SmartFinancial (SMBK) 8-K SmartFinancial Reports Second Quarter Results

Exhibit 99.1

2Q 2016

SmartFinancial Reports Second Quarter Results

KNOXVILLE, TN - July 27, 2016 - SmartFinancial, Inc. ("SmartFinancial"; NASDAQ: SMBK), announced today net income of $1.2 million in its second quarter, compared to $0.1 million a year ago. In the third quarter 2015, SmartFinancial successfully completed the merger of two holding companies, legacy SmartFinancial, Inc. and Cornerstone Bancshares, Inc., and carried forward the name "SmartFinancial, Inc." In the first quarter of 2016 SmartFinancial completed the merger of Cornerstone Community Bank into SmartBank. This quarter completes the third full quarter’s results from the combined company and the first full quarter's results of the merged bank.

Billy Carroll, President & CEO stated: "We are pleased with the results of our first full quarter as with a single merged bank. Our organic loan growth increased over 17 percent annualized this quarter and at the same time we were able to increase yields of the loan portfolio. Core deposit growth kept a good pace, and as a result we were able to further reduce external borrowings. We are starting to realize merger efficiencies as salary and employee benefit costs decreased slightly quarter to quarter, and we expect further efficiencies in the coming months. We’ll remain focused on fundamentals and strengthening our foundation to support organic growth and increased earnings.”

SmartFinancial's Chairman Miller Welborn concluded: "It is exciting to see the synergies of the merged bank materialize with accelerated loan growth and core deposit growth, which will add long term value to the franchise. We are executing on our goals of being a best place to work, a great place to bank and especially rewarding for our shareholders. "

Performance Highlights

• Net income available to common shareholders totaled $0.9 million or $0.16 per share during the second quarter of 2016.

• Annualized return on average assets equaled 0.48 percent in the second quarter of 2016, compared to 0.54 percent in the previous quarter.

• Annualized net loan growth was approximately 17.5 percent in the second quarter of 2016, with the growth primarily in commercial and residential real estate loans.

• Asset quality was outstanding with just 0.69 percent of nonperforming assets to total assets.

• Core funding increased as transaction account balances grew $18.5 million since the end of 2015, while FHLB and other borrowings were reduced by $24.4 million.

• Mortgage business continued to increase scale with non-interest income increasing over 45 percent quarter to quarter, while loans held for sale increased from $1.6 million at the end of the first quarter to $3.3 million at the end of the second quarter.

Second Quarter 2016 compared to First Quarter 2016

Net operating earnings available to common shareholders, which excludes purchased loans accounting adjustments, securities gains, merger and conversion costs, and foreclosed assets gains and losses, totaled $634 thousand in the second quarter of 2016 compared to $780 thousand in the previous quarter. Net income available to common shareholders totaled $0.9 million in the second quarter of 2016, or $0.15 per diluted share, compared to $1.1 million, or $0.19 per diluted share, in the first quarter of 2016.

Net interest income to average assets of 3.87 percent for the quarter increased from 3.67 percent in the first quarter of 2016. Net interest income totaled $9.6 million in the second quarter of 2016 compared to $9.1 million in the first quarter of 2016. Net interest income was positively impacted during the quarter by a mix of higher loan fees, higher yields on newly originated loans, and an increase in purchased loan accounting adjustments. Net interest margin, taxable equivalent, increased from 3.96 percent in the first quarter of 2016 to 4.16 percent in the second quarter of 2016 as a result of higher yields on newly originated loans and increases in purchased loan accounting adjustments.

Provision for loan losses was $218 thousand in the second quarter of 2016, compared to $138 thousand in the second quarter of 2016 . The increase in provision for loan losses was primarily due to the growth of the loan portfolio during the quarter. Annualized net charge-offs were 0.01 percent of average loans in the second quarter of 2016 compared to (0.02) percent of average loans in the first quarter of 2016 .

The ALLL was $4.7 million, or 0.61 percent of total loans as of June 30, 2016, compared to $4.5 million, or 0.61 percent of total loans, as of March 31, 2016. Adjusted ALLL, which includes the ALLL as well as net acquisition accounting fair value adjustments for acquired loans, was 2.00 percent of total loans as of June 30, 2016, which was down from 2.11 percent as of March 31, 2016. The reduction in adjusted ALLL resulted from continued accretion of fair value discounts.

Nonperforming loans as a percentage of total loans was 0.29 percent as of June 30, 2016, which was down from 0.43 percent in the prior quarter. Total nonperforming assets (which include nonaccrual loans, loans past due 90 days or more and still accruing, and foreclosed assets) as a percentage of total assets was 0.69 percent as of June 30, 2016, compared to 0.82 percent as of March 31, 2016.

Non-interest income to average assets of 0.39 percent for the quarter was down from 0.43 percent in the first quarter of 2016. Non-interest income totaled $1.0 million in the second quarter of 2016, compared to $1.1 million in the first quarter of 2016. The reduction in non-interest income was due to lower service charges and fees, an absence of gains on sale of foreclosed assets, and and lower sales of SBA loans generated for sale. The reduction was slightly offset by a gain on securities of $98 thousand for the quarter and higher mortgage loan income.

Non-interest expense to average assets of 3.41 percent for the quarter was up from 3.19 percent in the first quarter of 2016. Non-interest expense totaled $8.5 million in the second quarter of 2016, which was up $520 thousand from the first quarter of 2016 primarily due to merger related data processing costs, higher repair costs at one branch, and increases in legal expenses. Occupancy expense of $1.1 million was up $119 thousand from the previous quarter due to the final costs of a repair project at one branch. Data processing expenses increased $241 thousand compared to the first quarter primarily due to the final merger related data processing costs. Marketing expenses of $184 thousand were up from $173 thousand in the first quarter primarily due to rebranding initiatives related to merger integration.

Income tax expense was $691 thousand in the second quarter of 2016 compared to $764 thousand in the first quarter of 2016. The company's effective tax rate was 36.7 percent in the second quarter of 2016 compared to 36.2 percent in the first quarter of 2016.

Second Quarter 2016 compared to Second Quarter 2015

Net operating earnings available to common shareholders, which excludes purchased loans accounting adjustments, securities gains, merger and conversion costs, and foreclosed assets gains and losses, totaled $634 thousand in the second quarter of 2016 compared to $192 thousand in the second quarter of 2015. Net income available to common shareholders totaled $0.9 million in the second quarter of 2016, or $0.15 per diluted share, compared to $35 thousand, or $0.01 per diluted share, in the second quarter of 2015. The company's operations and financial performance were significantly impacted in nearly every respect by the merger of SmartFinancial, Inc. and Cornerstone Bancshares, Inc. on August 31, 2015. Therefore, financial results in 2Q 2016 are not comparable to results reported for 2Q 2015.

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 twelve branches, two loan production offices, and one mortgage production office located in East Tennessee, the Florida Panhandle, and North Georgia. Recruiting the best people, delivering exceptional client service, strategic branching and a conservative and disciplined approach to lending have all given rise to SmartBank’s success. More information about SmartFinancial can be found on its website: www.smartbank.com.

This release contains forward-looking statements. SmartFinancial cautions you that a number of important factors could cause actual results to differ materially from those currently anticipated in any forward-looking statement. Such factors include, but are not limited to: changes in management’s plans for the future, prevailing economic and political conditions, particularly in our market area; credit risk associated with our lending activities; changes in interest rates, loan demand, real estate values and competition; changes in accounting principles, policies, and guidelines; changes in any applicable law, rule, regulation or practice with respect to tax or legal issues; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services and other factors that may be described in our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission from time to time.

The forward-looking statements are made as of the date of this release, and, except as may be required by applicable law or regulation, SmartFinancial assumes no obligation to update the forward-looking statements or to update the reasons why actual results could differ from those projected in the forward-looking statements.

Statements included in this press release include non-GAAP financial measures 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 non-GAAP financial measures, including: (i) net operating earnings available to common shareholders; (ii) operating efficiency ratio; (iii) adjusted allowance for loan losses to loans; and (iv) tangible common equity, in its analysis of the company's performance. Net operating earnings available to common shareholders excludes the following from net income available to common shareholders: securities gains and losses, merger and conversion costs, OREO gain and losses, and the income tax effect of adjustments. The operating efficiency ratio excludes securities gains and losses, merger and conversion costs, and adjustment for OREO gains and losses from the efficiency ratio. Adjusted allowance for loan losses adds net acquisition accounting fair value discounts to the allowance for loan losses. Tangible common equity excludes total preferred stock, preferred stock paid in capital, goodwill, and other intangible assets.

Management believes that non-GAAP financial measures provide additional useful information that allows readers to evaluate the ongoing performance of the company and provide meaningful comparisons to its peers. 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.

Source

SmartFinancial, Inc.

Investor Contacts

Billy Carroll

President & CEO

865.868.0613

Frank Hughes

Executive Vice President

Investor Relations

423.385.3009

Media Contact

Kelley Fowler

First Vice President, Public Relations & Marketing

SmartBank

865.868.0611

kfowler@smartbank.net

SmartFinancial, Inc. and Subsidiaries
Condensed Consolidated Financial Information (unaudited)
(In thousands except per share data)
	As of and for the three months ending
	June 30, 2016			March 31, 2016			Dec. 31, 2015			Sept. 30, 2015			June 30, 2015
Selected Performance Ratios (Annualized)
Return on average assets	0.48		%	0.54		%	0.47		%	(0.04		)%	0.05		%
Net operating return on average assets (Non-GAAP)	0.26		%	0.40		%	0.24		%	0.10		%	0.17		%
Return on average shareholder equity	4.64		%	5.29		%	4.75		%	(0.44		)%	0.47		%
Net operating return on average shareholder equity (Non-GAAP)	2.47		%	3.89		%	2.47		%	1.05		%	1.58		%
Net interest income / average assets	3.87		%	3.67		%	3.79		%	3.65		%	3.53		%
Yield on earning assets, TE	4.61		%	4.40		%	4.54		%	4.45		%	4.27		%
Cost of interest-bearing liabilities	0.56		%	0.53		%	0.52		%	0.53		%	0.50		%
Net interest margin, TE	4.16		%	3.96		%	4.10		%	4.00		%	3.85		%
Non interest income / average assets	0.39		%	0.43		%	0.46		%	0.10		%	0.08		%
Non interest expense / average assets	3.41		%	3.19		%	3.20		%	3.69		%	3.36		%
Efficiency ratio	79.14		%	76.93		%	74.29		%	97.45		%	88.67		%
Operating efficiency ratio (Non-GAAP)	85.49		%	82.09		%	85.73		%	90.96		%	80.41		%
Pre-tax pre-provision income / average assets	0.85		%	0.90		%	1.05		%	0.06		%	0.26		%
Per Common Share
Net income, basic	$	0.16		$	0.20		$	0.20		$	(0.03	)	$	0.01
Net income, diluted	0.15			0.19			0.19			(0.03		)	0.01
Net operating earnings, basic (Non-GAAP)	0.11			0.13			0.10			0.04			0.06
Net operating earnings, diluted (Non-GAAP)	0.10			0.13			0.10			0.04			0.06
Book value	15.64			15.47			15.19			15.07			14.88
Tangible book value (Non-GAAP)	14.48			14.29			13.99			13.84			14.82
Common shares outstanding	5,824			5,817			5,806			5,735			2,966
Composition Of Loans
Commercial & financial	$	87,253		$	83,197		$	85,526		$	81,107		$	37,507
Real estate construction & Development	115,385			113,028			105,132			97,050			52,634
Real estate commercial	389,368			370,922			369,263			365,607			208,937
owner occupied	177,052			166,364			161,698			153,496			82,860
non-owner occupied	212,315			204,558			207,565			212,111			126,077
Real estate residential	174,013			166,214			161,427			162,090			89,876
Other loans	7,377			7,578			6,368			4,585			1,770
Total loans	$	773,396		$	740,939		$	727,716		$	710,439		$	390,724
SmartFinancial, Inc. and Subsidiaries
Condensed Consolidated Financial Information (unaudited)
(In thousands except per share data)
	As of and for the three months ending
	June 30, 2016			March 31, 2016			Dec. 31, 2015			Sept. 30, 2015			June 30, 2015
Asset Quality Data and Ratios
Nonperforming loans	$	2,226		$	3,171		$	2,754		$	1,715		$	4,067
Foreclosed assets	4,936			5,133			5,358			9,647			3,728
Total nonperforming assets	$	7,162		$	8,304		$	8,112		$	11,362		$	7,795
Restructured loans not included in nonperforming loans	$	3,639		$	3,677		$	3,693		$	3,731		$	1,831
Net charge-offs to average loans (annualized)	0.01		%	(0.02		)%	0.02		%	0.03		%	0.13		%
Allowance for loan losses to loans	0.61		%	0.61		%	0.60		%	0.54		%	0.98		%
Adjusted allowance for loan losses to loans (Non-GAAP)	2.00		%	2.11		%	2.18		%	2.26		%	2.38		%
Nonperforming loans to total loans, gross	0.29		%	0.43		%	0.38		%	0.24		%	1.04		%
Nonperforming assets to total assets	0.69		%	0.82		%	0.79		%	1.13		%	1.43		%
Capital Ratios
Tangible equity to tangible assets	9.37		%	9.43		%	9.17		%	9.14		%	10.30		%
Tangible common equity to tangible assets	8.20		%	8.24		%	7.99		%	7.94		%	8.09		%
SmartFinancial Inc.:
Tier 1 leverage	9.66		%	9.74		%	9.45		%	9.31		%	*
Common equity Tier 1	10.53		%	10.61		%	10.30		%	10.25		%	*
Tier 1 risk-based capital	12.04		%	12.14		%	11.78		%	11.77		%	*
Total risk-based capital	12.60		%	12.70		%	12.32		%	12.25		%	*

* The Company was not required to report quarterly captial ratios prior to 9/30/15

SmartFinancial, Inc. and Subsidiaries
Condensed Consolidated Financial Information (unaudited)
(In thousands)
BALANCE SHEET
	Ending Balances
	June 30, 2016			March 31, 2016			Dec. 31, 2015			Sept. 30, 2015			June 30, 2015
Assets
Cash & cash equivalents	$	71,737		$	68,933		$	79,965		$	89,936		$	43,810
Securities available for sale	142,875			157,560			166,413			152,150			83,747
Other investments	4,451			4,451			4,451			4,451			2,128
Total investment securities	147,326			162,011			170,864			156,601			85,875
Total loans	773,396			740,939			727,716			710,439			390,724
Allowance for loan losses	(4,720		)	(4,527		)	(4,355		)	(3,828		)	(3,834		)
Loans net	768,676			736,412			723,361			706,611			386,890
Premises and equipment	25,844			25,680			25,038			25,266			16,405
Foreclosed assets	4,936			5,133			5,358			9,647			3,728
Goodwill and other intangibles	6,754			6,848			6,941			7,034			177
Other assets	9,221			11,207			12,436			11,962			6,478
Total assets	$	1,034,494		$	1,016,224		$	1,023,963		$	1,007,057		$	543,363
Liabilities
Non-interest demand	$	146,189		$	132,481		$	131,419		$	123,551		$	69,427
Interest-bearing demand	153,166			161,454			149,424			144,012			114,165
Money market and savings	258,281			241,500			236,901			231,477			131,810
Time deposits	331,438			323,676			340,739			347,951			167,344
Total deposits	889,074			859,111			858,483			846,992			482,745
Repurchase agreements	26,883			20,747			28,068			18,442			2,727
FHLB & other borrowings	9,766			30,125			34,187			39,278			—
Other liabilities	5,707			4,253			3,048			3,908			1,772
Total liabilities	931,430			914,236			923,786			908,621			487,245
Shareholders' Equity
Preferred stock	12			12			12			12			12
Common stock	5,824			5,817			5,806			5,732			2,966
Additional paid-in capital	82,800			82,717			82,616			81,628			42,516
Retained earnings	14,153			13,231			12,095			10,942			11,049
Accumulated other comprehensive loss	275			211			(352		)	122			(425		)
Total shareholders' equity	103,064			101,988			100,177			98,436			56,118
Total liabilities & shareholders' equity	$	1,034,494		$	1,016,224		$	1,023,963		$	1,007,057		$	543,363

SmartFinancial, Inc. and Subsidiaries
Condensed Consolidated Financial Information (unaudited)
(In thousands)
INCOME STATEMENT
		Three months ending
		June 30, 2016			March 31, 2016		Dec. 31, 2015		Sept. 30, 2015			June 30, 2015
Interest Income
Loans, including fees	��	$	9,954		$	9,374	$	9,875	$	6,660		$	4,677
Investment securities		665			717		630		458			363
Other interest income		50			63		62		35			28
Total interest income		10,670			10,154		10,567		7,153			5,068
Interest Expense
Deposits		1,013			961		937		688			498
Repurchase agreements		15			17		17		7			3
FHLB and other borrowings		29			45		66		32			3
Total interest expense		1,057			1,023		1,020		727			504
Net interest income		9,613			9,131		9,547		6,426			4,564
Provision for loan losses		218			138		567		32			40
Net interest income after provision for loan losses		9,394			8,993		8,980		6,394			4,524
Non-interest income
Service charges on deposit accounts		259			296		397		237			149
Gain on securities		98			83		—		—			52
Gain on sale of loans and other assets		197			222		86		(294		)	31
Gain (loss) on sale of foreclosed assets		(4		)	58		332		(86		)	(363		)
Other non-interest income		410			412		340		317			237
Total non-interest income		961			1,071		1,155		174			106
Non-interest expense
Salaries and employee benefits		4,486			4,495		4,208		3,187			2,236
Occupancy expense		1,137			1,018		910		688			556
FDIC premiums		151			136		148		144			98
Foreclosed asset expense		64			57		110		91			48
Marketing		184			173		100		142			111
Data Processing		555			341		510		278			194
Professional expenses		551			455		760		908			334
Amortization of other intangibles		93			93		93		58			41
Service contracts		316			286		248		192			152
Other non-interest expense		936			897		965		805			570
Total non-interest expense		8,472			7,952		8,052		6,493			4,340
Earnings before income taxes		1,883			2,112		2,083		75			290
Income tax expense		691			764		901		152			225
Net income (loss)		1,192			1,348		1,182		(77		)	65
Dividends on preferred stock		270			212		30		30			30
Net income available to common shareholders		$	922		$	1,136	$	1,152	$	(107	)	$	35
NET INCOME PER COMMON SHARE
Basic		$	0.16		$	0.20	$	0.20	$	(0.03	)	$	0.01
Diluted		0.15			0.19		0.19		(0.03		)	0.01
Weighted average common shares outstanding
Basic		5,820			5,807		5,750		3,937			2,966
Diluted		6,127			6,108		6,037		4,244			3,293

SmartFinancial, Inc. and Subsidiaries
Condensed Consolidated Financial Information (unaudited)
(In thousands)
YIELD ANALYSIS
	Three Months Ended June 30, 2016						Three months ended March 31, 2016						Three Months Ended June 30, 2015
	Average				Yield/		Average				Yield/		Average				Yield/
	Balance		Interest *		Cost*		Balance		Interest *		Cost*		Balance		Interest *		Cost*
Assets
Loans	$	751,425	$	9,955	5.31	%	$	734,918	$	9,374	5.12	%	$	381,969	$	4,677	4.91	%
Investment securities and interest bearing due froms	171,526		678		1.59	%	182,988		730		1.60	%	91,177		364		1.60	%
Federal funds and other	5,719		50		3.51	%	8,817		64		2.91	%	2,676		28		4.20	%
Total interest-earning assets	928,670		10,683		4.61	%	926,723		10,168		4.40	%	475,822		5,069		4.27	%
Non-interest-earning assets	65,380						74,368						41,188
Total assets	$	994,050					$	1,001,091					$	517,010
Liabilities and Stockholders’ Equity
Interest-bearing demand deposits	$	153,881	$	69	0.18	%	$	150,538	$	66	0.18	%	$	110,401	$	39	0.14	%
Money market and savings deposits	248,401		299		0.48	%	242,125		272		0.45	%	121,856		112		0.37	%
Time deposits	321,244		645		0.81	%	334,782		623		0.75	%	165,140		347		0.84	%
Total interest-bearing deposits	723,526		1,013		0.56	%	727,445		961		0.53	%	397,397		498		0.50	%
Securities sold under agreement to repurchase	19,742		15		0.30	%	21,237		17		0.32	%	5,928		3		0.20	%
Federal Home Loan Bank advances and other borrowings	11,287		29		1.03	%	23,504		45		0.76	%	1		—		0.85	%
Total interest-bearing liabilities	754,555		1,057		0.56	%	772,186		1,023		0.53	%	403,326		501		0.50	%
Noninterest-bearing deposits	132,765						123,242						56,373
Other liabilities	4,111						4,160						643
Total liabilities	891,431						899,588						460,342
Shareholders’ equity	102,619						101,503						56,668
Total liabilities and stockholders’ equity	$	994,050					$	1,001,091					$	517,010
Net interest income, taxable equivalent			$	9,626					$	9,145					$	4,568
Interest rate spread					4.05	%					3.87	%					3.77	%
Tax equivalent net interest margin					4.16	%					3.96	%					3.85	%
Percentage of average interest-earning assets to average interest-bearing liabilities					123.08	%					120.01	%					118.0	%
Percentage of  average equity to average assets					10.32	%					10.14	%					10.96	%
* Taxable equivalent basis

SmartFinancial, Inc. and Subsidiaries
Condensed Consolidated Financial Information (unaudited)
(In thousands)
	Three months ending
	June 30, 2016			March 31, 2016			Dec. 31, 2015			Sept. 30, 2015			June 30, 2015
Operating Earnings
Net income (loss) (GAAP)	$	1,192		$	1,348		$	1,182		$	(77	)	$	65
Purchased loan accounting adjustments*	(597		)	(541		)	(818		)	(412		)	(161		)
Securities (gains) losses	(98		)	(83		)	—			—			(52		)
Merger and conversion costs	153			105			230			748			104
Foreclosed assets (gains) losses	4			(58		)	(332		)	86			363
Income tax effect of adjustments	250			221			352			(161		)	(97		)
Net operating earnings (Non-GAAP)	904			992			614			184			222
Dividends on preferred stock	(270		)	(212		)	(30		)	(30		)	(30		)
Net operating earnings available to common shareholders (Non-GAAP)	$	634		$	780		$	584		$	154		$	192
Net operating earnings per common share:
Basic	$	0.11		$	0.13		$	0.10		$	0.04		$	0.06
Diluted	0.10			0.13			0.10			0.04			0.06
Operating Efficiency Ratio
Efficiency ratio (GAAP)	79.14		%	76.93		%	74.29		%	97.45		%	88.67		%
Adjustment for purchased loan accounting adjustments*	7.05		%	6.81		%	10.16		%	6.34		%	3.71		%
Adjustment for securities (gains) losses	1.16		%	1.05		%	—		%	—		%	(1.20		)%
Adjustment for merger and conversion costs	(1.81		)%	(1.33		)%	(2.85		)%	(11.51		)%	(2.41		)%
Adjustment for OREO (gains) losses	(0.05		)%	0.73		%	4.13		%	(1.32		)%	(8.36		)%
Operating efficiency ratio (Non-GAAP)	85.49		%	84.19		%	85.73		%	90.96		%	80.41		%
Adjusted Allowance for Loan Losses
Allowance for loan losses (GAAP)	$	4,720		$	4,527		$	4,355		$	3,828		$	3,834
Net acquisition accounting fair value discounts to loans	11,053			11,381			11,781			12,520			5,599
Adjusted allowance for loan losses (Non-GAAP)	15,773			15,908			16,136			16,348			9,433
Loans (excluding acquisition accounting fair value discounts)	789,169			752,321			739,497			722,959			396,323
Adjusted allowance for loan losses to loans (Non-GAAP)	2.00		%	2.11		%	2.18		%	2.26		%	2.38		%
Tangible Common Equity
Shareholders' equity (GAAP)	$	103,064		$	101,988		$	100,177		$	98,436		$	56,118
Less preferred stock & preferred stock paid in capital	12,000			12,000			12,000			12,000			12,000
Less goodwill and other intangible assets	6,754			6,848			6,941			7,034			177
Tangible common equity (Non-GAAP)	$	84,310		$	83,140		$	81,236		$	79,402		$	43,941

*Consists of ASC 310-30 accretion above (below) contractual loan income and ASC 310-20 accretion