FCB Financial Holdings, Inc. Reports First Quarter 2015 Financial Results

WESTON, Fla.--(BUSINESS WIRE)-- FCB Financial Holdings, Inc. (NYSE: FCB) (the "Company") today reported financial results for the first quarter of 2015. For the quarter ended March 31, 2015, after deducting the previously disclosed one-time pre-tax charge of $65.5 million in conjunction with the early termination of all loss share agreements, the Company reported a net loss of $16.9 million, or $0.41 per diluted share.

On a core net income basis, the Company had a record quarter. The Company reported core net income for the first quarter of 2015 of $18.1 million, or $0.43 per diluted share. Core net income rose 254% year-over-year and 43% sequentially. This resulted in a core ROA of 121 basis points which represents an increase of 177% year-over-year and 45% sequentially.

• Net interest income of $48.9 million, up 27% year-over-year;
• Total loan portfolio grew sequentially at an annualized rate of 20%;
• New loan fundings of $397 million during the quarter;
• Demand deposits grew to 19% of total deposits during the quarter;
• Core efficiency ratio improved to 48.9%, down from 57.9% in the fourth quarter of 2014;
• Core ROA increased to 121 basis points, up from 84 basis points in the fourth quarter of 2014;
• Tangible book value per share was $18.30;
• On March 4, 2015, Florida Community Bank, N.A. (the “Bank”), a wholly-owned subsidiary of the Company, entered into agreements with the Federal Deposit Insurance Corporation (the “FDIC”) which terminated all existing loss share agreements with the FDIC, and the Bank made a payment of $14.8 million to the FDIC as consideration for the early termination of the loss share agreements; and
• As a result of early termination of loss share agreements with the FDIC, the company recorded a one-time charge of approximately $40.3 million on a tax effected basis, or $65.5 million on a pre-tax basis.

The Company views certain non-recurring items, including but not limited to merger related and restructuring charges, gain/(loss) on investment securities and their corresponding tax effect, as core adjustments to net income. Core adjustments for the first quarter of 2015 included a $65.5 million one-time charge as a result of early termination of all loss share agreements with the FDIC, $5.0 million of deferred tax asset benefit due to better than expected performance of the Great Florida Bank (“GFB”) acquisition, $0.2 million in professional services expense related to the termination of FDIC loss share agreements, $0.2 million of severance expense, $0.1 million of other operating expenses and $1.0 million of gain on investment securities.

The reconciliation of non-GAAP measures (including core net income, core efficiency ratio, core ROA, tangible book value and tangible book value per share), which the Company believes facilitate the assessment of its banking operations and peer comparability, are included in tabular form at the end of this release.

Kent Ellert, Chief Executive Officer and President of FCB Financial Holdings, Inc., commented, “We are pleased by our record first quarter core operating results, having achieved a core ROA of 1.21% and core efficiency ratio of 48.9%. We are excited about our continued organic loan and deposit momentum as well as the strategic and financial benefits due to the early termination of our FDIC loss share agreements.”

Loan Portfolio and Composition

During the quarter, the total loan portfolio, gross of the allowance for loan losses, grew by $189.5 million to $4.1 billion at March 31, 2015, an increase of 5% from $3.9 billion as of December 31, 2014 and 40% from $2.9 billion as of March 31, 2014.

Our new loan portfolio totaled $3.4 billion as of March 31, 2015, an increase of 8% from $3.1 billion as of December 31, 2014 and 74% from $1.9 billion as of March 31, 2014. Our loan growth during the quarter was a result of $397 million of new loan fundings, consisting of $308 million of organic production and $89 million of purchased residential mortgages. Organic loan production for the quarter consisted of $112 million of commercial and industrial, $74 million of commercial real estate and $122 million of residential and consumer. As of March 31, 2015 new loans made up 81% of our total loan portfolio as compared to 79% and 66% as of December 31, 2014 and March 31, 2014, respectively.

Our acquired loan portfolio totaled $764.6 million as of March 31, 2015, a decrease of 7% from $826.2 million as of December 31, 2014 and a decrease of 24% from $1.0 billion as of March 31, 2014. The decrease in the current quarter was driven by resolutions totaling $35.7 million as well as scheduled loan amortization. As of March 31, 2015, acquired loans made up 19% of our total loan portfolio as compared to 21% and 34% as of December 31, 2014 and March 31, 2014, respectively.

Asset Quality

The provision for loan losses of $1.3 million recorded for the first quarter of 2015 includes a $1.3 million provision for new loans and a $73 thousand provision for the acquired loan portfolio. The provision for new loans served to increase the related allowance to $17.3 million, or 0.52% of the $3.4 billion in new loans outstanding. There were no new loan portfolio charge-offs in the first quarter of 2015 and no nonperforming new loans in the portfolio as of March 31, 2015.

Deposits and Borrowings

Deposits totaled $4.2 billion as of March 31, 2015, an increase of 6% from $4.0 billion as of December 31, 2014 and an increase of 13% from $3.7 billion as of March 31, 2014. During the first quarter of 2015, demand deposits increased by $76.2 million, or 11%, from December 31, 2014 and increased by $374.1 million, or 90%, from March 31, 2014. Demand deposits represent 19% of total deposits as of March 31, 2015 as compared to 18% and 11% as of December 31, 2014 and March 31, 2014, respectively. The cost of deposits improved to 55 basis points for the quarter, representing a basis point decline from the fourth quarter of 2014 and an 8 basis point decline from the first quarter of 2014. Continued growth in demand deposits drove the improvements sequentially and year-over-year.

Net Interest Margin and Net Interest Income

The net interest margin for the first quarter of 2015 was 3.58%, a decrease of 4 basis points both sequentially and year-over-year. The decrease from the fourth quarter of 2014 was due primarily to an average balance reduction in higher yielding acquired loans of $50.9 million.

Net interest income totaled $48.9 million in the first quarter of 2015, a decrease of 2% from $49.8 million in the fourth quarter of 2014 and an increase of 27% from $38.3 million in the first quarter of 2014. Interest income totaled $55.4 million for the first quarter of 2015, a decrease of 2% from $56.4 million in the fourth quarter of 2014 and an increase of 23% from $44.9 million in the first quarter of 2014. Interest income from new loans increased by $2.0 million, or 8%, from the fourth quarter of 2014 due to continued growth in the new loan portfolio. Interest income on acquired loans decreased by $2.5 million, or 13%, from the fourth quarter due to expected payoffs and resolutions of acquired loans. Interest expense remained relatively flat at $6.6 million for the first quarter of 2015 consistent with the fourth and first quarters of 2014.

Noninterest Income and Noninterest Expense

Noninterest income (loss) totaled ($54.1) million for the first quarter of 2015 primarily due to the one-time charge of ($65.5) million as a result of early termination of all FDIC loss share agreements. The Company continues to realize resolution of acquired asset income and gain on sales of other real estate owned stemming from its acquired asset portfolio. As a result of the early termination of the FDIC loss share agreements, the Company recognized all recoveries and gain on sales related to what were previously “covered assets” in its consolidated statement of income as these amounts are no longer shared with the FDIC. For the quarter, the Company realized $4.9 million of noninterest income related to its acquired asset portfolio. Excluding the aforementioned one-time charge, the primary components of noninterest income for the quarter were loan and other fees, income from resolution of acquired assets, gain on sales of other real estate owned and gain on investment securities of $2.5 million, $3.4 million, $1.6 million and $1.0 million, respectively.

Noninterest expense totaled $30.7 million for the first quarter of 2015, a decrease of 3% from $31.5 million in the fourth quarter of 2014 and 11% from $34.5 million in the first quarter of 2014. For the quarter, the Company recorded non-core expenses of $0.2 million in professional services related to the early termination of the FDIC loss share agreements, $0.2 million of severance and $0.1 million of other operating expenses.

Financial Position

Capital ratios continue to be strong and well in excess of regulatory requirements. Our tangible common equity, Tier 1 leverage, and total risk-based capital ratios were 12.4%, 12.6% and 16.1% for the first quarter of 2015 respectively, compared to 13.0%, 12.8% and 17.6% for the fourth quarter of 2014, respectively. Stockholders’ equity totaled $846.8 million as of March 31, 2015, a decrease of 1% from $851.7 million as of December 31, 2014 primarily driven by a net loss of $16.9 million which was partially offset by a $9.9 increase in accumulated other comprehensive income. Tangible book value per common share is $18.30 as of March 31, 2015.

Conference Call

The Company will host a conference call today, Thursday, April 23, 2015 at 5:00 p.m. Eastern Time. Presentation materials related to the conference call are available on the Company's website, www.floridacommunitybank.com, by navigating to Investor Relations.

The number to call for this interactive teleconference is (855) 238-8125, and please ask to join the FCB Financial Holdings, Inc. or FCB teleconference. Please dial in 10 minutes prior to the beginning of the call.

A telephonic replay of the conference call will be available through May 23, 2015, by dialing (877) 344-7529 and entering pass code 10063106.

The live broadcast of the conference call will also be available online at the Company's website by following the link to Investor Relations. An on-line replay of the call will be available at the Company’s website for 90 days.

Forward-Looking Statements

This release may contain “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Any statements about our expectations, beliefs, plans, strategies, predictions, forecasts, objectives or assumptions of future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipates,” “believes,” “expects,” “can,” “could,” “may,” “predicts,” “potential,” “opportunity,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “seeks,” “intends” and similar words or phrases. Accordingly, these statements involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual strategies, actions or results to differ materially from those expressed in them, and are not guarantees of timing, future results or other events or performance. Because forward-looking statements are necessarily only estimates of future strategies, actions or results, based on management’s current expectations, assumptions and estimates on the date hereof, and there can be no assurance that actual strategies, actions or results will not differ materially from expectations, you are cautioned not to place undue reliance on such statements. Additional information regarding certain risks, uncertainties and other factors that could cause actual strategies, actions and results to differ materially from those contemplated in forward-looking statements is included from time to time in our filings with the SEC, including under the heading “Risk Factors” in our recent Annual Report on Form 10-K. Any forward-looking statement speaks only as of the date on which it is made, and FCB Financial Holdings, Inc. undertakes no obligation to update any forward-looking statement, whether to reflect events or circumstances after the date on which the statement is made, to reflect new information or the occurrence of unanticipated events, or otherwise.

Use of Non-GAAP Financial Measures

Core net income, core efficiency ratio, core return-on-assets ("core ROA"), tangible book value and tangible book value per share are each non-GAAP financial measures used in this release. A reconciliation to what we believe to be the most directly comparable GAAP financial measures - net income in the case of core net income and core ROA, total net interest income, total noninterest income and total noninterest expense in the case of core efficiency ratio, and total shareholders' equity in the case of tangible book value and tangible book value per share - appears in tabular form at the end of this release. The Company believes each of core net income, core efficiency ratio, and core ROA is useful for both investors and management to understand the effects of certain noninterest items and provides additional perspective on the Company’s performance over time and in comparison to the Company's competitors. Neither core net income nor core ROA should be viewed as a substitute for net income, nor should core efficiency ratio be viewed as a substitute for total net interest income, total noninterest income and total noninterest expense. The Company believes that tangible book value and tangible book value per share are useful for both investors and management, among other things, as these are measures commonly used by financial institutions, regulators and investors to measure the capital adequacy of financial institutions. The Company believes these measures facilitate comparison of the quality and composition of the Company's capital over time and in comparison to its competitors. These measures should not be viewed as a substitute for total stockholders' equity.

These non-GAAP measures have inherent limitations, are not required to be uniformly applied and are not audited. They should not be considered in isolation or as a substitute for financial results and analyses of results reported under GAAP, and should be read in conjunction with the Company’s financial statements prepared in accordance with GAAP. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.

About FCB Financial Holdings, Inc.

FCB Financial Holdings, Inc. is a bank holding company with one wholly-owned national bank subsidiary, Florida Community Bank, National Association, headquartered in Weston, Florida, which operates 51 branches in Florida. Florida Community Bank offers a comprehensive range of traditional banking products and services to individuals, small and medium-sized businesses, some large businesses, and other local organizations and entities in its market areas. The Bank targets commercial customers engaged in a wide variety of industries including healthcare and professional services, retail and wholesale trade, tourism, agricultural services, manufacturing, distribution and distribution-related industries, technology, automotive, aviation, food products, building materials, residential housing and commercial real estate.

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Statements Of Income
(Unaudited)
			Three Months Ended
			March 31,2015				December 31,2014				September 30,2014				June 30,2014				March 31,2014
			(Dollars in thousands, except share and per share data)
Interest income:
Interest and fees on loans			$	43,306			$	43,900			$	42,085			$	37,833			$	34,852
Interest and dividends on investment securities				12,110				12,451				11,530				10,566				9,998
Other interest income				33				53				37				53				68
	Total interest income			55,449				56,404				53,652				48,452				44,918
Interest expense:
Interest on deposits				5,585				5,492				6,124				5,833				5,309
Interest on borrowings				980				1,133				1,633				1,466				1,264
	Total interest expense			6,565				6,625				7,757				7,299				6,573
Net interest income				48,884				49,779				45,895				41,153				38,345
Provision for loan losses				1,349				3,112				2,805				3,236				1,090
	Net interest income after provision for loan losses			47,535				46,667				43,090				37,917				37,255
Noninterest income:
Service charges and fees				757				780				738				707				738
Loan and other fees				2,497				2,270				1,238				2,569				716
Bank-owned life insurance income				1,097				1,168				1,151				1,038				818
FDIC loss share indemnification loss				(65,529	)			(5,324	)			(5,862	)			(5,247	)			(4,992	)
Income from resolution of acquired assets				3,372				1,061				1,109				1,692				1,037
Gain (loss) on sales of other real estate owned				1,565				200				(128	)			(359	)			431
Gain (loss) on investment securities				1,007				2,377				2,785				4,448				2,495
Other noninterest income				1,145				2,912				1,319				1,842				1,305
	Total noninterest income			(54,089	)			5,444				2,350				6,690				2,548
Noninterest expense:
Salaries and employee benefits				16,575				14,885				28,525				13,411				16,420
Occupancy and equipment expenses				3,277				3,248				3,606				3,777				3,433
Loan and other real estate related expenses				2,076				4,566				3,203				3,338				3,761
Professional services				1,406				1,242				1,203				1,352				1,832
Data processing and network				2,718				2,639				2,538				2,357				3,210
Regulatory assessments and insurance				2,119				1,679				2,466				1,920				1,774
Amortization of intangibles				424				425				426				443				416
Other operating expenses				2,055				2,779				6,992				4,146				3,620
	Total noninterest expense			30,650				31,463				48,959				30,744				34,466
Income (loss) before income tax expense (benefit)				(37,204	)			20,648				(3,519	)			13,863				5,337
Income tax expense (benefit)				(20,330	)			7,548				(97	)			4,697				1,809
Net income (loss)			$	(16,874	)		$	13,100			$	(3,422	)		$	9,166			$	3,528
Earnings (loss) per share:
Basic			$	(0.41	)		$	0.32			$	(0.09	)		$	0.26			$	0.10
Diluted			$	(0.41	)		$	0.31			$	(0.09	)		$	0.26			$	0.10
Weighted average shares outstanding:
Basic				41,421,854				41,409,698				38,952,127				35,892,154				35,892,154
Diluted				41,421,854				42,154,781				38,952,127				35,896,207				35,896,445

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Unaudited)
				March 31,2015		December 31,2014		March 31,2014
				(Dollars in thousands)
Assets:
Cash and due from banks				$ 46,043		$ 25,397		$ 34,162
Interest-earning deposits in other banks				66,034		81,688		53,535
Investment securities:
	Held to maturity securities			-		-		369
	Available for sale securities, at fair value			1,447,776		1,359,098		1,612,386
	Federal Home Loan Bank and other bank stock, at cost			65,289		66,891		43,354
		Total investment securities		1,513,065		1,425,989		1,656,109
Loans held for sale				1,308		707		-
Loans:
	New loans			3,354,452		3,103,417		1,932,196
	Acquired loans			764,597		826,173		1,006,166
	Allowance for loan losses			(24,513)		(22,880)		(15,494)
		Loans, net		4,094,536		3,906,710		2,922,868
FDIC Loss share indemnification asset				-		63,168		80,605
Due from Federal Deposit Insurance Corporation ("FDIC")				-		1,735		1,938
Premises and equipment, net				38,291		38,962		43,533
Other real estate owned				75,017		74,527		86,244
Goodwill and other intangible assets				88,291		88,615		90,317
Deferred tax assets, net				69,656		47,441		39,183
Bank-owned life insurance				139,733		139,829		116,075
Other assets				85,109		62,860		42,931
		Total assets		$ 6,217,083		$ 5,957,628		$ 5,167,500
Liabilities and Stockholders' Equity
Liabilities:
Deposits:
	Transaction accounts:
	Noninterest-bearing			$ 595,389		$ 593,025		$ 417,529
	Interest-bearing			2,411,142		2,308,657		1,797,976
		Total transaction accounts		3,006,531		2,901,682		2,215,505
	Time deposits			1,219,470		1,076,853		1,514,164
		Total deposits		4,226,001		3,978,535		3,729,669
Borrowings				1,091,118		1,067,981		665,829
Other liabilities				53,130		59,459		48,133
		Total liabilities		5,370,249		5,105,975		4,443,631
Stockholders' Equity:
Class A common stock				37		36		29
Class B common stock				6		7		8
Additional paid-in capital				836,720		834,538		724,067
Retained earnings				18,270		35,144		16,300
Accumulated other comprehensive income (loss)				10,552		679		2,216
Treasury stock, at cost				(18,751)		(18,751)		(18,751)
		Total stockholders' equity		846,834		851,653		723,869
		Total liabilities and stockholders' equity		$ 6,217,083		$ 5,957,628		$ 5,167,500

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Key Metrics
(Unaudited)
		Three Months Ended
		March 31,2015		December 31,2014		September 30,2014		June 30,2014		March 31,2014
Performance Ratios
Interest rate spread		3.42%		3.50%		3.36%		3.26%		3.45%
Net interest margin		3.58%		3.62%		3.49%		3.39%		3.62%
Return on average assets		-1.13%		0.87%		-0.24%		0.69%		0.30%
Return on average equity		-7.97%		6.15%		-1.70%		5.02%		1.98%
Efficiency ratio (company level)		-580.71%		56.97%		101.48%		64.26%		84.28%
Average interest-earning assets to average interest bearing liabilities		121.55%		119.64%		118.11%		117.15%		118.86%
Loans receivable to deposits		97.47%		98.77%		89.19%		82.45%		78.78%
Yield on interest-earning assets		4.00%		4.08%		4.05%		3.96%		4.19%
Cost of interest-bearing liabilities		0.58%		0.58%		0.69%		0.70%		0.74%
Asset and Credit Quality Ratios - Total loans
Nonperforming loans to loans receivable		0.40%		0.49%		0.62%		1.07%		0.90%
Nonperforming assets to total assets		1.47%		1.58%		1.66%		2.06%		2.18%
Covered loans to total gross loans		0.00%		6.96%		8.05%		10.00%		11.47%
ALL to nonperforming assets		26.77%		24.36%		20.35%		15.42%		13.76%
ALL to total gross loans		0.60%		0.58%		0.57%		0.55%		0.53%
Asset and Credit Quality Ratios - New Loans
Nonperforming new loans to new loans receivable		0.00%		0.00%		0.00%		0.01%		0.00%
New loan ALL to total gross new loans		0.52%		0.52%		0.53%		0.54%		0.49%
Asset and Credit Quality Ratios - Acquired Loans
Nonperforming acquired loans to acquired loans receivable		2.16%		2.34%		2.51%		3.63%		2.62%
Covered acquired loans to total gross acquired loans		0.00%		33.09%		32.78%		34.11%		33.51%
Acquired loan ALL to total gross acquired loans		0.94%		0.83%		0.72%		0.57%		0.60%
Capital Ratios (Company)
Average equity to average total assets		14.2%		14.2%		13.9%		13.7%		15.3%
Tangible average equity to tangible average assets		12.9%		12.9%		12.6%		12.2%		13.9%
Tangible common equity ratio (1)		12.4%		13.0%		12.5%		11.7%		12.5%
Tier 1 leverage ratio		12.6%		12.8%		13.1%		12.0%		13.4%
Tier 1 risk-based capital ratio		15.6%		17.0%		17.2%		16.0%		17.6%
Total risk-based capital ratio		16.1%		17.6%		17.7%		16.5%		18.1%
Capital Ratios (Bank)
Average equity to average total assets		11.8%		11.7%		11.8%		11.9%		12.3%
Tangible common equity ratio		10.6%		10.4%		10.1%		10.4%		10.5%
Tier 1 leverage ratio		10.7%		10.4%		10.6%		10.8%		11.2%
Tier 1 risk-based capital ratio		13.4%		13.9%		14.0%		14.4%		14.9%
Total risk-based capital ratio		13.9%		14.5%		14.6%		14.9%		15.4%
(1) See Reconciliation of Non-GAAP Financial Measures - Tangible Book Value

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Loan Composition
(Unaudited)
		As of
		March 31,			December 31,			September 30,			June 30,			March 31,
		2015			2014			2014			2014			2014
		(Dollars in thousands)
New Loans:
Commercial real estate		$	903,629		$	853,074		$	721,676		$	662,199		$	569,094
Owner-occupied commercial real estate			325,972			281,703			261,549			230,546			166,031
1-4 single family residential			1,044,480			922,657			734,608			523,987			384,076
Construction, land and development			248,623			232,601			160,899			123,169			79,215
Home equity loans and lines of credit			20,459			11,826			12,774			9,631			22,559
Total real estate loans		$	2,543,163		$	2,301,861		$	1,891,506		$	1,549,532		$	1,220,975
Commercial and industrial			805,233			795,000			792,093			754,238			709,813
Consumer			6,056			6,556			2,444			2,567			1,408
Total new loans		$	3,354,452		$	3,103,417		$	2,686,043		$	2,306,337		$	1,932,196
Acquired ASC 310-30 Loans:
Commercial real estate		$	309,758		$	336,935		$	364,753		$	413,154		$	426,940
1-4 single family residential			77,685			86,308			90,752			98,802			103,776
Construction, land and development			56,403			66,700			71,053			76,210			82,833
Total real estate loans		$	443,846		$	489,943		$	526,558		$	588,166		$	613,549
Commercial and industrial			63,441			67,498			72,948			81,444			85,360
Consumer			2,588			2,803			2,936			3,345			3,674
Total Acquired ASC 310-30 Loans		$	509,875		$	560,244		$	602,442		$	672,955		$	702,583
Acquired Non-ASC 310-30 Loans:
Commercial real estate		$	69,917		$	70,146		$	68,578		$	76,120		$	83,026
Owner-occupied commercial real estate			13,287			14,842			16,640			14,294			13,989
1-4 single family residential			97,450			102,279			105,561			111,056			100,450
Construction, land and development			9,801			9,729			9,744			8,077			8,061
Home equity loans and lines of credit			52,762			54,704			56,170			56,926			65,340
Total real estate loans		$	243,217		$	251,700		$	256,693		$	266,473		$	270,866
Commercial and industrial			10,825			13,548			13,817			16,766			31,256
Consumer			680			681			809			1,121			1,461
Total Acquired Non-ASC 310-30 Loans			254,722			265,929			271,319			284,360			303,583
Total loans		$	4,119,049		$	3,929,590		$	3,559,804		$	3,263,652		$	2,938,362

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Deposit Composition
(Unaudited)
		As of
		March 31,			December 31,			September 30,			June 30,			March 31,
		2015			2014			2014			2014			2014
		(Dollars in thousands)
Noninterest-bearing demand deposits		$	595,389		$	593,025		$	525,152		$	435,055		$	417,525
Interest-bearing demand deposits			196,192			122,380			-			-			-
Interest-bearing NOW accounts			439,400			374,399			526,013			120,197			103,063
Savings and money market accounts			1,775,550			1,811,878			1,695,237			1,970,093			1,694,913
Time deposits			1,219,470			1,076,853			1,244,958			1,432,921			1,514,168
Total deposits		$	4,226,001		$	3,978,535		$	3,991,360		$	3,958,266		$	3,729,669

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Quarterly Average Balances and Yields
(Unaudited)
		Three Months Ended March 31,									Three Months Ended December 31,
		2015									2014
		AverageBalance (1)			Interest/Expense (2)			AnnualizedYield/Rate(3)			AverageBalance (1)			Interest/Expense (2)			AnnualizedYield/Rate(3)
		(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks		$	78,344		$	33		0.17	%		$	103,597		$	53		0.20	%
New loans			3,179,879			26,585		3.34	%			2,844,186			24,631		3.39	%
Acquired loans (4)			796,571			16,721		8.40	%			847,438			19,269		9.10	%
Investment securities			1,483,886			12,110		3.26	%			1,662,139			12,451		2.93	%
Total interest-earning assets			5,538,680			55,449		4.00	%			5,457,360			56,404		4.08	%
Non-earning assets:
FDIC loss share indemnification asset			44,045									67,521
Noninterest-earning assets			456,245									428,823
Total assets		$	6,038,970								$	5,953,704
Interest-bearing liabilities:
Interest-bearing demand deposits		$	141,879		$	132		0.38	%		$	103,062		$	53		0.20	%
Interest-bearing NOW accounts			392,318			336		0.35	%			370,777			323		0.34	%
Savings and money market accounts			1,843,078			2,454		0.54	%			1,770,403			2,608		0.58	%
Time deposits			1,146,475			2,663		0.94	%			1,120,326			2,508		0.89	%
FHLB advances and other borrowings			1,032,908			980		0.38	%			1,196,942			1,133		0.37	%
Total interest-bearing liabilities		$	4,556,658		$	6,565		0.58	%		$	4,561,510		$	6,625		0.58	%
Noninterest-bearing liabilities and shareholders' equity:
Noninterest-bearing demand deposits		$	569,304								$	499,058
Other liabilities			53,997									48,564
Stockholders' equity			859,011									844,572
Total liabilities and stockholders' equity		$	6,038,970								$	5,953,704
Net interest income					$	48,884								$	49,779
Net interest spread								3.42	%								3.50	%
Net interest margin								3.58	%								3.62	%
(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on non-accrual status.

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Quarterly Average Balances and Yields
(Unaudited)
		Three Months Ended March 31,
		2015									2014
		AverageBalance (1)			Interest/Expense (2)			AnnualizedYield/Rate(3)			AverageBalance (1)			Interest/Expense (2)			AnnualizedYield/Rate(3)
		(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits in other banks		$	78,344		$	33		0.17	%		$	126,136		$	68		0.22	%
New loans			3,179,879			26,585		3.34	%			1,814,109			16,381		3.61	%
Acquired loans (4)			796,571			16,721		8.40	%			834,093			18,471		8.86	%
Investment securities			1,483,886			12,110		3.26	%			1,517,598			9,998		2.64	%
Total interest-earning assets			5,538,680			55,449		4.00	%			4,291,936			44,918		4.19	%
Non-earning assets:
FDIC loss share indemnification asset			44,045									85,998
Noninterest-earning assets			456,245									347,185
Total assets		$	6,038,970								$	4,725,119
Interest-bearing liabilities:
Interest-bearing demand deposits		$	141,879		$	132		0.38	%		$	-		$	-		0.00	%
Interest-bearing NOW accounts			392,318			336		0.35	%			99,470			36		0.15	%
Savings and money market accounts			1,843,078			2,454		0.54	%			1,552,067			1,883		0.49	%
Time deposits			1,146,475			2,663		0.94	%			1,411,137			3,390		0.97	%
FHLB advances and other borrowings			1,032,908			980		0.38	%			548,267			1,264		0.92	%
Total interest-bearing liabilities		$	4,556,658		$	6,565		0.58	%		$	3,610,941		$	6,573		0.74	%
Noninterest-bearing liabilities and shareholders' equity:
Noninterest-bearing demand deposits		$	569,304								$	352,994
Other liabilities			53,997									38,963
Stockholders' equity			859,011									722,221
Total liabilities and stockholders' equity		$	6,038,970								$	4,725,119
Net interest income					$	48,884								$	38,345
Net interest spread								3.42	%								3.45	%
Net interest margin								3.58	%								3.62	%
(1) Average balances presented are derived from daily average balances.
(2) Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3) Average rates are presented on an annualized basis.
(4) Includes loans on non-accrual status.

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures - Core Net Income
(Unaudited)
		Three Months Ended
		March 31,2015				December 31,2014				September 30,2014				June 30,2014				March 31,2014
		(Dollars in thousands)
Net Income (loss)		$	(16,874	)		$	13,100			$	(3,422	)		$	9,166			$	3,528
Pre-tax Adjustments
Noninterest income
Less: Gain (loss) on investment securities			1,007				2,377				2,785				4,448				2,495
FDIC loss share indemnification loss			(65,529	)			-				-				-				-
Noninterest expense
Salaries and employee benefits			185				1				15,379				-				2,220
Occupancy and equipment			-				-				-				225				-
Loan and other real estate related expenses			-				-				-				-				135
Professional services			245				-				-				-				379
Data processing and network fees			2				-				-				-				893
Regulatory assessments and insurance			-				-				-				-				-
Amortization of intangibles			-				-				-				-				-
Other operating expenses			64				(6	)			4,895				1,290				1,467
Taxes
Tax Effect of adjustments (1)			(30,065	)			1,881				(4,254	)			1,144				(1,014	)
Core Net Income		$	18,079			$	12,599			$	9,813			$	7,377			$	5,113
Average assets		$	6,038,970			$	5,953,704			$	5,738,087			$	5,354,260			$	4,725,119
ROA (2)			-1.13	%			0.87	%			-0.24	%			0.69	%			0.30	%
Core ROA (3)			1.21	%			0.84	%			0.68	%			0.55	%			0.44	%
(1) Tax effected at marginal income tax rate of 39% except for non tax deductible items. Core tax rate of 35-36% in 2015.
(2) Return on assets: Annualized net income / average assets
(3) Core return on assets: Annualized core net income / average assets

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures - Core Efficiency Ratio
(Unaudited)
		Three Months Ended
		March 31,2015				December 31,2014				September 30,2014				June 30,2014				March 31,2014
		(Dollars in thousands)
Reported: Net interest income		$	48,884			$	49,779			$	45,895			$	41,153			$	38,345
FTE adjustment			777				711				475				487				492
Core net interest income		$	49,661			$	50,490			$	46,370			$	41,640			$	38,837
Reported: Noninterest income		$	(54,089	)		$	5,444			$	2,350			$	6,690			$	2,548
FTE adjustment			702				747				736				664				523
Less: Gain (loss) on investment securities			1,007				2,377				2,785				4,448				2,495
FDIC loss share indemnification loss			(65,529	)			-				-				-				-
Core noninterest income (loss)		$	11,135			$	3,814			$	301			$	2,906			$	576
Reported: Noninterest expense		$	30,650			$	31,463			$	48,959			$	30,744			$	34,466
Less:
Salaries and employee benefits			185				1				15,379				-				2,220
Occupancy and equipment			-				-				-				225				-
Loan and other real estate related expenses			-				-				-				-				135
Professional services			245				-				-				-				379
Data processing and network fees			2				-				-				-				893
Regulatory assessments and insurance			-				-				-				-				-
Amortization of intangibles			-				-				-				-				-
Other operating expenses			64				(6	)			4,895				1,290				1,467
Core noninterest expense		$	30,154			$	31,468			$	28,685			$	29,229			$	29,372
Efficiency ratio (1)			-580.71	%			56.97	%			101.48	%			64.26	%			84.28	%
Core efficiency ratio (2)			48.90	%			57.95	%			61.46	%			65.62	%			74.52	%
(1) Efficiency ratio: Noninterest expense less amortization of intangibles / (noninterest income + net interest income)
(2) Core efficiency ratio: Core noninterest expense less amortization of intangibles / (core noninterest income + core net interest income)

FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Measures - Tangible Book Value Per Share
(Unaudited)
		March 31,				December 31,				September 30,				June 30,				March 31,
		2015				2014				2014				2014				2014
		(Dollars in thousands, except share and per share data)
Total assets		$	6,217,083			$	5,957,628			$	6,054,944			$	5,641,708			$	5,167,500
Less:
Goodwill and other intangible assets			88,291				88,615				89,040				89,466				90,317
Tangible assets		$	6,128,792			$	5,869,013			$	5,965,904			$	5,552,242			$	5,077,183
Total stockholders' equity		$	846,834			$	851,653			$	835,727			$	739,448			$	723,869
Less:
Goodwill and other intangible assets			88,291				88,615				89,040				89,466				90,317
Tangible stockholders' equity		$	758,543			$	763,038			$	746,687			$	649,982			$	633,552
Shares outstanding			41,443,031				41,409,698				41,409,698				35,892,154				35,892,154
Tangible book value per share		$	18.30			$	18.43			$	18.03			$	18.11			$	17.65
Average assets		$	6,038,970			$	5,953,704			$	5,738,087			$	5,354,260			$	4,725,119
Average equity			859,011				844,572				799,167				732,377				722,221
Average goodwill and other intangible assets			88,536				88,835				89,276				90,431				73,427
Tangible average equity to tangible average assets			12.9	%			12.9	%			12.6	%			12.2	%			13.9	%
Tangible common equity ratio			12.4	%			13.0	%			12.5	%			11.7	%			12.5	%

FCB Financial Holdings, Inc.
Matthew Paluch, 305-668-5420
[email protected]

Source: FCB Financial Holdings, Inc.

---

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

---

You May Also Be Interested In

• Trident Digital forms AI joint venture targeting Asia, Mideast, Africa
• QT Imaging reports 116% revenue jump in first half of 2026
• Elroy Air wins $46M U.S. Army contract for cargo drone