional services were elevated due to costs for the Company's conversion to a single imaging system and legal expenses, including those related to the large loan recovery described above. 

The income tax provision for the third quarter of 2015 was $2.6 million, representing a 34.0% effective tax rate for the period, slightly lower than statutory due to the impact of permanent differences.

Income Statement:
For the three and nine month periods ended September 30, 2015 compared to year ago periods

Net income for the third quarter of 2015 was $5.1 million compared to $2.4 million for the third quarter of 2014. Net income for the nine months ended September 30, 2015 was $15.0 million as compared to a loss of $1.3 million for the year ago period. The nine months 2014 loss period was due to the costs incurred in the HFB acquisition. In addition, improvements in 2015 earnings are attributable to higher net interest income arising from increased earning assets from the HFB acquisition, as well as significantly increased non-interest income. The acquisition of HFB also resulted in a decline in the overall loan to deposit ratio due to HFB's high level of cash and securities. Since the acquisition, the Company has been successful in growing its organic, community bank loan portfolio.

Non-interest income for the three and nine months ended September 30, 2015 was $6.4 million and $19.2 million, respectively, up from $5.5 million and $13.7 million during the respective year ago periods. Much of the year-over-year improvement is related to the Company's increased customer base arising from the HFB acquisition, as well as the implementation and expansion of sales in its card, mortgage, interest rate swap, and SBA lines of business. This progress also reflects improvement in the local economies in its service areas.

Non-interest expense in the three and nine months ended September 30, 2015 was $19.1 million and $56.3 million, respectively, compared to $19.7 million and $63.8 million in the respective year ago periods. The changes between the three and nine months ended September 30, 2015 and the year ago periods relate primarily to the HFB acquisition costs incurred in 2014.

Income tax expense in the three and nine months ended September 30, 2015 was $2.6 million and $8.6 million, respectively, as compared to a tax expense of $2.0 million and a tax benefit of $2.8 million, respectively, in the year ago periods. The changes between the current three and nine month periods and the year ago periods relate to the tax impact of the HFB acquisition in 2014.

Asset Quality

Credit quality metrics were solid and remain stable for the current quarter.  Net loan recoveries totaled $6.6 million year-to-date 2015, including $3.1 million for the third quarter, as compared to net loan recoveries of $0.3 million for the linked quarter and $0.9 million for the year ago quarter. The ratio of loan loss reserve to total loans increased to 1.62% as of September 30, 2015 and as compared to 1.45% at June 30, 2015 and 1.48% at December 31, 2014.  A portion of the increase in reserves has been allocated to the SNC portfolio.

At September 30, 2015, delinquent loans were 0.31% of the loan portfolio. This compares to 0.07% at June 30, 2015, 0.27% at December 31, 2014, and 0.34% at September 30, 2014. Non-performing assets as a percentage of total assets was 0.36% at September 30, 2015, as compared to 0.41% at June 30, 2015, 0.64% at December 31, 2014 and 0.74% at September 30, 2014. General improvement in the rate of delinquency reflects improving economic conditions.

Acquired loans are recorded at fair value with no reserve provisions brought forward in accordance with purchase accounting principles. The net fair value adjustment to acquired loans from the HFB acquisition was $6.0 million, consisting of an interest rate and a credit mark which will be accreted over the life of the loans (approximately 10 years).

Conference Call

As previously announced, a conference call and webcast discussing the third quarter 2015 results will be held today, October 22, 2015 at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time). Stockholders, analysts and other interested parties are invited to join the webcast by registering at http://public.viavid.com/index.php?id=116429 in or the live conference call by dialing (877) 407-4018 prior to 2:00 p.m. Pacific Time.

About Cascade Bancorp and Bank of the Cascades

Cascade Bancorp (NASDAQ: CACB), headquartered in Bend, Oregon, and its wholly owned subsidiary, Bank of the Cascades, operate in Oregon, Idaho and Washington markets. Founded in 1977, Bank of the Cascades offers full-service community banking through 37 branches in Central, Southern and Northwest Oregon, as well as in the greater Boise/Treasure Valley, Idaho area. The Bank has a business strategy that focuses on delivering the best in community banking for the financial well-being of customers and shareholders. It executes its strategy through the consistent delivery of full relationship banking focused on attracting and retaining value-driven customers. For further information, please visit our website at www.botc.com.

NON-GAAP FINANCIAL MEASURES

This release contains certain non-GAAP financial measures.  The Company's management uses these non-GAAP financial measures, specifically efficiency ratio, organic loan growth, tangible book value per common share, tangible common equity ratio to total assets and tangible stockholders' equity, as important measures of the strength of its capital and its ability to generate earnings on its tangible capital invested by its shareholders.  Management believes presentation of these non-GAAP financial measures provides useful supplemental information to our investors and others that contributes to a proper understanding of the financial results and capital levels of the Company. Management also uses these non-GAAP financial measures in making financial, operating and planning decisions and in evaluating the Company's performance. These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the table at the end of this release under the caption "Reconciliation of Non-GAAP Financial Measures."

FORWARD LOOKING STATEMENTS

This release contains forward-looking statements about Cascade Bancorp's plans and anticipated results of operations and financial condition. These statements include, but are not limited to, our plans, objectives, expectations, and intentions and are not statements of historical fact. When used in this report, the word "expects," "believes," "anticipates," "could," "may," "will," "should," "plan," "predicts," "projections," "continue" and other similar expressions constitute forward-looking statements, as do any other statements that expressly or implicitly predict future events, results or performance, and such statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Certain risks and uncertainties and Cascade Bancorp's success in managing such risks and uncertainties and could cause actual results to differ materially from those projected and/or adversely affect our results of operations and financial condition.  Such factors could include: local and national economic conditions; housing/real estate market prices, employment and wages rates, as well as historically low interest rates and/or the rate of change in such rates.   Such factors, depending on severity, could adversely affect credit quality, collateral values, including real estate collateral and OREO (other real estate owned) properties, investment values, liquidity, the pace of loan growth and /or originations, the adequacy of reserves for loan losses including the trend and amount of loan charge offs and delinquency rates. These factors may be exacerbated by our concentration of operations in the States of Oregon, Idaho and Washington generally, and Central, Southern and Northwest Oregon, as well as the greater Boise/Treasure Valley, Idaho and greater Seattle, Washington areas, specifically; interest rate changes could significantly reduce net interest income and negatively affect funding sources; competition among financial institutions could increase significantly; competition or changes in interest rates could negatively affect net interest margin, as could other factors listed from time to time in Cascade Bancorp's reports filed with or furnished to the Securities and Exchange Commission (the "SEC"); the reputation of the financial services industry could further deteriorate, which could adversely affect our ability to access markets for funding and to acquire and retain customers; and existing regulatory requirements, changes in regulatory requirements and legislation (including, without limitation, the Dodd-Frank Wall Street Reform and Consumer Protection Act) and our inability to meet those requirements, including capital requirements and increases in our deposit insurance premium, could adversely affect the businesses in which we are engaged, our results of operations and our financial condition. Such forward-looking statements also include, but are not limited to, statements about our strategy to expand our loan portfolio to markets outside our branch network, including Portland, Oregon and Seattle, Washington; and our ability to execute our business plan. Additional risks and uncertainties are identified and discussed in Cascade Bancorp's reports filed with or furnished to the SEC and available at the SEC's website at www.sec.gov.  However, you should be aware that these factors are not an exhaustive list, and you should not assume these are the only factors that may cause our actual results to differ materially from our expectations. These forward-looking statements speak only as of the date of this release. Cascade Bancorp undertakes no obligation to update or publish revised forward-looking statements to reflect the impact of events or circumstances that may arise after the date hereof, except as required by applicable law. Readers should carefully review all disclosures filed or furnished by Cascade Bancorp from time to time with the SEC.

Information contained herein, other than information at December 31, 2014, and for the twelve months then ended, is unaudited. All financial data should be read in conjunction with the notes to the consolidated financial statements of Cascade Bancorp and subsidiary as of and for the fiscal year ended December 31, 2014, as contained in the Company's Annual Report on Form 10-K for such fiscal year.

1 Organic loan growth is a non-GAAP measure defined as total loan growth less acquired loans during the period. See the last page of this release for a reconciliation of organic loan growth.
2 Tangible book value per common share is a non-GAAP measure defined as total stockholders' equity, less the sum of core deposit intangible ("CDI") and goodwill, divided by total number of shares outstanding.  See the last page of this release for a reconciliation of tangible book value per common share.
3 Return on average tangible assets is a non-GAAP measure defined as average total assets, less the sum of average CDI and goodwill, divided by net income. See the last page of this release for a reconciliation of return on average tangible assets.
4 Return on average tangible stockholders' equity is a non-GAAP measure defined as average total stockholders' equity, less the sum of average CDI and goodwill, divided by net income. See last page of this release for a reconciliation of return on average tangible stockholders' equity.
5 Tangible stockholders' equity is a non-GAAP measure defined as total stockholders' equity, less the sum of CDI and goodwill. See the last page of this release for a reconciliation of tangible stockholders' equity.
6 Tangible common stockholders' equity to total assets is a non-GAAP measure defined as total stockholders' equity, less the sum of core deposit intangible ("CDI") and goodwill, divided by total assets. See the last page of this release for a reconciliation of tangible common stockholders' equity to total assets.

 


CASCADE BANCORP

CONSOLIDATED BALANCE SHEETS

(In thousands) (Unaudited)



September 30,
2015


June 30,
2015


December 31,
2014


September 30,
2014

ASSETS









Cash and cash equivalents:









Cash and due from banks


$

47,007



$

45,598



$

39,115



$

46,363


Interest bearing deposits


77,823



33,913



43,701



90,647


Federal funds sold


273



273



273



272


Total cash and cash equivalents


125,103



79,784



83,089



137,282


Investment securities available-for-sale


296,139



310,743



319,882



289,746


Investment securities held-to-maturity


143,793



147,863



152,579



155,454


Federal Home Loan Bank (FHLB) stock


3,012



3,026



25,646



25,916


Loans held for sale


2,824



2,164



6,690



1,839


Loans, net


1,619,238



1,601,058



1,468,784



1,443,452


Premises and equipment, net


42,106



42,509



43,649



44,399


Bank-owned life insurance


54,185



53,933



53,449



53,175


Other real estate owned, net


3,871



4,040



3,309



4,032


Deferred tax asset, net


53,823



56,612



66,126



69,266


Core deposit intangible


7,068



7,273



7,683



7,888


Goodwill


78,610



78,610



80,082



80,189


Other assets


38,501



30,872



30,169



27,741


Total assets


$

2,468,273



$

2,418,487



$

2,341,137



$

2,340,379


LIABILITIES & STOCKHOLDERS' EQUITY







Liabilities:







Deposits:







Demand


$

749,927



$

705,232



$

619,377



$

643,997


Interest bearing demand


1,010,489



1,005,394



995,497



967,509


Savings


135,610



132,920



129,610



130,763


Time


186,969



202,969



237,138



244,165


Total deposits


2,082,995



2,046,515



1,981,622



1,986,434


Other liabilities


53,689



46,616



44,032



45,559


Total liabilities


2,136,684



2,093,131



2,025,654



2,031,993











Stockholders' equity:









Preferred stock, no par value; 5,000,000 shares authorized; none issued or outstanding









Common stock, no par value; 100,000,000 shares authorized


452,350



451,481



450,999



450,662


Accumulated deficit


(123,339)



(128,438)



(138,351)



(143,391)


Accumulated other comprehensive income


2,578



2,313



2,835



1,115


Total stockholders' equity


331,589



325,356



315,483



308,386


Total liabilities and stockholders' equity


$

2,468,273



$

2,418,487



$

2,341,137



$

2,340,379


 

CASCADE BANCORP




CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands) (Unaudited)


Three Months Ended


Nine Months Ended



September 30,
2015


June 30,
2015


September 30,
2014


September 30,
2015


September 30,
2014












Interest income:











Interest and fees on loans


$

17,788



$

16,987



$

16,571



$

51,269



$

41,467


Interest on investments


2,995



2,805



2,655



8,783



6,003


Other investment income


58



27



87



118



159


Total interest income


20,841



19,819



19,313



60,170



47,629













Interest expense:











Deposits:











Interest bearing demand


337



315



284



965



676


Savings


10



10



10



30



21


Time


83



136



427



442



929


Other borrowings




6





6



6


Total interest expense


430



467



721



1,443



1,632













Net interest income


20,411



19,352



18,592



58,727



45,997


Loan loss provision (recovery)








(2,000)




Net interest income after loan loss provision


20,411



19,352



18,592



60,727



45,997













Non-interest income:











Service charges on deposit accounts


1,326



1,249



1,457



3,836



3,324


Card issuer and merchant services fees, net


1,837



1,856



1,884



5,336



4,480


Earnings on BOLI


252



242



280



736



712


Mortgage banking income, net


624



677



734



2,089



1,790


Swap fee income


595



785



476



1,895



1,419


SBA gain on sales and fee income


554



144



272



1,060



529


Gain (loss) on sales of investments


503







503




Other income


693



1,742



430



3,746



1,445


Total non-interest income


6,384



6,695



5,533



19,201



13,699













Non-interest expense:











Salaries and employee benefits


11,315



10,588



10,199



33,033



31,588


Occupancy


1,123



1,417



1,553



3,906



7,544


Information technology


745



1,046



1,032



2,729



3,634


Equipment


390



395



497



1,142



1,463


Communications


560



484



695



1,585



1,640


FDIC insurance


342



306



371



1,046



1,057


OREO


122



(168)



314



11



1,016


Professional services


1,548



1,289



1,461



3,931



6,887


Card issuer


693



643



1,140



2,199



2,028


Insurance


183



191



254



583



1,029


Other expenses


2,049



2,200



2,212



6,116



5,917


Total non-interest expense


19,070



18,391



19,728



56,281



63,803













Income (loss) before income taxes


7,725



7,656



4,397



23,647



(4,107)


Income tax (provision) benefit


(2,626)



(2,861)



(1,965)



(8,635)



2,804


Net income (loss)


$

5,099



$

4,795



$

2,432



$

15,012



$

(1,303)


 

CASCADE BANCORP




NET INTEREST MARGIN

(In thousands) (Unaudited)


Three Months Ended September 30,


2015


2014


Average
Balance


Interest
Income/
Expense


Average
Yield or
Rates


Average
Balance


Interest
Income/
Expense


Average
Yield or
Rates

Assets












Investment securities

$

450,655



$

2,995



2.64

%


$

426,055



$

2,655



2.47

%

Interest bearing balances due from other banks

97,099



58



0.24

%


145,433



87



0.24

%

Federal funds sold

273





%


191





%

Federal Home Loan Bank stock

3,018





%


26,124





%

Loans

1,626,066



17,788



4.34

%


1,433,394



16,571



4.59

%

Total earning assets/interest income

2,177,111



20,841



3.80

%


2,031,197



19,313



3.77

%

Reserve for loan losses

(25,113)







(21,341)






Cash and due from banks

45,781







42,400






Premises and equipment, net

42,362







44,458






Bank-owned life insurance

54,041







53,006






Deferred tax asset

55,389







70,056






Goodwill

78,610







76,032






Accrued interest and other assets

43,729







46,128






Total assets

$

2,471,910







$

2,341,936


















Liabilities and Stockholders' Equity












Interest bearing demand deposits

$

1,040,493



337



0.13

%


$

964,803



284



0.12

%

Savings deposits

134,033



10



0.03

%


131,075



10



0.03

%

Time deposits

193,895



83



0.17

%


252,429



427



0.67

%

Total interest bearing liabilities/interest expense

1,368,421



430



0.12

%


1,348,307



721



0.21

%

Demand deposits

728,104







644,939






Other liabilities

46,907







39,923






Total liabilities

2,143,432







2,033,169






Stockholders' equity

328,478







308,767






Total liabilities and stockholders' equity

$

2,471,910







$

2,341,936






Net interest income



$

20,411







$

18,592
















Net interest spread





3.67

%






3.56

%













Net interest income to earning assets





3.72

%






3.63

%













 

CASCADE BANCORP



NET INTEREST MARGIN

(In thousands) (Unaudited)


Nine Months Ended September 30,


2015


2014


Average
Balance


Interest
Income/
Expense


Average
Yield or
Rates


Average
Balance


Interest
Income/
Expense


Average
Yield or
Rates

Assets












Investment securities

$

459,306



$

8,783



2.56

%


$

308,958



$

6,003



2.60

%

Interest bearing balances due from other banks

62,106



118



0.25

%


86,727



159



0.25

%

Federal funds sold

273





%


79





%

Federal Home Loan Bank stock

15,453





%


17,873





%

Loans

1,573,712



51,269



4.36

%


1,207,022



41,467



4.59

%

Total earning assets/interest income

2,110,850



60,170



3.81

%


1,620,659



47,629



3.93

%

Reserve for loan losses

(24,038)







(21,449)






Cash and due from banks

43,004







35,468






Premises and equipment, net

43,024







38,685






Bank-owned life insurance

53,795







44,660






Deferred tax asset

60,962







58,708






Goodwill

79,052







38,119






Accrued interest and other assets

43,764







31,596






Total assets

$

2,410,413







$

1,846,446


















Liabilities and Stockholders' Equity












Interest bearing demand deposits

$

1,012,221



$

965



0.13

%


$

740,260



$

676



0.12

%

Savings deposits

132,704



30



0.03

%


91,584



21



0.03

%

Time deposits

208,722



442



0.28

%


191,507



929



0.65

%

Other borrowings

2,253



6



0.36

%


2,960



6



0.27

%

Total interest bearing liabilities/interest expense

1,355,900



1,443



0.14

%


1,026,311



1,632



0.21

%

Demand deposits

684,859







539,197






Other liabilities

45,764







31,400






Total liabilities

2,086,523







1,596,908






Stockholders' equity

323,890







249,538






Total liabilities and stockholders' equity

$

2,410,413







$

1,846,446






Net interest income



$

58,727







$

45,997
















Net interest spread





3.67

%






3.72

%













Net interest income to earning assets





3.72

%






3.79

%













 

CASCADE BANCORP

ADDITIONAL FINANCIAL INFORMATION


(In thousands, except per share data) (Unaudited)




Three Months Ended


Nine Months Ended



September
30, 2015


June 30,
2015


September
30, 2014


September
30, 2015


September
30, 2014

Share Data











Basic net income per common share


$

0.07



$

0.07



$

0.03



$

0.21



$

(0.02)


Diluted net income per common share


$

0.07



$

0.07



$

0.03



$

0.21



$

(0.02)


Book value per basic common share


$

4.56



$

4.47



$

4.25



$

4.56



$

4.25


Tangible book value per common share1


$

3.38



$

3.29



$

3.04



$

3.38



$

3.04


Basic average shares outstanding


71,868



71,689



71,653



71,744



59,128


Fully diluted average shares outstanding


71,969



71,727



71,732



71,849



59,176


Balance Sheet Detail











Gross loans


$

1,645,924



$

1,624,559



$

1,464,803



$

1,645,924



$

1,464,803


Wholesale loans


$

257,417



$

262,328



$

208,382



$

257,417



$

208,382


Total organic loans


$

1,388,507



$

1,362,231



$

1,256,421



$

1,388,507



$

1,256,421


Total deposits


$

2,082,995



$

2,046,515



$

1,986,434



$

2,082,995



$

1,986,434


  Non interest bearing


$

749,927



$

705,232



$

643,997



$

749,927



$

643,997


  Checking


$

1,197,521



$

1,143,102



$

1,064,658



$

1,197,521



$

1,064,658


  Money market


$

562,895



$

567,524



$

546,878



$

562,895



$

546,878


  Time


$

186,969



$

202,969



$

244,165



$

186,969



$

244,165


Key Ratios











Return on average stockholders' equity


6.16

%


5.92

%


3.12

%


6.20

%


(0.70)%


Return on average tangible stockholders' equity2


8.33

%


8.06

%


4.29

%


8.45

%


(0.84)%


Return on average assets


0.82

%


0.80

%


0.41

%


0.83

%


(0.09)%


Return on average tangible assets3


0.85

%


0.83

%


0.43

%


0.86

%


(0.10)%


Common stockholders' equity ratio


13.43

%


13.45

%


13.18

%


13.43

%


13.18

%

Tangible common stockholders' equity ratio4


9.96

%


9.90

%


9.41

%


9.96

%


9.41

%

Net interest spread


3.67

%


3.65

%


3.56

%


3.67

%


3.72

%

Net interest margin


3.72

%


3.70

%


3.63

%


3.72

%


3.79

%

Total revenue (net int. inc. + non int. inc.)


$

26,796



$

26,047



$

24,125



$

77,927



$

59,696


Efficiency ratio5


71.17

%


70.60

%


81.77

%


72.22

%


106.88

%

Loan to deposit ratio


77.74

%


78.23

%


72.67

%


77.74

%


72.67

%

Credit Quality Ratios











Reserve for loan losses


$

26,623



$

23,501



$

21,351



$

26,623



$

21,351


Reserve for loan losses to ending gross loans


1.62

%


1.45

%


1.46

%


1.62

%


1.46

%

Reserve for credit losses


$

27,063



$

23,941



$

21,791



$

27,063



$

21,791


Reserve for credit losses to ending gross loans


1.64

%


1.47

%


1.49

%


1.64

%


1.49

%

Non-performing assets ("NPAs")


$

8,915



$

9,984



$

17,309



$

8,915



$

17,309


NPAs to total assets


0.36

%


0.41

%


0.74

%


0.36

%


0.74

%

Delinquent >30 days to total loans (excl. NPAs)


0.31

%


0.07

%


0.34

%


0.31

%


0.34

%

Net (recoveries) charge-offs


$

(3,122)



$

(257)



$

(880)



$

(6,570)



$

(494)


Net loan (recoveries) charge-offs to average total loans


(0.19)%



(0.02)%



(0.06)%



(0.42)%



(0.04)%




1

Tangible book value per common share is a non-GAAP measure defined as total stockholders' equity, less the sum of core deposit intangible ("CDI") and goodwill, divided by total number of shares outstanding.  See below for reconciliation of tangible book value per common share.

Return on average tangible stockholders' equity is a non-GAAP measure defined as average total stockholders' equity, less the sum of average CDI and goodwill, divided by net income. See below for a reconciliation of return on average tangible stockholders' equity.

3 

Return on average tangible assets is a non-GAAP measure defined as average total assets, less the sum of average CDI and goodwill, divided by net income. See below for a reconciliation of return on average tangible assets.

4 

Tangible common stockholders' equity ratio is a non-GAAP measure defined as total stockholders' equity, less the sum of CDI and goodwill, divided by total assets. See below for a reconciliation of tangible common stockholders' equity ratio.

5 

The efficiency ratio is a non-GAAP ratio that is calculated by dividing non-interest expense by the sum of net interest income and non-interest income. Other companies may define and calculate this data differently.

 

CASCADE BANCORP

ADDITIONAL FINANCIAL INFORMATION (continued)

(In thousands, except per share data) (Unaudited)



September 30,
2015


June 30,
2015


September 30,
2014

Bank Capital Ratios


Estimate





Tier 1 capital leverage ratio


8.96

%


8.93

%


7.25

%

Common equity Tier 1 ratio


10.98

%


10.89

%


n/a

Tier 1 risk-based capital ratio


10.98

%


10.89

%


9.49

%

Total risk-based capital ratio


12.24

%


12.16

%


10.74

%

Bancorp Capital Ratios







Tier 1 capital leverage ratio


9.38

%


9.05

%


7.45

%

Common equity Tier 1 ratio


11.19

%


11.08

%


n/a

Tier 1 risk-based capital ratio


11.19

%


11.08

%


9.73

%

Total risk-based capital ratio


12.42

%


12.35

%


10.98

%

 

Reconciliation of Non-GAAP Measures (unaudited):











Reconciliation of period end stockholders' equity to period end tangible stockholders' equity:




September 30,
2015


June 30, 2015


December 31,
2014


September 30,
2014

Total stockholders' equity




$

331,589



$

325,356



$

315,483



$

308,386


Core deposit intangible




7,068



7,273



7,683



7,888


Goodwill




78,610



78,610



80,082



80,189


Tangible stockholders' equity




$

245,911



$

239,473



$

227,718



$

220,309













Reconciliation of period end common stockholders' equity ratio to period end tangible common stockholders' equity ratio:




September 30,
2015


June 30, 2015


December 31,
2014


September 30,
2014

Total stockholders' equity




$

331,589



$

325,356



$

315,483



$

308,386


Total assets




$

2,468,273



$

2,418,487



$

2,341,137



$

2,340,379


Common stockholders' equity ratio




13.43

%


13.45

%


13.48

%


13.18

%

Tangible stockholders' equity




$

245,911



$

239,473



$

227,718



$

220,309


Total assets




$

2,468,273



$

2,418,487



$

2,341,137



$

2,340,379


Tangible common stockholders' equity ratio




9.96

%


9.90

%


9.73

%


9.41

%












Reconciliation of period end total stockholders' equity to period end tangible book value per common share:




September 30,
2015


June 30, 2015


December 31,
2014


September 30,
2014

Total stockholders' equity




$

331,589



$

325,356



$

315,483



$

308,386


Core deposit intangible




7,068



7,273



7,683



7,888


Goodwill




78,610



78,610



80,082



80,189


Tangible stockholders equity




$

245,911



$

239,473



$

227,718



$

220,309


Common shares outstanding




72,789,412



72,848,611



72,491,850



72,477,147


Tangible book value per common share




$

3.38



$

3.29



$

3.14



$

3.04















Quarter to date


Year to date

Reconciliation of return on average tangible stockholders' equity:


September 30,
2015


June 30, 2015


September 30,
2014


September 30,
2015


September 30,
2014

Average stockholders' equity


328,478



$

324,622



308,767



323,890



249,538


Average core deposit intangible


7,141



7,344



7,959



7,343



4,278


Average goodwill


78,610



78,610



76,032



79,052



38,119


Average tangible stockholders' equity


$

242,727



$

238,668



$

224,776



$

237,495



$

207,141


Net income


5,099



4,795



2,432



15,012



(1,303)


Return on average tangible stockholders' equity (annualized)


8.33

%


8.06

%


4.29

%


8.45

%


(0.84)%















Quarter to date


Year to date

Reconciliation of return on average tangible assets:


September 30,
2015


June 30, 2015


September 30,
2014


September 30,
2015


September 30,
2014

Average total assets


$

2,471,910



$

2,399,321



$

2,341,936



$

2,410,413



$

1,846,446


Average core deposit intangible


7,141



7,344



7,959



7,343



4,278


Average goodwill


78,610



78,610



76,032



79,052



38,119


Average tangible assets


$

2,386,159



$

2,313,367



$

2,257,945



$

2,324,018



$

1,804,049


Net income


5,099



4,795



2,432



15,012



(1,303)


Return on average tangible assets (annualized)


0.85

%


0.83

%


0.43

%


0.86

%


(0.10)%


 

Reconciliation of year-over-year total loan growth to organic loan growth (from September 30, 2015):


Year over year
September 30,
2015

Total loan growth


$

181,121


Acquired loans growth


49,035


Organic loan growth


$

132,086


Reconciliation of quarterly total loan growth to organic loan growth (from June 30, 2015):


QTD
September 30,
2015

Total loan growth


$

21,365


Acquired loan net payoffs


(4,911)


Organic loan growth


$

26,276


 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cascade-bancorp-reports-third-quarter-2015-net-income-of-51-million-or-007-per-share-driven-by-solid-organic-loan-and-deposit-growth-300164970.html

SOURCE Cascade Bancorp

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.