12 unchanged sentences
The following table provides information as of December 31, 2020, with respect to options and RSUs outstanding and shares available for future awards under the Company’s active equity incentive plans.
−Removed: Plan Category
−Removed: Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights
−Removed: Weighted-Average Exercise Price of Outstanding Options, Warrants and Rights
−Removed: Number of Securities Remaining Available for Future Issuance under Equity Compensation Plans (excluding securities reflected in column (a))
+Added: Plan Category Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights Weighted-Average Exercise Price of Outstanding Options, Warrants and Rights Number of Securities Remaining Available for Future Issuance under Equity Compensation Plans (excluding securities reflected in column (a))
Equity compensation plans approved by security holders:
4 unchanged sentences
Equity compensation plans not approved by security holders — — —
+Added: 1,169,413 $ 12.21 144,049
Unregistered Sales and Issuer Repurchases of Common Stock
−Removed: There were no unregistered sales of the Company’s stock during the fourth quarter of 2019 .
+Added: There were no unregistered sales of the Company’s stock during the year ended December 31, 2020.
On April 25, 2019, the Company announced a stock repurchase program.
−Removed: The program enables the Company to repurchase up to $5.0 million of its outstanding common stock, and expires on December 31, 2020.
−Removed: During the three months ended December 31, 2019, the Company repurchased shares under the approved stock repurchase program, as reflected in the following table.
−Removed: Total Number of Shares Purchased
−Removed: Average price paid per share
−Removed: Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
−Removed: Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
+Added: The program enables the Company to repurchase up to $5.0 million of its outstanding common stock, and expired on December 31, 2020.
+Added: During the year ended December 31, 2019 and the year ended December 31, 2020, the Company repurchased shares under the approved stock repurchase program, as reflected in the following table.
+Added: Periods Total Number of Shares Purchased Average price paid per share Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs Maximum Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
+Added: Through December 31, 2019 28,480 $ 13.00 28,480 $ 4,629,646
+Added: For the three months ended March 31, 2020 112,134 $ 11.41 112,134 $ 3,349,806
+Added: For the three months ended June 30, 2020 1,500 $ 9.41 1,500 $ 3,335,691
+Added: For the three months ended September 30, 2020 141,200 $ 10.40 141,200 $ 1,866,947
October 1, 2020 to October 31, 2020 11,946 $ 9.91 11,946 $ 1,748,899
1 unchanged sentence
December 1, 2020 to December 31, 2020 — $ — — $ —
+Added: For the three months ended December 31, 2020 49,280 $ 10.67 49,280 $ 1,342,748
+Added: For the twelve months ended December 31, 2020 304,114 $ 10.81 304,114 $ 1,342,748
+Added: Total 332,594 332,594
SELECTED FINANCIAL DATA
3 unchanged sentences
We have derived the selected financial data as of and for the years ended December 31, 2018 2017 and 2016 from our audited financial statements not included in this filing.
−Removed: T he information presented in the table below has been adjusted to give effect to a four-for-one stock split of our common stock completed effective August 15, 2018.
+Added: The information presented in the table below has been adjusted to give effect to a four-for-one stock split of our common stock completed effective August 15, 2018.
The effect of the stock split on outstanding shares and per share figures has been retroactively applied to all periods presented below.
6 unchanged sentences
(Dollars are in thousands, except per share information)
+Added: 2020 2019 2018 2017 2016
Statement of Income Data:
Interest income
+Added: $ 97,251 $ 82,180 $ 69,127 $ 56,666 $ 49,243
Interest expense
+Added: 13,182 15,842 11,239 7,755 6,484
Net interest income
+Added: 84,069 67,512 57,888 48,911 42,759
Provision for loan losses
+Added: 11,242 2,791 2,140 2,655 4,291
Noninterest income
+Added: 61,061 25,692 16,124 15,149 20,473
Noninterest expense
+Added: 98,751 66,525 54,123 47,306 43,380
Income before income taxes
+Added: 35,137 23,888 17,749 14,099 15,561
Income tax expense
−Removed: Net income, as adjusted (1)
+Added: 9,314 5,819 4,982 6,990 6,120
+Added: 25,823 16,895 12,767 7,109 9,441
Balance Sheet Data:
Cash and due from banks
+Added: $ 18,456 $ 10,530 $ 10,431 $ 8,189 $ 4,827
Investment securities available for sale
+Added: 99,787 60,828 46,932 54,029 47,985
Mortgage loans held for sale
−Removed: Loans, net of unearned income
−Removed: Core deposit intangible
+Added: 107,154 71,030 18,526 26,344 49,167
+Added: Loans, net of deferred fees and allowance
+Added: 1,292,068 1,156,934 1,002,260 887,420 763,430
+Added: SBA-PPP loans receivable, net
+Added: 201,018 — — — —
+Added: 1,876,593 1,428,495 1,105,058 1,026,009 905,600
+Added: 1,652,128 1,225,421 955,240 904,899 790,924
FHLB advances and repurchase agreements
−Removed: Senior promissory note, due July 31, 2019
+Added: 22,000 32,222 5,332 13,260 15,659
Subordinated debentures
+Added: 14,016 15,423 15,393 15,361 15,327
Total liabilities
+Added: 1,717,282 1,295,164 990,494 945,890 834,853
Total stockholders’ equity
+Added: 159,311 133,331 114,564 80,119 70,748
Tangible common equity (1)
+Added: 159,311 133,331 114,564 80,119 70,748
Years Ended December 31,
(Dollars are in thousands, except per share information)
+Added: 2020 2019 2018 2017 2016
Selected Performance Ratios:
Return on average assets (ROAA)
−Removed: Return on average assets, as adjusted (1)
+Added: 1.56 % 1.38 % 1.22 % 0.74 % 1.13 %
Return on average equity (ROAE)
−Removed: Return on average equity, as adjusted (1)
−Removed: Return on average tangible common equity (ROATCE) (2)(3)(4)
−Removed: Return on average tangible common equity, as adjusted (1)(2)
+Added: 18.00 13.66 13.94 9.29 14.39
Net interest margin 5.14 5.60 5.59 5.12 5.18
−Removed: Net interest margin, as adjusted (1)(2)(3)
−Removed: Net interest margin, excluding credit cards (3)
Noninterest income / average assets
+Added: 3.68 2.01 1.54 1.57 2.46
Noninterest expense / average assets
+Added: 5.95 5.45 5.18 4.90 5.21
Net operating expense / average assets
+Added: 2.27 3.44 3.63 3.33 2.75
Efficiency ratio (1)
−Removed: Efficiency ratio, as adjusted (1)(4)
+Added: 68.04 72.29 73.13 73.85 68.60
Loan yield (5)
+Added: 7.27 7.37 7.16 6.44 6.45
Loan yield, excluding credit card portfolio (2)
+Added: 5.53 5.91 5.76 5.57 5.76
Per Share Data:
−Removed: Common shares issued and outstanding
−Removed: Basic weighted average shares outstanding
−Removed: Diluted weighted average shares outstanding
Basic earnings per share
+Added: $ 1.87 $ 1.23 $ 1.05 $ 0.63 $ 0.86
Diluted earnings per share (4)
−Removed: Diluted earnings per share, as adjusted (1)(2)(7)
+Added: 1.87 1.21 1.02 0.62 0.84
Book value per share
+Added: 11.58 9.60 8.38 6.94 6.35
Tangible book value per share (1)
−Removed: Non-Performing Assets:
−Removed: Non-performing loans
+Added: 11.58 9.60 8.38 6.94 6.35
+Added: Common shares issued and outstanding
+Added: 13,753,529 13,894,842 13,672,479 11,537,196 11,144,696
+Added: Basic weighted average shares outstanding
+Added: 13,793,256 13,733,131 12,116,459 11,261,132 10,963,132
+Added: Diluted weighted average shares outstanding
+Added: 13,800,176 13,968,585 12,462,138 11,428,000 11,289,044
+Added: Non-Performing Assets (“NPA”):
+Added: Non-performing loans (“NPL”) $ 9,237 $ 4,720 $ 4,679 $ 5,407 $ 4,518
Troubled debt restructurings 440 459 284 3,811 941
Foreclosed real estate
+Added: 3,326 2,384 142 93 90
Non-performing assets 12,563 7,104 4,821 5,500 4,608
Asset Quality Ratios:
−Removed: Non-performing assets / assets
−Removed: Non-performing loans / loans (8)
−Removed: Non-performing assets / loans (8) + foreclosed real estate
+Added: 0.67 % 0.50 % 0.44 % 0.54 % 0.51 %
+Added: NPL / loans (5)
+Added: 0.61 0.40 0.47 0.61 0.59
+Added: NPA / loans (5) + foreclosed real estate
+Added: 0.82 0.60 0.48 0.62 0.60
Net charge-offs (recoveries) to average loans (5)
+Added: 0.09 0.08 0.09 0.15 0.33
Allowance for loan losses to total loans (5)
−Removed: Allowance for loan losses to non-performing loans
+Added: 1.78 1.14 1.13 1.13 1.13
+Added: Allowance for loan losses to NPL
+Added: 253.71 281.80 241.72 185.57 190.32
Bank Capital Ratios:
6 unchanged sentences
(Dollars are in thousands, except per share information)
+Added: 2020 2019 2018 2017 2016
Composition of Loans Held for Investment:
+Added: Portfolio Loans Receivable
Residential real estate
+Added: $ 437,860 $ 427,926 $ 407,844 $ 342,684 $ 286,332
Commercial real estate
+Added: 392,550 348,091 278,691 259,853 234,869
Construction real estate
+Added: 224,904 198,702 157,586 144,932 134,540
+Added: 157,127 151,109 122,264 108,982 87,563
+Added: 102,186 45,526 34,673 31,507 20,446
Other consumer
+Added: 1,649 1,285 1,202 1,053 1,157
+Added: SBA - PPP Loans Receivable
+Added: 204,920 — — — —
Composition of Deposits:
1 unchanged sentence
Interest bearing demand 257,125 174,166 186,422 69,455 50,628
+Added: Savings 4,800 3,675 3,994 3,365 3,326
Money Markets 447,077 429,078 313,131 282,840 252,486
2 unchanged sentences
Origination of loans held for sale
+Added: $ 1,308,912 $ 593,189 $ 337,122 $ 418,912 $ 853,674
Proceeds from loans held for sale, net of mortgage banking revenue
+Added: 1,272,788 540,686 344,940 441,960 844,464
Purchase volume as a % of originations
−Removed: Gross proceeds from the sale of loans
+Added: 31.90 % 51.89 % 79.43 % 52.50 % 18.79 %
+Added: Mortgage banking revenue
+Added: $ 40,649 $ 15,955 $ 9,477 $ 10,377 $ 15,373
Gain on sale as a % of loan sold
+Added: 3.02 % 2.95 % 2.75 % 2.01 % 1.82 %
OpenSky Credit Card Portfolio Metrics:
Total active customer accounts 568,373 223,379 169,981 149,226 96,404
+Added: Total loans $ 102,186 $ 45,526 $ 34,673 $ 31,507 $ 20,446
Total deposits at the Bank $ 192,520 $ 78,223 $ 59,954 $ 53,625 $ 39,062
_______________
−Removed: Presentation of this financial measure as of or for the year ended December 31, 2017 excludes the effects of certain non-recurring expenses incurred with the conversion of our credit card processing systems and the revaluation of our deferred tax assets due to the effects of the Tax Act.
−Removed: See “—GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures” for a reconciliation of this financial measure to its most comparable GAAP financial measure.
(1) This financial measure is not recognized under GAAP and is therefore considered to be a non-GAAP measure.
See “—GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures” for a reconciliation of this financial measure to its most comparable GAAP financial measure.
−Removed: Net interest margin is a ratio calculated as net interest income divided by average interest earning assets for the same period.
−Removed: Efficiency ratio is calculated by dividing noninterest expense by net interest income plus noninterest income.
(2) Includes non-accrual loans and loans 90 days and more past due.
7 unchanged sentences
Non-GAAP financial measures do not include operating and other statistical measures or ratios that are calculated using exclusively financial measures presented in accordance with GAAP.
−Removed: This report includes certain non-GAAP financial measures for the year ended December 31, 2017 in order to present our results of operations for that period on a basis consistent with our historical operations.
−Removed: During the fourth quarter of 2017, we undertook a conversion of our credit card portfolio system to further scale our OpenSky® credit card division.
−Removed: The one-time expense related to this data processing system conversion was approximately $2.3 million in the fourth quarter of 2017.
−Removed: As a result of the conversion, we refunded or did not charge our OpenSky® customers for 60 days of interest and applicable fees on their accounts, which resulted in a loss of revenue of approximately $2.4 million .
−Removed: This forbearance of certain interest and fees on customers ’ accounts was conducted in accordance with the safe harbor provisions of the Truth in Lending Act as implemented by Regulation Z.
−Removed: The provisions of Regulation Z address, among other areas, open-end credit, such as credit cards or home equity lines, and closed-end credit, such as car loans or mortgages, as well as certain administrative matters such as a change to the payment address.
−Removed: In connection with the conversion of our credit card portfolio system, the address for the payment of principal, interest and fees related to our credit card portfolio was changed and, accordingly, we did not assess certain interest and fees on customers’ accounts for a period of 60 days during the fourth quarter of 2017 in accordance with the safe harbor provisions of Regulation Z.
We believe that these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP.
3 unchanged sentences
Our management uses the non-GAAP financial measures set forth below in its analysis of our performance
−Removed: “ Net interest margin, as adjusted” is a non-GAAP measure herein defined as net interest income, plus non-recurring foregone interest and fees, divided by average interest earning assets.
−Removed: “ Net income, as adjusted” is a non-GAAP measure herein defined as net income, less bargain purchase gain (net of taxes), plus non-recurring foregone interest and fees, plus non-recurring data processing expenses, plus non-recurring deferred tax revaluation and less the tax impact of conversion-related items.
−Removed: “Efficiency ratio, as adjusted” is a non-GAAP measure herein defined as total non interest expense, less non-recurring data processing expenses, divided by the sum of net interest income, noninterest income and non-recurring foregone interest and fees .
−Removed: “Diluted earnings per share, as adjusted” is a non-GAAP measure herein defined as net income, less bargain purchase gain (net of taxes), plus non-recurring foregone interest and fees, plus non-recurring data processing expenses, plus non-recurring deferred tax revaluation, less the tax impact of conversion-related items, divided by the diluted weighted average shares outstanding.
−Removed: “ Return on average assets, as adjusted” is a non-GAAP measure herein defined as net income, less bargain purchase gain (net of taxes), plus non-recurring foregone interest and fees, plus non-recurring data processing expenses, plus non-recurring deferred tax revaluation, less the tax impact of conversion-related items, divided by average total assets.
−Removed: “ Return on average equity, as adjusted” is a non-GAAP measure herein defined as net income, less bargain purchase gain (net of taxes), plus non-recurring foregone interest and fees, plus non-recurring data processing expenses, plus non-recurring deferred tax revaluation, less the tax impact of conversion-related items, divided by average total equity.
• “Tangible common equity” is a non-GAAP measure defined as total stockholders’ equity, less intangible assets.
−Removed: “R eturn on average tangible common equity” is a non-GAAP measure herein defined as net income, less bargain purchase gain (net of taxes), plus the amortization of intangible assets (net of taxes), divided by average total equity net of average intangible assets.
−Removed: “ Return on average tangible common equity, as adjusted” is a non-GAAP measure herein defined as net income, less bargain purchase gain (net of taxes), plus non-recurring foregone interest and fees, plus non-recurring data processing expenses, plus non-recurring deferred tax revaluation, less the tax impact of conversion-related items, plus the amortization of intangible assets (net of taxes), divided by average total equity, net of average intangible assets.
• “Tangible book value per share” is a non-GAAP measure defined as total stockholders’ equity, less intangible assets, divided by shares of common stock outstanding.
2 unchanged sentences
(Dollars are in thousands, except per share information)
−Removed: Net Interest Margin, as adjusted:
−Removed: Net interest income
−Removed: Non-recurring foregone interest and fees
−Removed: Adjusted net interest income
−Removed: Divide by average interest earning assets
−Removed: Net interest margin, as adjusted
−Removed: Net Income, as adjusted:
−Removed: Non-recurring foregone interest and fees
−Removed: Non-recurring data processing expenses
−Removed: Non-recurring deferred tax revaluation
−Removed: Tax impact of conversion related items (1)
−Removed: Net income, as adjusted
−Removed: Years Ended December 31,
−Removed: (Dollars are in thousands, except per share information)
−Removed: Efficiency Ratio, as adjusted:
−Removed: Noninterest expense
−Removed: Non-recurring data processing expenses
−Removed: Adjusted noninterest expense
−Removed: Net interest income
−Removed: Noninterest income
−Removed: Non-recurring foregone interest and fees
−Removed: Divide by adjusted revenue
−Removed: Efficiency ratio, as adjusted
−Removed: Diluted Earnings per Share, as adjusted:
−Removed: Net income, as adjusted
−Removed: Convertible debt interest expense
−Removed: Net income for diluted earnings per share, as adjusted
−Removed: Diluted weighted average shares outstanding (2)
−Removed: Diluted earnings per share, as adjusted (2)
−Removed: Return on Average Assets, as adjusted:
−Removed: Net income, as adjusted
−Removed: Divide by average total assets
−Removed: Return on average assets, as adjusted
−Removed: Return on Average Equity, as adjusted:
−Removed: Net income, as adjusted
−Removed: Divide by average total equity
−Removed: Return on average equity, as adjusted
+Added: 2020 2019 2018 2017 2016
Tangible Common Equity:
Total stockholders’ equity
+Added: $ 159,311 $ 133,331 $ 114,564 $ 80,119 $ 70,748
intangible assets
Tangible common equity $ 159,311 $ 133,331 $ 114,564 $ 80,119 $ 70,748
−Removed: Return on Average Tangible Common Equity:
−Removed: Bargain purchase gain, net of taxes
−Removed: Intangible asset amortization, net of taxes
−Removed: Net income excluding intangible amortization, as adjusted
−Removed: Average total equity
−Removed: average intangible assets
−Removed: Divide by average tangible common equity
−Removed: Return on average tangible common equity
−Removed: Years Ended December 31,
−Removed: (Dollars are in thousands, except per share information)
−Removed: Return on Average Tangible Common Equity, as adjusted:
−Removed: Net income, as adjusted
−Removed: Intangible asset amortization, net of taxes
−Removed: Net income excluding intangible amortization, as adjusted
−Removed: Average total equity
−Removed: average intangible assets
−Removed: Divide by average tangible common equity
−Removed: Return on average tangible common equity, as adjusted
Tangible Book Value per Share:
Total stockholders’ equity
+Added: $ 159,311 $ 133,331 $ 114,564 $ 80,119 $ 70,748
intangible assets — — — — —
Tangible common equity
+Added: $ 159,311 $ 133,331 $ 114,564 $ 80,119 $ 70,748
Divide by shares of common stock outstanding (1)
+Added: 13,753,529 13,894,842 13,672,479 11,537,196 11,144,696
Tangible book value per share (1)
$ 11.58 $ 9.60 $ 8.38 $ 6.94 $ 6.35
−Removed: Assumes an income tax rate of 39.75% for the year ended December 31, 2017, which is tax expense exclusive of the effect of the deferred tax revaluation.
+Added: _______________
(1) Gives effect to a four-for-one stock split of our common stock completed effective August 15, 2018.
1 unchanged sentence
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.