Fidelity Southern Corporation Reports Earnings For First Quarter Of $11.8 Million

ATLANTA, April 19, 2018 /PRNewswire/ -- Fidelity Southern Corporation ("Fidelity" or the "Company") (NASDAQ: LION), holding company for Fidelity Bank (the "Bank"), today reported net income of $11.8 million, or $0.43 per diluted share, for the first quarter of 2018, compared with $12.4 million, or $0.46 per diluted share, for the fourth quarter of 2017, and with $10.5 million, or $0.40 per diluted share for the first quarter of 2017.

Fidelity's Chairman, Jim Miller, said, "We are pleased with the results for this quarter as our commercial bank continues to show great progress. The investment we made in our mortgage company over the past year greatly paid off as we saw continued growth and profitability from this line of business. Market pressures continue to change in regards to the indirect auto business. As such, we recently announced the closure of our indirect auto business from Virginia, Louisiana, and Arkansas in order to better align our operations to the declining demand for this product."

President Palmer Proctor added, "The momentum we started last quarter has continued this quarter in growing higher yielding assets and core deposits. This is our key strategy in our ongoing effort to position the bank for future growth and prosperity. Our SBA and mortgage divisions continue to expand into new markets and our investment in experienced lenders for our commercial bank has already paid off. We are pleased with the progress of our strategic objectives, including improvements to our technology and infrastructure, that will allow us to become a more efficient and effective financial institution."

BALANCE SHEET
Total assets grew by $234.8 million, or 5.1%, during the quarter, to $4.8 billion at March 31, 2018, compared to $4.6 billion at December 31, 2017, primarily due to total loan growth of $200.9 million, mainly in the commercial and mortgage loan portfolios. Cash balances contributed $14.2 million to the increase and servicing rights increased by $6.9 million, primarily due to mortgage servicing rights ("MSRs") impairment recovery of $4.5 million during the quarter. Other assets also increased by $9.2 million, of which $8.7 million was an increase in FHLB stock.

Asset growth for the quarter was funded by $78.1 million in core deposit growth, $187.2 million increase in short-term borrowings, primarily FHLB borrowings, offset by a $44.9 million reduction in time deposits, mainly brokered deposits. 

Loans
The increase in total loans, including loans held for sale, during the quarter of $200.9 million, or 5.1%, to $4.1 billion at March 31, 2018, was primarily driven by increases of $110.8 million in mortgage, $91.4 million in commercial and SBA, and $17.5 million in construction. The commercial loan production momentum that began in the 4th quarter of 2017 continued to be strong as we continue to implement strategies that will grow our commercial bank.  Partially offsetting these increases was a decrease of $25.0 million in the indirect loan portfolio held for sale.  While loan sales were seasonally higher for the linked quarter, investor demand for the indirect product has declined, resulting in lower production. 

The increase in loans held for sale of $67.5 million, or 18.9%, during the quarter, occurred as the pipeline for expected mortgage loan sales grew due to the decision to slightly extend the holding period of loans prior to sale in the secondary market in an effort to increase total income.

Asset Quality
Asset quality remained strong, although nonperforming assets increased during the quarter, excluding the guaranteed portion of government loans ("adjusted NPA's") and acquired loans. Adjusted NPA's, a non-GAAP measure, increased by $4.5 million during the quarter. The increase was mainly due to two large commercial real estate loans added to nonaccrual during the quarter. The provision for loan losses increased by $2.1 million, mainly due to the growth of our commercial loan portfolio and several NPA-related specific reserves. Net charge-offs continued to trend low at 0.1% of average loans for the quarter.

Fair Value Adjustments
Loan servicing rights increased by $6.9 million, or 6.2%, during the quarter, to $119.6 million at March 31, 2018, compared to $112.6 million at December 31, 2017. MSRs, the primary component of loan servicing rights, contributed the majority of the change, increasing by 7.2%, to $107.9 million at March 31, 2018, as an increase in market interest rates drove the impairment recovery of $4.5 million for the quarter.  MSRs also increased due to mortgage loan sales with servicing retained of $431.6 million for the quarter. The current estimated fair market value of MSRs was $113.2 million at March 31, 2018.

At March 31, 2018, fair value adjustments recorded on the balance sheet for loans held for sale, interest rate lock commitments ("IRLCs"), and hedge items were $12.7 million, a $2.3 million, or 22.8% increase, from December 31, 2017 due to growth in both loans held for sale (as previously discussed) and the gross pipeline of IRLCs.

Deposits
Core deposit growth was strong for the quarter as demand, money market and savings deposits grew by $78.1 million, or 2.65%, to $3.0 billion.  Money market account promotions continued and new deposit accounts from commercial loan relationships began to fund.  Three new branches recently opened in Georgia and Florida also contributed to deposit growth in the first quarter.

The enhanced core deposit base has allowed the Bank to be more relationship-oriented in its approach to time deposits and non-core brokered CD's.  Time deposits decreased by $44.9 million during the quarter, primarily due to the run off in brokered deposits of  $40.0 million, resulting in a net increase in deposits of $33.2 million, or 0.86%. 

INCOME STATEMENT

Net Income
Net income was $11.8 million, or $0.7 million less than the previous quarter, primarily due to the one-time income tax benefit of $4.9 million recorded in the previous quarter to revalue the deferred tax liability at December 31, 2017.  The deferred tax liability was revalued as a result of the reduction of the federal corporate income tax rate from 35% to 21% following the enactment of the Tax Cuts and Jobs Act on December 22, 2017. 

Pre-tax income was $3.2 million higher than the previous quarter, primarily due to higher noninterest income driven by the previously noted MSRs impairment recovery of $4.5 million, partially offset by a decrease in net interest income of $1.1 million as higher-cost short term borrowings increased relative to deposits to finance higher loan production in the first quarter.   Noninterest expense also increased by $1.8 million due to increased salaries and benefits.

Net income was $1.2 million higher compared to the same quarter a year ago, primarily due to a decrease of $3.1 million in income tax expense from the change in the federal tax rate as discussed above.  Pre-tax income was $1.9 million lower for the quarter. Higher net interest income of $2.5 million was the result of an increase of 13 basis points in loan yields and growth in average loans of $259.1 million, which was offset by $4.2 million  in higher noninterest expense primarily salaries and benefits. The increase in loan yield was partially driven by a relatively larger increase in higher yielding commercial loans and the three increases to the fed funds rate in 2017 of 75 basis points in total.                 

Interest Income
Interest income of $41.6 million was flat compared to the prior quarter.  An increase in average loans of $144.9 million drove higher interest income which was offset by loan yields that decreased by 8 basis points. Excluding the variance of 6 basis points in accretable yield, the yield decreased by 2 basis points for the quarter. Interest income on loans for the previous quarter included $1.2 million in accretable yield earned on the purchased credit impaired ("PCI") loan portfolio, compared to $569,000 in the current quarter.

As compared to the same period in the prior year, interest income increased by $3.9 million, or 10.4%, as the yield on loans increased by 13 basis points, primarily in the commercial, construction, and mortgage loan portfolios, mainly due to the increases in the prime rate of 75 basis points during 2017.

Interest Expense
Interest expense of $6.8 million increased by $1.0 million, or 17.6%, for the quarter, primarily due to increased higher-cost short term borrowings as previously discussed and a 5 basis point increase in deposit cost, due  primarily to CD special pricing increases and new Florida and Georgia promotional money market products and rates. The yield paid on short-term borrowings increased 134 basis points due to the significant use of FHLB borrowings during the quarter which carry higher rates.

As compared to the same period in the prior year, interest expense increased by $1.4 million, or 25.6%.

Net Interest Margin
The net interest margin was 3.29% for the quarter compared to 3.42% in the previous quarter, a decrease of 13 basis points, primarily due to the higher interest income in the previous quarter in the PCI loan portfolio as noted above.  The yield on total average earning assets also decreased from 3.97% to 3.93%. Average loans increased by $144.9 million with an 8 basis point decrease in yield, primarily due to decreases in yield on commercial and SBA loans. Excluding the variance of 6 basis points in accretable yield, the yield decreased by 2 basis points for the quarter.

Average interest-bearing liabilities increased by $119.5 million, primarily driven by the increase in borrowings for the quarter of $204.3 million to fund loan growth.  This increase was offset by a decrease in average interest-bearing deposits of $84.8 million for the quarter.

As compared to the same period a year ago, the net interest margin for the quarter increased by 8 basis points to 3.29% from 3.21%, primarily due to a 13 basis point increase in the yield on average loans of $4.0 billion, offset by an increase of 18 basis points in the yield on total interest-bearing liabilities of $3.1 billion. Average earning assets increased by $207.5 million, primarily due to an increase in average loans over the year. Average interest-bearing liabilities increased by $16.4 million, primarily driven by an increase in average interest-bearing deposits of $26.1 million, offset by a decrease in average borrowings of $9.7 million. Year over year, the deposit marketing campaigns in Florida have successfully increased average deposits and new commercial deposit relationships.

Noninterest Income
On a linked-quarter basis, noninterest income increased by $8.2 million, or 28.5%, largely due to a net increase in income from mortgage banking activities of $7.6 million, or 36.5%, including a $6.0 million recovery on the valuation of MSR and a $3.5 million gain from the fair value adjustment related to mortgage loans held for sale, pipeline of interest rate lock commitments, and related hedge items.

Compared to the same period a year ago, noninterest income for the quarter of $37.1 million decreased by $237,000, or 0.6%, primarily due to a net decrease in income from indirect lending activities of $2.3 million, due to a decrease in loan sales over the year as investor demand declined. This decrease was offset by an increase in mortgage banking activities of $2.7 million, or 10.4%, stemming from a change in MSRs impairment/recovery of $2.6 million.

Noninterest Expense
On a linked-quarter basis, total noninterest expense increased due to an increase in salaries and employee benefits expense and loan related expenses. The increase in salaries and benefits of $1.8 million resulted from a normal increase in payroll taxes in the first quarter, as well as an increase in headcount, mainly from new mortgage loan originators and staffing to support three new retail branches recently opened.  Also, employee incentives and bonuses were lower in the fourth quarter of 2017 due to the decision not to award annual cash incentive bonuses to executives for 2017.  Loan related expenses for the quarter were $930,000 higher due to increases in mortgage and commercial loan activity. These increases were offset by a decrease in commissions of $941,000.

Compared to the first quarter of 2017, noninterest expense of $54.7 million increased by $4.2 million, or 8.2%.  Salaries and employee benefits expense increased by $2.1 million, or 8.4%, due primarily to an increase in headcount of 107, or 8.1%, in the mortgage and retail areas as previously discussed.  Equity incentives granted in June 2017 which were tied to 2016 performance also increased salaries and benefits expense for the quarter.  Occupancy expense increased by $769,000, or 18.5%, due to higher building rental expense as normal rent escalations occurred, as well as higher expenses paid for software maintenance. Professional and other services also increased by $731,000, or 18.0%, primarily due to higher expenses related to our continued investment in technology and back office operations to support our growth.

Income Taxes
The Tax Cuts and Jobs Act enacted on December 22, 2017 included, among other things, a reduction in the federal corporate income tax rate from 35% to 21% from the beginning of the tax year 2018 going forward.

On a linked-quarter basis, as well as compared to the same quarter in prior year, our effective tax rate decreased from 37.8% to 22.7% primarily the result of the federal tax rate change discussed above. Excluding the benefit of employee stock option exercises and other tax adjustments, the effective tax rate for the quarter would have been 24.0%.

OTHER NEWS
Fidelity continued its retail branch expansion during the quarter with the opening of the Hartley Bridge Road branch in Macon, Georgia on January 25, 2018, and the Covington, Georgia branch on March 30, 2018. Fidelity has received regulatory approval to open one additional branch in Sugar Hill, Georgia which it expects to open in Q2 2018, which will bring the total number of retail branches to 69.

ABOUT FIDELITY SOUTHERN CORPORATION
Fidelity Southern Corporation, through its operating subsidiaries, Fidelity Bank and LionMark Insurance Company, provides banking services and Wealth Management services and credit-related insurance products through branches in Georgia and Florida, and an insurance office in Atlanta, Georgia. Indirect auto and mortgage loans are provided throughout the South while SBA loans are originated nationwide. For additional information about Fidelity's products and services, please visit the website at www.FidelitySouthern.com.

NON-GAAP FINANCIAL MEASURES
This release contains certain non-GAAP financial measures. The "GAAP TO NON-GAAP RATIO RECONCILIATION" tables included below reconcile GAAP to non-GAAP ratios. The non-GAAP ratios contain financial information determined by methods other than in accordance with GAAP. Management uses these "non-GAAP" financial measures in its analysis of the Company's performance. Management believes that presentation of these non-GAAP financial measures provides useful supplemental information that allows better comparability with prior periods, as well as with peers in the industry and provides a greater understanding of the asset quality of the Company's loan portfolio exclusive of the indirect auto, government-guaranteed and acquired loan portfolios. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

SAFE HARBOR
This news release contains forward-looking statements, as defined by Federal Securities Laws, including statements about financial outlook and business environment. These statements are provided to assist in the understanding of future financial performance and such performance involves risks and uncertainties that may cause actual results to differ materially from those in such statements. Any such statements are based on current expectations and involve a number of risks and uncertainties. For a discussion of factors that may cause such forward-looking statements to differ materially from actual results, please refer to the section entitled "Forward Looking Statements" from Fidelity Southern Corporation's 2017 Annual Report filed on Form 10-K with the Securities and Exchange Commission. Additional information and other factors that could affect future financial results are included in Fidelity's filings with the Securities and Exchange Commission.

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

FINANCIAL HIGHLIGHTS

(UNAUDITED)



As of or for the Quarter Ended

($ in thousands, except per share data)

March 31,
 2018


December 31,
 2017


March 31,
 2017

INCOME STATEMENT DATA:






Interest income

$

41,562



$

41,653



$

37,642


Interest expense

6,794



5,779



5,408


Net interest income

34,768



35,874



32,234


Provision for loan losses

2,130





2,100


Noninterest income

37,133



28,888



37,370


Noninterest expense

54,742



52,910



50,572


Net income before income taxes

15,029



11,852



16,932


Income tax expense (benefit)

3,262



(591)



6,405


Net income

11,767



12,443



10,527


PERFORMANCE:






Earnings per common share - basic

$

0.44



$

0.46



$

0.40


Earnings per common share - diluted

0.43



0.46



0.40


Total revenues

78,695



70,541



75,012


Book value per common share

15.19



14.86



14.09


Tangible book value per common share(1)

14.75



14.41



13.58


Cash dividends paid per common share

0.12



0.12



0.12


Dividend payout ratio

27.27

%


26.09

%


30.00

%

Return on average assets

1.03

%


1.10

%


0.97

%

Return on average shareholders' equity

11.83

%


12.57

%


11.78

%

Equity to assets ratio

8.54

%


8.78

%


8.19

%

Net interest margin

3.29

%


3.42

%


3.21

%

END OF PERIOD BALANCE SHEET SUMMARY:






Total assets

$

4,811,659



$

4,576,858



$

4,531,057


Earning assets

4,466,249



4,242,218



4,192,919


Loans, excluding Loans Held for Sale

3,714,308



3,580,966



3,354,926


Total loans

4,139,608



3,938,721



3,716,043


Total deposits

3,900,407



3,867,200



3,755,108


Shareholders' equity

410,744



401,632



371,302


Assets serviced for others

10,367,564



10,242,742



9,553,855


ASSET QUALITY RATIOS:






Net charge-offs to average loans

0.11

%


0.11

%


0.16

%

Allowance to period-end loans

0.83

%


0.83

%


0.91

%

Nonperforming assets to total loans, ORE and repossessions

2.04

%


1.76

%


1.77

%

Adjusted nonperforming assets to loans, ORE and repossessions(2)

1.14

%


1.06

%


1.25

%

Allowance to nonperforming loans, ORE and repossessions

 0.41x



0.47x



0.51x


SELECTED RATIOS:






Loans to total deposits

95.23

%


92.60

%


89.34

%

Average total loans to average earning assets

92.71

%


91.95

%


91.08

%

Noninterest income to total revenue

47.19

%


40.95

%


49.82

%

Leverage ratio

8.74

%


8.85

%


8.48

%

Common equity tier 1 capital

8.41

%


8.86

%


8.37

%

Tier 1 risk-based capital

9.47

%


10.00

%


9.51

%

Total risk-based capital

11.98

%


12.65

%


12.20

%

Mortgage loan production

$

613,314



$

669,733



$

552,997


Total mortgage loan sales

496,484



602,171



566,003


Indirect automobile production

258,560



345,032



316,541


Total indirect automobile sales

86,000



59,681



192,435


(1)   Non-GAAP financial measure. See non-GAAP reconciliation table for the comparable GAAP.

(2)  Excludes acquired loans and net of government guarantees. See non-GAAP reconciliation table for the comparable GAAP.


 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)


($ in thousands)


March 31,
 2018


December 31,
 2017


March 31,
 2017

ASSETS







Cash and cash equivalents


$

200,496



$

186,302



$

350,502


Investment securities available-for-sale


124,576



120,121



139,071


Investment securities held-to-maturity


21,342



21,689



15,977


Loans held-for-sale


425,300



357,755



361,117









Loans


3,714,308



3,580,966



3,354,926


Allowance for loan losses


(30,940)



(29,772)



(30,455)


Loans, net of allowance for loan losses


3,683,368



3,551,194



3,324,471









Premises and equipment, net


88,624



88,463



87,222


Other real estate, net


7,668



7,621



11,284


Bank owned life insurance


72,284



71,883



70,587


Servicing rights, net


119,553



112,615



105,039


Other assets


68,448



59,215



65,787


Total assets


$

4,811,659



$

4,576,858



$

4,531,057









LIABILITIES







Deposits







Noninterest-bearing demand deposits


$

1,152,315



$

1,125,598



$

1,005,372


Interest-bearing deposits







 Demand and money market


1,505,766



1,498,707



1,321,936


 Savings


363,099



318,749



381,751


 Time deposits


879,227



924,146



1,046,049


Total deposits


3,900,407



3,867,200



3,755,108









Short-term borrowings


337,795



150,580



239,466


Subordinated debt, net


120,620



120,587



120,488


Other liabilities


42,093



36,859



44,693


Total liabilities


4,400,915



4,175,226



4,159,755









SHAREHOLDERS' EQUITY







Common stock


219,234



217,555



206,590


Accumulated other comprehensive (loss) income, net


(631)



383



699


Retained earnings


192,141



183,694



164,013


Total shareholders' equity


410,744



401,632



371,302


Total liabilities and shareholders' equity


$

4,811,659



$

4,576,858



$

4,531,057


 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)




For the Quarter Ended

($ in thousands, except per share data)


March 31,
 2018


December 31,
 2017


March 31,
 2017

INTEREST INCOME







Loans, including fees


$

39,849



$

40,065



$

36,083


Investment securities


1,175



1,015



1,208


Other


538



573



351


Total interest income


41,562



41,653



37,642


INTEREST EXPENSE







Deposits


4,313



4,219



3,449


Other borrowings


910



18



392


Subordinated debt


1,571



1,542



1,567


Total interest expense


6,794



5,779



5,408


Net interest income


34,768



35,874



32,234


Provision for loan losses


2,130





2,100


Net interest income after provision for loan losses


32,638



35,874



30,134


NONINTEREST INCOME







Service charges on deposit accounts


1,472



1,530



1,455


Other fees and charges


2,235



2,342



1,857


Mortgage banking activities


28,562



20,932



25,869


Indirect lending activities


2,148



2,566



4,426


SBA lending activities


1,157



581



1,818


Bank owned life insurance


380



411



439


Other


1,179



526



1,506


Total noninterest income


37,133



28,888



37,370


NONINTEREST EXPENSE







Salaries and employee benefits


27,561



25,745



25,438


Commissions


7,506



8,447



7,498


Occupancy, net


4,932



4,793



4,163


Professional and other services


4,798



4,620



4,067


Other


9,945



9,305



9,406


Total noninterest expense


54,742



52,910



50,572


Income before income tax expense/(benefit)


15,029



11,852



16,932


Income tax expense/(benefit)


3,262



(591)



6,405


NET INCOME


$

11,767



$

12,443



$

10,527









EARNINGS PER COMMON SHARE:







Basic


$

0.44



$

0.46



$

0.40


Diluted


$

0.43



$

0.46



$

0.40


Weighted average common shares outstanding-basic


27,011



26,904



26,335


Weighted average common shares outstanding-diluted


27,121



27,011



26,477


 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

LOANS BY CATEGORY

(UNAUDITED)


($ in thousands)


March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

Commercial


$

897,297



$

811,199



$

789,788



$

796,699



$

802,905


SBA


140,308



141,208



142,989



145,311



149,727


Total commercial and SBA loans


1,037,605



952,407



932,777



942,010



952,632













Construction loans


265,780



248,317



243,600



248,926



249,465













Indirect automobile


1,719,670



1,716,156



1,609,678



1,531,761



1,565,298


Installment loans and personal lines of credit


28,716



25,995



26,189



31,225



31,647


Total consumer loans


1,748,386



1,742,151



1,635,867



1,562,986



1,596,945


Residential mortgage


512,673



489,721



452,584



433,544



418,941


Home equity lines of credit


149,864



148,370



144,879



144,666



136,943


Total mortgage loans


662,537



638,091



597,463



578,210



555,884


Loans


3,714,308



3,580,966



3,409,707



3,332,132



3,354,926













Loans held-for-sale:











Residential mortgage


355,515



269,140



257,325



279,292



201,661


SBA


19,785



13,615



8,004



15,418



9,456


Indirect automobile


50,000



75,000



75,000



100,000



150,000


Total loans held-for-sale


425,300



357,755



340,329



394,710



361,117


Total loans


$

4,139,608



$

3,938,721



$

3,750,036



$

3,726,842



$

3,716,043


 

DEPOSITS BY CATEGORY

(UNAUDITED)



For the Quarter Ended


March 31, 2018


December 31, 2017


September 30, 2017


June 30, 2017


March 31, 2017

($ in thousands)

Average
Amount


Rate


Average
Amount


Rate


Average
Amount


Rate


Average
Amount


Rate


Average
Amount


Rate

Noninterest-bearing demand deposits

$

1,120,562



%


$

1,124,759



%


$

1,103,414



%


$

1,027,909



%


$

961,188



%

Interest-bearing demand deposits

1,477,280



0.48

%


1,482,686



0.44

%


1,447,874



0.42

%


1,363,651



0.37

%


1,244,955



0.31

%

Savings deposits

330,239



0.31

%


352,235



0.33

%


340,663



0.31

%


357,712



0.32

%


387,007



0.36

%

Time deposits

901,394



1.04

%


958,790



0.94

%


1,021,563



0.92

%


1,049,248



0.90

%


1,050,897



0.83

%

Total average deposits

$

3,829,475



0.46

%


$

3,918,470



0.43

%


$

3,913,514



0.42

%


$

3,798,520



0.41

%


$

3,644,047



0.38

%

 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

NONPERFORMING AND CLASSIFIED ASSETS

(UNAUDITED)


($ in thousands)

March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

NONPERFORMING ASSETS










Nonaccrual loans (2)(6)

$

58,706



$

47,012



$

41,408



$

37,894



$

38,377


Loans past due 90 days or more and still accruing

7,728



6,313



6,534



7,210



8,414


Repossessions

1,853



2,392



2,040



1,779



1,654


Other real estate (ORE)

7,668



7,621



8,624



9,382



11,284


Nonperforming assets

$

75,955



$

63,338



$

58,606



$

56,265



$

59,729












ASSET QUALITY RATIOS










Loans 30-89 days past due

$

15,695



$

22,079



$

10,193



$

7,181



$

10,734


Loans 30-89 days past due to loans

0.42

%


0.62

%


0.30

%


0.22

%


0.32

%

Loans past due 90 days or more and still accruing to loans

0.21

%


0.18

%


0.19

%


0.22

%


0.25

%

Nonperforming loans as a % of loans

1.79

%


1.49

%


1.41

%


1.35

%


1.39

%

Nonperforming assets to loans, ORE, and repossessions

2.04

%


1.76

%


1.71

%


1.68

%


1.77

%

Adjusted nonperforming assets to loans, ORE and 
  repossessions(8)

1.14

%


1.06

%


1.05

%


1.17

%


1.25

%

Nonperforming assets to total assets

1.58

%


1.38

%


1.30

%


1.22

%


1.32

%

Adjusted nonperforming assets to total assets(8)

0.84

%


0.79

%


0.75

%


0.79

%


0.86

%

Classified Asset Ratio(4)

21.70

%


20.70

%


20.59

%


20.14

%


20.97

%

ALL to nonperforming loans

46.57

%


55.83

%


64.04

%


67.46

%


65.09

%

Net charge-offs, annualized to average loans

0.11

%


0.11

%


0.13

%


0.09

%


0.16

%

ALL as a % of loans

0.83

%


0.83

%


0.90

%


0.91

%


0.91

%

Adjusted ALL as a % of adjusted loans(7)

1.15

%


1.16

%


1.29

%


1.30

%


1.35

%

ALL as a % of loans, excluding acquired loans(5)

0.88

%


0.88

%


0.96

%


0.98

%


0.98

%











CLASSIFIED ASSETS










Classified loans(1)

$

83,867



$

77,679



$

75,033



$

71,040



$

71,082


ORE and repossessions

9,521



10,013



10,664



11,161



12,938


Total classified assets(3)

$

93,388



$

87,692



$

85,697



$

82,201



$

84,020












(1) Amount of SBA guarantee included in classified loans

$

2,879



$

2,930



$

2,755



$

7,458



$

5,213


(2) Amount of repurchased government-guaranteed loans, primarily 
     residential mortgage loans, included in nonaccrual loans

$

26,091



$

19,478



$

15,450



$

12,502



$

12,287


(3) Classified assets include loans having a risk rating of substandard or worse, both accrual and nonaccrual, repossessions and ORE, net of loss share and purchase discounts (for periods prior to 2018)

(4) Classified asset ratio is defined as classified assets as a percentage of the sum of Tier 1 capital plus allowance for loan losses

(5) Allowance calculation excludes the recorded investment of acquired loans, due to valuation calculated at acquisition

(6) Excludes purchased credit impaired (PCI) loans which are not removed from their accounting pool

(7) Excludes indirect and acquired loans. See non-GAAP reconciliation table for a reconciliation to the comparable GAAP measure

(8) Excludes acquired loans and net of government guarantees. See non-GAAP reconciliation table for a reconciliation to the comparable GAAP measure

 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

INCOME FROM INDIRECT LENDING ACTIVITIES

(UNAUDITED)














For the Quarter Ended

(in thousands)


March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

Loan servicing revenue


$

1,769



$

2,158



$

2,130



$

2,199



$

1,919


Gain on sale of loans


442



532



263



1,074



1,821


Gain on capitalization of servicing rights


569



406



182



1,020



1,403


Ancillary loan servicing revenue


183



247



172



204



153


 Gross indirect lending revenue


2,963



3,343



2,747



4,497



5,296


Less:











Amortization of servicing rights, net


(815)



(777)



(846)



(857)



(870)


Total income from indirect lending 
     activities


$

2,148



$

2,566



$

1,901



$

3,640



$

4,426


 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

ANALYSIS OF INDIRECT LENDING

(UNAUDITED)


















As of or for the Quarter Ended

($ in thousands)


March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

Average loans outstanding(1)


$

1,784,982



$

1,748,179



$

1,627,946



$

1,675,644



$

1,756,958


Loans serviced for others


$

1,018,743



$

1,056,509



$

1,114,710



$

1,216,296



$

1,197,160


Past due loans:











          Amount 30+ days past due


2,257



3,423



2,965



1,535



2,223


          Number 30+ days past due


197



283



255



143



200


30+ day performing delinquency rate(2)


0.13

%


0.19

%


0.18

%


0.09

%


0.13

%

Nonperforming loans


1,539



1,916



1,405



1,363



1,778


Nonperforming loans as a percentage of 
     period end loans(2)


0.09

%


0.11

%


0.08

%


0.08

%


0.10

%

Net charge-offs


$

1,147



$

798



$

1,047



$

1,332



$

1,502


Net charge-off rate(3)


0.27

%


0.19

%


0.27

%


0.35

%


0.38

%

Number of vehicles repossessed during the 
     period


140



107



132



147



154


Quarterly production weighted average 
     beacon score


781



783



776



758



758


(1)   Includes held-for-sale

(2)   Calculated by dividing loan category as of the end of the period by period-end loans including held for sale for the specified loan portfolio

(3)   Calculated by dividing annualized net charge-offs for the period by average loans held for investment during the period for the specified loan category

 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

ANALYSIS OF INDIRECT LENDING

(UNAUDITED)


















As of or for the Quarter Ended

($ in thousands)


March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

Production by state:












Alabama


$

12,239



$

19,216



$

13,587



$

10,399



$

14,452



Arkansas (3)


20,322



30,732



26,997



26,569



33,602



North Carolina


23,383



28,912



16,545



14,110



15,858



South Carolina


12,322



16,559



10,959



11,232



15,020



Florida


65,786



87,750



51,723



49,976



65,053



Georgia


38,288



45,571



31,266



28,091



36,178



Mississippi


24,785



32,141



24,535



20,136



21,370



Tennessee


13,509



17,635



10,931



10,012



14,143



Virginia (3)


3,620



6,495



8,223



6,292



10,282



Texas (2)






13,312



26,542



32,902



Louisiana (3)


44,306



60,021



47,576



45,306



56,046



Oklahoma (2)






430



1,051



1,635




Total production by state


$

258,560



$

345,032



$

256,084



$

249,716



$

316,541















Loan sales


$

86,000



$

59,681



$

27,115



$

151,996



$

192,435


Portfolio yield (1)


2.98

%


2.98

%


2.92

%


2.84

%


2.87

%



(1)

Includes held-for-sale

(2)

Fidelity exited the Oklahoma and Texas markets in Q3 2017

(3)

Fidelity recently exited the Arkansas, Virginia and Louisiana markets

 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

INCOME FROM MORTGAGE BANKING ACTIVITIES

(UNAUDITED)


















As of or for the Quarter Ended

(in thousands)


March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

Marketing gain, net


$

17,575



$

16,683



$

19,713



$

21,355



$

18,677


Origination points and fees


3,647



3,482



3,815



4,189



3,021


Loan servicing revenue


6,221



5,851



5,616



5,379



5,341


Gross mortgage revenue


$

27,443



$

26,016



$

29,144



$

30,923



$

27,039


Less:











MSR amortization


(3,426)



(3,609)



(3,560)



(3,331)



(3,158)


MSR recovery/(impairment), net


4,545



(1,476)



(544)



(636)



1,989


 Total income from mortgage 
     banking activities


$

28,562



$

20,931



$

25,040



$

26,956



$

25,870




























FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

ANALYSIS OF MORTGAGE LENDING

(UNAUDITED)


















As of or for the Quarter Ended

($ in thousands)


March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

Production by region:












Georgia


$

368,739



$

423,876



$

490,323



$

519,497



$

395,404



Florida


109,034



103,490



95,010



95,983



46,365



Alabama/Tennessee


2,709



4,609



7,299



7,294



3,600



Virginia/Maryland


91,842



106,398



129,774



143,885



81,901



North and South Carolina


40,990



31,360



30,448



33,767



25,727



Total production by region


$

613,314



$

669,733



$

752,854



$

800,426



$

552,997













% for purchases


85.1

%


82.9

%


86.3

%


89.6

%


80.9

%

% for refinance loans


14.9

%


17.1

%


13.7

%


10.4

%


19.1

%












Portfolio Production:


$

44,554



$

66,236



$

56,072



$

46,902



$

51,061













Funded loan type (UPB):













Conventional


65.9

%


62.0

%


62.0

%


62.5

%


63.9

%



FHA/VA/USDA


22.1

%


21.5

%


23.3

%


24.6

%


24.2

%



Jumbo


12.0

%


16.5

%


14.7

%


12.9

%


11.9

%














Gross pipeline of locked loans to be 
     sold (UPB)


$

382,386



$

203,896



$

265,444



$

360,551



$

374,739


Loans held for sale (UPB)


$

348,797



$

262,315



$

250,960



$

271,714



$

195,772















Total loan sales (UPB)


$

496,484



$

602,171



$

731,595



$

689,073



$

566,003




Conventional


69.1

%


64.3

%


63.0

%


63.6

%


69.9

%



FHA/VA/USDA


27.2

%


25.0

%


27.1

%


26.6

%


23.0

%



Jumbo


3.7

%


10.7

%


9.9

%


9.8

%


7.1

%














Average loans outstanding(1)


$

725,444



$

701,932



$

698,068



$

664,099



$

592,537















(1) Includes held-for-sale



















FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

THIRD PARTY MORTGAGE LOAN SERVICING

(UNAUDITED)


















As of or for the Quarter Ended

($ in thousands)


March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

Loans serviced for others (UPB)


$

9,097,869



$

8,917,117



$

8,715,198



$

8,357,934



$

8,067,426


Average loans serviced for others 
     (UPB)


$

9,038,568



$

8,896,305



$

8,657,475



$

8,304,065



$

8,013,761













MSR book value, net of amortization


$

113,217



$

110,497



$

107,434



$

102,549



$

98,550


MSR impairment


(5,274)



(9,818)



(8,343)



(7,799)



(7,163)


MSR net carrying value


$

107,943



$

100,679



$

99,091



$

94,750



$

91,387













MSR carrying value as a % of period 
     end UPB


1.19

%


1.13

%


1.14

%


1.13

%


1.13

%














Delinquency % loans serviced for 
     others


1.24

%


1.87

%


1.41

%


1.02

%


0.53

%














MSR revenue multiple(1)


4.31



4.29



4.38



4.38



4.25















(1) MSR carrying value (period end) to period end loans serviced for others divided by the ratio of annualized mortgage loan servicing revenue to average mortgage loans serviced for others

 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

AVERAGE BALANCE, INTEREST AND YIELDS

(UNAUDITED)



For the Quarter Ended


March 31, 2018


December 31, 2017


March 31, 2017


Average


Yield/


Average


Yield/


Average


Yield/

($ in thousands)

Balance


Rate


Balance


Rate


Balance


Rate

Assets












Interest-earning assets:












Loans, net of unearned income (1)

$

3,977,328



4.07

%


$

3,832,444



4.15

%


$

3,718,260



3.94

%

Investment securities (1)

155,920



3.11

%


142,494



2.86

%


171,853



3.02

%

Other earning assets

156,751



1.39

%


193,186



1.18

%


192,431



0.74

%

Total interest-earning assets

4,289,999



3.93

%


4,168,124



3.97

%


4,082,544



3.75

%

Noninterest-earning assets:












Cash and due from banks

36,370





39,173





38,578




Allowance for loan losses

(30,002)





(30,579)





(29,788)




Premises and equipment, net

88,732





88,124





87,792




Other real estate

7,606





8,631





14,147




Other assets

233,677





232,055





216,219




Total noninterest-earning assets

336,383





337,404





326,948




Total assets

$

4,626,382





$

4,505,528





$

4,409,492




Liabilities and shareholders' equity












Interest-bearing liabilities:












Demand and money market deposits

$

1,477,280



0.48

%


$

1,482,686



0.44

%


$

1,244,955



0.31

%

Savings deposits

330,239



0.31

%


352,235



0.33

%


387,007



0.36

%

Time deposits

901,394



1.04

%


958,790



0.94

%


1,050,897



0.83

%

Total interest-bearing deposits

2,708,913



0.65

%


2,793,711



0.60

%


2,682,859



0.52

%

Other short-term borrowings

235,519



1.57

%


31,253



0.22

%


245,262



0.65

%

Subordinated debt

120,604



5.29

%


120,571



5.07

%


120,472



5.28

%

Total interest-bearing liabilities

3,065,036



0.90

%


2,945,535



0.78

%


3,048,593



0.72

%

Noninterest-bearing liabilities and shareholders' equity:







Demand deposits

1,120,562





1,124,759





961,188




Other liabilities

37,336





42,486





37,390




Shareholders' equity

403,448





392,748





362,321




Total noninterest-bearing liabilities and 
     shareholders' equity

1,561,346





1,559,993





1,360,899




Total liabilities and shareholders' equity

$

4,626,382





$

4,505,528





$

4,409,492




Net interest spread



3.03

%




3.19

%




3.03

%

Net interest margin



3.29

%




3.42

%




3.21

%













(1)  Interest income includes the effect of taxable-equivalent adjustment using a 21% tax rate for the quarter ended March 31, 2018 and a 35% tax rate for the quarters ended December 31, 2017 and March 31, 2017.

 

FIDELITY SOUTHERN CORPORATION AND SUBSIDIARIES

GAAP TO NON-GAAP RATIO RECONCILIATION

(UNAUDITED)



For the Quarter Ended

($ in thousands)

March 31,
 2018


December 31,
 2017


September 30,
 2017


June 30,
 2017


March 31,
 2017

Reconciliation of nonperforming assets to adjusted nonperforming assets:

Nonperforming assets (GAAP)

$

75,955



$

63,338



$

58,606



$

56,265



$

59,729












Less: repurchased government-guaranteed mortgage 
     loans included on nonaccrual

(26,091)



(19,478)



(15,450)



(12,502)



(12,287)


Less: SBA guaranteed loans included on nonaccrual

(1,541)



(1,652)



(2,145)



(2,949)



(3,373)


Less: Nonaccrual acquired loans

(7,890)



(6,242)



(7,366)



(4,544)



(5,204)


Adjusted nonperforming assets, excluding acquired 
     loans and government-guaranteed loans (Non-GAAP)

$

40,433



$

35,966



$

33,645



$

36,270



$

38,865


Reconciliation of total loans, ORE and repossessions to total loans, ORE and repossessions, less acquired loans:

Loans, excluding Loans Held-for-Sale

$

3,714,308



$

3,580,966



$

3,409,707



$

3,332,132



$

3,354,926


Add: ORE

7,668



7,621



8,624



9,382



11,284


Add: repossessions

1,853



2,392



2,040



1,779



1,654


Total loans, ORE, and repossessions (GAAP)

3,723,829



3,590,979



3,420,371



3,343,293



3,367,864












Less: acquired loans

(178,496)



(196,567)



(216,994)



(230,256)



(258,366)


Total loans, ORE, and repossessions, less acquired loans 
     (non-GAAP)

$

3,545,333



$

3,394,412



$

3,203,377



$

3,113,037



$

3,109,498


Nonperforming assets to loans, ORE, and repossessions 
     (GAAP)

2.04

%


1.76

%


1.71

%


1.68

%


1.77

%

Adjusted nonperforming assets to loans, ORE, and 
     repossessions (non-GAAP)

1.14

%


1.06

%


1.05

%


1.17

%


1.25

%

Nonperforming assets to total assets (GAAP)

1.58

%


1.38

%


1.30

%


1.22

%


1.32

%

Adjusted nonperforming assets to total assets (non-
     GAAP)

0.84

%


0.79

%


0.75

%


0.79

%


0.86

%

Reconciliation of allowance to adjusted allowance:










Allowance for loan losses (GAAP)

$

30,940



$

29,772



$

30,703



$

30,425



$

30,455


Less: allowance allocated to indirect auto loans

(9,888)



(10,258)



(10,116)



(9,767)



(9,442)


Less: allowance allocated to acquired loans

(134)



(209)



(159)



(284)



(284)


Adjusted allowance for loan losses (non-GAAP)

$

20,918



$

19,305



$

20,428



$

20,374



$

20,729












Reconciliation of period end loans to adjusted period end loans:

Loans, excluding Loans Held-for-Sale

$

3,714,308



$

3,580,966



$

3,409,707



$

3,332,132



$

3,354,926


Less: indirect auto loans

(1,719,670)



(1,716,156)



(1,609,689)



(1,531,761)



(1,565,298)


Less: acquired loans

(178,496)



(196,567)



(216,994)



(230,256)



(258,366)


Adjusted total loans (non-GAAP)

$

1,816,142



$

1,668,243



$

1,583,024



$

1,570,115



$

1,531,262


Allowance to total loans (GAAP)

0.83

%


0.83

%


0.90

%


0.91

%


0.91

%

Adjusted allowance to adjusted total loans (non-GAAP)

1.15

%


1.16

%


1.29

%


1.30

%


1.35

%

Reconciliation of book value per common share to tangible book value per common share:

Shareholders' equity

$

410,744



$

401,632



$

388,068



$

379,399



$

371,302


Less: intangible assets

(12,028)



(12,306)



(12,625)



(12,966)



(13,307)


Tangible shareholders' equity

$

398,716



$

389,326



$

375,443



$

366,433



$

357,995


End of period common shares outstanding

27,034,255



27,019,201



26,815,287



26,702,665



26,358,620


Book value per common share (GAAP)

15.19



14.86



14.47



14.21



14.09


Tangible book value per common share (non-GAAP)

14.75



14.41



14.00



13.72



13.58


 

Contacts:

Martha Fleming, Charles D. Christy


Fidelity Southern Corporation (404) 240-1504

 

Cision View original content:http://www.prnewswire.com/news-releases/fidelity-southern-corporation-reports-earnings-for-first-quarter-of-11-8-million-300633031.html

SOURCE Fidelity Southern Corporation

Related Stories