FirstSun Capital Bancorp Reports First Quarter 2024 Results

FirstSun Capital Bancorp (“FirstSun”) (OTCQX: FSUN) reported net income of $12.3 million for the first quarter of 2024 compared to net income of $26.3 million for the first quarter of 2023. Earnings per diluted share were $0.45 for the first quarter of 2024 compared to $1.03 for the first quarter of 2023. Earnings for the first quarter of 2024 were negatively impacted by $2.3 million of merger costs, net of tax, or $0.08 per diluted share and a $13.1 million loan charge-off, net of tax, or $0.47 per diluted share.

Neal Arnold, FirstSun’s President and Chief Executive Officer, commented, “Our core business remains strong in this difficult banking environment and while we experienced a decline in our results this quarter due to an individual and isolated loan charge-off, we are pleased to have the flexibility to continue to expand our franchise in important markets. Our net interest margin remains very strong at 3.99% this quarter and our overall earnings continue to be favorably impacted by our well diversified business mix, including the balanced level of noninterest income to total revenue at 24.4%.

“We are also pleased to announce that we have onboarded a new C&I banking team in Southern California. We are very excited about the opportunity to grow our clients and business relationships with the entry into the key markets of Southern California. The experience and the relationships of this new C&I team provide for significant expansion of all our lines of business in this large and diverse region.”

First Quarter 2024 Results

Net income totaled $12.3 million, or $0.45 per diluted share, during the first quarter of 2024, compared to $24.0 million, or $0.94 per diluted share, during the prior quarter. Net income in the first quarter of 2024 included $2.3 million in merger costs, net of tax. The return on average total assets was 0.64% in the first quarter of 2024, compared to 1.26% in the prior quarter, and the return on average stockholders’ equity was 5.15% in the first quarter of 2024, compared to 11.19% in the prior quarter. First quarter 2024 merger costs negatively affected return on average total assets by 0.12% and return on average stockholders’ equity by 0.96%.

As previously announced, concurrent with the entry into the merger agreement with HomeStreet, Inc. (“HomeStreet”) on January 16, 2024, we entered into an upfront securities purchase agreement with certain funds managed by Wellington Management Company, LLP, pursuant to which we issued 2,461,538 shares of our common stock in a private placement for $80.0 million that closed on January 17, 2024.

Net Interest Income and Net Interest Margin

Net interest income totaled $70.8 million during the first quarter of 2024, a decrease of $1.3 million compared to the prior quarter. Our net interest margin decreased nine basis points to 3.99% compared to the prior quarter. Results in the first quarter of 2024, compared to the prior quarter, were driven by an increase of nine basis points in the cost of interest-bearing liabilities and a decrease of two basis points in yield on earning assets.

Average loans, including loans held-for-sale, increased by $33.5 million in the first quarter of 2024, compared to the prior quarter. Loan yield decreased by three basis points to 6.48% in the first quarter of 2024, compared to the prior quarter. Loan yield was relatively unchanged as our portfolio mix has remained largely the same. Average interest-bearing deposits decreased $8.0 million in the first quarter of 2024, compared to the prior quarter. Total cost of interest-bearing deposits increased by seven basis points to 3.00% in the first quarter of 2024, compared to the prior quarter, primarily due to overall rising deposit costs as a result of the elevated interest rate environment. Average FHLB borrowings increased $36.6 million in the first quarter of 2024, compared to the prior quarter. The cost of FHLB borrowings decreased by eight basis points to 5.56% in the first quarter of 2024, compared to the prior quarter.

Asset Quality and Provision for Credit Losses

The provision for credit losses totaled $16.5 million during the first quarter of 2024, an increase of $9.9 million from $6.6 million in the prior quarter, primarily due to a $17.4 million charge-off on a specific customer in our C&I loan portfolio.

Net charge-offs during the first quarter of 2024 were $17.4 million resulting in an annualized ratio of net charge-offs to average loans of 1.11%, compared to net charge-offs of $4.7 million, or an annualized ratio of net-charge offs to average loans of 0.30% in the prior quarter. The allowance for credit losses as a percentage of total loans was 1.27% at March 31, 2024, a decrease of one basis point from the prior quarter.

The ratio of nonperforming assets to total assets was 0.80% at March 31, 2024, compared to 0.85% at December 31, 2023.

Noninterest Income

Noninterest income totaled $22.8 million during the first quarter of 2024, an increase of $5.6 million from the prior quarter. Mortgage banking income increased $4.6 million during the first quarter of 2024, primarily due to an increase in revenue related to net sale gains and fees from mortgage loan originations, including fair value changes in the held-for-sale portfolio and hedging activity, which increased $2.1 million from the prior quarter, and an improvement of $2.4 million in the change in fair value of our MSR asset, net of hedging activity, as compared to the prior quarter.

Other noninterest income increased $0.8 million during the first quarter of 2024, primarily due to an increase in income from BOLI and an increase in the fair value of customer loan swaps. Noninterest income as a percentage of total revenue² was 24.4%, an increase of 5.1% from the prior quarter.

Noninterest Expense

Noninterest expense totaled $61.8 million during the first quarter of 2024, an increase of $9.5 million from the prior quarter, primarily due to an increase in salary and employee benefits of $7.2 million as a result of higher levels of variable compensation and an increase in payroll taxes. Noninterest expense for the first quarter of 2024 included $2.5 million in merger related expenses. There were no merger related expenses in the prior quarter.

The efficiency ratio for the first quarter of 2024 was 66.05% compared to 58.58% in the prior quarter. The negative impact in the first quarter of 2024 of merger costs to the efficiency ratio was 2.66%.

Tax Rate

The effective tax rate was 19.6% in the first quarter of 2024, compared to 21.0% in the prior quarter.

Loans

Loans were $6.3 billion at March 31, 2024 and December 31, 2023, increasing $17.8 million in the first quarter of 2024, or 1.1% on an annualized basis.

Deposits

Deposits were $6.45 billion at March 31, 2024 compared to $6.37 billion at December 31, 2023, an increase of $71.3 million in the first quarter of 2024, or 4.5% on an annualized basis. Average deposits were $6.35 billion for the first quarter of 2024, compared to $6.46 billion for the prior quarter, a decrease of $103.0 million in the first quarter of 2024, or 6.4% on an annualized basis. Noninterest-bearing deposit accounts represented 23.5% of total deposits at March 31, 2024 and the loan-to-deposit ratio was 97.5% at March 31, 2024.

The ratio of total uninsured deposits to total deposits was estimated to be 32.0% at March 31, 2024, compared to 31.2% at December 31, 2023. The ratio of total uninsured and uncollateralized deposits to total deposits was estimated to be 25.2% at March 31, 2024, compared to 25.1% at December 31, 2023.³

Capital

Capital ratios remain strong and above “well-capitalized” thresholds. As of March 31, 2024, our common equity tier 1 risk-based capital ratio was 12.54%, total risk-based capital ratio was 14.73% and tier 1 leverage ratio was 11.73%. Book value per common share was $35.15 at March 31, 2024, an increase of $0.01 from December 31, 2023. Tangible book value per common share, a non-GAAP financial measure, was $31.37 at March 31, 2024, an increase of $0.41 from December 31, 2023.

Non-GAAP Financial Measures

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

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

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

Subsequent Event

As announced and further described in a separate press release jointly issued by FirstSun and HomeStreet today, FirstSun and HomeStreet have entered into an amendment to their merger agreement.

About FirstSun Capital Bancorp

FirstSun Capital Bancorp, headquartered in Denver, Colorado, is the financial holding company for Sunflower Bank, N.A., which operates as Sunflower Bank, First National 1870 and Guardian Mortgage. Sunflower Bank provides a full range of relationship-focused services to meet personal, business and wealth management financial objectives, with a branch network in five states and mortgage capabilities in 43 states. FirstSun had total consolidated assets of $7.8 billion as of March 31, 2024.

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

____________________

¹ Total revenue is net interest income plus noninterest income.
² Total revenue is net interest income plus noninterest income.
³ Uninsured deposits and uninsured and uncollateralized deposits are reported for our wholly-owned subsidiary Sunflower Bank, N.A.

Summary Data:
	As of and for the quarter ended
($ in thousands, except per share amounts)	March 31, 2024				December 31, 2023				March 31, 2023
Net interest income	$	70,806			$	72,069			$	74,117
Provision for credit losses		16,500				6,575				3,360
Noninterest income		22,808				17,221				18,931
Noninterest expense		61,828				52,308				56,266
Income before income taxes		15,286				30,407				33,422
Provision for income taxes		2,990				6,393				7,141
Net income		12,296				24,014				26,281
Net income, excluding merger costs (1)		14,592				24,014				26,281
Diluted earnings per share	$	0.45			$	0.94			$	1.03
Diluted earnings per share, excluding merger costs (1)	$	0.53			$	0.94			$	1.03
Return on average total assets		0.64	%			1.26	%			1.44	%
Return on average total assets, excluding merger costs (1)		0.76	%			1.26	%			1.44	%
Return on average stockholders' equity		5.15	%			11.19	%			13.37	%
Return on average stockholders’ equity, excluding merger costs (1)		6.11	%			11.19	%			13.37	%
Net interest margin		3.99	%			4.08	%			4.39	%
Net interest margin (FTE basis) (1)		4.06	%			4.15	%			4.46	%
Efficiency ratio		66.05	%			58.58	%			60.47	%
Efficiency ratio, excluding merger related expenses (1)		63.39	%			58.58	%			60.47	%
Noninterest income to total revenue (2)		24.4	%			19.3	%			20.3	%
Total assets	$	7,781,601			$	7,879,724			$	7,610,456
Total loans held-for-sale		56,813				54,212				66,255
Total loans held-for-investment		6,284,868				6,267,096				6,060,975
Total deposits		6,445,388				6,374,103				5,994,266
Total stockholders' equity		964,662				877,197				799,050
Loan to deposit ratio		97.5	%			98.3	%			101.1	%
Book value per common share	$	35.15			$	35.14			$	32.06
Tangible book value per common share (1)	$	31.37			$	30.96			$	27.72

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

Condensed Consolidated Statements of Income (Unaudited):
	As of and for the quarter ended
($ in thousands, except per share amounts)	March 31, 2024				December 31, 2023				March 31, 2023
Total interest income	$	110,040			$	109,974			$	94,903
Total interest expense		39,234				37,905				20,786
Net interest income		70,806				72,069				74,117
Provision for credit losses		16,500				6,575				3,360
Net interest income after provision for credit losses		54,306				65,494				70,757
Noninterest income:
Service charges on deposits		5,768				5,497				5,015
Credit and debit card fees		2,803				2,966				2,981
Trust and investment advisory fees		1,463				1,356				1,461
Mortgage banking income, net		9,502				4,883				7,429
Other noninterest income		3,272				2,519				2,045
Total noninterest income		22,808				17,221				18,931
Noninterest expense:
Salaries and benefits		37,353				30,158				35,049
Occupancy and equipment		8,595				8,449				8,355
Amortization of intangible assets		815				829				1,044
Merger related expenses		2,489				—				—
Other noninterest expenses		12,576				12,872				11,818
Total noninterest expense		61,828				52,308				56,266
Income before income taxes		15,286				30,407				33,422
Provision for income taxes		2,990				6,393				7,141
Net income	$	12,296			$	24,014			$	26,281
Earnings per share - basic	$	0.46			$	0.96			$	1.05
Earnings per share - diluted	$	0.45			$	0.94			$	1.03

Condensed Consolidated Balance Sheets as of (Unaudited):
($ in thousands)	March 31, 2024				December 31, 2023				March 31, 2023
Assets
Cash and cash equivalents	$	383,605			$	479,362			$	388,349
Securities available-for-sale, at fair value		499,078				516,757				532,650
Securities held-to-maturity		36,640				36,983				38,470
Loans held-for-sale, at fair value		56,813				54,212				66,255
Loans		6,284,868				6,267,096				6,060,975
Allowance for credit losses		(79,829	)			(80,398	)			(74,459	)
Loans, net		6,205,039				6,186,698				5,986,516
Mortgage servicing rights, at fair value		78,416				76,701				73,424
Premises and equipment, net		84,063				84,842				86,430
Other real estate owned and foreclosed assets, net		4,414				4,100				6,358
Goodwill		93,483				93,483				93,483
Intangible assets, net		10,168				10,984				14,762
All other assets		329,882				335,602				323,759
Total assets	$	7,781,601			$	7,879,724			$	7,610,456
Liabilities and Stockholders' Equity
Liabilities:
Deposits:
Noninterest-bearing demand deposit accounts	$	1,517,315			$	1,530,506			$	1,764,440
Interest-bearing deposit accounts:
Interest-bearing demand accounts		542,184				534,540				238,658
Savings and money market accounts		2,473,255				2,446,632				2,705,315
NOW accounts		39,181				56,819				45,192
Certificate of deposit accounts		1,873,453				1,805,606				1,240,661
Total deposits		6,445,388				6,374,103				5,994,266
Securities sold under agreements to repurchase		20,423				24,693				31,645
Federal Home Loan Bank advances		144,810				389,468				577,285
Other borrowings		75,445				75,313				80,373
Other liabilities		130,873				138,950				127,837
Total liabilities		6,816,939				7,002,527				6,811,406
Stockholders' equity:
Preferred stock		—				—				—
Common stock		3				2				2
Additional paid-in capital		542,582				462,680				461,174
Retained earnings		469,818				457,522				380,270
Accumulated other comprehensive loss, net		(47,741	)			(43,007	)			(42,396	)
Total stockholders' equity		964,662				877,197				799,050
Total liabilities and stockholders' equity	$	7,781,601			$	7,879,724			$	7,610,456

Share Data:
	As of and for the quarter ended
	March 31, 2024			December 31, 2023			March 31, 2023
Weighted average common shares outstanding, basic		27,019,625			24,953,764			24,923,259
Weighted average common shares outstanding, diluted		27,628,941			25,472,017			25,487,582
Period end common shares outstanding		27,442,943			24,960,639			24,924,023
Book value per common share	$	35.15		$	35.14		$	32.06
Tangible book value per common share (1)	$	31.37		$	30.96		$	27.72

(1)		Represents a non-GAAP financial measure. See the tables within the “Non-GAAP Financial Measures and Reconciliations” section for a reconciliation of each non-GAAP measure to the most comparable GAAP equivalent.

Consolidated Capital Ratios as of:
	March 31, 2024			December 31, 2023			March 31, 2023
Stockholders' equity to total assets	12.40	%		11.13	%		10.50	%
Tangible common stockholders' equity to tangible assets (1)	11.21	%		9.94	%		9.21	%
Tangible common stockholders' equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (1) (2)	11.17	%		9.90	%		9.16	%
Tier 1 leverage ratio	11.73	%		10.52	%		9.86	%
Common equity tier 1 risk-based capital ratio	12.54	%		11.10	%		10.11	%
Tier 1 risk-based capital ratio	12.54	%		11.10	%		10.11	%
Total risk-based capital ratio	14.73	%		13.25	%		12.19	%

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

Summary of Net Interest Margin:
		For the quarter ended March 31, 2024											For the quarter ended December 31, 2023											For the quarter ended March 31, 2023
(In thousands)		Average Balance				Interest				Average Yield/Rate			Average Balance				Interest				Average Yield/Rate			Average Balance				Interest				Average Yield/Rate
Interest Earning Assets
Loans (1)			6,313,855				102,268			6.48	%			6,280,362				102,151			6.51	%			6,028,989				88,601			5.88	%
Investment securities			546,960				4,487			3.28	%			538,348				4,415			3.28	%			570,682				4,164			2.92	%
Interest-bearing cash and other assets			239,508				3,285			5.49	%			247,978				3,408			5.50	%			156,262				2,138			5.47	%
Total earning assets			7,100,323				110,040			6.20	%			7,066,688				109,974			6.22	%			6,755,933				94,903			5.62	%
Other assets			548,642											563,368											553,961
Total assets		$	7,648,965										$	7,630,056										$	7,309,894
Interest-bearing liabilities
Demand and NOW deposits		$	549,491			$	4,861			3.54	%		$	510,982			$	4,403			3.45	%		$	227,170			$	1,234			2.17	%
Savings deposits			421,882				725			0.69	%			457,679				1,060			0.93	%			470,000				445			0.38	%
Money market deposits			2,063,321				9,946			1.93	%			2,063,383				9,362			1.82	%			2,296,469				5,068			0.88	%
Certificates of deposits			1,814,629				20,858			4.60	%			1,825,325				20,726			4.54	%			1,073,006				7,432			2.77	%
Total deposits			4,849,323				36,390			3.00	%			4,857,369				35,551			2.93	%			4,066,645				14,179			1.39	%
Repurchase agreements			21,254				57			1.06	%			23,457				62			1.06	%			29,672				30			0.41	%
Total deposits and repurchase agreements			4,870,577				36,447			2.99	%			4,880,826				35,613			2.92	%			4,096,317				14,209			1.39	%
FHLB borrowings			110,777				1,541			5.56	%			74,146				1,045			5.64	%			454,081				5,317			4.68	%
Other long-term borrowings			75,389				1,246			6.62	%			75,249				1,247			6.62	%			80,300				1,260			6.28	%
Total interest-bearing liabilities			5,056,743				39,234			3.10	%			5,030,221				37,905			3.01	%			4,630,698				20,786			1.80	%
Noninterest-bearing deposits			1,502,707											1,597,672											1,768,381
Other liabilities			134,370											143,416											124,543
Stockholders' equity			955,145											858,747											786,272
Total liabilities and stockholders' equity		$	7,648,965										$	7,630,056										$	7,309,894
Net interest income						$	70,806										$	72,069										$	74,117
Net interest spread							3.10	%										3.21	%										3.82	%
Net interest margin							3.99	%										4.08	%										4.39	%
Net interest margin (on FTE basis) (2)							4.06	%										4.15	%										4.46	%

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

Deposits:
($ in thousands)	March 31, 2024				December 31, 2023				March 31, 2024 vs December 31, 2023 % change			March 31, 2023				March 31, 2024 vs March 31, 2023 % change
Consumer
Noninterest bearing deposit accounts	$	356,732			$	360,168			(0.95	)%		$	399,008			(10.60	)%
Interest-bearing deposit accounts:
Demand and NOW deposits		38,625				36,162			6.81	%			25,284			52.76	%
Savings deposits		340,086				343,291			(0.93	)%			407,173			(16.48	)%
Money market deposits		1,229,239				1,196,645			2.72	%			1,296,099			(5.16	)%
Certificates of deposits		1,437,590				1,437,537			—	%			759,726			89.22	%
Total interest-bearing deposit accounts		3,045,540				3,013,635			1.06	%			2,488,282			22.40	%
Total consumer deposits	$	3,402,272			$	3,373,803			0.84	%		$	2,887,290			17.84	%
Business
Noninterest bearing deposit accounts	$	1,160,583			$	1,170,338			(0.83	)%		$	1,365,432			(15.00	)%
Interest-bearing deposit accounts:
Demand and NOW deposits		502,726				555,197			(9.45	)%			258,566			94.43	%
Savings deposits		80,226				80,802			(0.71	)%			34,229			134.38	%
Money market deposits		823,704				825,811			(0.26	)%			942,735			(12.63	)%
Certificates of deposits		97,854				87,407			11.95	%			62,248			57.20	%
Total interest-bearing deposit accounts		1,504,510				1,549,217			(2.89	)%			1,297,778			15.93	%
Total business deposits	$	2,665,093			$	2,719,555			(2.00	)%		$	2,663,210			0.07	%
Wholesale deposits (1)	$	378,023			$	280,745			34.65	%		$	443,766			(14.81	)%
Total deposits	$	6,445,388			$	6,374,103			1.12	%		$	5,994,266			7.53	%

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

Balance Sheet Ratios:
	March 31, 2024			December 31, 2023			March 31, 2023
Cash to total assets (1)	4.80	%		6.00	%		4.60	%
Loan to deposit ratio	97.5	%		98.3	%		101.1	%
Uninsured deposits to total deposits (2)	32.0	%		31.2	%		35.8	%
Uninsured and uncollateralized deposits to total deposits (2)	25.2	%		25.1	%		26.4	%
Wholesale deposits and borrowings to total liabilities (3)	7.7	%		9.6	%		15.0	%

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

Loan Portfolio:
($ in thousands)	March 31, 2024				December 31, 2023				March 31, 2024 vs December 31, 2023 % change			March 31, 2023				March 31, 2024 vs March 31, 2023 % change
Commercial and industrial	$	2,480,078			$	2,467,688			0.5	%		$	2,418,771			2.5	%
Commercial real estate:
Non-owner occupied		836,515				812,235			3.0	%			709,977			17.8	%
Owner occupied		642,930				635,365			1.2	%			659,999			(2.6	)%
Construction and land		326,447				345,430			(5.5	)%			320,193			2.0	%
Multifamily		94,898				103,066			(7.9	)%			103,767			(8.5	)%
Total commercial real estate		1,900,790				1,896,096			0.2	%			1,793,936			6.0	%
Residential real estate		1,109,676				1,110,610			(0.1	)%			1,046,047			6.1	%
Public Finance		579,991				602,913			(3.8	)%			597,850			(3.0	)%
Consumer		40,317				36,371			10.8	%			40,806			(1.2	)%
Other		174,016				153,418			13.4	%			163,565			6.4	%
Total loans, net of deferred costs, fees, premiums, and discounts	$	6,284,868			$	6,267,096			0.3	%		$	6,060,975			3.7	%

Asset Quality:
	As of and for the quarter ended
($ in thousands)	March 31, 2024				December 31, 2023				March 31, 2023
Net charge-offs (recoveries)	$	17,429			$	4,743			$	54
Allowance for credit losses	$	79,829			$	80,398			$	74,459
Nonperforming loans, including nonaccrual loans, and accrual loans greater than 90 days past due	$	57,599			$	63,143			$	32,833
Nonperforming assets	$	62,013			$	67,243			$	39,191
Ratio of net charge-offs (recoveries) to average loans outstanding		1.11	%			0.30	%			—	%
Allowance for credit losses to total loans outstanding		1.27	%			1.28	%			1.23	%
Allowance for credit losses to total nonperforming loans		138.59	%			127.33	%			226.78	%
Nonperforming loans to total loans		0.92	%			1.01	%			0.54	%
Nonperforming assets to total assets		0.80	%			0.85	%			0.51	%

Non-GAAP Financial Measures and Reconciliations:

	As of and for the quarter ended
($ in thousands, except share and per share amounts)	March 31, 2024				December 31, 2023				March 31, 2023
Tangible common stockholders’ equity:
Total common stockholders' equity (GAAP)	$	964,662			$	877,197			$	799,050
Less: Goodwill and other intangible assets:
Goodwill		(93,483	)			(93,483	)			(93,483	)
Other intangible assets		(10,168	)			(10,984	)			(14,762	)
Total tangible common stockholders' equity (non-GAAP) (1)	$	861,011			$	772,730			$	690,805
Tangible assets:
Total assets (GAAP)	$	7,781,601			$	7,879,724			$	7,610,456
Less: Goodwill and other intangible assets:
Goodwill		(93,483	)			(93,483	)			(93,483	)
Other intangible assets		(10,168	)			(10,984	)			(14,762	)
Total tangible assets (non-GAAP)	$	7,677,950			$	7,775,257			$	7,502,211
Tangible common stockholders’ equity to tangible assets:
Common stockholders' equity to total assets (GAAP)		12.40	%			11.13	%			10.50	%
Less: Impact of goodwill and other intangible assets		(1.19	)%			(1.19	)%			(1.29	)%
Tangible common stockholders' equity to tangible assets (non-GAAP) (1)		11.21	%			9.94	%			9.21	%
Tangible common stockholders’ equity to tangible assets, reflecting net unrealized losses on HTM securities, net of tax:
Total tangible common stockholders' equity (non-GAAP)	$	861,011			$	772,730			$	690,805
Less: Net unrealized losses on HTM securities, net of tax		(4,236	)			(3,629	)			(3,754	)
Total tangible common stockholders’ equity less net unrealized losses on HTM securities, net of tax (non-GAAP)	$	856,775			$	769,101			$	687,051
Total tangible assets (non-GAAP)	$	7,677,950			$	7,775,257			$	7,502,211
Less: Net unrealized losses on HTM securities, net of tax		(4,236	)			(3,629	)			(3,754	)
Total tangible assets less net unrealized losses on HTM securities, net of tax (non-GAAP)	$	7,673,714			$	7,771,628			$	7,498,457
Tangible common stockholders’ equity to tangible assets (non-GAAP)		11.21	%			9.94	%			9.21	%
Less: Net unrealized losses on HTM securities, net of tax		(0.04	)%			(0.04	)%			(0.05	)%
Tangible common stockholders’ equity to tangible assets reflecting net unrealized losses on HTM securities, net of tax (non-GAAP)		11.17	%			9.90	%			9.16	%
Tangible book value per common share:
Stockholders' equity (GAAP)	$	964,662			$	877,197			$	799,050
Tangible stockholders' equity (non-GAAP) (1)	$	861,011			$	772,730			$	690,805
Total common shares outstanding		27,442,943				24,960,639				24,924,023
Book value per common share (GAAP)	$	35.15			$	35.14			$	32.06
Tangible book value per common share (non-GAAP)	$	31.37			$	30.96			$	27.72
Net income excluding merger costs:
Net income (GAAP)	$	12,296			$	24,014			$	26,281
Add: Merger costs
Merger related expenses		2,489				—				—
Income tax effect on merger related expenses		(193	)			—				—
Total merger costs		2,296				—				—
Net income excluding merger costs (non-GAAP)	$	14,592			$	24,014			$	26,281
Return on average total assets excluding merger costs:
Return on average total assets (ROAA) (GAAP)		0.64	%			1.26	%			1.44	%
Add: Impact of merger costs, net of tax		0.12	%			—	%			—	%
ROAA excluding merger costs (non-GAAP)		0.76	%			1.26	%			1.44	%
Return on average stockholders’ equity excluding merger costs:
Return on average stockholders' equity (ROAE) (GAAP)		5.15	%			11.19	%			13.37	%
Add: Impact of merger costs, net of tax		0.96	%			—	%			—	%
ROAE excluding merger costs (non-GAAP)		6.11	%			11.19	%			13.37	%
Efficiency ratio excluding merger related expenses:
Efficiency ratio (GAAP)		66.05	%			58.58	%			60.47	%
Less: Impact of merger related expenses		(2.66	)%			—	%			—	%
Efficiency ratio excluding merger related expenses (non-GAAP)		63.39	%			58.58	%			60.47	%
Diluted earnings per share excluding merger costs:
Diluted earnings per share (GAAP)	$	0.45			$	0.94			$	1.03
Add: Impact of merger costs, net of tax		0.08				—				—
Diluted earnings per share excluding merger costs (non-GAAP)	$	0.53			$	0.94			$	1.03
Fully tax equivalent (“FTE”) net interest income and net interest margin on FTE basis:
Net interest income (GAAP)	$	70,806			$	72,069			$	74,117
Gross income effect of tax exempt income		1,318				1,270				1,242
FTE net interest income (non-GAAP)	$	72,124			$	73,339			$	75,359
Average earning assets	$	7,100,323			$	7,066,688			$	6,755,933
Net interest margin		3.99	%			4.08	%			4.39	%
Net interest margin on FTE basis (non-GAAP)		4.06	%			4.15	%			4.46	%

(1)

For all periods presented tangible stockholders’ equity is the same as tangible common stockholders’ equity.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20240425525552/en/

The Firstsun Capital Bancorp Stock at the time of publication of the news with a raise of +2,61 % to 34,99USD on Nasdaq OTC stock exchange (30. April 2024, 21:40 Uhr).