Skip to main content

SmartFinancial Announces Results for the First Quarter 2025

Regular Quarterly Cash Dividend

SmartFinancial, Inc. ("SmartFinancial" or the "Company"; NYSE: SMBK), today announced net income of $11.3 million, or $0.67 per diluted common share, for the first quarter of 2025, compared to net income of $9.4 million, or $0.55 per diluted common share, for the first quarter of 2024, and compared to prior quarter net income of $9.6 million, or $0.57 per diluted common share. Operating earnings1, which excludes non-recurring income, net of tax adjustments, totaled $11.3 million, or $0.67 per diluted common share, in the first quarter of 2025, compared to $8.4 million, or $0.49 per diluted common share, in the first quarter of 2024, and compared to $9.6 million, or $0.57 per diluted common share, in the fourth quarter of 2024.

Highlights for the First Quarter of 2025

  • Operating earnings1 of $11.3 million, or $0.67 per diluted common share
  • Net organic loan and lease growth of $86 million with 9% annualized quarter-over-quarter increase
  • Deposit growth of $122 million or 10% annualized quarter-over-quarter
  • Credit quality remains solid with nonperforming assets to total assets of 0.19%
  • Five business production team members across Private Banking and Treasury Management hired and onboarded

Billy Carroll, President & CEO, stated: "Our company delivered positive first quarter results with earnings and growth trends continuing their upward trajectory. Despite the recent volatility and turbulent geopolitical headlines, our markets remain resilient, and we continue to see ample opportunity as demonstrated by our 9% quarterly annualized loan growth. Our capital base and balance sheet are well positioned and our asset quality remains solid with non-performing assets to total assets at only 0.19%. As we head into 2025, we look forward to serving our clients through all economic environments while enhancing profitability and value for our shareholders.”

SmartFinancial's Chairman, Miller Welborn, concluded: "The Board is pleased with the strong start to 2025 both financially and culturally. Tangible book value per share grew 9% annualized and our efficiency ratio continued to improve. Equally exciting are the positive impacts we are seeing from another year of investment in SmartBank’s numerous employee engagement programs. Level Up Leadership, SmartBank Mentorship, the Capstone Project, and other initiatives continue to elevate our associates and company to new levels of success. We look forward to seeing the advancement and growth of all our associates throughout the year to come.”

Net Interest Income and Net Interest Margin

Net interest income was $38.2 million for the first quarter of 2025, compared to $37.8 million for the prior quarter. Average earning assets totaled $4.9 billion, an increase of $185.7 million from the prior quarter. The balances of average earnings assets changed quarter-over-quarter, primarily from an increase in average loans and leases of $111.0 million, average interest-earning cash of $73.2 million and securities of $1.5 million. Average interest-bearing liabilities increased by $179.8 million from the prior quarter, primarily attributable to an increase in average deposits of $180.7 million, offset by a decrease in borrowings of $925 thousand.

The tax equivalent net interest margin was 3.21% for the first quarter of 2025, compared to 3.24% for the prior quarter. The tax equivalent net interest margin was negatively impacted primarily by the decreased yield on interest-earning assets and offset by a decrease in the cost of interest-bearing liabilities, quarter-over-quarter. The yield on loans and leases, excluding loan fees, on a fully tax equivalent basis (“FTE”) was 5.88% for the first quarter, compared to 5.95% for the prior quarter.

The cost of total deposits for the first quarter of 2025 was 2.37%, compared to 2.43% in the prior quarter. The cost of interest-bearing liabilities was 2.97% for the first quarter, compared to 3.08% in the prior quarter. The cost of average interest-bearing deposits was 2.92% for the first quarter of 2025, compared to 3.02% for the prior quarter, a decrease of 10 basis points.

______________________________________________

1 Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliations.

The following table presents selected interest rates and yields for the periods indicated:

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

Mar

 

Dec

 

Increase

 

Selected Interest Rates and Yields

 

2025

 

2024

 

(Decrease)

 

Yield on loans and leases, excluding loan fees, FTE

 

5.88

%

5.95

%

(0.07)

%

Yield on loans and leases, FTE

 

5.97

%

6.04

%

(0.07)

%

Yield on earning assets, FTE

 

5.56

%

5.64

%

(0.08)

%

Cost of interest-bearing deposits

 

2.92

%

3.02

%

(0.10)

%

Cost of total deposits

 

2.37

%

2.43

%

(0.06)

%

Cost of interest-bearing liabilities

 

2.97

%

3.08

%

(0.11)

%

Net interest margin, FTE

 

3.21

%

3.24

%

(0.03)

%

Provision for Credit Losses on Loans and Leases and Credit Quality

At March 31, 2025, the allowance for credit losses was $38.2 million. The allowance for credit losses to total loans and leases was 0.96% as of March 31, 2025, and December 31, 2024.

The following table presents detailed information related to the provision for credit losses for the periods indicated (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

Mar

 

 

Dec

 

 

Increase

 

Provision for Credit Losses on Loans and Leases Rollforward

 

2025

 

 

2024

 

 

(Decrease)

 

Beginning balance

 

$

37,423

 

 

$

35,609

 

 

$

1,814

 

 

Charge-offs

 

 

(332

)

 

 

(214

)

 

 

(118

)

 

Recoveries

 

 

241

 

 

 

53

 

 

 

188

 

 

Net (charge-offs) recoveries

 

 

(91

)

 

 

(161

)

 

 

70

 

 

Provision for credit losses (1)

 

 

843

 

 

 

1,975

 

 

 

(1,132

)

 

Ending balance

 

$

38,175

 

 

$

37,423

 

 

$

752

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses to total loans and leases, gross

 

 

0.96

 

%

 

0.96

 

%

 

-

 

%

(1)

The current quarter-ended and prior quarter-ended excludes unfunded commitments provision of $136 thousand and $160 thousand, respectively. At March 31, 2025, the unfunded commitment liability totaled $2.6 million.

Nonperforming loans and leases as a percentage of total loans and leases was 0.20% as of March 31, 2025, and the fourth quarter of 2024. Total nonperforming assets (which include nonaccrual loans and leases, loans and leases past due 90 days or more and still accruing, other real estate owned and other repossessed assets) as a percentage of total assets was 0.19% as of March 31, 2025, and December 31, 2024.

The following table presents detailed information related to credit quality for the periods indicated (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

 

Mar

 

 

Dec

 

 

Increase

 

Credit Quality

 

2025

 

 

2024

 

 

(Decrease)

 

Nonaccrual loans and leases

 

$

7,624

 

$

7,710

 

$

(86

)

 

Loans and leases past due 90 days or more and still accruing

 

 

183

 

 

 

162

 

 

 

21

 

 

Total nonperforming loans and leases

 

 

7,807

 

 

 

7,872

 

 

 

(65

)

 

Other real estate owned

 

 

144

 

 

 

179

 

 

 

(35

)

 

Other repossessed assets

 

 

2,414

 

 

 

2,037

 

 

 

377

 

 

Total nonperforming assets

 

$

10,365

 

 

$

10,088

 

 

$

277

 

 

 

 

 

 

 

 

 

 

Nonperforming loans and leases to total loans and leases, gross

 

 

0.20

 

%

 

0.20

 

%

 

-

 

%

Nonperforming assets to total assets

 

 

0.19

 

%

 

0.19

 

%

 

-

 

%

Noninterest Income

Noninterest income decreased $433 thousand to $8.6 million for the first quarter of 2025, compared to $9.0 million for the prior quarter. The current quarter decrease was primarily attributable to decreases of $420 thousand in insurance commissions, $112 thousand in interchange and debit card transaction fees and $134 thousand in other, offset by a $387 thousand increase in investment services.

The following table presents detailed information related to noninterest income for the periods indicated (dollars in thousands):

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Mar

 

Dec

 

Increase

Noninterest Income

 

2025

 

2024

 

(Decrease)

Service charges on deposit accounts

 

$

1,736

 

$

1,778

 

$

(42

)

Gain (loss) on sale of securities, net

 

 

-

 

 

 

64

 

 

 

(64

)

Mortgage banking income

 

 

493

 

 

 

541

 

 

 

(48

)

Investment services

 

 

1,769

 

 

 

1,382

 

 

 

387

 

Insurance commissions

 

 

1,412

 

 

 

1,832

 

 

 

(420

)

Interchange and debit card transaction fees

 

 

1,220

 

 

 

1,332

 

 

 

(112

)

Other

 

 

1,967

 

 

 

2,101

 

 

 

(134

)

Total noninterest income

 

$

8,597

 

 

$

9,030

 

 

$

(433

)

Noninterest Expense

Noninterest expense remained at $32.3 million for the first quarter of 2025 and the prior quarter. The quarter-over-quarter increase was minimal but there were changes within the categories of noninterest expense. The primary increases were in professional services related to additional auditing fees and other non-interest expenses related to higher operational cost, offset by lower salaries and employee benefits incentive accruals and other real estate and loan related expenses from write downs on repossessed assets at the Company’s equipment leasing subsidiary taken in the prior quarter.

The following table presents detailed information related to noninterest expense for the periods indicated (dollars in thousands):

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

Mar

 

 

Dec

 

 

Increase

Noninterest Expense

 

2025

 

 

2024

 

 

(Decrease)

Salaries and employee benefits

 

$

19,234

 

$

19,752

 

$

(518

)

Occupancy and equipment

 

 

3,397

 

 

 

3,473

 

 

 

(76

)

FDIC insurance

 

 

960

 

 

 

825

 

 

 

135

 

Other real estate and loan related expenses

 

 

658

 

 

 

1,241

 

 

 

(583

)

Advertising and marketing

 

 

382

 

 

 

397

 

 

 

(15

)

Data processing and technology

 

 

2,657

 

 

 

2,495

 

 

 

162

 

Professional services

 

 

1,368

 

 

 

1,017

 

 

 

351

 

Amortization of intangibles

 

 

569

 

 

 

601

 

 

 

(32

)

Other

 

 

3,071

 

 

 

2,490

 

 

 

581

 

Total noninterest expense

 

$

32,296

 

 

$

32,291

 

 

$

5

 

Income Tax Expense

Income tax expense was $2.3 million for the first quarter of 2025, a decrease of $441 thousand, compared to $2.7 million for the prior quarter. The decrease is due to a lower effective tax rate related to SmartBank’s Real Estate Investment Trust.

Balance Sheet Trends

Total assets at March 31, 2025, were $5.41 billion compared to $5.28 billion at December 31, 2024. The $135.3 million increase is primarily attributable to increases in loans and leases of $85.9 million, cash and cash equivalents of $35.4 million and securities of $16.0 million.

Total liabilities were $4.91 billion at March 31, 2025, compared to $4.78 billion at December 31, 2024, an increase of $120.8 million. Total deposits increased $122.2 million, which was driven primarily by increases in money market deposits of $92.3 million, other time deposits of $54.9 million, interest-bearing demand deposits of $48.3 million and the issuance of brokered deposits of $7.9 million, offset by a decline in noninterest demand deposits of $81.3 million.

Shareholders' equity at March 31, 2025, totaled $505.9 million, an increase of $14.5 million, from December 31, 2024. The increase in shareholders' equity was primarily driven by net income of $11.3 million for the three months ended March 31, 2025, and a positive change of $4.0 million in accumulated other comprehensive loss, offset by dividends paid of $1.4 million. Tangible book value per share1 was $23.61 at March 31, 2025, compared to $22.85 at December 31, 2024. Tangible common equity1 as a percentage of tangible assets1 was 7.57% at March 31, 2025, compared with 7.48% at December 31, 2024.

The following table presents selected balance sheet information for the periods indicated (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

Mar

 

 

Dec

 

 

Increase

 

Selected Balance Sheet Information

 

2025

 

 

2024

 

 

(Decrease)

 

Total assets

 

$

5,411,217

 

$

5,275,904

 

$

135,313

 

 

Total liabilities

 

 

4,905,276

 

 

 

4,784,443

 

 

 

120,833

 

 

Total equity

 

 

505,941

 

 

 

491,461

 

 

 

14,480

 

 

Securities

 

 

625,021

 

 

 

608,987

 

 

 

16,034

 

 

Loans and leases

 

 

3,992,207

 

 

 

3,906,340

 

 

 

85,867

 

 

Deposits

 

 

4,808,659

 

 

 

4,686,483

 

 

 

122,176

 

 

Borrowings

 

 

7,610

 

 

 

8,135

 

 

 

(525

)

 

Board of Directors Declares Dividend

On April 17, 2025, the board of directors of SmartFinancial declared a quarterly cash dividend of $0.08 per share of SmartFinancial common stock payable on May 19, 2025, to shareholders of record as of the close of business on May 2, 2025.

Conference Call Information

SmartFinancial issued this earnings release for the first quarter of 2025 on Monday, April 21, 2025, and will host a conference call on Tuesday, April 22, 2025, at 10:00 a.m. ET. To access this interactive teleconference, dial (833) 470-1428 or (404) 975-4839 and entering the access code, 348422. A replay of the conference call will be available through June 21, 2025, by dialing (866) 813-9403 or (929) 458-6194 and entering the access code, 167602. Conference call materials will be published on the Company’s webpage located at http://www.smartfinancialinc.com/CorporateProfile, at 9:00 a.m. ET prior to the conference call.

About SmartFinancial, Inc.

SmartFinancial, Inc., based in Knoxville, Tennessee, is the bank holding company for SmartBank. SmartBank is a full-service commercial bank founded in 2007, with branches across Tennessee, Alabama, and Florida. Recruiting the best people, delivering exceptional client service, strategic branching, and a disciplined approach to lending have contributed to SmartBank’s success. More information about SmartFinancial can be found on its website: www.smartfinancialinc.com.

_______________________________________________

1

Non-GAAP measure. See “Non-GAAP Financial Measures” for more information and see the Non-GAAP Reconciliation

Non-GAAP Financial Measures

Statements included in this earnings release include measures not recognized under U.S. generally accepted accounting principles (“GAAP”) and therefore are considered Non-GAAP financial measures (“Non-GAAP”) and should be read along with the accompanying tables, which provide a reconciliation of Non-GAAP financial measures to GAAP financial measures. SmartFinancial management uses several Non-GAAP financial measures and ratios derived therefrom in its analysis of the Company's performance, including:

(i)

Operating earnings

(ii)

Operating noninterest income

(iii)

Operating noninterest expense

(iv)

Operating pre-provision net revenue (“PPNR”) earnings

(v)

Tangible common equity

(vi)

Average tangible common equity

(vii)

Tangible book value per common share

(viii)

Tangible assets

(ix)

Operating efficiency ratio

Operating earnings, operating PPNR earnings, operating noninterest income and operating noninterest expense exclude non-operating related income and expense items from net income, noninterest income and noninterest expense, respectively. Tangible common equity and average tangible common equity exclude goodwill and other intangible assets from shareholders' equity and average shareholders' equity, respectively. Tangible book value per common share is tangible common equity divided by common shares outstanding. Tangible assets excludes goodwill and other intangibles from total assets. Operating efficiency ratio is the quotient of operating noninterest expense divided by the sum of net interest income adjusted for taxable equivalent yields plus operating noninterest income. A detailed reconciliation of these items and the ratios derived therefrom is available in the Non-GAAP reconciliations.

Management believes that Non-GAAP financial measures provide additional useful information that allows investors to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. Management also believes these Non-GAAP financial measures enhance investors' ability to compare period-to-period financial results and allow investors and company management to view our operating results excluding the impact of items that are not reflective of the underlying operating performance.

Non-GAAP financial measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider SmartFinancial's performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the results or financial condition as reported under GAAP.

Forward-Looking Statements

This news release may contain statements that are based on management’s current estimates or expectations of future events or future results, and that may be deemed to constitute forward-looking statements as defined under the Private Securities Litigation Reform Act of 1995. These statements are not historical in nature and can generally be identified by such words as “expect,” “anticipate,” “intend,” “plan,” “believe,” “seek,” “may,” “estimate,” and similar expressions. All forward-looking statements are subject to risks, uncertainties, and other factors that may cause the actual results of SmartFinancial to differ materially from future results expressed or implied by such forward-looking statements. Such risks, uncertainties, and other factors include, among others,

(1)

risks associated with our growth strategy, including a failure to implement our growth plans or an inability to manage our growth effectively;

(2)

claims and litigation arising from our business activities and from the companies we acquire, which may relate to contractual issues, environmental laws, fiduciary responsibility, and other matters;

(3)

general risks related to our merger and acquisition activity, including risks associated with our pursuit of future acquisitions;

(4)

changes in management’s plans for the future;

(5)

prevailing, or changes in, economic or political conditions (including those resulting from the new administration and Congress), particularly in our market areas, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing;

(6)

our ability to anticipate interest rate changes and manage interest rate risk (including the impact of higher interest rates on macroeconomic conditions, competition, and the cost of doing business and the impact of interest rate fluctuations on our financial projections, models and guidance);

(7)

tariffs or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services);

(8)

uncertain duration of trade conflicts and the magnitude of the impact that proposed tariffs may have on our customers’ businesses;

(9)

increased technology and cybersecurity risks, including generative artificial intelligence risks;

(10)

the impact of a failure in, or breach of, our operational or security systems or infrastructure, or those of third parties with whom we do business, including as a result of cyber-attacks or an increase in the incidence or severity of fraud, illegal payments, security breaches or other illegal acts impacting us and our customers;

(11)

credit risk associated with our lending activities;

(12)

changes in loan demand, real estate values, or competition;

(13)

developments in our mortgage banking business, including loan modifications, general demand, and the effects of judicial or regulatory requirements or guidance;

(14)

changes in accounting principles, policies, or guidelines;

(15)

changes in applicable laws, rules, or regulations;

(16)

adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions;

(17)

potential impacts of any adverse developments in the banking industry, including the impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto;

(18)

significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities;

(19)

the effects of war or other conflicts including the impacts related to or resulting from Russia’s military action in Ukraine or the conflict in Israel and surrounding areas; and

(20)

other general competitive, economic, political, and market factors, including those affecting our business, operations, pricing, products, or services.

These and other factors that could cause results to differ materially from those described in the forward-looking statements can be found in SmartFinancial’s most recent annual report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, in each case filed with or furnished to the Securities and Exchange Commission (the “SEC”) and available on the SEC’s website (www.sec.gov). Undue reliance should not be placed on forward-looking statements. SmartFinancial disclaims any obligation to update or revise any forward-looking statements contained in this release, which speak only as of the date hereof, whether as a result of new information, future events, or otherwise.

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

 

 

Ending Balances

 

Mar

 

Dec

 

Sep

 

Jun

 

Mar

 

2025

 

2024

 

2024

 

2024

 

2024

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

422,984

 

 

$

387,570

 

 

$

192,914

 

 

$

342,835

 

 

$

477,941

 

Securities available-for-sale, at fair value

 

499,445

 

 

 

482,328

 

 

 

501,336

 

 

 

500,821

 

 

 

474,347

 

Securities held-to-maturity, at amortized cost

 

125,576

 

 

 

126,659

 

 

 

127,779

 

 

 

128,996

 

 

 

180,169

 

Other investments

 

14,371

 

 

 

14,740

 

 

 

20,352

 

 

 

13,780

 

 

 

13,718

 

Loans held for sale

 

3,843

 

 

 

5,996

 

 

 

5,804

 

 

 

3,103

 

 

 

4,861

 

Loans and leases

 

3,992,207

 

 

 

3,906,340

 

 

 

3,717,478

 

 

 

3,574,158

 

 

 

3,477,555

 

Less: Allowance for credit losses

 

(38,175

)

 

 

(37,423

)

 

 

(35,609

)

 

 

(34,690

)

 

 

(34,203

)

Loans and leases, net

 

3,954,032

 

 

 

3,868,917

 

 

 

3,681,869

 

 

 

3,539,468

 

 

 

3,443,352

 

Premises and equipment, net

 

90,708

 

 

 

91,093

 

 

 

91,055

 

 

 

91,315

 

 

 

92,694

 

Other real estate owned

 

144

 

 

 

179

 

 

 

179

 

 

 

688

 

 

 

696

 

Goodwill and other intangibles, net

 

104,154

 

 

 

104,723

 

 

 

105,324

 

 

 

105,929

 

 

 

106,537

 

Bank owned life insurance

 

116,805

 

 

 

115,917

 

 

 

105,025

 

 

 

84,483

 

 

 

83,957

 

Other assets

 

79,155

 

 

 

77,782

 

 

 

77,297

 

 

 

79,591

 

 

 

76,418

 

Total assets

$

5,411,217

 

 

$

5,275,904

 

 

$

4,908,934

 

 

$

4,891,009

 

 

$

4,954,690

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand

$

884,294

 

 

$

965,552

 

 

$

863,949

 

 

$

903,300

 

 

$

907,254

 

Interest-bearing demand

 

885,063

 

 

 

836,731

 

 

 

834,207

 

 

 

988,057

 

 

 

996,298

 

Money market and savings

 

2,131,828

 

 

 

2,039,560

 

 

 

1,854,777

 

 

 

1,901,281

 

 

 

1,952,410

 

Time deposits

 

907,474

 

 

 

844,640

 

 

 

769,558

 

 

 

524,018

 

 

 

538,159

 

Total deposits

 

4,808,659

 

 

 

4,686,483

 

 

 

4,322,491

 

 

 

4,316,656

 

 

 

4,394,121

 

Borrowings

 

7,610

 

 

 

8,135

 

 

 

8,997

 

 

 

12,732

 

 

 

9,849

 

Subordinated debt

 

39,705

 

 

 

39,684

 

 

 

39,663

 

 

 

42,142

 

 

 

42,120

 

Other liabilities

 

49,302

 

 

 

50,141

 

 

 

48,760

 

 

 

47,014

 

 

 

41,804

 

Total liabilities

 

4,905,276

 

 

 

4,784,443

 

 

 

4,419,911

 

 

 

4,418,544

 

 

 

4,487,894

 

Shareholders' Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

17,018

 

 

 

16,926

 

 

 

16,926

 

 

 

16,926

 

 

 

17,057

 

Additional paid-in capital

 

294,736

 

 

 

294,269

 

 

 

293,909

 

 

 

293,586

 

 

 

296,061

 

Retained earnings

 

213,721

 

 

 

203,824

 

 

 

195,537

 

 

 

187,751

 

 

 

181,103

 

Accumulated other comprehensive loss

 

(19,647

)

 

 

(23,671

)

 

 

(17,349

)

 

 

(25,798

)

 

 

(27,425

)

Total shareholders' equity attributable to SmartFinancial Inc. and Subsidiary

 

505,828

 

 

 

491,348

 

 

 

489,023

 

 

 

472,465

 

 

 

466,796

 

Non-controlling interest - preferred stock of subsidiary

 

113

 

 

 

113

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

505,941

 

 

 

491,461

 

 

 

489,023

 

 

 

472,465

 

 

 

466,796

 

Total liabilities & shareholders' equity

$

5,411,217

 

 

$

5,275,904

 

 

$

4,908,934

 

 

$

4,891,009

 

 

$

4,954,690

 

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands except share and per share data)

 

 

Three Months Ended

 

Mar

 

Dec

 

Sep

 

Jun

 

Mar

 

2025

 

2024

 

2024

 

2024

 

2024

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, including fees

$

57,762

 

$

57,951

 

$

54,738

 

$

50,853

 

$

50,020

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

4,775

 

 

 

5,050

 

 

 

5,233

 

 

 

5,320

 

 

 

4,548

 

Tax-exempt

 

354

 

 

 

351

 

 

 

350

 

 

 

353

 

 

 

352

 

Federal funds sold and other earning assets

 

3,485

 

 

 

2,744

 

 

 

3,635

 

 

 

4,759

 

 

 

4,863

 

Total interest income

 

66,376

 

 

 

66,096

 

 

 

63,956

 

 

 

61,285

 

 

 

59,783

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

27,335

 

 

 

27,437

 

 

 

27,350

 

 

 

27,439

 

 

 

27,035

 

Borrowings

 

70

 

 

 

89

 

 

 

709

 

 

 

148

 

 

 

128

 

Subordinated debt

 

733

 

 

 

787

 

 

 

865

 

 

 

884

 

 

 

899

 

Total interest expense

 

28,138

 

 

 

28,313

 

 

 

28,924

 

 

 

28,471

 

 

 

28,062

 

Net interest income

 

38,238

 

 

 

37,783

 

 

 

35,032

 

 

 

32,814

 

 

 

31,721

 

Provision for credit losses

 

979

 

 

 

2,135

 

 

 

2,575

 

 

 

883

 

 

 

(440

)

Net interest income after provision for credit losses

 

37,259

 

 

 

35,648

 

 

 

32,457

 

 

 

31,931

 

 

 

32,161

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

1,736

 

 

 

1,778

 

 

 

1,780

 

 

 

1,692

 

 

 

1,612

 

Gain (loss) on sale of securities, net

 

 

 

 

64

 

 

 

 

 

 

 

 

 

 

Mortgage banking

 

493

 

 

 

541

 

 

 

410

 

 

 

348

 

 

 

280

 

Investment services

 

1,769

 

 

 

1,382

 

 

 

1,881

 

 

 

1,302

 

 

 

1,380

 

Insurance commissions

 

1,412

 

 

 

1,832

 

 

 

1,477

 

 

 

1,284

 

 

 

1,103

 

Interchange and debit card transaction fees

 

1,220

 

 

 

1,332

 

 

 

1,349

 

 

 

1,343

 

 

 

1,253

 

Other

 

1,967

 

 

 

2,101

 

 

 

2,242

 

 

 

1,635

 

 

 

2,752

 

Total noninterest income

 

8,597

 

 

 

9,030

 

 

 

9,139

 

 

 

7,604

 

 

 

8,380

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

19,234

 

 

 

19,752

 

 

 

18,448

 

 

 

17,261

 

 

 

16,639

 

Occupancy and equipment

 

3,397

 

 

 

3,473

 

 

 

3,423

 

 

 

3,324

 

 

 

3,396

 

FDIC insurance

 

960

 

 

 

825

 

 

 

825

 

 

 

825

 

 

 

915

 

Other real estate and loan related expense

 

658

 

 

 

1,241

 

 

 

460

 

 

 

538

 

 

 

584

 

Advertising and marketing

 

382

 

 

 

397

 

 

 

327

 

 

 

295

 

 

 

302

 

Data processing and technology

 

2,657

 

 

 

2,495

 

 

 

2,519

 

 

 

2,452

 

 

 

2,465

 

Professional services

 

1,368

 

 

 

1,017

 

 

 

1,201

 

 

 

1,064

 

 

 

924

 

Amortization of intangibles

 

569

 

 

 

601

 

 

 

604

 

 

 

608

 

 

 

612

 

Other

 

3,071

 

 

 

2,490

 

 

 

3,039

 

 

 

2,834

 

 

 

2,716

 

Total noninterest expense

 

32,296

 

 

 

32,291

 

 

 

30,846

 

 

 

29,201

 

 

 

28,553

 

Income before income taxes

 

13,560

 

 

 

12,387

 

 

 

10,750

 

 

 

10,334

 

 

 

11,988

 

Income tax expense

 

2,306

 

 

 

2,747

 

 

 

1,610

 

 

 

2,331

 

 

 

2,630

 

Net income

$

11,254

 

 

$

9,640

 

 

$

9,140

 

 

$

8,003

 

 

$

9,358

 

Earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.67

 

 

$

0.58

 

 

$

0.55

 

 

$

0.48

 

 

$

0.56

 

Diluted

$

0.67

 

 

$

0.57

 

 

$

0.54

 

 

$

0.48

 

 

$

0.55

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

16,767,535

 

 

 

16,729,509

 

 

 

16,726,658

 

 

 

16,770,819

 

 

 

16,849,735

 

Diluted

 

16,872,097

 

 

 

16,863,780

 

 

 

16,839,998

 

 

 

16,850,250

 

 

 

16,925,408

 

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

YIELD ANALYSIS

 

 

 

Three Months Ended

 

 

 

March 31, 2025

 

December 31, 2024

 

March 31, 2024

 

 

 

Average

 

 

 

 

Yield/

 

Average

 

 

 

 

Yield/

 

Average

 

 

 

 

Yield/

 

 

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

Balance

 

Interest

 

Cost

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and leases, including fees1

 

$

3,941,295

 

$

58,008

 

5.97

%

$

3,830,301

 

$

58,188

 

6.04

%

$

3,458,109

 

$

50,020

 

5.82

%

Taxable securities

 

 

555,914

 

 

 

4,775

 

 

3.48

 

%

 

554,152

 

 

 

5,050

 

 

3.63

 

%

 

620,805

 

 

 

4,548

 

 

2.95

 

%

Tax-exempt securities2

 

 

63,085

 

 

 

448

 

 

2.88

 

%

 

63,309

 

 

 

444

 

 

2.79

 

%

 

64,161

 

 

 

445

 

 

2.79

 

%

Federal funds sold and other earning assets

 

 

306,966

 

 

 

3,485

 

 

4.60

 

%

 

233,793

 

 

 

2,745

 

 

4.67

 

%

 

353,913

 

 

 

4,863

 

 

5.53

 

%

Total interest-earning assets

 

 

4,867,260

 

 

 

66,716

 

 

5.56

 

%

 

4,681,555

 

 

 

66,427

 

 

5.64

 

%

 

4,496,988

 

 

 

59,876

 

 

5.36

 

%

Noninterest-earning assets

 

 

405,860

 

 

 

 

 

 

 

 

407,695

 

 

 

 

 

 

 

 

380,231

 

 

 

 

 

 

 

Total assets

 

$

5,273,120

 

 

 

 

 

 

 

$

5,089,250

 

 

 

 

 

 

 

$

4,877,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

846,823

 

 

 

3,743

 

 

1.79

 

%

$

826,750

 

 

 

3,775

 

 

1.82

 

%

$

996,147

 

 

 

6,060

 

 

2.45

 

%

Money market and savings deposits

 

 

2,064,134

 

 

 

15,065

 

 

2.96

 

%

 

1,923,265

 

 

 

14,830

 

 

3.07

 

%

 

1,904,855

 

 

 

16,149

 

 

3.41

 

%

Time deposits

 

 

880,933

 

 

 

8,527

 

 

3.93

 

%

 

861,211

 

 

 

8,832

 

 

4.08

 

%

 

541,792

 

 

 

4,826

 

 

3.58

 

%

Total interest-bearing deposits

 

 

3,791,890

 

 

 

27,335

 

 

2.92

 

%

 

3,611,226

 

 

 

27,437

 

 

3.02

 

%

 

3,442,794

 

 

 

27,035

 

 

3.16

 

%

Borrowings

 

 

8,220

 

 

 

70

 

 

3.45

 

%

 

9,145

 

 

 

89

 

 

3.87

 

%

 

11,245

 

 

 

128

 

 

4.58

 

%

Subordinated debt

 

 

39,692

 

 

 

733

 

 

7.49

 

%

 

39,672

 

 

 

787

 

 

7.89

 

%

 

42,107

 

 

 

899

 

 

8.59

 

%

Total interest-bearing liabilities

 

 

3,839,802

 

 

 

28,138

 

 

2.97

 

%

 

3,660,043

 

 

 

28,313

 

 

3.08

 

%

 

3,496,146

 

 

 

28,062

 

 

3.23

 

%

Noninterest-bearing deposits

 

 

884,078

 

 

 

 

 

 

 

 

889,151

 

 

 

 

 

 

 

 

872,840

 

 

 

 

 

 

 

Other liabilities

 

 

51,260

 

 

 

 

 

 

 

 

50,884

 

 

 

 

 

 

 

 

47,085

 

 

 

 

 

 

 

Total liabilities

 

 

4,775,140

 

 

 

 

 

 

 

 

4,600,078

 

 

 

 

 

 

 

 

4,416,071

 

 

 

 

 

 

 

Shareholders' equity

 

 

497,980

 

 

 

 

 

 

 

 

489,172

 

 

 

 

 

 

 

 

461,148

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

5,273,120

 

 

 

 

 

 

 

$

5,089,250

 

 

 

 

 

 

 

$

4,877,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income, taxable equivalent

 

 

 

 

$

38,578

 

 

 

 

 

 

 

$

38,114

 

 

 

 

 

 

 

$

31,814

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

2.59

 

%

 

 

 

 

 

 

2.57

 

%

 

 

 

 

 

 

2.13

 

%

Tax equivalent net interest margin

 

 

 

 

 

 

 

3.21

 

%

 

 

 

 

 

 

3.24

 

%

 

 

 

 

 

 

2.85

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of average interest-earning assets to average interest-bearing liabilities

 

 

 

 

 

 

 

126.76

 

%

 

 

 

 

 

 

127.91

 

%

 

 

 

 

 

 

128.63

 

%

Percentage of average equity to average assets

 

 

 

 

 

 

 

9.44

 

%

 

 

 

 

 

 

9.61

 

%

 

 

 

 

 

 

9.46

 

%

1 Yields computed on tax-exempt loans on a tax equivalent basis include $246 thousand, $237 thousand, and $0 thousand of taxable equivalent income for the quarters ended March 31, 2025, December 31, 2024, and March 31, 2024, respectively.

 

2 Yields computed on tax-exempt instruments on a tax equivalent basis include $94 thousand, $93 thousand, and $93 thousand of taxable equivalent income for the quarters ended March 31, 2025, December 31, 2024, and March 31, 2024, respectively.

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

 

 

 

As of and for The Three Months Ended

 

 

 

Mar

 

Dec

 

Sep

 

Jun

 

Mar

 

 

 

2025

 

2024

 

2024

 

2024

 

2024

 

Composition of Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

$

1,117,392

 

$

1,080,404

 

$

1,031,708

 

$

986,278

 

$

938,648

 

Owner occupied

 

 

885,396

 

 

 

867,678

 

 

 

868,077

 

 

 

829,085

 

 

 

804,557

 

 

Commercial real estate, total

 

 

2,002,788

 

 

 

1,948,082

 

 

 

1,899,785

 

 

 

1,815,363

 

 

 

1,743,205

 

 

Consumer real estate

 

 

784,602

 

 

 

741,836

 

 

 

690,504

 

 

 

678,331

 

 

 

659,209

 

 

Construction & land development

 

 

357,393

 

 

 

361,735

 

 

 

315,006

 

 

 

294,575

 

 

 

321,860

 

 

Commercial & industrial

 

 

768,454

 

 

 

775,620

 

 

 

731,600

 

 

 

701,460

 

 

 

667,903

 

 

Leases

 

 

64,208

 

 

 

64,878

 

 

 

67,052

 

 

 

70,299

 

 

 

71,909

 

 

Consumer and other

 

 

14,762

 

 

 

14,189

 

 

 

13,531

 

 

 

14,130

 

 

 

13,469

 

 

Total loans and leases

 

$

3,992,207

 

 

$

3,906,340

 

 

$

3,717,478

 

 

$

3,574,158

 

 

$

3,477,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality and Additional Loan Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans and leases

 

$

7,807

 

 

$

7,872

 

 

$

9,491

 

 

$

6,642

 

 

$

6,266

 

 

Other real estate owned

 

 

144

 

 

 

179

 

 

 

179

 

 

 

688

 

 

 

696

 

 

Other repossessed assets

 

 

2,414

 

 

 

2,037

 

 

 

2,949

 

 

 

2,645

 

 

 

2,033

 

 

Total nonperforming assets

 

$

10,365

 

 

$

10,088

 

 

$

12,619

 

 

$

9,975

 

 

$

8,995

 

 

Modified loans and leases1 not included in nonperforming loans and leases

 

$

1,978

 

 

$

3,989

 

 

$

4,053

 

 

$

4,241

 

 

$

4,413

 

 

Net charge-offs to average loans and leases (annualized)

 

 

0.01

 

%

 

0.02

 

%

 

0.15

 

%

 

0.05

 

%

 

0.09

 

%

Allowance for credit losses to loans and leases

 

 

0.96

 

%

 

0.96

 

%

 

0.96

 

%

 

0.97

 

%

 

0.98

 

%

Nonperforming loans and leases to total loans and leases, gross

 

 

0.20

 

%

 

0.20

 

%

 

0.26

 

%

 

0.19

 

%

 

0.18

 

%

Nonperforming assets to total assets

 

 

0.19

 

%

 

0.19

 

%

 

0.26

 

%

 

0.20

 

%

 

0.18

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to Assets

 

 

9.35

 

%

 

9.32

 

%

 

9.96

 

%

 

9.66

 

%

 

9.42

 

%

Tangible common equity to tangible assets (Non-GAAP)2

 

 

7.57

 

%

 

7.48

 

%

 

7.99

 

%

 

7.66

 

%

 

7.43

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SmartFinancial, Inc.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage

 

 

8.16

 

%

 

8.29

 

%

 

8.44

 

%

 

8.32

 

%

 

8.23

 

%

Common equity Tier 1

 

 

9.79

 

%

 

9.76

 

%

 

10.06

 

%

 

10.06

 

%

 

10.20

 

%

Tier 1 capital

 

 

9.79

 

%

 

9.76

 

%

 

10.06

 

%

 

10.06

 

%

 

10.20

 

%

Total capital

 

 

11.18

 

%

 

11.10

 

%

 

11.62

 

%

 

11.68

 

%

 

11.85

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SmartBank3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage

 

 

8.76

 

%

 

8.94

 

%

 

9.17

 

%

 

9.11

 

%

 

9.07

 

%

Common equity Tier 1

 

 

10.51

 

%

 

10.51

 

%

 

10.92

 

%

 

11.02

 

%

 

11.23

 

%

Tier 1 capital

 

 

10.51

 

%

 

10.51

 

%

 

10.92

 

%

 

11.02

 

%

 

11.23

 

%

Total capital

 

 

11.35

 

%

 

11.30

 

%

 

11.69

 

%

 

11.79

 

%

 

12.00

 

%

1 Borrowers that have experienced financial difficulty.

2 Total common equity less intangibles divided by total assets less intangibles. See reconciliation of Non-GAAP measures.

3 Current period capital ratios are estimated as of the date of this earnings release.

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands except share and per share data)

 

 

As of and for The

 

 

Three Months Ended

 

 

Mar

 

Dec

 

Sep

 

Jun

 

Mar

 

 

2025

 

2024

 

2024

 

2024

 

2024

 

Selected Performance Ratios (Annualized):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.87

%

 

0.75

%

 

0.74

%

 

0.66

%

 

0.77

%

Return on average shareholders' equity

 

9.17

 

%

 

7.84

 

%

 

7.60

 

%

 

6.90

 

%

 

8.16

 

%

Return on average tangible common equity1

 

11.60

 

%

 

9.99

 

%

 

9.75

 

%

 

8.94

 

%

 

10.63

 

%

Noninterest income / average assets

 

0.66

 

%

 

0.71

 

%

 

0.74

 

%

 

0.63

 

%

 

0.69

 

%

Noninterest expense / average assets

 

2.48

 

%

 

2.52

 

%

 

2.50

 

%

 

2.41

 

%

 

2.35

 

%

Efficiency ratio

 

68.96

 

%

 

68.98

 

%

 

69.83

 

%

 

72.25

 

%

 

71.20

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Selected Performance Ratios (Annualized):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating return on average assets1

 

0.87

 

%

 

0.75

 

%

 

0.74

 

%

 

0.64

 

%

 

0.69

 

%

Operating PPNR return on average assets1

 

1.12

 

%

 

1.13

 

%

 

1.08

 

%

 

0.90

 

%

 

0.84

 

%

Operating return on average shareholders' equity1

 

9.17

 

%

 

7.80

 

%

 

7.60

 

%

 

6.72

 

%

 

7.29

 

%

Operating return on average tangible common equity1

 

11.60

 

%

 

9.94

 

%

 

9.75

 

%

 

8.70

 

%

 

9.49

 

%

Operating efficiency ratio1

 

68.46

 

%

 

68.58

 

%

 

69.28

 

%

 

72.13

 

%

 

73.50

 

%

Operating noninterest income / average assets1

 

0.66

 

%

 

0.70

 

%

 

0.74

 

%

 

0.60

 

%

 

0.58

 

%

Operating noninterest expense / average assets1

 

2.48

 

%

 

2.52

 

%

 

2.50

 

%

 

2.41

 

%

 

2.35

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selected Interest Rates and Yields:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on loans and leases, excluding loan fees, FTE

 

5.88

 

%

 

5.95

 

%

 

5.95

 

%

 

5.80

 

%

 

5.71

 

%

Yield on loans and leases, FTE

 

5.97

 

%

 

6.04

 

%

 

6.02

 

%

 

5.87

 

%

 

5.82

 

%

Yield on earning assets, FTE

 

5.56

 

%

 

5.64

 

%

 

5.65

 

%

 

5.52

 

%

 

5.36

 

%

Cost of interest-bearing deposits

 

2.92

 

%

 

3.02

 

%

 

3.20

 

%

 

3.23

 

%

 

3.16

 

%

Cost of total deposits

 

2.37

 

%

 

2.43

 

%

 

2.54

 

%

 

2.56

 

%

 

2.52

 

%

Cost of interest-bearing liabilities

 

2.97

 

%

 

3.08

 

%

 

3.29

 

%

 

3.29

 

%

 

3.23

 

%

Net interest margin, FTE

 

3.21

 

%

 

3.24

 

%

 

3.11

 

%

 

2.97

 

%

 

2.85

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income, basic

$

0.67

 

 

$

0.58

 

 

$

0.55

 

 

$

0.48

 

 

$

0.56

 

 

Net income, diluted

 

0.67

 

 

 

0.57

 

 

 

0.54

 

 

 

0.48

 

 

 

0.55

 

 

Operating earnings, basic1

 

0.67

 

 

 

0.57

 

 

 

0.55

 

 

 

0.47

 

 

 

0.50

 

 

Operating earnings, diluted1

 

0.67

 

 

 

0.57

 

 

 

0.54

 

 

 

0.46

 

 

 

0.49

 

 

Book value

 

29.73

 

 

 

29.04

 

 

 

28.89

 

 

 

27.91

 

 

 

27.37

 

 

Tangible book value1

 

23.61

 

 

 

22.85

 

 

 

22.67

 

 

 

21.66

 

 

 

21.12

 

 

Common shares outstanding

 

17,017,547

 

 

 

16,925,672

 

 

 

16,926,374

 

 

 

16,925,902

 

 

 

17,056,704

 

 

1 Non-GAAP measure. See reconciliation of Non-GAAP measures.

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

NON-GAAP RECONCILIATIONS

 

 

Three Months Ended

 

 

Mar

 

Dec

 

Sep

 

Jun

 

Mar

 

 

2025

 

2024

 

2024

 

2024

 

2024

 

Operating Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

$

11,254

 

$

9,640

 

 

$

9,140

 

$

8,003

 

 

$

9,358

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities (gains) losses, net

 

 

 

 

(64

)

 

 

 

 

 

 

 

 

 

 

Gain on sale of former branch building

 

 

 

 

 

 

 

 

 

 

(283

)

 

 

(1,346

)

 

Noninterest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merger related and restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax effect of adjustments

 

 

 

 

17

 

 

 

 

 

 

73

 

 

 

348

 

 

Operating earnings (Non-GAAP)

$

11,254

 

 

$

9,593

 

 

$

9,140

 

 

$

7,793

 

 

$

8,360

 

 

Operating earnings per common share (Non-GAAP):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.67

 

 

$

0.57

 

 

$

0.55

 

 

$

0.47

 

 

$

0.50

 

 

Diluted

 

0.67

 

 

 

0.57

 

 

 

0.54

 

 

 

0.46

 

 

 

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Noninterest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income (GAAP)

$

8,597

 

 

$

9,030

 

 

$

9,139

 

 

$

7,604

 

 

$

8,380

 

 

Securities (gains) losses, net

 

 

 

 

(64

)

 

 

 

 

 

 

 

 

 

 

Gain on sale of former branch building

 

 

 

 

 

 

 

 

 

 

(283

)

 

 

(1,346

)

 

Operating noninterest income (Non-GAAP)

$

8,597

 

 

$

8,966

 

 

$

9,139

 

 

$

7,321

 

 

$

7,034

 

 

Operating noninterest income (Non-GAAP)/average assets1

 

0.66

 

%

 

0.70

 

%

 

0.74

 

%

 

0.60

 

%

 

0.58

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Noninterest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense (GAAP)

$

32,296

 

 

$

32,291

 

 

$

30,846

 

 

$

29,201

 

 

$

28,553

 

 

Merger related and restructuring expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating noninterest expense (Non-GAAP)

$

32,296

 

 

$

32,291

 

 

$

30,846

 

 

$

29,201

 

 

$

28,553

 

 

Operating noninterest expense (Non-GAAP)/average assets2

 

2.48

 

%

 

2.52

 

%

 

2.50

 

%

 

2.41

 

%

 

2.35

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Pre-provision Net revenue ("PPNR") Earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

$

38,238

 

 

$

37,783

 

 

$

35,032

 

 

$

32,814

 

 

$

31,721

 

 

Operating noninterest income (Non-GAAP)

 

8,597

 

 

 

8,966

 

 

 

9,139

 

 

 

7,321

 

 

 

7,034

 

 

Operating noninterest expense (Non-GAAP)

 

(32,296

)

 

 

(32,291

)

 

 

(30,846

)

 

 

(29,201

)

 

 

(28,553

)

 

Operating PPNR earnings (Non-GAAP)

$

14,539

 

 

$

14,458

 

 

$

13,325

 

 

$

10,934

 

 

$

10,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Return Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating return on average assets (Non-GAAP)3

 

0.87

 

%

 

0.75

 

%

 

0.74

 

%

 

0.64

 

%

 

0.69

 

%

Operating PPNR return on average assets (Non-GAAP)4

 

1.12

 

%

 

1.13

 

%

 

1.08

 

%

 

0.90

 

%

 

0.84

 

%

Return on average tangible common equity (Non-GAAP)5

 

11.60

 

%

 

9.99

 

%

 

9.75

 

%

 

8.93

 

%

 

10.63

 

%

Operating return on average shareholders' equity (Non-GAAP)6

 

9.17

 

%

 

7.80

 

%

 

7.60

 

%

 

6.72

 

%

 

7.29

 

%

Operating return on average tangible common equity (Non-GAAP)7

 

11.60

 

%

 

9.94

 

%

 

9.75

 

%

 

8.70

 

%

 

9.49

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Efficiency Ratio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (GAAP)

 

68.96

 

%

 

68.98

 

%

 

69.83

 

%

 

72.25

 

%

 

71.20

 

%

Adjustment for taxable equivalent yields

 

(0.50

)

%

 

(0.49

)

%

 

(0.55

)

%

 

(0.63

)

%

 

(0.17

)

%

Adjustment for securities gains (losses)

 

 

%

 

0.09

 

%

 

 

%

 

 

%

 

 

%

Adjustment for sale of branch location

 

 

%

 

 

%

 

 

%

 

0.51

 

%

 

2.46

 

%

Adjustment for merger related income and costs

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

Operating efficiency ratio (Non-GAAP)

 

68.46

 

%

 

68.58

 

%

 

69.28

 

%

 

72.13

 

%

 

73.50

 

%

1 Operating noninterest income (Non-GAAP) is annualized and divided by average assets.

2 Operating noninterest expense (Non-GAAP) is annualized and divided by average assets.

3 Operating return on average assets (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average assets.

4 Operating PPNR return on average assets (Non-GAAP) is the annualized operating PPNR earnings (Non-GAAP) divided by average assets.

5 Return on average tangible common equity (Non-GAAP) is the annualized net income divided by average tangible common equity (Non-GAAP).

6 Operating return on average shareholders’ equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average equity.

7 Operating return on average tangible common equity (Non-GAAP) is the annualized operating earnings (Non-GAAP) divided by average tangible common equity (Non-GAAP).

 

SmartFinancial, Inc. and Subsidiary

Condensed Consolidated Financial Information - (unaudited)

(dollars in thousands)

NON-GAAP RECONCILIATIONS

 

 

 

Three Months Ended

 

 

 

Mar

 

Dec

 

Sep

 

Jun

 

Mar

 

 

 

2025

 

2024

 

2024

 

2024

 

2024

 

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity (GAAP)

 

$

505,941

 

 

$

491,461

 

 

$

489,023

 

 

$

472,465

 

 

$

466,796

 

 

Less goodwill and other intangible assets

 

 

104,154

 

 

 

104,723

 

 

 

105,324

 

 

 

105,929

 

 

 

106,537

 

 

Tangible common equity (Non-GAAP)

 

$

401,787

 

 

$

386,738

 

 

$

383,699

 

 

$

366,536

 

 

$

360,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity (GAAP)

 

$

497,980

 

 

$

489,172

 

 

$

478,642

 

 

$

466,371

 

 

$

461,148

 

 

Less average goodwill and other intangible assets

 

 

104,504

 

 

 

105,093

 

 

 

105,701

 

 

 

106,301

 

 

 

106,920

 

 

Average tangible common equity (Non-GAAP)

 

$

393,476

 

 

$

384,079

 

 

$

372,941

 

 

$

360,070

 

 

$

354,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share (GAAP)

 

$

29.73

 

 

$

29.04

 

 

$

28.89

 

 

$

27.91

 

 

$

27.37

 

 

Adjustment due to goodwill and other intangible assets

 

 

(6.12

)

 

 

(6.19

)

 

 

(6.22

)

 

 

(6.25

)

 

 

(6.25

)

 

Tangible book value per common share (Non-GAAP)1

 

$

23.61

 

 

$

22.85

 

 

$

22.67

 

 

$

21.66

 

 

$

21.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity to Tangible Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets (GAAP)

 

$

5,411,217

 

 

$

5,275,904

 

 

$

4,908,934

 

 

$

4,891,009

 

 

$

4,954,690

 

 

Less goodwill and other intangibles

 

 

104,154

 

 

 

104,723

 

 

 

105,324

 

 

 

105,929

 

 

 

106,537

 

 

Tangible Assets (Non-GAAP)

 

$

5,307,063

 

 

$

5,171,181

 

 

$

4,803,610

 

 

$

4,785,080

 

 

$

4,848,153

 

 

Tangible common equity to tangible assets (Non-GAAP)

 

 

7.57

%

 

 

7.48

%

 

 

7.99

%

 

 

7.66

%

 

 

7.43

%

 

1 Tangible book value per share (Non-GAAP) is computed by dividing total shareholders’ equity, less goodwill and other intangible assets, by common shares outstanding.

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.