UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 

FORM 10-K

 

ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Fiscal Year Ended December 31, 20162019

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number 000-32017

 

CENTERSTATE BANKS, INC.BANK CORPORATION

(Name of registrant as specified in its charter)

 

 

Florida

 

59-3606741

(State or Other Jurisdiction
of Incorporation or Organization)

 

(I.R.S. Employer
Identification No.)

 

 

 

1101 First Street South, Suite 202, Winter Haven, Florida

 

33880

(Address of principal executive offices)

 

(Zip Code)

Issuer’s telephone number, including area code:

(863) 293-4710

Securities registered pursuant to Section 12(b) of the Act:

Common Stock, par value $0.01 per share

Securities registered pursuant to Section 12(g) of the Act:

None

 

The registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    YES      NO  

The registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    YES      NO  

Check whether the registrant has (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    YES  ]    NO  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    YES      NO  

CheckIndicate by check mark if there is no disclosure of delinquent filers in responsepursuant to Item 405 of Regulation SKS-K (§229.405 of this chapter) is not contained in this form,herein, and no disclosure will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  

Indicate by check mark if the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company, or emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer”filer,” “smaller reporting company,” and “smaller reporting“emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer

 

  

Accelerated filer

 

Non-accelerated filer

 

  

Smaller reporting company

 

Emerging growth company

TheIf an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

Indicate by check mark whether the registrant is a shell company as(as defined in Rule 12b-2 of the Exchange Act.Act).    YES      NO  

Securities registered pursuant to Section 12 (b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock

CSFL

NASDAQ

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

Common stock, par value $.01 per share

124,429,792 shares

(class)

Outstanding at February 26, 2020

The aggregate market value of the Common Stock of the registrant held by non-affiliates of the registrant (40,244,803(99,727,055 shares) on June 30, 2016,2019, was approximately $633,856,000.$2,296,714,000.  The aggregate market value was computed by reference to the last sale of the Common Stock of the registrant at $15.75$23.03 per share on June 30, 2016.2019.  For the purposes of this response, directors, executive officers and holders of 5% or more of the registrant’s Common Stock are considered the affiliates of the issuer at that date.

As of February 28, 2017 there were outstanding 51,064,897 shares of the registrant’s Common Stock.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the Annual Meeting of Shareholders to be held on April 27, 201723, 2020 to be filed with the Securities and Exchange Commission pursuant to Regulation 14A within 120 days of the registrant’s fiscal year end are incorporated by reference into Part III, of this Annual Report on Form 10-K.

 

 

 


 


TABLE OF CONTENTS

 

 

 

 

 

Page

 

 

 

 

 

PART I

 

 

 

 

Item 1.

 

Business

 

1

 

 

General

 

1

 

 

Lending Activities

 

2

 

 

Deposit Activities

 

3

 

 

Investments

 

3

 

 

Correspondent Banking

 

34

 

 

Data ProcessingAcquisition Strategy

 

4

 

 

Effect of Governmental PoliciesData Processing

 

4

 

 

Supervision and RegulationEffect of Governmental Policies

 

4

 

 

CompetitionSupervision and Regulation

 

95

 

 

EmployeesCompetition

 

1013

 

 

Statistical Profile and Other Financial DataEmployees

 

1013

 

 

Availability of Reports furnished or filed with SECStatistical Profile and Other Financial Data

 

1013

Availability of Reports Furnished or Filed with SEC

13

Item 1A

 

Risk Factors

 

1114

Item 1B

 

Unresolved Staff Comments

 

2330

Item 2.

 

Properties

 

2330

Item 3.

 

Legal Proceedings

 

2330

Item 4.

 

[Removed and Reserved]

 

2330

 

 

 

 

 

PART II

 

 

 

 

Item 5.

 

Market for Common Equity, Related StockholderShareholder Matters, and Issuer Purchases of Equity Securities

 

2431

Item 6.

 

Selected  Consolidated Financial Data

 

2633

Item 7.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

3239

Item 7A.

 

Quantitative and Qualitative Disclosures about Market Risks

 

6168

Item 8.

 

Financial Statements and Supplementary Data

 

6169

Item 9.

 

Changes in and Disagreements With Accountants on Accounting and  Financial Disclosure

 

6169

Item 9A.

 

Controls and Procedures

 

6169

Item 9B.

 

Other Information

 

6169

 

 

 

 

 

PART III

 

 

 

 

Item 10.

 

Directors, Executive Officers and Corporate Governance

 

6270

Item 11.

 

Executive Compensation

 

6270

Item 12.

 

Security Ownership of Certain Beneficial Owners and Management and  Related StockholderShareholder Matters

 

6270

Item 13.

 

Certain Relationships and Related Transactions, and Director Independence

 

6270

Item 14.

 

Principal Accountant Fees and Services

 

6270

Item 15.

 

Exhibits and Financial Statement Schedules

 

6270

 

 

 

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

6575

 

 

 

SIGNATURES

 

129145

 

 

 

EXHIBIT INDEX

131

 

 

 


PART

PART I

Some of the statements in this report constitute forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995 and the Securities Exchange Act of 1934. These statements related to future events, other future financial performance or business strategies, and include statements containing terminology such as “may,” “will,” “should,” “expects,” “scheduled,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “potential,” or “continue” or the negative of such terms or other comparable terminology. Actual events or results may differ materially from the results anticipated in these forward looking statements, due to a variety of factors, including, without limitation:  the impact on failing to implement our business strategy, including our growth and acquisition strategy; the ability to successfully integrate our acquisitions; additional capital requirements due to our growth plans; the impact of an increase in our asset size to over $10 billion; the ability to implement our mortgage and SBA lines of business; the risks of changes in interest rates and the level and composition of deposits, loan demand, the credit and other risks in our loan portfolio and the values of loan collateral; the impact of us not being able to manage our risk; the impact of a loss of management or other experienced employees; the impact if we failed to maintain our culture and attract and retain skilled people; risks related to pending or future litigation; the risk of changes in technology and customer preferences; the impact of any material failure or breach in our infrastructure or the infrastructure of third parties on which we rely as a result of cyber-attacks; or material regulatory liability in areas such as BSA or consumer protection; the effects of future economic and political conditions; reputational risks from such failures or liabilities or other events; adverse weather or manmade events that may or may not be caused by climate change; governmental monetary and fiscal policies, as well as legislative and regulatory changes; the effects of competition from technological change and other commercial banks, thrifts, consumer finance companies, and other financial institutions operating in our market area and elsewhere; other factors disclosed in this Annual Report on Form 10-K, including, among others, those disclosed in Part I, Item 1A. “Risk Factors.”  All forward looking statements attributable to our Company are expressly qualified in their entirety by these cautionary statements.  We disclaim any intent or obligation to update these forward looking statements, whether as a result of new information, future events or otherwise.  There is no assurance that future results, levels of activity, performance or goals will be achieved.  

ItemItem 1.

Business

General

CenterState Banks, Inc.Bank Corporation (“We,” “Our,” “CenterState,” “CSFL,” or the “Company”) wasis a financial holding company incorporated in September 20, 1999 under the laws of the State of Florida on September 20, 1999.  We are a financial holding company which ownsFlorida. Through our national bank subsidiary, CenterState Bank, of Florida, N.A. (“CenterState Bank” or the “Bank”).  Headquartered in Winter Haven, Florida,, we provide a full range of consumer and commercial banking services to individuals, businesses and industries through 67our headquarters branch in Winter Haven, Florida and, as of December 31, 2019, a 149 bank officebranch network located within 23 counties throughout Florida, Georgia and Alabama, as well as threeone loan production officesoffice in Florida and one loan production office in Macon, Georgia.  As of December 31, 2016, CenterState Bank wasis among the second largest Florida-based community banking organizationorganizations in terms of publicly available deposit data (on a pro forma basis taking into account the closingas of its pending acquisition transactions with Platinum Bank Holding Company (“Platinum”) and Gateway Financial Holdings of Florida, Inc. (“Gateway”).December 31, 2019.  

We also operate, through our subsidiary bank,Bank, a correspondent banking and capital markets service division for approximately 600over 650 small and medium sized community banks throughout the United States. Based primarily in Atlanta, Georgia and Birmingham, Alabama, this division earns commissions on fixed income security sales, fees from hedging services, loan brokerage fees and consulting fees for services related to these activities. The Bank also owns CBI Holding Company, LLC (“CBI”), which in turn owns Corporate Billing, LLC (“Corporate Billing”), a transaction-based finance company headquartered in Decatur, Alabama that provides factoring, invoicing, collection and accounts receivable management services to transportation companies and automotive parts and services providers throughout the United States and Canada.

We have grown from our formation in 2000 primarily through a series of acquisitions, starting in June 2000 through 2016.2019. Our most recent acquisitions include:

  

Gulfstream Bancshares, Inc. (“Gulfstream”), in January 2014, which added approximately $479 million in deposits;  

First Southern Bancorp, Inc. (“First Southern”), in June 2014, which added approximately $853 million in deposits;

 

 

 

 

 

 

Community Bank of South Florida, Inc. (“Community)Community”), in March 2016, which added approximately $453 million in deposits;  and

 

 

 

Hometown of Homestead Banking Company (“Hometown”), in March 2016, which added approximately $253 million in deposits.deposits;

Platinum Bank Holding Company (“Platinum”), in April 2017, which added approximately $520 million in deposits;

Gateway Financial Holdings of Florida, Inc. (“Gateway”) in May 2017, which added approximately $708 million in deposits;

HCBF Holding Company, Inc. (“HCBF”), in January 2018, which added approximately $719 million in deposits;

Sunshine Bancorp, Inc. (“Sunshine”), also in January 2018, which added approximately $1.8 billion in deposits;


Charter Financial Corporation (“Charter”), in September 2018, which added approximately $1.3 billion in deposits;

and

National Commerce Corporation (“NCOM” or “NCC”), in April 2019, which added approximately $3.5 billion in deposits

On October 17, 2016, weJanuary 25, 2020, CenterState entered into an Agreement and Plan of Merger with South State Corporation (“South State”), a definitive agreement to acquire Platinum, thebank holding company of Platinum Bank. The transaction was approved by the boards of directors of both companies, has received all required regulatory approvals, and is expected to closeheadquartered in Columbia, South Carolina, which engages in the second quarterbusiness of 2017. Completionbanking through South State Bank. South State Bank operates branches throughout South Carolina, North Carolina, Georgia and Virginia.  The combined company will operate under the South State Bank name and will trade under the South State ticker symbol SSB on the Nasdaq stock market.  The company will be headquartered in Winter Haven, Florida and will maintain a significant presence in Columbia and Charleston, South Carolina; Charlotte, North Carolina; and Atlanta, Georgia.  Upon completion of the transactionmerger, which is subject to receipt of regulatory and shareholder approvals and other customary closing conditions, including approvalthe combined company will have, on a pro forma basis, excluding purchase accounting adjustments, assets of Platinum’s shareholders. Under$34 billion, deposits of $26 billion and loans of $24 billion.

In addition to the terms of the agreement, holders of Platinum common stock will receive 3.7832 shares of our common stock and $7.60 in cash for each share of Platinum common stock, which equates to an aggregate transaction value of approximately $83.8 million, based on our closing stock price on September 30, 2016 (comprised of approximately 74.5 million of our common stock and $9.3 million of cash).

On November 30, 2016,Bank, we entered into a definitive agreement to acquire Gateway, the holding company of Gateway Bank of Florida, Gateway Bank of Central Florida, and Gateway Bank of Southwest Florida. The transaction was approved by the boards of directors of both companies, has received all required regulatory approvals, and is expected to close in the second quarter of 2017. Completion of the transaction is subject to customary closing conditions, including approval of Gateway’s shareholders. Under the terms of the agreement, holders of Gateway common stock will receive $18.00 in cash or 0.95 shares of our common stock for each share of Gateway common stock; provided, however, that the aggregate cash payment shall constitute 30% of the merger consideration, which equates to an aggregate transaction value of approximately $116.9 million, based on our closing stock price on September 30, 2016.  

We also own R4ALL, Inc. (“R4ALL”), which acquires and disposes troubled assets, and CSFL IC,Insurance Corp. (“CSFL IC”), which operates a captive insurance subsidiary pursuant to section 831(b) of the U.S. Tax Code.  National Commerce Risk Management, Inc. (“Risk Mgmt”), acquired from the NCOM transaction, was also a captive insurance subsidiary pursuant to Section 831(b) of the U.S. Tax Code, and it has since been dissolved.

At December 31, 2016,2019, we had total consolidated assets of $5.1$17.1 billion, total consolidated loans of $3.4$12.0 billion, total consolidated deposits of $4.2$13.1 billion, and total consolidated shareholders’ equity of $552.5 million.$2.9 billion.

Our revenue is primarily derived from interest on, and fees received in connection with, real estate and other loans, interest and dividends from investment securities and short-term investments, and commissions on bond sales.  The principal sources of funds for our lending activities are customer deposits, repayment of loans, and the sale and maturity of investment securities.  Our principal expenses are interest paid on deposits, and operating and general administrative expenses.

As is the case with banking institutions generally, our operations are materially and significantly influenced by the real estate market, general economic conditions, and by relatedthe tax, monetary and fiscal policies of financial institutionthe U.S. and state government and regulatory agencies, including the Board of Governors of the Federal Reserve System (the “Federal Reserve”).  Deposit flows and costs of funds are influenced by interest rates on competing investments and general market rates of interest.  Lending activities are affected by the demand for


financing of real estate and other types of loans, which in turn is affected by the interest rates at which such financing may be offered and other factors affecting local demand and availability of funds.funds, including tax rates and regulatory structure.  We face strong competition in the attraction of deposits (our primary source of lendable funds) and in the origination of loans.  See “Competition.”

Lending Activities

We offer a range of lending services, including real estate, consumer and commercial loans, to individuals and small businesses and other organizations that are located in or conduct a substantial portion of their business in our market area.  Our consolidated loans at December 31, 20162019 and 20152018 were $3,429,747,000,$12.0 billion, or 68%70% and $2,593,776,000,$8.3 billion, or 64%68%, respectively, of total consolidated assets.  The interest rates charged on loans vary with the degree of risk, maturity, and amount of the loan, and are further subject to competitive pressures, money market rates, availability of funds, and government regulations.  We have no foreign loans or loans for highly leveraged transactions.  We do have immaterial amounts of loans with foreigners on property located within our Florida market area, primarily vacation and second homes.

Our loans are concentrated in three major areas: real estate loans, commercial loans and consumer loans.  A majority of our loans are made on a secured basis.  As of December 31, 2016,2019, approximately 84%83% of our consolidated loan portfolio consisted of loans secured by mortgages on real estate, 13%15% of the loan portfolio consisted of commercial loans (not secured by real estate) and 3%2% of our loan portfolio consisted of consumer and other loans.

On February 3, 2016, we entered into an agreement with the FDIC to terminate all existing FDIC loss share agreements.  We will now recognize the full amounts of all future charge-offs and recoveries related to the former covered assets as the FDIC will no longer be sharing in such amounts.

Our real estate loans are secured by mortgages and consist primarily of loans to individuals and businesses for the purchase, improvement of or investment in real estate, for the construction of single-family residential and commercial units, and for the development of single-family residential building lots. These real estate loans may be made at fixed or variable interest rates.  Generally, we do not make fixed-rate commercial real estate loans for terms exceeding five years.  Loans in excess of five years are generally adjustable.made at adjustable interest rates.  Our residential real estate loans generally are repayable in monthly installments based on up to a 15-year or a 30-year amortization schedule with variable or fixed interest rates.

Our commercial loan portfolio consists primarily of loans to small-to-medium sized businesses located primarily in our market area for working capital, equipment purchases, and various other business purposes.  A majority of commercial loans are secured by equipment or similar assets, but these loans may also be made on an unsecured basis.  Commercial loans may be made at variable or fixed rates of interest.  Commercial lines of credit are typically granted on a one-year basis, with loan covenants and monetary thresholds.  Other commercial loans with terms or amortization schedules of longer than one year will normally carry interest rates which vary with the prime lending rate and will become payable in full and are generally refinanced in three to five

2


years.  Commercial and agricultural loans not secured by real estate amounted to approximately 13%15% and 12%14% of our Company’s total loan portfolio as of December 31, 20162019 and 2015,2018, respectively.

Our consumer loan portfolio consists primarily of loans to individuals for various consumer purposes, but includes some business purpose loans which are payable on an installment basis.  The majority of these loans are for terms of less than five years and are secured by liens on various personal assets of the borrowers, but consumer loans may also be made on an unsecured basis.  Consumer loans are made at fixed and variable interest rates, and are often based on up to a five-year amortization schedule.

At December 31, 2016,2019, approximately 43%52% of our total non-PCI (“Purchased Credit Impaired”Credit-Impaired”) loan portfolio is fixed rate, 24%23% is floating rate and 33%25% is variable rate other than floating.

For additional information regarding our loan portfolio, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Loan originations are derived primarily from employee loan officers within our local market areas, but can also be attributed to referrals from existing customers and borrowers, advertising, or walk-in customers.

Certain credit risks are inherent in making loans.  These include prepayment risks, risks resulting from uncertainties in the future value of collateral, risks resulting from changes in economic and industry conditions, and risks inherent in dealing with individual borrowers.  In particular, longer maturities increase the risk that economic conditions will change and adversely affect collectability.  We attempt to minimize credit losses through various means.  In particular, on larger credits, we generally rely on the cash flow of a debtor as the source of repayment and secondarily on the value of the underlying collateral.  In addition, we attempt to utilizeemploy shorter loan terms in order to reduce the risk of a decline in the value of such collateral.

2In addition, we have a mortgage line of business which originates single-family home loans and sells a majority of those mortgages into the secondary market of which the majority are sold with servicing rights released. We also have a SBA 7(a) line of business whereby we routinely sell the government guaranteed portion of the SBA loans to investors with the unguaranteed portion of the loan and the servicing rights retained.


DepositFor additional information regarding our loan portfolio, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

Deposit Activities

Deposits are the major source of our funds for lending and other investment activities.  We consider the majority of our regular savings, demand, negotiable order of withdrawal or NOW, and money market deposit accounts to be core deposits.  These accounts comprised approximately 87%83% and 81% of our consolidated total deposits at December 31, 20162019 and 2015.2018, respectively.  Approximately 13%17% and 19% of our consolidated deposits at December 31, 20162019 and December 31, 2015,2018, respectively, were certificates of deposit.  Generally, we attempt to maintain the rates paid on our deposits at a competitive level.  Time deposits of $100,000 and over made up approximately 8%10% of consolidated total deposits at December 31, 20162019 and 6% at December 31, 2015.2018.  The majority of the deposits are generated from customers in the market areas where we conduct business.  Generally, we do not accept brokered deposits and we do not solicit deposits on a national level.  We obtain substantially all of our deposits from customers in our local markets.  For additional information regarding the Company’s deposit accounts, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Deposits.”

Investments

Our investment securities portfolio available for sale investment debt securities portfolio was $740,702,000$1.9 billion and $604,739,000$1.7 billion at December 31, 20162019 and 2015,2018, respectively, representing 15%11% and 14% of our total consolidated assets.  At December 31, 2016,2019, approximately 96%94% of this portfolio was invested in U.S. government mortgage backed securities (“MBS”), specifically residential FNMA, FHLMC,Fannie Mae, Freddie Mac and GNMA MBSs.Ginnie Mae MBS.  We have selected these types of investments because such securities generally represent what we believe to be a minimal investment risk.  We do not own any private label MBSs.  Approximately 3%,5% or $22,443,000,$93.9 million, of this portfolio is invested in municipal securities.  Our investments are managed in relation to loan demand and deposit growth, and are generally used to provide for the investment of excess funds at acceptable risks levels while providing liquidity to fund increases in loan demand or to offset fluctuations in deposits.  Investment debt securities available for sale are recorded on our balance sheet at market value at each balance sheet date.  Any change in market value is recorded directly in our stockholders’shareholders’ equity account and is not recognized in our income statement unless the security is sold or unless it is impaired and the impairment is other than temporary.  During 2016,2019, we sold approximately $347,000$227.2 million of these securities and recognized a net gain on the sales of approximately $13,000.$25.  In addition, we sold approximately $141,715,000$42.0 million of securities acquired from the purchase of Community and HometownNCOM on MarchApril 1, 2016.  These2019.  All of the acquired securities sold were collateralized loan obligation securities (“CLOs”).  The CLOs were marked to fair value at acquisition and subsequently sold after the acquisition date and thus no gains or losses were recognized.resulting in a loss of $5.  

We have selected these types of investments because such securities generally represent what we believe to be a minimal investment risk.  Occasionally, we may purchase certificates of deposits of national and state banks.  These investments may exceed $250,000 in any one institution (the limit of FDIC insurance for deposit accounts).  Federal funds sold, money market accounts and interest bearing deposits held at the Federal Reserve Bank represent the excess cash we have available over and above daily cash needs.  Federal funds sold and money market funds are invested on an overnight basis with approved correspondent banks.

We monitor changes in financial markets.  In addition to investments for our portfolio, we monitor daily cash positions to ensure that all available funds earn interest at the earliest possible date.  A portion of the investment account is invested in liquid

3


securities that can be readily converted to cash with minimum risk of market loss.  These investments usually consist of obligations of U.S. government agencies, mortgage backed securities and federal funds.  The remainder of the investment account may be placed in investment securities of different type and/or longer maturity.  Daily surplus funds are sold in the federal funds market for one business day.  We attempt to stagger the maturities of our securities so as to produce a steady cash-flow in the event cash is needed, or economic conditions change.

We also have a trading securities portfolio managed at our subsidiary bank.Bank.  For this portfolio, realized and unrealized gains and losses are included in trading securities revenue, a component of non interest incomeNon-interest Income in our Consolidated Statement“Consolidated Statements of Income and Comprehensive Income.  Securities purchased for this portfolio have primarily been municipal securities and are held for short periods of time.  During 2016,2019, we purchased approximately $186,150,000$194.8 million of securities for this portfolio and sold $176,393,000$191.6 million, recognizing a net realized gain on sale of approximately $323,000.$133 thousand.  At December 31, 20162019, we had $12,383,000$5.0 million of securities in our trading portfolio.

Our held to maturity debt securities portfolio was $250,543,000$202.9 million and $272,840,000$216.8 million at December 31, 20162019 and December 31, 2015,2018, respectively, representing 5%1% and 7% of2% our total consolidated assets.  These securities had unrecognized net (losses) gains of approximately ($7,850,000)$5.9 million and $1,143,000,unrecognized net losses of approximately $4.7 million, resulting in estimated fair values of $242,693,000$208.9 million and $273,983,000$212.2 million at December 31, 20162019 and 2015,2018, respectively.  At December 31, 2016,2019, approximately 48%35% of this portfolio is invested in mortgage backed securitiesMBS and 52%65% in municipal securities.  It is anticipated that this portfolio will generally hold longer term securities for the primary purpose of yield.  This classification was chosen to minimize temporary effects on our tangible equity and tangible equity ratio due to increases and decreases in general market interest rates.

Correspondent Banking

Our correspondent banking and capital markets segment operates as a division within our subsidiary bank.Bank.  Its primary revenue generating activities are related to the capital markets division which includes commissions earned on fixed income security sales, fees from hedging services, loan brokerage fees and consulting fees for services related to these activities.  Income generated related to the correspondent banking services includes spread income earned on correspondent bank deposits (i.e. federal funds purchased) and fees generated from safe-keeping activities, bond accounting services, asset/liability consulting services, international wires, clearing and corporate checking account services and other correspondent banking related services.  The fees derived from the correspondent

3


banking services are less volatile than those generated through the capital markets group. The customer base includes small to medium size financial institutions located throughout the United States.

Acquisition Strategy

Our business growth, profitability and market share have been enhanced by us engaging in strategic mergers and acquisitions either within or contiguous to our existing footprint.  Our acquisition strategy focuses on banking institutions that:

are a good fit with our culture;

are strategically attractive by enhancing our footprint, allowing for cost savings and economies of scale, or providing market diversification, or otherwise may be strategically compelling;

have been determined to meet our risk appetite and profile; and

meet our financial criteria.

We expect to continue to assess future opportunities of financial companies using these criteria, based on market and other conditions.  

Data Processing

We use a single in-house core data processing solution.  The core data processing system provides deposit processing, loan processing and overall accounting services.  

A division of our subsidiary bankThe Bank provides item processing services and certain other information technology (“IT”) services for the Bankitself and the Company overall.  These services include;include: sorting, encoding, processing, and imaging checks and rendering checking and other deposit statements to commercial and retail customers, as well as providing IT services, including intranet and internet services for our Bank and the Company overall.

Effect of Governmental Policies

Our earnings and business are and will be affected by the policies of various regulatory authorities of the United States, especially the Federal Reserve.  The Federal Reserve, among other things, regulatesseeks to influence interest rates and the supply of creditmoney and deals with general economic conditionscredit within the United States.  Among the traditional methods that have been used to achieve this objective are open market operations in U.S. government securities, changes in the discount rate for bank borrowings, expanded access to funds for non-banks and changes in reserve requirements against bank deposits. The instrumentsFederal Reserve has, as a response to the financial crisis, steeply

4


increased the size of monetary policy employedits balance sheet by buying securities and has paid interest on excess reserves held by banks at the Federal Reserve for these purposesReserve.  Both the traditional and more recent methods are used in varying combinations to influence in various ways the overall levelgrowth and distribution of investments,bank loans, other extensions of creditinvestments and deposits, and the interest rates on loans and securities, and rates paid on liabilities and received on assets.for deposits.  The monetary policies of the Federal Reserve have had a significant effect on the operating results of commercial banks and are expected to continue to do so in the future.  The monetary policies of the Federal Reserve are influenced by various factors, including inflation, unemployment, and short-term and long-term changes in the international trade balance and in the fiscal policies of the U.S. Government.  Following a prolonged period in which the federal funds rate was stable or decreasing, the Federal Reserve began to increase this benchmark rate, but has more recently started to decrease the federal funds rate. In addition, since the period during which the Federal Reserve increased the size of its balance sheet substantially above historical levels through the purchase of debt securities, the Federal Reserve has started to vary the size of its balance sheet, which might also affect interest rates.  Future monetary policies, including whether the Federal Reserve will increase or decrease the federal funds rate and whether or at what pace it will reduce or increase the size of its balance sheet, and the effect of such policies on the future business and earnings of the Company and our subsidiary bank cannot be predicted.

Supervision and Regulation

We are extensively regulated under federal and state law.  The followingfollowing is a brief summarysummary of certain aspects of that regulation which are material to us, and does not purport to be a complete description of all regulations that affect us or all aspects of those regulations. To the extent particular statutory and regulatory provisionsparticular statutory and regulatory provisions are described, the description is qualified in its entirety by reference to the particular statute or regulation.  Proposals to change the laws and regulations governing the banking industry are frequently raised at both the state and federal levels.  The likelihood and timing of any changes in these laws and regulations, and the impact such changes may have on the Company and the Bank, are difficult to ascertain.  In addition to laws and regulations, bank regulatory agencies may issue policy statements, interpretive letters and similar written guidance applicable to the Company or the Bank.  A change in applicable laws, and regulations or regulatory guidance, or in the manner such laws, and regulations or regulatory guidance are interpreted by regulatory agencies or courts, may have a material adverse effect on the Company’s and the Bank’s business, operations, and earnings.  Supervision, regulation, and examination of banksSupervision, regulation, and examination of banks by regulatory agenciesregulatory agencies are intended primarilyintended primarily for the protection of depositors, rather than shareholders.the protection of depositors and customers, the deposit insurance fund and the U.S. banking and financial system rather than shareholders.

Both the scope of the laws and regulations and the intensity of the supervision to which we are subject have increased in recent years in response to the financial crisis, as well as other factors such as technological and market changes. As described in further detail below, the Company and the Bank have become subject to additional regulatory requirements as a result of the growth of their assets. Regulatory enforcement and fines have also increased across the banking and financial services sector. Many of these changes have occurred as a result of the Dodd-Frank Act Wall Street Reform and Consumer Protection Act (“Dodd-Frank Act”) and its implementing regulations.  While there have been some changes in the post financial crisis framework applicable to the Company, the Company expects that its business will remain subject to extensive regulation and supervision.

We are also subject to the disclosure and regulatory requirements of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, both as administered by the SEC, as well as the rules of Nasdaq that apply to companies with securities listed on the Nasdaq Global Select Market.

Regulation of the Company

We are regulated by the Federal Reserveregistered as a bank holding company with the Federal Reserve under the Bank Holding Company Act of 1956 (the “BHC Act”) and have elected to be a financial holding company. As a financial holding company, under the BHC Act, subjectwe are subject to the supervision, examinationcomprehensive regulation, examination and reporting requirements ofsupervision by the Federal Reserve.  FederalReserve and are subject to its regulatory reporting requirements.  Federal law subjects financial holding companies, such as the Company, to particular restrictions on the types of activities in which they may engage, and to a range of supervisory requirements and activities, including regulatory enforcement actions for violations of laws and regulations.

Under current lawAs and Federal Reserve policy, financial holding company, we are permitted to engage in, and be affiliated with companies engaging in, a finbroader range of activities than those permitted for ancial holding comp bank holding company. Bank holding companies are generally restricted to engaging in the business of banking, managing or controlling banks and certain other activities determined by the Federal Reserve to be closely related to banking. Financial holding companies may also engage in activities that are considered to be financial in nature, as well as those incidental or complementary to financial activities, including certain insurance underwriting activities.  We and the Bank must each remain “well-capitalized” and “well-managed” and the Bank must receive a Community Reinvestment Act (“CRA”) rating of at least “Satisfactory” at its most recent examination in order for us to maintain our status as a financial holding company. In addition, the Federal Reserve has the power to order a financial holding company or its subsidiaries to terminate any activity or terminate its ownership or control of any subsidiary, when it has reasonable cause to believe that continuation of such activity or such ownership or control constitutes a serious risk to the financial safety, soundness, or stability of any bank subsidiary of that financial holding company.  

5


A financial holding company is expected torequired to act as a sourcesource of financial and managerial strengthfinancial and managerial strength to its subsidiary bank andsubsidiary bank and to maintain resources adequatemaintain resources adequate to support its bank. The termsupport its bank.  The term “source of financial strength of financial strength” has been defineddefined as the abilitythe ability of a companycompany to provide financial assistanceprovide financial assistance to its insured depository institution subsidiariesinsured depository institution subsidiaries in the eventthe event of financial distress.financial distress.  The appropriate federal banking agency forappropriate federal banking agency for the depository institutiondepository institution (in this case the Office of the Comptroller of the Currency or OCC) may require reports from“OCC”) may require reports from the CompanyCompany to assess its abilityability to serveserve as a source of strengthsource of strength and to enforce complianceenforce compliance with the source-of-strength requirementsthe source-of-strength requirements by requiring the holding companyholding company to provide financial assistanceprovide financial assistance to the Bank if its capital were to become impaired.  If the Company fails to provide such assistance within three months,within three months, it couldcould be ordered to sellordered to sell its stock of the Bank to coverto cover the deficiency.  As disclosed below,deficiency.  Any capital loans by the Company has minimum capital requirements which must be maintained to remainto the Bank would be subordinate in regulatory compliance.right of payment to deposits and certain other debts of the Bank. In the event of the Company’s bankruptcy, any commitment by the Company to a federal bank regulatory agency to maintain the capital of the Bank would be assumed by the bankruptcy trustee and entitled to a priority of payment.

The BHCBHC Act requires thatrequires that a financial holding company obtain the prior approvalfinancial holding company obtain the prior approval of the Federalthe Federal Reserve beforebefore (i) acquiringacquiring direct or indirect ownership or controlindirect ownership or control of more thanmore than 5% of the voting shares of any of the voting shares of any additional bank,bank or bank holding company, (ii) taking any actiontaking any action that causescauses an additional bankbank or bank holding company to becomebecome a subsidiary of the financial holding company,subsidiary of the financial holding company, or (iii) mergingmerging or consolidating with any other financial holding company.consolidating with any other bank holding company.  The Federal Reserve may not approve anyFederal Reserve may not approve any such transaction that would resulttransaction that would result in a monopolymonopoly or wouldwould be in furtherancefurtherance of any combinationany combination or conspiracy to monopolizeconspiracy to monopolize or attemptattempt to monopolize the business of bankingmonopolize the business of banking in any section of the Unitedany section of the United States, or theor the effect of which may be substantiallywhich may be substantially to lessen competitioncompetition or toto tend to create a monopoly in anymonopoly in any section of the country, or thatthe country, or that in any other manner would beother manner would be in restraintrestraint of trade, unless the anticompetitivetrade, unless the anticompetitive effects of the proposed transaction are

4


the proposed transaction are clearly outweighedoutweighed by the public interest in meetingtheconvenience andneedsthe public interest in meeting the convenience and needs ofthecommunity the community tobeserved.The Federal Reserve served. The Federal Reserve is alsorequired required to considerconsider (1)thefinancial andmanagerial resources the financial and managerial resources of the companies involved, including pro forma capital ratios; (2) the risk to the stability of the United States banking or financial system; (3) the convenience and needs of the communities to be served, including the companies’ performance under the Community Reinvestment Act or CRA; and (4) the effectiveness of the companies in combatting money laundering.  We are permitted under applicable federal and state law to make out of state acquisitions and mergers of other banks and bank holding companies, subject to the requirements summarized above.

Federal law restricts the amount of voting stockFederal law restricts the amount of voting stock of a bank holding companybank holding company and a bank that bank that a person may acquire without theperson may acquire without the prior approvalapproval of banking regulators. The overallbanking regulators. The overall effect of suchof such laws is to make make it more difficultmore difficult to acquireacquire a bank holding companybank holding company and and a bank bank by tender offer or similar means thantender offer or similar means than it mightmight be to acquire controlacquire control of another typeanother type of corporation. Consequently, shareholderscorporation. Consequently, shareholders of the Company maythe Company may be less likelylikely to benefit from the rapid increasesbenefit from the rapid increases in stockstock prices thatthat may resultresult from tender offers or similar effortstender offers or similar efforts to acquire control of other companies.acquire control of other companies. Federal law also imposes restrictionsimposes restrictions on acquisitionsacquisitions of stock instock in a bank holding company andbank holding company or a state bank.  Under the federal Changenational bank.  Under the federal Change in Bank ControlControl Act and the regulations thereunder,and the regulations thereunder, a person person or group must give advance noticegroup must give advance notice to the Federalthe Federal Reserve before acquiring controlbefore acquiring control of any bank holding company, bank holding company, such as the Company, and thethe OCC before acquiring controlbefore acquiring control of anyany national bank.bank, such as the Bank. Upon receiptreceipt of suchsuch notice, the bankbank regulatory agencies may agencies may approve or disapprovedisapprove the acquisition.  The Change in Bank Controlacquisition.  The Change in Bank Control Act creates a rebuttable presumption of controlrebuttable presumption of control if a member ormember or group acquiresacquires a certain percentage or morecertain percentage or more of a bank holding company’s or banks voting stock,bank holding company’s or bank’s voting stock, or if one or more or more other control factorscontrol factors set forthforth in thethe Act are present.

A finpresent. As ancial holding comp result, any is prohibited from engaging in activities other than banking, or managing or controlling banks person or other permissible subsidiaries, and from acquiring or retaining directentity generally must provide prior notice to the Federal Reserve before acquiring the power to vote 10% or indirect controlmore of any company engaged in any activities other than those activities determined by the Federal Reserve to be so closely related to banking or managing or controlling banks as to be a proper incident thereto.  In determining whether a particular activity is permissible, the Federal Reserve must consider whether the performance of such an activity can reasonably be expected to produce benefits to the public, such as greater convenience, increased competition, or gains in efficiency that outweigh possible adverse effects, such as undue concentration of resources, decreased or unfair competition, conflictsour outstanding common stock.  Investors should be aware of interest, or unsound banking practices. For example, factoring accounts receivable, acquiring or servicing loans, leasing personal property, conducting securities brokerage activities, performing certain data processing services, acting as agent or broker in selling credit life insurance and certain other types these requirements when acquiring shares of insurance in connection with credit transactions, and certain insurance underwriting activities have all been determined by regulations of the Federal Reserve to be permissible activities of financial holding companies.  Despite prior approval, the Federal Reserve has the power to order a holding company or its subsidiaries to terminate any activity or terminate its ownership or control of any subsidiary, when it has reasonable cause to believe that continuation of such activity or such ownership or control constitutes a serious risk to the financial safety, soundness, or stability of any bank subsidiary of that financial holding company.our stock.

Regulation of the Bank

CenterState Bank is a national bank subjectsubject to comprehensive regulation, examination and supervcomprehensive regulation, examination and supervision by the OCC and ision by the OCC. The deposits subject to its regulatory reporting requirements. The deposits of thethe Bank are insured by theinsured by the FDIC and, accordingly, the and, accordingly, the Bank is also subject to certainto certain FDIC regulations and theregulations and the FDIC has backup examination authority andhas backup examination authority and some enforcementenforcement powers over the Bank.  Theover the Bank.  The Bank also is subject tosubject to certain regulation by the Federal Reserve.Reserve regulations.  These regulations include limitationsregulations include limitations on loansloans to a single borrower andsingle borrower and to its directors, officers and employees;directors, officers and employees; restrictions on the openingopening and closing of branch offices; the maintenance of required capital and liquidity ratios; the grantingclosing of credit under equal andbranch offices; the maintenance of required capital and liquidity ratios; the granting of credit under equal and fair conditions; the disclosureconditions; the disclosure of the costs and termsthe costs and terms of such credit,such credit, requirements to maintain reserves against deposits and loans, limitation on the types of investment that may be made and requirements governing risk management practices.  The Bank also is required to submit periodic reports regarding its financial condition and other matters.

The BankBank also is subject to restrictionsto restrictions on its ability to lend to and engage in other transactions with the Company and the Bank’s other affiliates.  Under these provisions, individual transactionsloans or other extensions of credit between the Bank and the Company or any nonbank affiliate generally are limited to 10% of the Bank’s capital and surplus, and all such transactions between the Bank and either the Company or any nonbank affiliate are limited to 20% of the Bank’s capital and surplus. Loans and other extensions of credit from the Bank to any affiliate generally are required to be secured by eligible collateral in specified amounts. In addition, any transaction between the Bank and any affiliate are required to be on arm’s length terms and conditions. The Dodd-Frank Act Wall Street Reform and Consumer Protection Act ("Dodd-Frank Act"), expanded these affiliate transaction rules to broaden the definition of affiliate and to apply to securities lending, repurchase agreements and derivatives activities that we may have with an affiliate, as well as to strengthen collateral requirements and limit Federal Reserve exemptive authority. Also, the definition of “extension of credit” for transactions with executive officers, directors and principal shareholders was expanded to includethese purposes includes credit exposureexposures arising from a derivative transaction, a repurchase or reverse repurchase agreement and a securities lending or borrowing transaction.  Federal banking laws also place similar restrictions on loans and other extensions of credit by FDIC-insured banks, such as the Bank, to their directors, executive officers and principal shareholders.  These provisionsrestrictions have not had a material impact on the Company or the Bank.

Federal Reserve rules require depository institutions, such as the Bank, to maintain reserves against their transaction accounts, primarily NOW and regular checking accounts.  For 2019, the first $16 million of covered balances are exempt from the reserve

6


requirement, aggregate balances between $16 million and $122.3 million are subject to a 3% reserve requirement and aggregate balances above $122.3 million are subject to a 10% reserve requirement. These reserve requirements are subject to annual adjustment by the Federal Reserve.

The Bank is permitted under federal law to branch on a de novo basis across state lines where the laws of that state would permit a bank chartered by that state to open a de novo branch.

Supervision, Examination and Enforcement

The Federal Reserve, OCC and FDIC have broad supervisory, examination and enforcement authority with regard to bank holding companies and banks, including the power to impose nonpublic supervisory agreements, issue cease and desist or removal orders, impose fines and other civil and criminal penalties, initiate injunctive actions, terminate deposit insurance and appoint a conservator or receiver.  In general, these actions may be initiated for violations of laws and regulations, as well as engagement in unsafe and unsound practices, and certain of these actions also may be taken against an “institution affiliated party” as defined in the law. Specifically, the regulators may direct a bank holding company or bank to, among other things, increase its capital, sell subsidiaries or other assets, limit its dividends and distributions, restrict its growth or remove officers and directors. Supervision and examinations are confidential, and the outcomes of these actions may not be made public.

Changes to our Regulation and Supervision in Crossing $10 Billion in Assets Threshold

Effective July 1, 2019, which was the date following the fourth consecutive quarter (plus any applicable phase-in period) in which the Company or the Bank’s total consolidated assets exceeded that $10 billion threshold, certain changes occurred in our supervision:  

The calculation of the Bank’s FDIC deposit insurance assessment base changed, which utilizes the performance score and a loss-severity score system as summarized under “FDIC Insurance Assessments.”

The Consumer Financial Protection Bureau (“CFPB”) became our supervisor and examiner with respect to consumer protection laws and regulations. Prior to July 1, 2019, the Bank was subject to regulations adopted by the CFPB, but the OCC was primarily responsible for examining our compliance with consumer protection laws and regulations.

In addition, beginning on July 1, 2019, the Bank became subject to the cap on debit card interchange fees imposed by the so-called Durbin Amendment. Under the Durbin Amendment and the Federal Reserve’s implementing regulations, bank issuers who are not exempt may only receive an interchange fee from merchants that is reasonable and proportional to the cost of clearing the transaction.  The maximum permissible interchange fee is equal to no more than $0.21 plus 5 basis points of the transaction value for many types of debit interchange transactions.  A debit card issuer may also recover $0.01 per transaction for fraud prevention purposes if the issuer complies with certain fraud-related requirements required by the Federal Reserve.  In addition, the Federal Reserve has rules governing routing and exclusivity that require issuers to offer two unaffiliated networks for routing transactions on each debit or prepaid product.  The impact of this change reduced the Bank’s fee income by approximately $6.2 million in year 2019 and is expected to reduce by $12.4 million annually, afterwards.

FDIC Insurance Assessments and Depositor Preference  

The deposits of the Bank are insured by the FDIC up to the limits under applicable law, which currently are set at $250,000 for accounts under the same name and title. The Bank is subject to deposit insurance premium assessments. The FDIC imposes a risk-based deposit premium assessment system. Under this system, the assessment rates for an insured depository institution vary

5


according to the level of risk incurred in its activities. To arrive at an assessment rate for a banking institution, the FDIC places it in one of four risk categories determined by reference to its capital levels and supervisory ratings. In the case of those institutions in the lowest risk category, the FDIC further determines its assessment rate based on certain specified financial ratios or, if applicable, long-term debt ratings. The assessment rate schedule can change from time to time, at the discretion of the FDIC, subject to certain limits. Under the current system, premiums are assessed quarterly. The FDIC has published guidelines on the adjustment of assessment rates for certain institutions. In addition, insured depository institutions have been required to pay a pro rata portion of the interest due on the obligations issued by the Financing Corporation to fund the closing and disposal of failed thrift institutions by the Resolution Trust Corporation.

The assessment base on which the Bank’s deposit insurance premiums is paid to the FDIC is nowwas previously calculated based on its average consolidated total assets less its average equity. However, effective as of July 1, 2019, the FDIC uses a performance score and loss-severity score to calculate the Bank’s initial FDIC assessment rate.  In addition, under current law,calculating these scores, the minimum designated reserve ratio ofFDIC uses the deposit insurance fund is requiredBank’s capital level and regulatory supervisory ratings and certain financial measures to increase from a minimum of 1.15%assess the Bank’s ability to 1.35% of the estimated amount of total insured deposits by September 30, 2020. The FDIC is required to offset the effect of the increased minimum reserve ratio for banks with assets of less than $10 billion.

withstand asset-related and funding related stress, and make certain adjustments based on risk factors that are not adequately captured in these calculations.  

Insurance of deposits may be terminated by the FDIC upon a finding that the institution has engaged in unsafe and unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by a bank’s federal regulatory agency.  Deposits and certain claims for administrative expenses and employee

7


compensation against insured depository institutions are afforded a priority over other general unsecured claims against the institution, including federal funds and letters of credit, in the liquidation or other resolution of that institution by any receiver appointed by federal authorities. These priority creditors include the FDIC.

Dividend Restrictions

The Company is a legal entity separate and distinct from its banking and other subsidiaries and has in the past relied on dividends from the Bank as its primary source of liquidity. There are limitations on the payment of dividends by the Bank to the Company, as well as by the Company to its shareholders.  For example,

The OCC has the general authority to limit the dividends paid by the Bank wouldif such payment may be requireddeemed to obtainconstitute an unsafe and unsound practice.  The Bank may not pay dividends from its paid-in surplus.  All dividends must be paid out of undivided profits then on hand, after deducting expenses, including reserves for losses and bad debts.  In addition, a national bank, such as the priorBank, is prohibited from declaring a dividend on its shares of common stock until its surplus equals its stated capital, unless there has been transferred to surplus no less than one/tenth of the bank’s net profits of the preceding two consecutive half-year periods (in the case of an annual dividend).  The approval of the OCC to pay dividendsis required if the total of all dividends declared by the Banka national bank in any calendar year would exceedexceeds the sumtotal of its net incomeprofits for that year andcombined with its retained net incomeprofits for the preceding two calendar years, less any required transfers required by the OCC or to be made to retire any preferred stock. Federal law also prohibitssurplus.

We and the Bank from paying dividends that inmust maintain the aggregate would be greater than its undivided profits after deducting statutory bad debts in excessapplicable common equity Tier 1 ("CET1") capital conservation buffer of its ALL.  2.5% to avoid becoming subject to restrictions on capital distributions, including dividends.  For more information on the CET1 capital conservation buffer, see Part I Item 1. Supervision and Regulation – Capital Requirements.

In addition, the Federal Reserve has indicatedpolicy provides that banking organizationsbank holding companies, such as the Company, should generally pay dividends to shareholders only if (i) the organization’s net income available to common shareholders over the past year has been sufficient to fully fund the dividends anddividends; (ii) the prospective rate of earnings retention appears consistent with the organization’s capital needs, asset quality and overall financial condition.  For information on the restrictions on the right of our Bankcondition; and (iii) the organization will continue to pay dividends to us, see Part II - Item 5 “Marketmeet minimum capital adequacy ratios.  The policy also provides that a bank holding company should inform the Federal Reserve reasonably in advance of declaring or paying a dividend that exceeds earnings for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.”

period for which the dividend is being paid or that could result in a material adverse change to the bank holding company’s capital structure.  Bank holding companies also are required to consult with the Federal Reserve before increasing dividends or redeeming or repurchasing capital instruments.  Additionally, the Federal Reserve could prohibit or limit the payment of dividends by a bank holding company if it determines that payment of the dividend would constitute an unsafe or unsound practice.

Capital

Requirements

We are required under federal law to maintain certain minimum capital levels at each of the Company and the Bank. The federal banking agencies have issued substantially similar risk-based and leverage capital requirements to banking organizations they supervise. Under these requirements, the Company and the Bank are required to maintain certain capital standards based on ratios of capital to total assets and capital to risk-weighted assets. The requirements also define the weights assigned to assets and off-balance sheet items to determine the risk weightedrisk-weighted asset components of the risk-based capital rules. The required capital ratios are minimums, and the Federal Reserve and OCC may determine that a banking organization, based on its size, complexity or risk profile, must maintain a higher level of capital in order to operate in a safe and sound manner. Risks such as concentration of credit risks and the risk arising from non-traditional activities, as well as the institution’s exposure to a decline in the economic value of its capital due to changes in interest rates, and an institutionsinstitution’s ability to manage those risks are important factors that are to be taken into account by the federal banking agencies in assessing an institution’s overall capital adequacy.

Effective January 1, 2015, revisedUnder the applicable capital rules, became effective for community banks with assets less than $10 billionthe Company and their holding companies pursuantthe Bank are subject to the requirements of the Dodd-Frank Act and standards adopted by the Basel Committee on Banking Supervision (referred to as “Basel III”). Under these revised rules, capital adequacy is measured by certainfollowing risk-based capital ratios, supplemented byratios: a leverage capital ratio. These capital rules assess an institution'sCET1 risk-based capital through three ratios:ratio, a common equity Tier 1 capital ("CET1") ratio, an additional Tier 1 risk-based capital ratio, which includes CET1 and additional Tier 1 capital, and a total capital ratio, which includes Tier 1 and Tier 2 capital.  CET1 is primarily comprised of the sum of common stock instruments and related surplus net of treasury stock, retained earnings, accumulated other comprehensive income (AOCI) and certain qualifying minority interests, less certain adjustments and deductions, that includeincluding with respect to goodwill, intangible assets, mortgage serv8icingservicing assets and deferred tax assets subject to temporary timing differences and AOCI (based on an irrevocable option to neutralize the AOCI).differences. Additional Tier 1 capital is primarily comprised of noncumulative perpetual preferred stock, tier 1minority1 minority interests and grandfathered trust preferred securities. Because the Company exceeded $15 billion in assets upon completion of its merger with NCC, the Company’s trust preferred securities less certain intangibles. no longer qualify as Tier 1 capital.

Tier 2 capital continues to consistconsists of instruments disqualified from Tier 1 capital, including as noted above, qualifying subordinated debt, other preferred stock and certain hybrid capital instruments, and a limited amount of loan loss reserves up to a maximum of 1.25% of risk-weighted assets; but thereassets, subject to certain eligibility criteria.  For institutions, such as us, that have exercised an opt-out election regarding the treatment of accumulated other comprehensive income (“AOCI”), up to 45% of net unrealized gains on available-for-sale equity securities with readily determinable fair market values are additional eligibility criteria placed on them.also included in Tier 2 capital.  The requirementscapital rules also define the weightsrisk-weights assigned to assets and off-balance sheet items

6


to determine the risk weightedrisk-weighted asset components of the risk-based capital rules, and changes the risk weighting of certain assets, including, for example, “high volatility” commercial real estate, past due assets, structured securities and equity holdings.

8

 


In addition, in December 2018, the U.S. federal banking agencies finalized rules that would permit bank holding companies and banks to phase-in, for regulatory capital purposes, the day-one impact of the new current expected credit loss accounting rule on retained earnings over a period of three years. For further discussion of the new current expected credit loss accounting rule, see Note 1 of the “Notes to Consolidated Financial Statements.”

The revisedcapital rules require a minimum CET1 risk-based capital ratio of 4.5%, a minimum overall Tier 1 risk-based capital ratio of 6%6.0%, and a total risk-based capital ratio of 8%8.0%. In addition, the revisedcapital rules require a capital conservation buffer of up to 2.5% above each of the minimum capital ratio requirements (CET1, tierTier 1, and total risk-based capital), which must be met for a bank or bank holding company to be able to pay dividends, engage in share buybacks or make discretionary bonus payments to executive management without restriction. This capital conservation buffer is beingwas phased in over a four yearfour-year period startingthat began on January 1, 2016, and was 0.625% in 2016 and 1.25% as of January 1, 2017. The revised rules also change the risk-weighting2017, 1.875% as of certain assets, including “high volatility” commercial real estate, past due assets, structured securitiesJanuary 1, 2018, and equity holdings. When fully implemented,is 2.50% as of January 1, 2019, so that a banking organization would neednow needs to maintain a CET1 capital ratio of at least 7%, a total Tier 1 capital ratio of at least 8.5% and a total risk-based capital ratio of at least 10.5% or it would be subject to restrictions on capital distributions and discretionary bonus payments to its executive management.

The leverage capital ratio, which serves as a minimum capital standard, considersis the ratio of Tier 1 capital only and is expressed as a percentage ofto quarterly average total assets, for the most recent quarter, after reduction of those assets forless goodwill and other disallowed intangible assets at the measurement date. Risks such as concentration of credit risks and the risk arising from non-traditional activities, as well as the institution's exposure to a decline in the economic value of its capital due to changes in interest rates, and an institution's ability to manage those risks are important factors that are to be taken into account by the federal banking agencies in assessing an institution's overall capital adequacy.  As of December 31, 2016, theassets. The required minimum leverage ratio for all banks wasand bank holding companies is 4%.

To be well-capitalized, the Bank must maintain the following capital ratios:

Safety and Soundness Considerations

CET1 risk-based capital ratio of 6.5% or greater;

Tier 1 risk-based capital ratio of 8.0% or greater;

Total risk-based capital ratio of 10.0% or greater; and

Tier 1 leverage ratio of 5.0% or greater.

 

There areThe Federal Reserve has not yet revised the well-capitalized standard for bank holding companies to reflect the higher capital requirements imposed under the current capital rules. For purposes of the Federal Reserve’s Regulation Y, including determining whether a number of additional obligations and restrictions imposed by law and policy onbank holding company meets the requirements to be a financial holding company, bank holding companies, such as the Company, and CenterState Bank, that are designed to reduce potential loss exposure to depositors and to the FDIC insurance fund in the event that the depository institutions become in danger of default or in default. Under current federal law, for example, the federal banking agencies, including the OCC and the FDIC, possess broad powers to take prompt corrective action to resolve problems of insured depository institutions such as the Bank. The extent of these powers depends upon whether the institution is "well capitalized," "adequately capitalized," "undercapitalized," "significantly undercapitalized" or "critically undercapitalized," as defined by the law. Under regulations issued by the federal banking agencies to implement Basel III and the minimum leverage and risk-based capital requirements of the Dodd-Frank Act, to be considered “well capitalized,” an institution must have a total risk based capital of at least 10.0%, a Tier 1 capital ratio of at least 8.0%, a common equity Tier 1 capital ratio of at least 6.5% and a leverage ratio of at least 5%. An “adequately capitalized” institution must have a total risk-based capital of at least 8.0%, a Tier 1 capital ratio of at least 6.0%, a common equity Tier 1 capital ratio of at least 4.5% and a leverage ratio of at least 4.0%. An “undercapitalized” institution has a total risk-based capital ratio of less than 8.0%,maintain a Tier 1 risk-based capital ratio of less than 6.0%, a common equity Tier 1 capital ratio of less than 4.5%, or a leverage ratio of less than 4.0%; a “significantly undercapitalized” institution hasgreater and a total risk-based capital ratio of less than 6.0%, a Tier 1 risk-based capital ratio of less than 4.0%, a common equity Tier 1 capital ratio of less than 3.0%10.0% or greater to be well-capitalized. If the Federal Reserve were to apply the same or a leverage ratiovery similar well-capitalized standard to bank holding companies as that applicable to the Bank, the Company’s capital ratios as of less than 3.0%;December 31, 2019 would exceed such revised well-capitalized standard. The Federal Reserve may require bank holding companies, including the Company, to maintain capital ratios substantially in excess of mandated minimum levels, depending upon general economic conditions and a “critically undercapitalized” institution has a ratio of tangible equity to total assets that is equal to or less than 2.0%. The Bank currently is designated as “well capitalized." This classification is primarily for the purpose of applying the prompt corrective action provisions of federal lawbank holding company’s particular condition, risk profile and is not intendedgrowth plans.

Failure to be well-capitalized or to meet minimum capital requirements could result in certain mandatory and should not be interpreted as a representation of overallpossible additional discretionary actions by regulators that, if undertaken, could have an adverse material effect on our operations or financial condition or prospects of the institution.

The federal banking agencies’ prompt corrective action powers are broad.condition. For example, an institution that is categorized as “undercapitalized,” “significantly undercapitalized,” or “critically undercapitalized” is required to submit an acceptable capital restoration plan to its appropriate federal banking agency and the parent bank holding company must guarantee that the institution meet its capital restoration plan, subject to certain limitations. An "undercapitalized" institution is also generally prohibited from increasing its average total assets, making acquisitions, establishing any branches or engaging in any new line of business, except under an accepted capital restoration plan or with FDIC approval. In addition, the appropriate federal banking agency may treat an "undercapitalized" institution in the same manner as it treats a "significantly undercapitalized" institution if it determines that those actions are necessary.   These prompt corrective actionprovisions also provide that in general no institution may make a capital distribution if it would cause the institution to become “undercapitalized.” Capital distributions include cash (but not stock) dividends, stock purchases, redemptions, and other distributions of capital to the owners of an institution.  These provisions also require, among other things, that only a “well capitalized”well-capitalized depository institution may accept brokered deposits without prior regulatory approval. Failure to be well-capitalized or to meet minimum capital requirements could also result in restrictions on the Company’s or the Bank’s ability to pay dividends or otherwise distribute capital or to receive regulatory approval of applications or other restrictions on its growth.


9

 


As of December 31, 2019 the Company’s and the Bank’s regulatory capital ratios were above the well-capitalized standards and met the fully phased-in capital conservation buffer.  Please refer to the table below for a summary of the Company’s and the Bank’s regulatory capital ratios as of December 31, 2019 and 2018, calculated using the regulatory capital methodology applicable to us during 2019.

 

 

Minimum Regulatory Capital Ratio

 

 

Minimum Ratio + Capital Conservation Buffer (1)

 

 

Well- Capitalized Minimums (2)

 

 

Actual

 

 

Capital Above Minimums (3)

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

Consolidated

 

4.00

%

 

N/A

 

 

N/A

 

 

 

9.74

%

 

$

916,890

 

 

 

Bank

 

4.00

%

 

N/A

 

 

 

5.00

%

 

 

10.21

%

 

$

831,741

 

CET1 risk-based capital ratio

 

Consolidated

 

4.50

%

 

 

7.000

%

 

N/A

 

 

 

11.34

%

 

$

595,489

 

 

 

Bank

 

4.50

%

 

 

7.000

%

 

 

6.50

%

 

 

11.88

%

 

$

669,926

 

Tier 1 risk-based capital ratio

 

Consolidated

 

6.00

%

 

 

8.500

%

 

 

6.00

%

 

 

11.34

%

 

$

389,717

 

 

 

Bank

 

6.00

%

 

 

8.500

%

 

 

8.00

%

 

 

11.88

%

 

$

464,190

 

Total risk-based capital ratio

 

Consolidated

 

8.00

%

 

 

10.500

%

 

 

10.00

%

 

 

12.19

%

 

$

232,510

 

 

 

Bank

 

8.00

%

 

 

10.500

%

 

 

10.00

%

 

 

12.18

%

 

$

230,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

Consolidated

 

4.00

%

 

N/A

 

 

N/A

 

 

 

10.04

%

 

$

687,898

 

 

 

Bank

 

4.00

%

 

N/A

 

 

 

5.00

%

 

 

9.99

%

 

$

567,921

 

CET1 risk-based capital ratio

 

Consolidated

 

4.50

%

 

 

6.375

%

 

N/A

 

 

 

11.86

%

 

$

510,855

 

 

 

Bank

 

4.50

%

 

 

6.375

%

 

 

6.50

%

 

 

12.21

%

 

$

532,000

 

Tier 1 risk-based capital ratio

 

Consolidated

 

6.00

%

 

 

7.875

%

 

 

6.00

%

 

 

12.27

%

 

$

409,565

 

 

 

Bank

 

6.00

%

 

 

7.875

%

 

 

8.00

%

 

 

12.21

%

 

$

392,312

 

Total risk-based capital ratio

 

Consolidated

 

8.00

%

 

 

9.875

%

 

 

10.00

%

 

 

12.70

%

 

$

251,300

 

 

 

Bank

 

8.00

%

 

 

9.875

%

 

 

10.00

%

 

 

12.64

%

 

$

245,828

 

(1)

Reflects the capital conservation buffer of 2.5% applicable during 2019.

(2)

Reflects the well-capitalized standard applicable to the Bank and the well-capitalized standard applicable to the Company under Federal Reserve Regulation Y.

(3)

Amount greater than the highest of the minimum regulatory capital ratio, the minimum regulatory capital ratio plus the capital conservation buffer and the well-capitalized minimum, as applicable.

Safety and Soundness Guidelines

The federal banking agencies also have adopted guidelines prescribing safety and soundness standards relating to internal controls, risk management, information systems, internal audit systems, loan documentation, credit underwriting, interest rate exposure, asset growth and compensation, fees and benefits. These guidelines in general require appropriate systems and practices to identify and manage specified risks and exposures. The guidelines prohibit excessive compensation as an unsafe and unsound practice and characterize compensation as excessive when the amounts paid are unreasonable or disproportionate to the services performed by an executive officer or employee, director or principal shareholder. In addition, the agencies have adopted regulations that authorize but do not require an agency to order an institution that has been given notice by the agency that it is not in compliance with any of the

7


safety and soundness standards to submit a compliance plan. If after being so notified, an institution fails to submit an acceptable compliance plan, the agency must issue an order directing action to correct the deficiency and may issue an order directing other actions of the types, to which an "undercapitalized" institution is subject under the prompt corrective action provisions described above.including those that may limit growth or capital distributions.

Lending Standards and Guidance

The enforcement powers available to the federal banking agencies have adopted uniform regulations prescribing standards for extensions of credit that are substantialsecured by liens or interests in real estate or made for the purpose of financing permanent improvements to real estate. Under these regulations, all insured depository institutions, such as the Bank, must adopt and maintain written policies establishing appropriate limits and standards for extensions of credit that are secured by liens or interests in real estate or are made for the purpose of financing permanent improvements to real estate. These policies must establish loan portfolio diversification standards, prudent underwriting standards (including loan-to-value limits) that are clear and measurable, loan administration procedures, and documentation, approval and reporting requirements. The real estate lending policies must reflect consideration of the federal bank regulators’ Interagency Guidelines for Real Estate Lending Policies.

The federal banking agencies have also jointly issued guidance on “Concentrations in Commercial Real Estate Lending” (the “Guidance”), which defines commercial real estate loans as exposures secured by raw land, land development and construction (including 1-4 family residential construction), multi-family property, and non-farm nonresidential property where the primary or a significant source of repayment is derived from rental income associated with the property (that is, loans for which 50% or more of the source of repayment comes from third party, non-affiliated, rental income) or the proceeds of the sale, refinancing, or permanent

10


financing of the property. The Guidance requires that appropriate processes be in place to identify, monitor and control risks associated with real estate lending concentrations. If a concentration is present, management must employ heightened risk management practices that address key elements, including board and management oversight and strategic planning, portfolio management, development of underwriting standards, risk assessment and monitoring through market analysis and stress testing, and maintenance of increased capital levels as needed to support the level of commercial real estate lending. The required heightened risk management practices could include among other things, the ability to assess civil money penalties, to issue ceaseenhanced strategic planning, underwriting policies, risk management, internal controls, portfolio stress testing and desist or removal orders, and to initiate injunctive actions against banks and bank holding companies and any “institution affiliated party” as defined in the law. In general, these enforcement actions may be initiated for violations of laws and regulations,risk exposure limits as well as engagement in unsafeappropriately designed compensation and unsound practices. Other actionsincentive programs. Higher allowances for loan losses and capital levels may also be required. The Guidance states that the following metrics may indicate a concentration of commercial real estate loans, but that these metrics are neither limits nor a safe harbor: (1) total reported loans for construction, land development, and other land represent 100% or inactions may providemore of total risk-based capital; or (2) total reported loans secured by multi-family properties, non-farm non-residential properties (excluding those that are owner-occupied), and loans for construction, land development, and other land represent 300% or more of total risk-based capital and the basisbank’s commercial real estate loan portfolio has increased 50% or more during the prior 36 months. As of December 31, 2019, our total reported loans for enforcement actions, including filing misleading or untimely reports with regulatory authorities.construction, land development, and other land were 63% of the Bank’s total risk based capital and our total reported loans secured by multifamily and non-farm nonresidential properties and loans for construction, land development, and other land were 289% of the Bank’s total risk based capital.

Community Reinvestment and Consumer Protection Laws

In connection with its lending activities, theThe Bank is subject to a number of federal laws designed to protect borrowersits customers. These consumer protection laws apply to a broad range of our activities and promote lending to various sectorsaspects of our business and include laws relating to interest rates, fair lending, disclosures of credit terms and estimated transaction costs to consumer borrowers, debt collection practices, the economy and population. These include, among other laws, the Equal Credit Opportunity Act, the Truth in Lending Act, the Home Mortgage Disclosure Act, the Real Estate Settlement Procedures Act (“RESPA”), the Fair Credit Reporting Act, the Truth in Savings Actuse of and the Community Reinvestment Act ("CRA").provision of information to consumer reporting agencies, and the prohibition of unfair, deceptive or abusive acts or practices in connection with the offer, sale or provision of consumer financial products and services. Administration of many of these consumer protection rules are now the responsibility of the Consumer Financial Protection Bureau ("CFPB").CFPB, which has exclusive supervisory authority over insured depository institutions with more than $10 billion in total assets and any affiliates thereof. The CFPB also has authority to define and prevent unfair, deceptive and abusive practices in the consumer financial area, and expanded data collecting powers for purposes of determining bank compliance with the fair lending laws. In each of these cases, because we haveBecause our insured depository institution, the Bank, has had less than $10 billion in total assets, we arehave been supervised in these areas by the OCC.

The CFPB became our exclusive supervisor in these areas following the fourth consecutive quarter where the Bank’s total assets exceed $10 billion or as of the second quarter of 2019.

The regulations relating to mortgage lending and servicing pursuantCFPB has promulgated many mortgage-related final rules, including rules related to the Truth in Lendingability to repay and qualified mortgage standards, mortgage servicing standards, loan originator compensation standards, high-cost mortgage requirements, Home Mortgage Disclosure Act the Equal Credit Opportunity Actrequirements and RESPA were substantially revisedappraisal and escrow standards for higher priced mortgages. In addition, several proposed revisions to mortgage-related rules are pending finalization. The mortgage-related final rules issued by the CFPB effective January 10, 2014, to require, among other things, enhanced disclosures to consumers relating to appraisals, home ownership counseling, payments, forced placed insurance,have materially restructured the origination, servicing and error resolution, certain minimum standards for the originationsecuritization of residential mortgages in the United States. These rules have impacted, and will continue to impact, the business practices of mortgage lenders, including the Company. For example, under the CFPB’s Ability to Repay and Qualified Mortgage rule, before making a determination ofmortgage loan, a lender must establish that a borrower has the borrower’s ability to repay enhanced trainingthe mortgage. “Qualified mortgages”, as defined in the rule, are presumed to comply with this requirement and, as a result, present less litigation risk to lenders. For a loan to qualify as a qualified mortgage, the loan officers, enhanced mitigation proceduresmust satisfy certain limits on terms and conditions, pricing and a maximum debt-to-income ratio. Loans eligible for delinquent borrowers,purchase, guarantee or insurance by a government agency or government-sponsored enterprise are exempt from some of these requirements. Satisfying the qualified mortgage standards, ensuring correct calculations are made for individual loans, recordkeeping and provisions that will allow borrowers to raise certain defenses to foreclosure if they receive any loan other than a “qualifiedmonitoring, as well as understanding the effect of the qualified mortgage” as that term has been defined by standards on CRA obligations, impose significant new compliance obligations on, and involve compliance costs for, mortgage lenders, including the CFPB. The Bank is in compliance with these new regulations.Company.

Rules developed by the federal banking agencies pursuant to federal law also require institutions to disclose their privacy policies to consumers and in some circumstances to allow consumers to prevent the disclosure of certain personal information to affiliated entities and unaffiliated third parties.

Community Reinvestment Act

The CRA requires the appropriate federal banking agency, in connection with its examination of a bank, to assess the bank’s record in meeting the credit needs of the communities served by the institution, including low and moderate income neighborhoods. Furthermore, such assessmentthe relevant federal bank regulatory agency is required to be undertaken of any bank that has applied,consider a bank’s CRA assessment when considering the bank’s application to, among other things, to merge or consolidate with or acquire the assets or assume the liabilities of an insured depository institution or to open or relocate a branch office. In the case of a bank holding company, the Federal Reserve Board is required to assess the CRA record of each subsidiary bank of any bank holding company that applies to acquire a bank or bank holding company in connection with the application. Under the CRA, institutions are assigned a rating of “outstanding,” “satisfactory,” “needs to improve,” or “unsatisfactory.” The Bank received a "satisfactory”an "outstanding” rating at its most recent CRA evaluation.

Leaders of the federal banking agencies recently have indicated their support for revising the CRA regulatory framework, and in December 2019, the OCC and FDIC issued a joint proposed rule that would amend the CRA regulatory framework. It is too early to tell whether and to what extent any changes will be made to applicable CRA requirements.


11


Anti-Money Laundering Rules

We are subject to the requirements of theThe Bank Secrecy Act, ("BSA"), its implementing regulationsthe USA PATRIOT Act of 2001, and other anti-money laundering ("AML") laws and regulations including the USA Patriot Act of 2001.require financial institutions, among other duties, to institute and maintain an effective anti-money laundering (“AML”) program and file suspicious activity and currency transaction reports when appropriate.  Among other things, these laws and regulations require the Bank to take steps to prevent the use of the Bank to facilitate the flow of illegal or illicit money, to report large currency transactions and to file suspicious activity reports.  The Bank also is required to develop and implement a comprehensive AML compliance program.  Banks must also have in place appropriate “know your customer” policies and procedures.

Violations of these requirements can result in substantial civil and criminal sanctions. In addition, a provision of the USA Patriot Act of 2001 requiressanctions, and the federal banking agencies are required to consider the effectiveness of a financial institution’s AML activities when reviewing bank mergers and bank holding company acquisitions.  In addition to other bank regulatory agencies, the federal Financial Crimes Enforcement Network of the Department of the Treasury is authorized to impose significant civil money penalties for violations of those requirements and has recently engaged in coordinated enforcement efforts with the state and federal banking regulators, as well as the U.S. Department of Justice, CFPB, Drug Enforcement Administration, and Internal Revenue Service.

OFAC Regulation

TheThe Office of Foreign Assets Control or OFAC is respresponsible for administering economic sanctions that affect transactions with designated foreign countries, nationals and others, as defined by various Executive Orders and in various legislation. OFAC-administered sanctions take many different forms. For example, sanctions may include: (1) restrictions onsible for helping to insure that trade with or investment in a sanctioned country, including prohibitions against direct or indirect imports from and exports to a sanctioned country and prohibitions on U.S. entities do not engagepersons engaging in transactions with certain prohibited pfinancial transactions relating to, making investments in, or providing investment-related advice or assistance to, arties, as defined sanctioned country; and (2) a blocking of assets in which the government or “specially designated nationals” of the sanctioned country have an interest, by various Executive Orders and Acts of Congress. OFAC publishesprohibiting transfers of property subject to U.S. jurisdiction, including property in the possession or control of U.S. persons. OFAC also publishes lists of persons, organizations and countries suspected persons, organizations and countries suspected of aiding, harbaiding, harboring oring or engaging engaging in terrorist acts, known as Specially Designated Nationalsterrorist acts, known as Specially Designated Nationals and Blocked Persons. IfBlocked Persons. Blocked assets, for example property and bank deposits, cannot be paid out, withdrawn, set off or transferred in any manner without a license from OFAC. If we or our Bank or our Bank find a namename on anyany transaction, accountaccount or wire transfertransfer that is on an OFAC list,list, we or our Bank must freezeBank must freeze or block suchblock such account or transaction, or transaction, file a suspicious activity report and notify the appropriate authorities.suspicious activity report and notify the appropriate authorities. Failure to comply with these sanctions could have serious legal and reputational consequences.

Data Privacy

8


Federal and state law contains extensive consumer privacy protection provisions. The Dodd-FrankGramm-Leach-Bliley Act

The Dodd-Frank Act significantly changed the bank regulatory structure and has affected the lending, deposit, investment, trading and operating activities of 1999 requires financial institutions to periodically disclose their privacy policies and their holding companies including COB. Somepractices relating to sharing such information and enables retail customers to opt out of our ability to share information with unaffiliated third parties under certain circumstances. Other federal and state laws and regulations impact our ability to share certain information with affiliates and non-affiliates for marketing and/or non-marketing purposes, or to contact customers with marketing offers. The Gramm-Leach-Bliley Act also requires financial institutions to implement a comprehensive information security program that includes administrative, technical and physical safeguards to ensure the security and confidentiality of customer records and information. These security and privacy policies and procedures for the protection of personal and confidential information are in effect across all businesses and geographic locations. Federal law also makes it a criminal offense, except in limited circumstances, to obtain or attempt to obtain customer information of a financial nature by fraudulent or deceptive means.

Data privacy and data protection are areas of increasing state legislative focus. For example, in June of 2018, the Governor of California signed into law the California Consumer Privacy Act of 2018 (“CCPA”). The CCPA, which became effective on January 1, 2020, applies to for-profit businesses that conduct business in California and meet certain revenue or data collection thresholds. The CCPA will give consumers the right to request disclosure of information collected about them, and whether that information has been sold or shared with others, the right to request deletion of personal information (subject to certain exceptions), the right to opt out of the changes made bysale of the Dodd-Frank Act have been described above. In addition to those summaries, among other things,consumer’s personal information, and the Dodd-Frank Act created a Financial Stability Oversight Council to identify systemic risks in the financial system and gives federal regulators new authority to take control of and liquidate larger financial firms.

Significant rules and regulations have been and continueright not to be issued bydiscriminated against for exercising these rights. The CCPA contains several exemptions, including that many, but not all, requirements of the various federal agenciesCCPA are inapplicable to information that is collected, processed, sold, or disclosed pursuant to the requirements ofGramm-Leach-Bliley Act.  The California State Legislature has amended the Dodd-Frank Act. Those rulesAct since its passage, which the Governor has signed into law, and the California Attorney General has proposed regulations implementing the CCPA that have not yet been adopted. Because our correspondent division has an office in California, we are in the process of changing our data collection and retrieval processes to comply with the CCPA.  In addition, similar laws may be adopted by other states where we do business. The federal government may also pass data privacy or will affectdata protection legislation.

Like other lenders, the Bank uses credit bureau data in their underwriting activities. Use of such data is regulated under the Fair Credit Reporting Act, which also regulates reporting information to credit bureaus, prescreening individuals for credit offers, sharing of information between affiliates, and using affiliate data for marketing purposes. Similar state laws may impose additional requirements on us and our operations include:subsidiaries.

 

rules enacted by the SEC pursuant to the Dodd-Frank Act, giving shareholders a non-binding vote on executive compensation and so called “golden parachute” payments, as well as the authority to allow shareholders to nominate their own candidates using a company’s proxy materials;

rules enacted by the federal banking agencies prohibiting excessive compensation paid to financial institution executives;

provisions authorizing national banks and state banks to establish branches in other states to the same extent as a bank chartered by that state would be permitted to branch, thus allowing banks to enter new markets more freely;

rules enacted by the Federal Reserve Board and enforced by the CFPB limiting interchange fees applicable to debit card transactions charged by banks with $10 billion or more in assets, which while not applicable to us, may have the practical effect of reducing the fees that we may be able to charge;

rules issued by the CFPB to establish certain minimum standards for the origination of residential mortgages, including a determination of the borrower’s ability to repay;

provisions that allow borrowers to raise certain defenses to foreclosure if they receive any loan other than a “qualified mortgage,” as that term has been defined by the CFPB;

provisions that have consolidated consumer complaints into the CFPB;

provisions that give the CFPB expanded data collection powers for fair lending purposes for both small business and mortgage loans, as well as expanded authority to prevent unfair, deceptive and abusive practices; and

provisions restricting the ability of Company and the Bank to engage in short-term proprietary trading of securities, derivatives, commodity futures and options on these instruments for their own account, owning, sponsoring or having certain relationships with “covered funds,” including hedge funds and private equity funds, or investing in certain instruments that are covered by these prohibitions, subject to certain exceptions (the so-called “Volcker Rule”).

Future Legislation and Regulation

Not all of the regulations under the Dodd-Frank Act have been finalized and thus we cannot predict the ultimate impact of these regulations on the Company or its business, financial condition or results of operations. However, the regulations have increased and are expected to continue to increase our operating and compliance costs.12

 


Future Legislation

FederalBanking statutes, regulations and policies are continually under review by Congress, state legislatures and federal and state regulatory agencies propose and adopt changesagencies. In addition to their laws and regulations, or change the manner in which existing laws or regulations are applied. state and federal bank regulatory agencies may issue policy statements, interpretive letters and similar written guidance applicable to us and our subsidiaries. We cannot predict the substance or impact of pending or future legislation or regulation or the application of those laws or regulations, although enactment of any significant proposal could affect how we operate and could significantly increase our costs, impede the efficiency of internal business processes or limit our ability to pursue business opportunities in an efficient manner, any of which could materially and adversely affect our business, financial condition and results of operations.

Competition

We encounter strong competition bothencounter strong competition both in making loansmaking loans and in attracting deposits.  The deregulation of the banking industry and the widespread enactment of state laws which permit multi-bank holding companies as well as an increasing level of interstate banking have created a highly competitive environment for commercial banking.attracting deposits.  In oneone or more aspectsmore aspects of its business,business, our Company competesCompany competes with otherother local, regional and national financial service providers, including commercial banks, savings and loan associations, credit unions, finance companies, mutual funds, insurance companies, brokeragecommercial banks, savings and investment banking companies, loan associations, credit unions, finance companies, mutual funds, insurance companies, brokerage and other financial intermediariesinvestment banking companies, and other financial intermediaries located both within and outside our market area.  Most of these competitors, some of whichMost of these competitors, some of which are affiliated with bank holding companies, have substantially greater resources and lendingbank holding companies, have substantially greater resources and lending limits, and may offer certain services thatmay offer certain services that we do notnot currently provide.provide.

Technological advances have made it possible for our non-bank competitors to offer products and services that traditionally were banking products and for financial institutions and other companies to provide electronic and internet-based financial solutions, including online deposit accounts, electronic payment processing and marketplace lending, without having a physical presence where their customers are located. In addition, many of our non-bank competitorsaddition, many of our non-bank competitors are not subjectnot subject to the same extensive federal regulations that govern bank holding companies and federally insured banks.  Legislationthe same extensive federal regulations that govern bank holding companies and federally insured banks.  Legislation has continuedcontinued to heighten the competitive environmentheighten the competitive environment in which

9


financial financial institutionsmust must conduct theirbusiness, andtheir business, and thepotential potential for competition amongfinancial institutions ofcompetition among financial institutions of all typestypes has increased significantly.increased significantly.

To compete,compete, we rely upon specialized services, responsive handlingspecialized services, responsive handling of customer needs,customer needs, and personal personal contacts by its officers, directors,officers, directors, and staff. Large multi-branch banking competitorsLarge multi-branch banking competitors tend to compete primarily bycompete primarily by rate and the numberthe number and location of branches while smaller, independent financial institutions tendlocation of branches while smaller, independent financial institutions tend to compete primarily bycompete primarily by rate and personal service.and personal service.

Employees

As of December 31, 2016,2019, we had a total of approximately 9522,756 full-time equivalent employees. The employees are not represented by a collective bargaining unit. We consider relations with employees to be good.

Statistical Profile and Other Financial Data

Reference is hereby made to the statistical and financial data contained in the section captioned “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” for statistical and financial data providing a review of our Company’s business activities.

Availability of Reports furnishedFurnished or filedFiled with the Securities and Exchange Commission

We make available at no cost all of our reports filed electronically with the United States Securities and Exchange Commission (“SEC”), including our Annual Report on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, and the annual proxy statement, as well as amendments to those reports, through our website at www.centerstatebanks.com. These filings are also accessible on the SEC’s website at www.sec.gov. You may read and copy any material we file with the SEC at the SEC’s Public Reference Room at 100 F Street, NE, Washington, DC 20549. Information on the operation of the Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330.

We also will provide without charge a copy of our Annual Report on Form 10-K to any shareholder by mail. Requests should be sent to CenterState Banks, Inc.,Bank Corporation, Attention: Corporate Secretary, 1101 1st1st Street South, Winter Haven, FL 33880.

We have adopted a Code of Ethics, which is available on our website at www.centerstatebanks.com under Investor Relations/Governance Documents, and encourage our employees to take initiative and be responsible for their actions.  The importance of maintaining our culture and communicating our core values to our stakeholders, including our employees and mentoring and training our employees as we grow is such that in 2018 we established a Board Culture Committee, designed to tap the expertise and leadership experience of two Board members who are expert in employee engagement, training and brand development in developing a service oriented culture, committed to employee diversity, recruitment, training and motivation.  We also have adopted a formal corporate governance policy, a copy of which is available on our website at www.centerstatebanks.com.

 


ItemItem 1A.

Risk Factors

An investment in our common stock is subject to risks inherent in our business. The following discussion highlights the risks that management believes are material for our Company, but do not necessarily include all the risks that we may face. You should carefully consider the risk factors and uncertainties described below and elsewhere in this Annual Report on Form 10-K ("Report") in evaluating an investment in our common stock.

Risks relating to our Business and Business Strategy

Our business strategy includes continued growth, and our financial condition and results of operations could be negatively affected if we fail to grow or fail to manage our growth effectively.

We intend to continue pursuing a growth strategy for our business.  Our prospects must be considered in light of the risks, expenses and difficulties frequently encountered by companies in significant growth stages of development.  Our ability to continue to grow successfully will depend on a variety of factors including economic conditions in the markets in which we operate as well as in the U.S. and globally, continued availability of desirable business opportunities, the competitive responses from other financial institutionsand non-financial institution competitors in our market areas, our ability to continue to  implement and improve our operational, credit, financial, management and other risks controls and processes and our reporting systems and procedures to manage a growing number of client relationships, and our ability to integrate our acquisitions and develop consistent policies throughout our various businesses.  While we believe we have the management and other resources and internal systems in place to successfully manage our future growth, and we are expanding those resources and systems as we continue to grow, there can be no assurance growth opportunities will be available or growth will be successfully managed.  In addition, if we are unable to manage future expansion in our operations, we may experience compliance and operational problems, have to slow the pace of growth, or have to incur additional expenditures beyond current projections to support such growth, any of which could adversely affect our business.  Particularly in light of prevailing economic and competitive conditions, we cannot assure you we will be able to expand our market presence in our existing markets or successfully enter new markets or that any such expansion will not adversely affect our results of operations.  Failure to manage our growth effectively could have a material adverse effect on our business, future prospects, financial condition or results of operations, and could adversely affect our ability to successfully implement our business strategy.  Also, if our growth occurs more slowly than anticipated or declines, our operating results could be materially adversely affected.

We may face risks with respect to future expansion.

We have historically pursuedOur business growth, profitability and market share has been enhanced by us engaging in strategic mergers and acquisitions and de novo branching and weeither within or contiguous to our existing footprint.  We may acquire other financial institutions or parts of those institutions in the future and engage in additional de novo branching.  We may also consider and enter into or acquire new lines of business or offer new products or services.services and through new sales channels, such as on-line and mobile banking.  As part of our acquisition strategy, we seek companies that are culturally similar to us, have experienced management and are in markets in which we operate or close to those markets so we can achieve economies of scale.  We also may receive future inquirieshave entered into an Agreement and have discussionsPlan of Merger with potential acquirersSouth State to engage in a so-called “merger of us.equals.” Acquisitions and mergers involve a number of risks, including:

the time and costs associated with identifying and evaluating potential acquisitions and merger partners;

the time and costs associated with identifying and evaluating potential acquisitions and merger partners;

inaccurate estimates and judgments regarding credit, operations, management and market risks of the target institution;

inaccurate estimates and judgments regarding credit, operations, management and market risks of the target institution;

the time and costs of evaluating new markets, hiring experienced local management and opening new offices, and the time lags between these activities and the generation of sufficient assets and deposits to support the costs of the expansion;

the time and costs of evaluating new markets, hiring experienced local management and opening new offices, and the time lags between these activities and the generation of sufficient assets and deposits to support the costs of the expansion;

our ability to receive regulatory approvals on terms that are acceptable to us;

our ability to receive regulatory approvals on terms that are acceptable to us;

our ability to finance an acquisition and possible dilution to our existing shareholders;

the diversion of our management’s attention to the negotiation of a transaction, and the integration of the operations and personnel of the combining businesses;

entry into new markets where we lack experience;

the strain of growth on our infrastructure, staff, internal controls and management, which may require additional personnel, time and expenditures;

exposure to potential asset quality issues with acquired institutions;

the introduction of new products and services into our business;

the possibility of unknown or contingent liabilities;

the incurrence and possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on our results of operations; and


the risk of loss of key employees and customers.

We also face litigation risks with respect to potential mergers and acquisitions.  Such litigation is common, and we expect to face litigation risks with respect to our existing shareholders;

the diversion of our management’s attention to the negotiation of a transaction, and the integration of the operations and personnel of the combining businesses;

entry into new markets where we lack experience;

the strain of growth on our infrastructure, staff, internal controls and management, which may require additional personnel, time and expenditures;

exposure to potential asset quality issuesproposed merger with acquired institutions;South State.

the introduction of new products and services into our business;

the possibility of unknown or contingent liabilities;

the incurrence and possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on our results of operations; and

the risk of loss of key employees and customers.


We expect to continue to evaluate merger and acquisition opportunities that are presented to us in our current and expected markets and expected markets and conduct due diligence related to those opportunities, as well as negotiate to acquire or merge with other institutions.  If we announce a transaction, we may issue equity securities, including common stock and securities convertible into shares of our common stock in connection with future acquisitions.  We also may issue debt to finance one or more transactions, including subordinated debt issuances.  Generally, acquisitions of financial institution involve the payment of a premium over book and market values, resulting in dilution of our book value and fully diluted earnings per share, as well as dilution to our existing shareholders.  We may incur substantial costs to expand, and we can give no assurance such expansion will result in the levels of profits we seek.  There is no assurance that, following any future mergers or acquisitions, our integration efforts will be successful or our company, after giving effect to the acquisition, will achieve increased revenues comparable to or better than our historical experience, and failure to .realizeto. realize such expected revenue increases, cost savings, increases in market presence or other benefits could have a material adverse effect on our financial conditions and results of operations.

We face risks related to our proposed merger with South State.

The Company and South State have operated and, until the completion of their proposed merger, will continue to operate, independently. The success of the merger, including anticipated benefits and cost savings, will depend, in part, on our and South State’s ability to successfully combine and integrate our businesses in a manner that permits growth opportunities and does not materially disrupt the existing customer relations or result in decreased revenues due to loss of customers. It is possible that the integration process could result in the loss of key employees, the disruption of either company’s ongoing businesses or inconsistencies in standards, controls, procedures and policies that adversely affect the combined company's ability to maintain relationships with customers, depositors, clients and employees or to achieve the anticipated benefits and cost savings of the merger. If the combined companies experience difficulties with the integration process, the anticipated benefits of the merger may not be realized fully or at all, or may take longer to realize than expected.

We may have difficulty attracting and retaining key personnel until the proposed merger is complete, which could cause customers to seek to discontinue or reduce their banking relationship with us. Some of our employees may experience uncertainty about their future roles with the combined company following the proposed merger with South State. If key employees depart because of issues relating to the uncertainty and difficulty of integration or a desire not to remain with us, our business could be harmed. In addition, subject to certain exceptions, we have agreed to operate our business in the ordinary course prior to the closing of the proposed merger with South State. This restriction may prevent us from pursuing certain business opportunities that may arise prior to completion of the merger.

We have incurred, and will continue to incur, substantial expenses in connection with the negotiation and completion of the transactions contemplated by the merger agreement with South State. If the merger is not completed, we would have to recognize these expenses without realizing the expected benefits of the merger. These circumstances could have an adverse effect on our business, results of operations and stock price.

Under the merger agreement, both us and South State have agreed not to, subject to certain exceptions generally related to their respective boards of directors’ exercise of their fiduciary duties, as set forth in the merger agreement, initiate or solicit, or knowingly facilitate or knowingly encourage, inquiries or proposals with respect to, engage or participate in any discussions or negotiations concerning, or provide any confidential information relating to, certain alternative business combination transactions. In addition, the merger agreement contains certain termination rights for both the Company and South State. If the merger agreement is terminated under certain circumstances by the Company, including termination of the merger agreement to accept an alternative business combination transaction as permitted by and subject to the terms of the merger agreement, we would be required to pay South State a termination fee of $120.0 million, which could have an adverse impact on our financial condition. Further, these provisions might discourage a party that might have an interest in merging with us or acquiring all or a significant part of the Company from considering or proposing that merger or acquisition even if it were prepared to pay consideration with a higher per share price than that proposed in the merger, or might result in a potential competing merger partner or acquiror proposing to pay a lower per share price to acquire us than it might otherwise have proposed to pay.

Before the merger may be completed, we and South State must obtain approvals from the Federal Reserve and OCC. Other approvals, waivers or consents from regulators may also be required. These regulators may impose conditions on the completion of the merger or require changes to the terms of the merger. Although we and South State do not currently expect that any such conditions or changes would be imposed, there can be no assurance that they will not be, and such conditions or changes could have the effect of delaying or preventing completion of the merger or imposing additional costs on or limiting the revenues of the combined company following the merger, any of which might have an adverse effect on the combined company following the merger.

Before the merger may be completed, the Company and South State must obtain the requisite approval of their respective shareholders. There is no assurance that these approvals will be obtained.


Attractive acquisition opportunities may not be available to us in the future.

While we seek continued organic growth, we anticipate continuing to evaluate merger and acquisition opportunities presented to us in our core markets and beyond.  The number of financial institutions headquartered in Florida, Georgia, Alabama, or elsewhere in the Southeastern United States, and across the country continues to decline through merger and other activity.  We expect that other banking and financial companies, many of which have significantly greater resources, will compete with us to acquire financial services businesses.  This competition, as the number of appropriate merger targets decreases, could increase prices for potential acquisitions which could reduce our potential returns, and reduce the attractiveness of these opportunities to us.  Also, acquisitions are subject to various regulatory approvals.approvals, including our proposed merger with South State. If we fail to receive the appropriate regulatory approvals, we will not be able to consummate an acquisition that we believe is in our best interests.  Among other things, our regulators consider our capital, liquidity, profitability, risk management, regulatory compliance, including with respect to AML obligations, consumer protection laws and CRA obligations and levels of goodwill and intangibles when considering acquisition and expansion proposals. Any acquisition could be dilutive to our earnings and shareholders’ equity per share of our common stock.

We may not be able to successfully integrate our latest mergers or to realize the anticipated benefits of them.

We are expected to completecompleted the acquisitions of HCBF and Sunshine on January 1, 2018, completed the acquisition of PlatinumCharter on September 1, 2018, and Gatewaycompleted the acquisition of NCC on April 1, 2019. In addition, we entered into an Agreement and Plan of Merger with South State on January 25, 2020, which, if completed, would be the largest merger undertaken by CenterState as of this date. We integrated the systems of Sunshine in February 2018, the second quartersystems of 2017 (subject to receiptJefferson (which was previously acquired by HCBF) in April 2018, the systems of HCBF in May 2018, and the target’s shareholder approvalsystems of Charter in February 2019.  We also integrated the systems and other customer closing conditions). operations of NCC, including by combining the executive management teams of CenterState and NCC in 2019.  

A successful integration of these banks' operations with our operations during 2017so that the Company operates as one entity will depend substantially on our ability to successfully consolidate operations, management teams, corporate cultures, systems and procedures and to eliminate redundancies and costs. While we have substantial experience in successfully integrating institutions we have acquired, we may encounter difficulties during integration, such as:

the loss of key employees;

the loss of key employees and customers;

the disruption of operations and businesses;

the disruption of operations and businesses;

loan and deposit attrition, customer loss and revenue loss;

inability to maintain and increase competitive presence;

possible inconsistencies in standards, control procedures and policies; and/or

loan and deposit attrition, customer loss and revenue loss;

inconsistencies in standards, control procedures and policies;

unexpected issues with costs, operations, personnel, technology and credit;

unexpected issues with expected branch closures;

unexpected issues with costs, operations, personnel, technology and credit; and/or

problems with the assimilation of new operations, sites or personnel, which could divert resources from regular banking operations;


all of which could divert resources from regular banking operations.  Additionally, general market and economic conditions or governmental actions affecting the financial industry generally may inhibit our successful integration of Platinumthese entities.  

In addition, the attention and Gateway.

effort devoted to the future integration of South State’s operations with our operations, the integration of NCC with CenterState’s existing operations, to the continued integration of Charter with CenterState, or to the continued integration of Landmark and Premier with NCC or the combined company, may divert management’s attention away from one merger integration to another, or away from other important issues, each of which could seriously harm the combined company’s business.

Further, we acquired HCBF, Sunshine and Charter, NCC and are acquiring Platinum and Gatewayproposing to merge with South State with the expectation that these mergers will result in various benefits including, among other things, benefits relating to enhanced revenues, a strengthened market position for the combined company, cross selling opportunities, technology, cost savings and operating efficiencies. Achieving the anticipated benefits of these mergers is subject to a number of uncertainties, including whether we integrate these institutions in an efficient and effective manner, and general competitive factors in the marketplace. Failure to achieve these anticipated benefits could result in a reduction in the price of our shares as well as in increased costs, decreases in the amount of expected revenues and diversion of management's time and energy and could materially and adversely affect our business, financial condition and operating results.

The loss of any member of our management team may adversely affect us.

We have a management team that has substantial experience in banking and financial services in the markets we serve.  We rely on our management team to achieve and sustain our profitability.  Our future success and profitability are substantially dependent


upon this management and banking abilities of our senior executives.  Although we currently have employment agreements in place with our executive management team and our regional presidents, we cannot guarantee that our executives will remain with us. Changes in key personnel and their responsibilities may be disruptive to our business because of their skills, customer relationship and/or the potential difficulty of promptly replacing them with successors.

The continued implementation of our mortgage and SBA lines of business may subject us to additional risk.

We continued to build our mortgage line of business in 2019, and in so doing, invested significant time and resources to continue to expand the mortgage business within our market areas in both Florida and Georgia, including by acquiring additional teams of lenders, and in expanding our third party origination or TPO channel.  We also continue to build our SBA business in 2019 by continuing to hire experienced SBA lenders and support personnel.  Our price and profitability targets for these businesses may not prove feasible, due to unexpected delays in the continued implementation of these strategies, as well as external factors, such as compliance with regulations, competitive alternatives, changing tax rates and strategies, interest rates, economic conditions, and shifting market preferences, which could impact the profitability of these lines of business and have a material adverse effect on our businesses, and, in turn, our financial condition and results of operations.  

The implementation of other new lines of business or new products and services may subject us to additional risk.

We have established a new mortgage line of businesscontinuously evaluate our service offerings and an SBA business, and we may implement other new lines of business or offer new products and services within existing lines of business in new sales channels such as on-line and mobile banking in the future. There are substantial risks and uncertainties associated with these efforts.  In developing and marketing new lines of business and/or new products and services, we expectundergo a new product process to assess the risks of and resources needed for the initiative, and invest significant time and resources to build internal controls, policies and hireprocedures to mitigate those risks, including hiring experienced management to oversee the implementation of the initiative.  Initial timetables for the introduction and development of new lines of business and/or new products or services and/or new sales channels may not be achieved and price and profitability targets may not prove feasible. External factors, such as compliance with regulations, competitive alternatives, and shifting market preferences, may also impact the successful implementation of a new line of business and/or a new product or service.service and/or sales channels. Furthermore, any new line of business and/or new product or service could require the establishment of new key and other controls and have a significant impact on our existing system of internal controls. Failure to successfully manage these risks in the


development and implementation of new lines of business and/or new products or services could have a material adverse effect on our business and, in turn, our financial condition and results of operations.

Our size and continued pace of growth may require us to raise additional capital in the future, but that capital may not be available when it is needed.

We are required by federal and state regulatory authorities to maintain adequate levels of capital to support our operations.  These capital requirements disallow the Company’s trust preferred securities from qualifying as Tier 1 capital once the Company exceeds $15 billion in assets, which the Company did upon completion of its merger with NCC.  While we have successfully raised approximately $63 million in capital in January 2017, our ability to raise capital, if needed, in the future to meet capital requirements or otherwise will depend on conditions in the capital markets at that time, which are outside our control, and on our financial performance.  Accordingly, there is no assurance as to our ability to raise additional capital if needed on terms acceptable to us. If we cannot raise additional capital when needed, our ability to further expand our operations through internal growth and acquisitions could be materially impaired.

If ourOur total consolidated assets increaseincreased to over $10 billion or more, weduring 2018, which will be subjectreduce our revenue due to additional regulationsthe Durbin Amendment limits on interchange, and oversight that are not currently applicableincrease our costs due to usincreased regulatory expectations and FDIC insurance assessment increases, and that wouldwill impact our earnings.

As of December 31, 2016,2019, the Company and the Bank both had total assets of approximately $5.1 billion and our total asset size will increase to $6.5 billion upon consummation of$17 billion.  

Beginning on July 1, 2019, the mergers with Platinum and Gateway. If our total consolidated assets increase to $10 billion or more, we will becomeBank became subject to additional regulationscertain limits on the amounts of interchange fees. In addition, as of July 1, 2019, the Bank became subject to a different calculation methodology for deposit insurance assessments, and oversight that could affectthe CFPB also became our revenues and expenses. Such regulations and oversight include.

The CFPB has examination and primary enforcement authorityfederal supervisor with respect to banks with overfederal consumer protection laws.

Anticipating that we would cross the $10 billion in assets, while banks with $10 billion or less in assets, such as CenterState Bank, are examined for compliance with the consumer lawsthreshold, since 2017, we have expended and regulations by their primary federal banking agency, in our case, the OCC. If the Bank were to become subject to CFPB examination, receiving adverse examination findings from the CFPB, among other things, could negatively impact our operations, results of operations and financial condition.

Banking organizations with more than $10 billion in assets must conduct annual stress tests using various scenarios established by federal regulators. Such stress tests are designed to determine whether a banking organization’s capital planning, assessment of capital adequacy and risk management practices adequately protect the banking organization in the event of certain economic downturn scenarios. A banking organization that is required to perform stress tests must establish adequate internal controls, documentation, policies and procedures to ensure that the annual stress test adequately meets these objectives. Banking organizations that are required to perform stress rest must report the results of their annual stress to their federal regulator and must consider the results of their stress test as part of their capital planning and risk management practices.

Furthermore, banks with assets in excess of $10 billion are subject to deposit insurance premium assessments based on a new scorecard issued by the FDIC. This scorecard considers, among other things, the bank’s CAMELS rating and results of asset‑related stress testing and funding‑related stress, among other things. Depending on the results of a bank’s performance under that scorecard, the total base assessment rate for the bank’s deposit insurance premiums may increase.

Banks with over $10 billion in total assets cease to be exempt from the requirements of the Federal Reserve’s rules on interchange transaction fees for debit cards, which limit subject banks to receiving only a “reasonable” interchange transaction fee for any debit card transactions processed using debit cards issued by the bank to its customers. The Federal Reserve has determined that it is unreasonable for a bank with more than $10 billion in total assets to receive more than $0.21 plus 5 basis points of the transaction plus a $0.01 fraud adjustment for an interchange transaction fee for debit card transactions.

As our total consolidated assets grow toward $10 billion, we expectwill continue to expend additional resources to comply with these and other additional applicablemeet increased regulatory requirements.expectations. Increased deposit insurance assessments could result in increased expense related to our use of deposits as a funding source. Likewise, a reduction in the amount of interchange fees we receive for electronic debit interchange will reducehas reduced our revenues. Finally, a failure to meet prudential standards and stress testing requirements could, among other things, limit our ability to engage in expansionary activities or make dividend payments to our shareholders.

Our recent results may not be indicative of our future results.

We may not be able to sustain our historical rate of growth or may not even be able to grow our business at all. In addition, our recent growth may distort some of our historical financial ratios and statistics. Various factors, such as economic conditions,


regulatory and legislative considerations and competition, may also impede or prohibit our ability to expand our market presence. If


we experience a significant decrease in our historical rate of growth, our results of operations and financial condition may be adversely affected due to a high percentage of our operating costs being fixed expenses.

A significant portion of our loan portfolio is secured by real estate, substantially alla substantial majority of which is located in Florida, and events that negatively impact the real estate market could hurt our resultant business.

Substantially allA substantial majority of our loans are concentrated in Florida and subject to the volatility of the state’s economy and real estate market. With our loans concentrated in Florida, declines in local economic conditions will adversely affect the values of our real estate collateral. Consequently, a decline in local economic conditions may have a greater effect on our earnings and capital than on the earnings and capital of other financial institutions whose real estate loan portfolios are more geographically diverse.

In addition to relying on the financial strength and cash flow characteristics of the borrower in each case, we often secure loans with real estate collateral. At December 31, 2016,2019, approximately 84%83% of our loans have real estate as a primary or secondary component of collateral. The real estate collateral in each case provides an alternate source of repayment in the event of default by the borrower but may deteriorate in value during the time credit is extended. If we are required to liquidate the collateral securing a loan to satisfy the debt during a period of reduced real estate values, our earnings and capital could be adversely affected.

Our loan portfolio includes commercial and commercial real estate loans that may have higher risks.

Our commercial and commercial real estate loans at December 31, 20162019 and 20152018 were $2.20$8.08 billion and $1.56$5.64 billion, respectively, or 68% and 66%69% of total loans, excluding purchased credit impairedcredit-impaired loans. Commercial and commercial real estate loans generally carry larger loan balances and can involve a greater degree of financial and credit risk than other loans. As a result, banking regulators continue to give greater scrutiny to lenders with a high concentration of commercial real estate loans in their portfolios, and such lenders are expected to implement stricter underwriting, internal controls, risk management policies and portfolio stress testing, as well as higher capital levels and loss allowances. The increased financial and credit risk associated with these types of loans are a result of several factors, including the concentration of principal in a limited number of loans and borrowers, the size of loan balances, the effects of general economic conditions on income-producing properties and the increased difficulty of evaluating and monitoring these types of loans.

The federal bank regulatory agencies have guidance on “Concentrations in Commercial Real Estate Lending” (the “Guidance”), which definesAs a result, banking regulators give greater scrutiny to lenders with a high concentration of commercial real estate loans as exposures secured by raw land, land developmentin their portfolios, and construction (including 1-4 family residential construction), multi-family property, and non-farm nonresidential property where the primary or a significant source of repayment is derived from rental income associated with the property (that is, loans for which 50% or more of the source of repayment comes from third party, non-affiliated, rental income) or the proceeds of the sale, refinancing, or permanent financing of the property. The Guidance requires that appropriate processes be in placesuch lenders are expected to identify, monitor and control risks associated with real estate lending concentrations. This could include enhanced strategic planning,implement stricter underwriting, policies,internal controls, risk management internal controls,policies and portfolio stress testing, and risk exposure limits as well as appropriately designed compensation and incentive programs. Higher allowances for loan losses andmaintain higher capital levels may also be required.and loss allowances. The Guidance is triggered whenstates that the following metrics may indicate a concentration of commercial real estate loan concentrations exceed either:loans, but that these metrics are neither limits nor a safe harbor:

 

(1)1)

total reported loans for construction, land development, and other land ofequal 100% or more of a bank’s total risk based capital (as of December 31, 2016,2019, our consolidated ratio was 32%63%); orand

 

(2)2)

Totaltotal reported loans secured by multifamily and nonfarmnon-farm nonresidential properties and loans for construction, land development, and other land ofequal 300% or more of a bank’s total risk-based capital (as of December 31, 2016,2019, our consolidated ratio was 272%289%).

Regulators have the right to requestmay require banks to maintain elevated levels of capital or liquidity due to commercial real estate loan concentrations, and could do so, especially if there is a further downturn in our local real estate markets. See Part I Item 1. “Supervision and Regulation – Lending Standards and Guidance” for further details on the Guidance.

Furthermore, the repayment of loans secured by commercial real estate is typically dependent upon the successful operation of the related real estate or commercial project. If the cash flows from the project are reduced, a borrower’s ability to repay the loan may be impaired. This cash flow shortage may result in the failure to make loan payments. In such cases, we may be compelled to modify the terms of the loan. In addition, the nature of these loans is such that they are generally less predictable and more difficult to evaluate and monitor. As a result, repayment of these loans may, to a greater extent than residential loans, be subject to adverse conditions in the real estate market or economy.

Our profitability is vulnerable to interest rate fluctuations.

Our profitability depends substantially upon our net interest income.  That net interest income is the difference between the interest earned on assets (such as loans and securities held in our investment portfolio) and the interest paid for liabilities (such as interest paid on savings and money market accounts and time deposits).  Interest rates are highly sensitive to many factors, including governmental monetary policies and domestic and international economic and political conditions. Conditions such as inflation, deflation, recession, unemployment, money supply, and other factors beyond our control may also affect interest rates. In addition, during 2019, the Federal Reserve reduced and then increased the size of its balance sheet, which also affects interest rates.

Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by fluctuations in interest rates.  The magnitude and duration of changes in interest rates are events over which we have no control, and such changes may have an adverse effect on our net interest income.  Prepayment and early withdrawal levels, which are also impacted by changes in interest rates, can significantly affect our assets and liabilities.


For example, an increase in interest rates could, among other things, reduce the demand for loans and decrease loan repayment rates.  Such an increase could also adversely affect the ability of our floating-rate borrowers to meet their payment obligations, which could in turn lead to an increase in non-performing assets and net charge-offs.  Conversely, a decrease in the general level of interest rates could affect us by, among other things, leading to greater competition for deposits and incentivizing borrowers to prepay or refinance their loans more quickly or frequently than they otherwise would.  Generally, interest rates on our interest-earning assets and interest-bearing liabilities do not change at the same rate, to the same extent or on the same basis.  Even assets and liabilities with similar maturities or repricing periods may react in different degrees to changes in market interest rates.  Interest rates on certain types of assets and liabilities may fluctuate in advance of changes in general market interest rates, while interest rates on other types of assets and liabilities may lag behind changes in general market rates.  Certain assets, such as fixed and adjustable rate mortgage loans, have features that limit changes in interest rates on a short-term basis and over the life of the asset.  

We have ongoing policies and procedures designed to manage the risks associated with changes in market interest rates, including prepayment risks, and we model expected customer behavior based on historical experience of other interest rate cycles. Notwithstanding these policies and procedures, our customers may not react to changes in interest rates in the same manner in which they historically have reacted, resulting in a larger outflow of deposits or a higher level of loan prepayments than we expect. Such reaction could require us to increase interest rates to retain or acquire deposits, or lower loan rates to retain or attract loans. In either case, our deposit costs may increase and our loan interest income may decline, either or both of which may have an adverse effect on our financial results.  

The results of our most recent credit stress tests may not accurately predict the impact on our financial condition if the economy were to deteriorate.

 

We perform liquidity and capital stress testing on an annual basis and credit stress testing on our capital position no less than annually.a quarterly basis, using the economic data and stress testing assumptions provided by the regulators for the CCAR stress tests. Under the stress test, we estimate our loan losses (loan charge-offs), resources available to absorb those losses and any necessary additions to capital that would be required under the “more adverse” stress test scenario. The results of these stress tests involve many assumptions about the economy and future loan losses and default rates, and may not accurately reflect the impact on our financial condition if the economy were to deteriorate.


Any deterioration of the economy could result in credit losses significantly higher, with a corresponding impact on our financial condition and capital, than those predicted by our internal stress test.

Our processes for managing risk may not be effective in mitigating risk or losses to us.

The objectives of our risk management processes are to mitigate risk and loss to our organization. We have established procedures that are intended to identify, measure, monitor report and analyze the types of risks to which we are subject, including liquidity risk, credit risk, market risk, interest rate risk, operational risk, cybersecurity risk, corporate governance and legal risk, compliance risk, and reputational risk, among others. However, as with any risk management processes, there are inherent limitations to our risk management strategies as there may exist, or develop in the future, risks that we have not appropriately anticipated or identified. The ongoing developments in the financial institutions industry continue to highlight both the importance and some of the limitations of managing unanticipated risks. If our risk management processes prove ineffective, we could suffer unexpected losses and could be materially adversely affected.

We are subject to environmental risks in our lending activities.  

Since a significant portion of our loan portfolio is secured by real property, we may foreclose upon and take title to such property in the ordinary course of business.  If hazardous substances are found on such property, If hazardous substances were discovered on any of these properties, we may be liable to governmental agencies or third parties for the full costs of remediation, of the hazard, as well as for related personal injury and property damage.  Environmental laws might require us to incur substantial expenses, materially reduce the property’s value, or limit our ability to use or sell the property.  Although our management has policies requiring environmental reviews before loans secured by real property are made and before foreclosure is commenced, it is still possible that environmental risks might not be detected and that the associated costs might have a material adverse effect on our financial condition and results of operations.  Many environmental laws can impose liability regardless of whether the Company knew of, or were responsible for, the contamination.

AnChanges in or an inadequate allowance for loan losses would reducecould increase volatility in our earnings.

The risk of credit losses on loans varies with, among other things, general economic conditions, the type of loan being made, the creditworthiness of the borrower over the term of the loan and, in the case of a collateralized loan, the value and marketability of the collateral for the loan. Management maintains an allowance for loan losses based upon, among other things, historical experience, an evaluation of economic conditions and regular reviews of delinquencies and loan portfolio quality. Based upon such factors, management makes various assumptions and judgments about the ultimate collectability of the loan portfolio and provides an allowance for loan losses based upon a percentage of the outstanding balances and for specific loans when their ultimate collectability is considered questionable. IfIn June 2016, the FASB issued a new current expected credit loss rule, which will be effective for us in 2020 and which will change our accounting for credit losses by requiring us to record, at the time of origination, credit losses expected


throughout the life of loans, held-to-maturity securities, and certain other assets and off-balance sheet credit exposures as opposed to the current practice of recording losses when it is probable that a loss event has occurred.  Prior to the effective date, the Company formed a CECL committee and selected a third-party vendor to assist with implementation of the rule.  Management decided on a discounted cash flow model, worked on internal controls, and built a qualitative framework.  Based on the most recent analysis, we expect the allowance to loans ratio to increase by approximately 55 bps to 70 bps, which equates to a $65 to $84 million increase to the allowance, as a result of the adoption of CECL effective January 1, 2020.  This increase includes the reclassification of the credit mark on Purchased Credit Deteriorated (“PCD”) loans from loan discount to Allowance for Credit Losses (“ACL”).  Excluding the reclassification of the credit mark on PCD loans, the increase to the allowance is estimated to be $48 to $67 million.  In addition, the Company estimates a reserve for potential credit losses on unfunded commitments to be in the range of $5 to $10 million, which will be recorded as a liability.  Based on these ranges, the impact to retained earnings, net of deferred taxes, for the increase in ACL, reserve for the unfunded commitments and expected credit losses on debt securities is estimated to be in the range of $40 to $58 million.  These estimates on the potential impact of the adoption of CECL on the Company’s financial statements are based on ongoing analyses, current expectations and forecasted economic conditions.  The adoption of the CECL may result in more volatility in the Company’s quarterly provision for credit losses and thus may result in earnings volatility. Further, if management’s assumptions and judgments prove to be incorrect and the allowance for loan losses is inadequate to absorb losses, or if bank regulatory authorities require us to increase the allowance for loan losses as a part of their examination process, our earnings and capital could be significantly and adversely affected.

The uncertainty in the amount and timing of the resolution of purchase impaired loans may create a negative impact on our profitability.

As required by applicable accounting standards, we have accounted for our purchased impaired loan portfolio under ASC 310-30, which requires us to periodically re-estimate the expected cash flow of these loans.  Lower expected cash flow, whether due to changes in projected cash flow estimates, reduction in payoffs due to rising interest rates, increases in loss estimates, or defaults, may result in impairment of the carrying value of these loans. Any such impairment must be taken in the period in which the change in cash flow estimate occurs.  Any such impairment will reduce our earnings and results of operations.   

We will realize future losses if the proceeds we receive upon liquidation of non-performing assets (“NPAs”) are less than the carrying value of such assets.

We record our NPAs on our financial statements at the estimated net realizable valuable that we expect to receive from ultimately disposing of these assets. We could realize losses in the future as a result of deteriorating market conditions if the proceeds we receive upon disposition of the NPAs are less than our carrying value of such assets.

While we use appraisals in deciding whether to make a loan that is secured by real estate, they do not ensure the value of the real property collateral.

In deciding whether to make a loan secured by real property, we generally require an appraisal. However, an appraisal is only an estimate of the value of the property at the time the appraisal is made. If the appraised amount does not reflect the amount that may be obtained upon any sale or foreclosure of the property, we may not realize an amount equal to the indebtedness secured by the property.

Our processes for managing risk may not be effective in mitigating risk or losses to us.

The objectives of our risk management processes are to mitigate risk and loss to our organization. We have established procedures that are intended to identify, measure, monitor report and analyze the types of risks to which we are subject, including liquidity risk, credit risk, market risk, interest rate risk, operational risk, legal and compliance risk, and reputational risk, among others. However, as with any risk management processes, there are inherent limitations to our risk management strategies as there may exist, or develop in the future, risks that we have not appropriately anticipated or identified. The ongoing developments in the financial institutions industry continue to highlight both the importance and some of the limitations of managing unanticipated risks. If our risk management processes prove ineffective, we could suffer unexpected losses and could be materially adversely affected.


A lack of liquidity could affect our operations and jeopardize our financial condition.

Liquidity is essential to our business. An inability to raise funds through deposits, borrowings, the sale of loans and other sources could have a substantial negative effect on our liquidity. Our funding sources include core deposits, federal funds purchased, securities sold under repurchase agreements, non-core deposits, and short- and long-term debt. There are other sources of liquidity available to us should they be needed, including our ability to acquire additional non-core deposits, the issuance and sale of debt securities, a secured line of credit we have with NexBank, and the issuance and sale of preferred or common securities in public or private transactions. Our access to funding sources in amounts adequate to finance or capitalize our activities or on terms that are acceptable to us could be impaired by factors that affect us specifically or the financial services industry or economy in general. Our ability to borrow could be impaired by factors that are not specific to us, such as further disruption in the financial markets or negative views and expectations about the prospects for the financial services industry in light of the recent turmoil faced by banking organizations and the continued deterioration in credit markets.

Our profitability is vulnerable to interest rate fluctuations.

Our profitability depends substantially upon our net interest income.  That interest income isUncertainty about the difference between the interest earned on assets (such as loans and securities held in our investment portfolio) and the interest paid for liabilities (such as interest paid on savings and money market accounts and time deposits).  Income associated with interest-earning assets and costs associated with interest-bearing liabilities may not be affected uniformly by fluctuations in interest rates.  The magnitude and durationfuture of changes in interest rates are events over which we have no control, and such changes may have an adverse effect on our net interest income.  Prepayment and early withdrawal levels, which are also impacted by changes in interest rates, can significantly affect our assets and liabilities.  For example, an increase in interest rates could, among other things, reduce the demand for loans and decrease loan repayment rates.  Such an increase could also adversely affect the ability of our floating-rate borrowers to meet their payment obligations, which could in turn lead to an increase in non-performing assets and net charge-offs.  Conversely, a decrease in the general level of interest rates could affect us by, among other things, leading to greater competition for deposits and incentivizing borrowers to prepay or refinance their loans more quickly or frequently than they otherwise would.  Generally, interest rates on our interest-earning assets and interest-bearing liabilities do not change at the same rate, to the same extent or on the same basis.  Even assets and liabilities with similar maturities or repricing periods may react in different degrees to changes in market interest rates.  Interest Rates on certain types of assets and liabilities may fluctuate in advance of changes in general market interest rates, while interest rates on other types of assets and liabilities may lag behind changes in general market rates.  Certain assets, such as fixed and adjustable rate mortgage loans, have features that limit changes in interest rates on a short-term basis and over the life of the asset.  We have ongoing policies and procedures designed to manage the risks associated with changes in market interest rates, including prepayment risks, and we model expected customer behavior based on historical experience of other interest rate cycles. Notwithstanding these policies and procedures, our customers may not react to changes in interest rates in the same manner in which they historically have reacted, resulting in a larger outflow of deposits or a higher level of loan prepayments than we expect. Such reaction could require us to increase interest rates to retain or acquire deposits, or lower loan rates to retain or attract loans. In either case, our deposit costs may increase and our loan interest income may decline, either or both of which may have an adverse effect on our financial results.  

The loss of any member of our management teamLIBOR may adversely affect us.our business.

WeIn 2017, the Chief Executive of the United Kingdom Financial Conduct Authority, which regulates LIBOR, announced that it intended to stop persuading or compelling banks to submit rates for the calculation of LIBOR to the administrator of LIBOR after 2021.  The announcement indicates that the continuation of LIBOR on the current basis cannot be guaranteed after 2021.  While there is no consensus on what rate or rates may become accepted alternatives to LIBOR, a group of large banks, the Alternative Reference Rate Committee (ARRC), selected and the Federal Reserve Bank of New York started in April 2018 to publish the Secured Overnight


Finance Rate or SOFR as an alternative to LIBOR.  SOFR is a broad measure of the cost of borrowing cash overnight collateralized by Treasury securities, given the depth and robustness of the U.S. Treasury repurchase market.  Furthermore, the Bank of England has commenced publication of a reformed Sterling Overnight Index Average (SONIA), comprised of a broader set of overnight Sterling money market transactions, as of April 23, 2018.  The SONIA has been recommended as the alternative to Sterling LIBOR by the Working Group on Sterling Risk-Free Reference Rates.  At this time, it is impossible to predict whether SOFR and SONIA will become accepted alternatives to LIBOR.

The market transition away from LIBOR to an alternative reference rate, including SOFR or SONIA, is complex and could have a management team that has substantial experience in banking and financial services in the markets we serve.  We relyrange of adverse effects on our management team to achievebusiness, financial condition and sustainresults of operations.  In particular, any such transition could:

adversely impact the value of LIBOR-based securities, including certain of our floating rate corporate debentures or our hedging instruments, or other securities or financial arrangements given LIBOR’s role in determining market interest rates globally;

although the Bank has implemented language in in its hedging and loan documents to accommodate a change from LIBOR to an alternative pricing benchmark, including SOFR or SONIA, we may be required to make further changes to existing LIBOR-based products;

prompt inquiries or other actions from regulators in respect of our preparation and readiness for the replacement of LIBOR with an alternative reference rate;

result in disputes, litigation or other actions with counterparties regarding the interpretation and enforceability of certain fallback language in LIBOR-based securities; and

require the transition and/or development of appropriate systems and analytics to effectively transition our risk management processes from LIBOR-based products to those based on the applicable alternative pricing benchmark, such as SOFR or SONIA.

The manner and impact of this transition, as well as the effect of these developments on our profitability.  Thus, our future successfunding costs, loan and profitability are substantially dependent upon theinvestment and trading securities portfolios, asset-liability management, and banking abilities of our senior executives. Although we currently have employment agreements in place with our executive management team, we cannot guarantee that our executives will remain with us. Changes in key personnel and their responsibilities may be disruptive to our business, because of their skills, customer relationship and/or the potential difficulty of promptly replacing them with successors.is uncertain.

Our business could suffer if we fail to maintain our culture and attract and retain skilled people.

Our success depends, in large part, on our ability to attract and retain competent, experienced people.  Our strategic goals in particular require that we be able to attract qualified and experienced retail and commercial lending officers, mortgage loan officers, and SBA lenders in our existing markets as well as those markets in which we may want to expand who share our relationship banking philosophy and have those customer relationships that will allow us to successfully expand.  We also need to attract and retain qualified and experienced technology, risk and back-office personnel to operate our business.  Many of our competitors are pursuing the same relationship banking strategy in our markets, and also are looking to hire and retain qualified technology, risk and back-office personnel, which increases the competition to identify, hire and hireretain talented employees.  

We have focused our strategic attention on our employees and our corporate culture, including enhancing our employee orientation, ongoing general and management training, mentoring and employee work environment as well as diversity and employee advancement.  Our failure to maintain our culture and attractive working environment, through competitive compensation packages that reward initiative, as well as mentoring, training, and advancement opportunities in order to successfully compete for experienced, qualified employees through competitive compensation packages and an attractive working environment may have an adverse effect on our ability to meet our financial goals and thus adversely affect our future results of operations.

If we are unable to offer our key management personnel long‑term incentive compensation, including restricted stock units and performance share units, as part of their total compensation package, we may have difficulty retaining such personnel, which would adversely affect our operations and financial performance.

We have historically granted equity awards under an equity compensation plan, which includes granting performance share units and restricted stock awards or restricted stock units, to key management personnel as part of a competitive compensation package. Our ability to grant these awards has been vital to attracting, retaining and aligning shareholder interest with a talented management team in a highly competitive marketplace.  

Shareholder advisory groups have implemented guidelines and issued voting recommendations related to how much equity companies should be able to grant to employees. The factors used to formulate these guidelines and voting recommendations include the volatility of a company’s share price and are influenced by broader macro economic conditions that can change year to year. The variables used by shareholder advisory groups to formulate equity plan recommendations may limit our ability to adopt new equity plans in the future. In addition, the federal banking regulators have issued guidance on executive compensation and have also, along with the SEC, proposed rules that would prohibit certain incentive compensation arrangements. We do not believe that the guidance or proposal will impact our current compensation arrangements.


If we are limited in our ability to grant equity compensation awards, we would need to explore offering other compelling alternatives to supplement our compensation, including long term cash compensation plans or significantly increased short term cash compensation, in order to continue to attract and retain key management personnel. If we used these alternatives to long term equity awards, our compensation costs could increase and our financial performance could be adversely affected. If we are unable to offer key management personnel long term incentive compensation, including stock options, restricted stock or restricted stock units, or performance share units, as part of their total compensation package, we may have difficulty attracting and retaining such personnel, which would adversely affect our operations and financial performance.

We rely on the performance of highly skilled personnel and if we are unable to attract, retain, develop and motivate our human capital in the form of well-qualified employees, our business and results of operations could be harmed.

We believe our success has depended, continues to and in the future will, depend, on the efforts and talents of our management team and our highly skilled employees and workers. Our future success depends on our continuing ability to attract, develop, motivate and retain highly qualified and skilled employees. The loss of any of our senior management or key employees could materially and adversely affect our ability to build on the efforts that they have undertaken and to execute our business plan, and we may not be able to find adequate replacements. Despite our current efforts, we cannot ensure that we will be able to retain the services of any members of our senior management or other key employees. If we do not succeed in attracting well-qualified employees or developing, retaining and motivating our employees, our business and results of operations could be harmed.

Technological changes, including online and mobile banking, have the potential of disrupting our business model, and we may have fewer resources than many competitors to invest in technological improvements.

The financial services industry continues to undergo rapid technological changes with frequent introductions of new technology- driventechnology-driven products and services, including mobile and online banking services.  Changes in customer behaviors have increased the need to offer these options to our customers.  In addition to serving clients better, the effective use of technology may increase efficiency and may enable financial institutions to reduce costs. Our future success will depend, in part, upon our ability to invest in and use technology to provide products and services that provide convenience to customers and to create additional efficiencies in operations. One of our strategic goals is to continue to focus on technological change and digital transformation of our product and service channels, which will impact how we deliver our products and services in the future.  We maywill need to make significant additional capital investments in technology in the future,to achieve this strategic goal, and we may not be able to effectively implement new technology-driven products and services in a timely manner in response to changes in customer behaviors, thus adversely impacting our operations. Many competitors have substantially greater resources to invest in technological improvements.improvements than the Company.

We rely on other companies to provide key components of our business infrastructure.

Third parties provide key components of our business infrastructure, such as banking services,our loan and deposit documents, underwriting software, compliance software, product and service offerings, core processing, and internet connections and network access. Any disruption in such services provided by these third parties or any failure of these third parties to handle currently or higher volumes of use could adversely affect our ability to deliver products and services to our clients and otherwise to conduct business. Technological or financial difficulties of aone or our third party service providerproviders or their sub-contractors could adversely affect our business to the extent those difficulties result in the interruption or discontinuation of services provided by that party.  In addition, one or more of our third party service providers may become subject to cyber-attacks or information security breaches that could result could result in the unauthorized release, gathering, monitoring, misuse, loss of destruction of our or our client’s confidential, proprietary and other information, or otherwise disrupt our or our clients’ or other third parties’ business operations. While we have processes in place to monitor our third party service providers’ data and information security safeguards, we do not control such service providers’ day to day operations and a successful attack or security breach at one or more of such third party service providers is not within our control.  The occurrence of any such breaches or failures could damage our reputation, result in a loss of customer business, and expose us to additional regulatory scrutiny, civil litigation, and possible financial liability, any of which could have a material adverse effect on our financial condition and results of operations. Further, in some instances we may responsible for the failure of such third parties to comply with government regulations. We may not be insured against all types of losses as a result of third party failures and our insurance coverage may not be inadequate to cover all losses resulting from system failures, third party breaches, or other disruptions. Failures in our business structure or in the structure of one or more of our third party service providers could interrupt the operations or increase the cost of doing business.



A failure and/or breach of our operational or securities systems or infrastructure, or those of our third party vendors and other service providers, including as a result of cyber-attacks, could disrupt our business, result in a disclosure or misuse of confidential or propriety information, damage our reputation, increase our costs and cause losses.

The potential for operational risk exposure exists throughout our business and, as a result of our interactions with, and reliance on, third parties, is not limited to our own internal operational functions. We depend on our ability to process, record and monitor a large number of client transactions on a continuous basis. As client, public and regulatory expectations regarding operational and information security have increased, our operational systems and infrastructure must continue to be safeguarded and monitored for potential failures, disruptions and breakdowns. Our business, financial, accounting, data processing, or other operating systems and facilities may stop operating properly or become disabled or damaged as a result of a number of factors including events that are wholly or partially beyond our control. Although we have data security, business continuity plans and other safeguards in place, our business operations may be adversely affected by significant and widespread disruption to our physical infrastructure or operating systems that support our businesses and clients.

Information security risks for financial institutions have generally increasedWe rely on our employees and third parties in recent years in part becauseour day-to-day and ongoing operations, who may, as a result of the proliferationhuman error, misconduct, malfeasance or failure, or breach of new technologies, the useour or of the internet and telecommunications technologiesthird-party systems or infrastructure, expose us to risk. For example, our ability to conduct financial transactions, and the increased sophistication and activities of hackers, terrorists, activists,business may be adversely affected by any significant disruptions to us or to third parties with whom we interact or upon whom we rely. In addition, our ability to implement backup systems and other external parties. As noted, above,safeguards with respect to third-party systems is more limited than with respect to our own systems. Our financial, accounting, data processing, backup or other operating or security systems and infrastructure may fail to operate properly or become disabled or damaged as a result of a number of factors, including events that are wholly or partially beyond our control, which could adversely affect our ability to process transactions or provide services. Such events may include sudden increases in customer transaction volume; electrical, telecommunications or other major physical infrastructure outages; natural disasters such as earthquakes, tornadoes, hurricanes and floods; disease pandemics; and events arising from local or larger scale political or social matters, including wars and terrorist acts. In addition, we may need to take our systems offline if they become infected with malware or a computer virus or as a result of another form of cyber-attack. In the event that backup systems are utilized, they may not process data as quickly as our primary systems and some data might not have been saved to backup systems, potentially resulting in a temporary or permanent loss of such data. We frequently update our systems to support our operations rely on the secure processing, transmission, and storagegrowth and to remain compliant with all applicable laws, rules and regulations. This updating entails significant costs and creates risks associated with implementing new systems and integrating them with existing ones, including business interruptions. Implementation and testing of confidential information incontrols related to our computer systems, security monitoring and networks. Our bankingretaining and other businesses rely ontraining personnel required to operate our digital technologies, computersystems also entail significant costs. Operational risk exposures could adversely impact our results of operations, liquidity and e-mail systems, software and networks to conduct our operations.financial condition, as well as cause reputational harm. In addition, we may not have adequate insurance coverage to access our products and services, our clients may use personal smartphones, tablets, personal computers, and other mobile devices that are beyond our control systems. Although we have information security procedures and controls in places, our technologies, systems, networks and our client’s devices may become the target of cyber-attacks or information security breaches that could result in the unauthorized release, gathering, monitoring, misuse, loss of destruction of our or our client’s confidential, proprietary and other information, or otherwise disrupt our or our clients’ or other third parties’ business operations.compensate for losses from a major interruption.

Any failure or interruption in the operation of our communications and information systems could impair or prevent the effective operation of our customer relationship management, general ledger, deposit, lending or other functions.  While we have policies and procedures designed to prevent or limit the effect of a failure or interruption in the operation of our information systems, there could be no assurance that any such failures or interruptions will not occur or, if they do, that they will be adequately addressed.  The occurrence of any failures or interruptions impacting our information systems could damage our reputation, result in a loss of customer business, and expose us to additional regulatory scrutiny, civil litigation, and possible financial liability, any of which could have a material adverse effect on our financial condition and results of operations.

We face security risks, including denial of service attacks, hacking, social engineering attacks targeting our colleagues and customers, malware intrusion or data corruption attempts, and identity theft that could result in the disclosure of confidential information, adversely affect our business or reputation, and create significant legal and financial exposure.

Our computer systems and network infrastructure and those of third parties, on which we are highly dependent, are subject to security risks and could be susceptible to cyber-attacks, such as denial of service attacks, hacking, terrorist activities or identity theft.  Our business relies on the secure processing, transmission, storage and retrieval of confidential, proprietary and other information in our computer and data management systems and networks, and in the computer and data management systems and networks of third parties.  In addition, to access our network, products and services, our customers and other third parties may use personal mobile devices or computing devices that are outside of our network environment and are subject to their own cybersecurity risks.  

We, our customers, regulators and other third parties, including other financial services institutions and companies engaged in data processing, have been subject to, and are likely to continue to be the target of, cyber-attacks.  These cyber-attacks include computer viruses, malicious or destructive code, phishing attacks, denial of service attacks, ransomware, improper access by employees or vendors, attacks on personal email of employees, ransom demands to not expose security vulnerabilities in our systems or the systems of third parties or other security breaches that could result in the unauthorized release, gathering, monitoring, misuse, loss or destruction of confidential, proprietary and other information of ours, our employees, our customers or of third parties, damage our systems or otherwise materially disrupt our or our customers’ or other third parties’ network access or business operations.  As cyber threats continue to evolve, we may be required to expend significant additional resources to continue to modify or enhance our protective measures or to investigate and remediate any information security vulnerabilities or incidents.  Despite efforts to ensure the


integrity of our systems and implement controls, processes, policies and other protective measures, we may not be able to anticipate all security breaches, nor may we be able to implement guaranteed preventive measures against such security breaches.  Cyber threats are rapidly evolving and we may not be able to anticipate or prevent all such attacks and could be held liable for any security breach or loss.

Cybersecurity risks for banking organizations have significantly increased in recent years in part because of the proliferation of new technologies, and the use of the internet and telecommunications technologies to conduct financial transactions.  For example, cybersecurity risks may increase in the future as we continue to increase our mobile-payment and other internet-based product offerings and expand our internal usage of web-based products and applications.  In addition, cybersecurity risks have significantly increased in recent years in part due to the increased sophistication and activities of organized crime affiliates, terrorist organizations, hostile foreign governments, disgruntled employees or vendors, activists and other external parties, including those involved in corporate espionage.  Even the most advanced internal control environment may be vulnerable to compromise. Targeted social engineering attacks and "spear phishing" attacks are becoming more sophisticated and are extremely difficult to prevent.  In such an attack, an attacker will attempt to fraudulently induce colleagues, customers or other users of our systems to disclose sensitive information in order to gain access to its data or that of its clients.  Persistent attackers may succeed in penetrating defenses given enough resources, time, and motive.  The techniques used by cyber criminals change frequently, may not be recognized until launched and may not be recognized until well after a breach has occurred.  The risk of a security breach caused by a cyber-attack at a vendor or by unauthorized vendor access has also increased in recent years.  Additionally, the existence of cyber-attacks or security breaches at third-party vendors with access to our data may not be disclosed to us in a timely manner.

We also face indirect technology, cybersecurity and operational risks relating to the customers, clients and other third parties with whom we do business or upon whom we rely to facilitate or enable our business activities, including, for example, financial counterparties, regulators and providers of critical infrastructure such as internet access and electrical power.  As a result of increasing consolidation, interdependence and complexity of financial entities and technology systems, a technology failure, cyber-attack or other information or security breach that significantly degrades, deletes or compromises the systems or data of one or more financial entities could have a material impact on counterparties or other market participants, including us.  This consolidation, interconnectivity and complexity increases the risk of operational failure, on both individual and industry-wide bases, as disparate systems need to be integrated, often on an accelerated basis.  Any third-party technology failure, cyber-attack or other information or security breach, termination or constraint could, among other things, adversely affect our ability to effect transactions, service our clients, manage our exposure to risk or expand our business. In addition, we, our employees and our customers, are increasingly transitioning our and their computing infrastructure to cloud-based computing, storage, data processing, networking and other services, which may increase these security risks.

Cyber-attacks or other information or security breaches, whether directed at us or third parties, may result in a material loss or have material consequences. Furthermore, the public perception that a cyber-attack on our systems has been successful, whether or not this perception is correct, may damage our reputation with customers and third parties with whom we do business.  Hacking of personal information and identity theft risks, in particular, could cause serious reputational harm.  A successful penetration or circumvention of system security could cause us serious negative consequences, including our loss of customers and business opportunities, significant business disruption to our operations and business, misappropriation or destruction of our confidential information and/or that of our customers, or damage to our or our customers’ and/or third parties’ computers or systems, and could result in a violation of applicable privacy laws and other laws, litigation exposure, regulatory fines, penalties or intervention, loss of confidence in our security measures, reputational damage, reimbursement or other compensatory costs, additional compliance costs, and could adversely impact our results of operations, liquidity and financial condition.

Although to date we have not experienced any material losses related to cyber-attacks or other information security breaches, there can be no assurance that we will not suffer such losses in the future.

Our disclosure controls and procedures may not prevent or detect all errors or acts of fraud.

Our disclosure controlcontrols and procedures are designed to provide reasonable assurance that information required to be disclosed by us in reports we file or submit with the SEC is accurately accumulated and communicated to management, and recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. We believe that any disclosure controls and


procedures or controls and procedures, no matter how well conceived or operated, can provide only reasonable, not absolute, assurance that the objectives of the control systems are met.

These inherent limitations include the reality that judgments and decision making can be faulty, that alternative reasoned judgments can be drawn, or that breakdowns can occur because of a simple error or mistake. Additionally, controlsControls can be circumvented by the individual acts of some persons, by collusion of two or more people or by an authorized override of the controls. In addition, properly integrating our acquisitions into our disclosure controls and procedures in a timely manner presents challenges. Accordingly, because of the inherent limitations in our controls systems, misstatements due to error or fraud may occur and not be detected, which could result in a material weakness in our internally controls over financial reporting and the restatement of previously filed financial statements.


Our accounting policies and processes are critical to how we report our financial condition and results of operations and require our management to make estimates about matters that are uncertain.

Accounting policies and processes are fundamental to how we record and report our financial condition and results of operations. Some of these polices require use of estimates and assumptions that may affect the value of our assets or liabilities and financial results.  Several of our accounting policies are critical because they require management to make difficult, subjective and complex judgments about matters that are inherently uncertain and because it is likely that materially different amounts would be reported under different conditions or using different assumptions.  Pursuant to generally accepted accounting principles, we are required to make certain assumptions and estimates in preparing our financial statements, including and determining credit loss reserves, reserves related to litigation and the fair value of certain assets and liabilities, among other items. If the assumptions or estimates underling our financial statements are incorrect, we may experience material losses.

Certain of our financial instruments, including trading assets and liabilities, securities, and certain loans, among other items, require a determination of their fair value in order to prepare our financial statements. Where quoted market prices are not available, we may make fair value determinations based on internally developed models or other means which ultimately rely to some degree on management judgment. Some of these and other assets and liabilities may have no direct observable price levels, making their valuation particularly subjective, being based on significant estimation and judgment.  In addition, some illiquidity in markets and declines in prices of certain loans and securities may make it more difficult to value certain balance sheet items, which may lead to the possibility that such valuations will be subject to further change or adjustment, it could lead to declines in our earnings.

Our ability to maintain our reputation is critical to the success of our business, and the failure to do so may materially adversely affect our performance.

Our reputation is one of the most valuable components of our business. As such, we strive to conduct our business in a manner that enhances our reputation. This is done, in part, by recruiting, hiring, and retaining and providing growth opportunities for employees who share our core values of being an integral part of the communities we serve, delivering superior service to our customers, and caring about our customers and associates. If our reputation is negatively affected by the actions of our employees or otherwise, including as a result of a successful cyberattack against us or other unauthorized release or loss of customer information, our business and, therefore, our operating results may be materially adversely affected.

Risks relating to the Regulatory Environment

We are subject to extensive regulation that could limit or restrict our activities.

We operate in a highly regulated industry and are subject to examination, supervision, and comprehensive regulation by various agencies, including the Federal Reserve, the OCC, CFPB and the FDIC. This regulation is imposed primarily to protect depositors, the FDIC deposit insurance fund, consumers, and the banking system as a whole. We also are regulated by the SEC and the Financial Industry Regulatory Authority or FINRA, which regulation is designed to protect investors.  Our compliance with these regulations is costly and potentially restricts certain of our activities, including payment of dividends, mergers and acquisitions, investments, loans and interest rates charged, interest rates paid and deposits and locations of our offices. We are also subject to capital guidelines established by our regulators, which require us to maintain sufficient capital to support our growth. Regulation of the financial services industry has increased significantly since the global financial crisis. The laws and regulations applicable to the banking industry could change at any time. The extent and timing of any regulatory reform as well as any effect on our business and financial results, are uncertain. Additionally, legislation or regulation may impose unexpected or unintended consequences, the impact of which is difficult to predict. Because government regulation greatly affects the business and financial results of all commercial banks and bank holding companies, our cost of compliance could adversely affect our ability to operate profitably.

We are required to maintain capital to meet regulatory requirements, and if we fail to maintain sufficient capital, whether due to losses, an inability to raise additional capital or otherwise, our financial condition, liquidity and results of operations, as well as our ability to maintain regulatory compliance, would be adversely affected.

Our financial holding companyThe Company and our subsidiary bankthe Bank each must meet regulatory capital requirements and maintain sufficient liquidity. Banking organizations experiencing growth, especially those making acquisitions, are expected to hold additional capital above regulatory minimums.  From time to time, the regulators implement changes to these regulatory capital adequacy guidelines,


such as through the Dodd-Frank Actguidelines. In recent years, these market and the Basel III initiatives described above. These standardsregulatory expectations have increased substantially and will resulthave resulted in higher and more stringent capital requirements for us and our banking subsidiary.the Bank. For example, current capital requirements disallow the Company’s trust preferred securities from qualifying as Tier 1 capital as a result of the Company exceeding $15 billion in assets, which the Company did upon completion of its merger with NCC.  

Actions (if necessary) to increase capital, may adversely affect us. Our ability to raise additional capital, when and if needed, will depend on conditions in the capital markets, economic conditions and a number of other factors, including investor perceptions regarding the banking industry and market condition, and governmental activities, many of which are outside our control, and on our


financial condition and performance. Accordingly, we cannot assure you that we will be able to raise additional capital if needed or on terms acceptable to us. If we fail to meet these capital and other regulatory requirements, our financial condition, liquidity and results of operations would be materially and adversely affected.

Our failure to remain “well capitalized” for bank regulatory purposes could affect customer confidence, our ability to grow, our costs of funds and FDIC insurance costs, our ability to pay dividends on common stock and make distributions on our trust preferred securities, our ability to make acquisitions, and our business, results of operations and financial condition. Under FDIC rules, if our subsidiary bank ceases to be a “well capitalized” institution for bank regulatory purposes, the interest rates that it pays and its ability to accept brokered deposits may be restricted. AlthoughAt December 31, 2019, we had noapproximately $279 million in wholesale brokered deposits, as of December 31, 2016, we had approximately $19$28 million of in-market CDARs deposits, $38$301 million of ICS deposits and approximately $48$45 million of deposits related to our prepaid card business, which are considered brokered deposits for regulatory purposes.

We are periodically subject to examination and scrutiny by a number of banking agencies and, depending upon the findings and determinations of these agencies, we may be required to make adjustments to our business that could adversely affect us.

The banking agencies periodically conduct examinations of our business, including compliance with applicable laws and regulations. If, as a result of an examination, a banking agency were to determine that the financial condition, capital resources, asset quality, asset concentration, earning prospects, management, liquidity, sensitivity to market risk, consumer compliance, or other aspects of any of our operations has become unsatisfactory, or that we or our management is in violation of any law or regulation, it could take a number or different remedial actions as it deems appropriate. These actions include the power to enjoin “unsafe or unsound” practices, to require affirmative actions to correct any conditions resulting from any violation or practice, to issue an administrative order that can be judicially enforced, to direct an increase in our capital, to restrict our growth, to change the asset composition of our portfolio or balance sheet, to assess civil money penalties against our officers or directors, to remove officers and directors and, if it is concluded that such conditions cannot be corrected or there is an imminent risk of loss to depositors, to terminate our deposit insurance. If we become subject to such regulatory actions, our business, results of operations and reputation may be negatively impacted.

The Bank is subject to the Bank Secrecy Act and other anti-money laundering statutes and regulations, and any deemed deficiency by the Bank with respect to these laws could result in significant liability and have material impact on our business strategy.

The Bank Secrecy Act, the USA PATRIOT Act of 2001, and other laws and regulations require financial institutions, among other duties, to institute and maintain an effective anti-money launderingAML program and file suspicious activity and currency transaction reports when appropriate. In addition to other bank regulatory agencies, the federal Financial Crimes Enforcement Network of the Department of the Treasury is authorized to impose significant civil money penalties for violations of those requirements and has recently engaged in coordinated enforcement efforts with the state and federal banking regulators, as well as the U.S. Department of Justice, Consumer Financial Protection Bureau, Drug Enforcement Administration, and Internal Revenue Service. theThe Bank is also subject to increased scrutiny of compliance with the rules enforced by the Office of Foreign Assets Control of the Department of the TreasuryOFAC regarding, among other things, the prohibition of transacting business with, and the need to freeze assets of, certain persons and organizations identified as a threat to the national security, foreign policy, or economy of the United States.  Please see Item I – Part 1 – Supervision and Regulation - Anti-Money Laundering Rules and Item 1 – Part 1 – Supervision and Regulation - OFAC Regulation for further information regarding the Bank’s obligations under applicable AML laws and regulations and sanctions, respectively.

If the Bank’s policies, procedures, and systems are deemed deficient, or the policies, procedures and systems of the financial institutions that we have already acquired or may acquire in the future are deficient, the Bank could be subject to liability, including fines and regulatory actions, which may include restrictions on its ability to pay dividends and the necessity and ability to obtain regulatory approvals to proceed with certain aspects of its business plan, including acquisition plans. Failure to maintain and implement adequate programs to combat money laundering and terrorist financing could also have serious reputational consequences for the Bank. Any of these results could have a material adverse effect on the Bank’s business, financial condition, results of operations, and future prospects.

The Bank is subject to numerous laws designed to protect consumers, including the Community Reinvestment Act and fair lending laws, and failure to comply with these laws could lead to a material penalties and other sanctions.

The CRA, the Equal Credit Opportunity Act, the Fair Housing Act, and other fair lending laws and regulations impose nondiscriminatory lending requirements on financial institutions. The U.S. Department of Justice and other federal agencies are responsible for enforcing these laws and regulations. A successful regulatory challenge to an institution’s performance under the CRA or fair lending laws and regulations could result in a wide variety of sanctions, including damages and civil money penalties, injunctive relief, restrictions on mergers and acquisitions activity, restrictions on expansion, and restrictions on entering new business lines. Private parties may also have the ability to challenge an institution’s performance under fair lending laws in private class action litigation. Such actions could have a material adverse effect on the Bank’s business, financial condition, results of operations, and future prospects.



Higher FDIC deposit insurance premiums and assessments could adversely affect our financial condition.

The FDIC insures deposits at FDIC-insured depository institutions, such as our subsidiary bank, up to applicable limits. The amount of a particular institution’s deposit insurance assessment is based on that institution’s risk classification under an FDIC risk- based assessment system.  The assessment base on which the Bank’s deposit insurance premiums is paid to the FDIC has been calculated based on its average consolidated total assets less its average equity. However, effective July 1, 2019, which was following the fourth consecutive quarter where the Bank’s total consolidated assets exceeded $10 billion, the FDIC started to use a performance score and loss-severity score to calculate the Bank’s initial FDIC assessment rate. An institution’s risk classification is assigned based on its capital levels and the level of supervisory concern the institution poses to its regulators.  While our risk management processes are designed to reduce risk by maintaining capital levels and mitigating any supervisory concerns, we may be unable to control the amount of premiums that we are required to pay for FDIC insurance in the event of a new economic downturn and an increase in financial institution failures. Any future increases in assessments or required prepayments in FDIC insurance premiums may materially adversely affect results of operations, including by reducing our profitability or limiting our ability to pursue business opportunities.

Risks relating to our Common Stock

We have provisions in our articles of incorporation that could impede a takeover of CenterState.the Company.

Our articles of incorporation contain provisions providing for the ability to issue preferred stock without shareholder approval. Although these provisions were not adopted for the express purpose of preventing or impeding the takeover of CenterStatethe Company without the approval of our board of directors, such provisions may have that effect. Such provisions may prevent our shareholders from taking part in a transaction in which our shareholders could realize a premium over the current price of our common stock.

Shares of our Common Stock are not insured deposits and may lose value.

Shares of our common stock are not savings or deposit accounts and are not insured by the FDIC, or any other agency or private entity.  Such shares are subject to investment risk, including the possible loss of some or all of the value of your investment.

Future capital needs could result in dilution of shareholder investment.

Our board of directors may determine from time to time there is a need to obtain additional capital through the issuance of additional shares of our common stock or other securities. These issuances would dilute the ownership interest of our shareholders and may dilute the per share book value of our common stock. New investors also may have rights, preferences and privileges senior to our shareholders which may adversely impact our shareholders.

The trading volume in our common stock and the sale of substantial amounts of our common stock in the public market could depress the price of our common stock

We cannot predict the effect, if any, that future sales of our common stock in the market, or availability of shares of our common stock for sale in the market, will have on the market price of our common stock. Our stock price can fluctuate widely in response to a variety of factors. General market fluctuations, industry factors, and general economic and political conditions and events, such as terrorist attacks, economic slowdowns or recessions, interest rate changes, tax rate changes, credit loss trends, or currency fluctuations, also could cause our stock price to decrease regardless of operating results. We therefore can give no assurance that sales of substantial amounts of our common stock in the market, or the potential for large amounts of sales in the market, or any of the other factors discussed above, would not cause the price of our common stock to decline or impair our ability to raise capital through sales of our common stock.

Our ability to pay dividends is limited and we may be unable to pay future dividends

During the last 6064 fiscal quarters, we paid cash dividends on our common stock outstanding. Our ability to pay dividends is limited by regulatory restrictions and the need to maintain sufficient consolidated capital. The ability of the Bank to pay dividends to us is limited by its obligations to maintain sufficient capital and by other general restrictions on its dividends that are applicable to national banks that are regulated by the OCC. For information on these regulatory restrictions on the right of the Bank to pay dividends to us and on the right of the Company to pay dividends to its shareholders, see Part I - Item 1 – “Supervision and Regulation - Dividend Restrictions.” If we do not satisfy these regulatory requirements, or if the Bank does not have sufficient earnings to make payments to us while maintaining adequate capital levels, we will be unable to pay dividends on our common stock.

Holders of our junior subordinated debentures have rights that are senior to those of our common stockholdersshareholders

We have helped support our continued growth through the issuance of, and the acquisition of, through prior mergers, trust preferred securities from special purpose trusts and accompanying junior subordinated debentures. At December 31, 2016,2019, we had


outstanding trust preferred securities and accompanying junior subordinated debentures totaling $30.5$38.5 million.  Payments of the principal and interest on these debt instruments are conditionally guaranteed by us. Further, the accompanying junior subordinated debentures we issued to the special purpose trusts are senior to our shares of common stock. As a result, we must make payments on the junior subordinated debentures before any dividends can be paid on our common stock and, in the event of our bankruptcy, dissolution or liquidation, the holders of the junior subordinated debentures must be satisfied before any distributions can be made on our common stock. We have the right to defer distributions on our junior subordinated debentures (and the related trust preferred securities) for up to five years, during which time no dividends may be paid on our common stock.


At December 31, 2016,2019, our shareholders include twothree funds owning approximately 13%24% of our common stock and they may exercise significant influence over us and their interests may be different from our other shareholders.

Based on their 13G forms filed for the year end December 31, 2016,2019, our shareholders include twothree funds that collectively own approximately 13%24% of the outstanding shares of our common stock.  Top ten institutional owners collectively own approximately 34% 41%of our outstanding shares of common stock, as reported by SNL. While the federal banking laws require prior bank regulatory approval if shareholders owning in excess of 9.9% of a financial holding company’s outstanding voting shares desire to act in concert, nonetheless these institutional owners nonetheless could vote the same way on matters submitted to our shareholders without being deemed to be acting in concert and, if so, could exercise significant influence over us and actions taken by our shareholders. Interests of institutional funds may be different from our other shareholders. Accordingly, given their collective ownership, the funds could have significant influence over whether or not a proposal submitted to our shareholders receives required shareholder approval.

Risk relating to Economic Conditions and other Outside Forces

The political and economic environment could materially impact our business operations and financial performance.

 

The recent political changesand economic environment in the United States and elsewhere havehas resulted in more economicsome uncertainty.  Possible changes inIn the recent years, the enactment of a  tax and regulatory policies could resultbill resulted in lower costs for businesses in general and banks in particular, which in turn could resultresulted in various benefits including, among other things, enhanced revenues and operating efficiencies.  The increase in our stock price since November 7, 2016 reflects these possible benefits from changes in government policy. On the other hand, changes in tax policy could impactefficiencies, lower loan rates, increased dividend payments and increased employee compensation, but also decreased the value of our deferred tax asset andby $18.6 million, which the provision impact of this decrease was recorded in 2017, as well as the value of our tax advantaged loans and investments we have made, which would offsetand the impact overall has diminished. During 2019, the Company also recorded a one-time charge to its net deferred tax asset of approximately $987 to reflect a state income tax rate reduction in partFlorida and Georgia effective January 1, 2019.  The enactment of a regulatory relief bill reduced some requirements for the benefitCompany, including the Dodd Frank Act regulator directed stress test.  Changes in policy by the regulators also have reduced some regulatory requirements, but those policy changes may not be permanent.  Because of some of thesethe political environment, there may be changes in policy.  If these possible government policy changes do not occur,law or regulation in the future that could alter the anticipated benefits (and costs) would not be realized,of recent legal or policy changes, which could result in a reduction in the price of our shares as well as continued increaseddue to perceived changes in our regulatory and compliance costs or decreases in the amount of expected revenues, all of which could materially and adversely affect our business, financial condition and operating results.

A slowdown in economic growth or a resumption of recessionary economic conditions could have an adverse effect on our business in the future.

The economic crisis of 2008 caused many financial institutions to seek additional capital, to reduce or eliminate dividends, to merge with larger and stronger institutions and to fail. The economic turmoil and tightening of credit led to an increased level of commercial and consumer delinquencies, lack of consumer confidence, increased market volatility and widespread reduction of business activity generally. The resulting economic pressure on consumers and the lack of confidence in the financial markets adversely affected the banking industry, as well as financial condition and operating results. Although economic conditions have improved to more normal conditions,normalized and growth has been stronger than in previous years, future political and market developments could affect consumer confidence levels and cause adverse changes in loan payment patterns, causing increases in delinquencies and default rates, which may impact our charge-offs and the provision for credit losses. For example, changes in international trade policy, combined with the recent outbreak of the coronavirus in China is disrupting global supply chains, which could adversely impact our customers and their customers, which in turn could impact their ability to make loan payments, with the impacts to our business listed above.  Changes in the financial services industry and the effects of current and future law and regulations that may be imposed in response to future market developments also could negatively affect us by restricting our business operations, including our ability to originate or sell loans, and adversely impact our financial performance.

The soundness of other financial institutions could adversely affect us.

Our ability to engage in routine funding and other transactions could be adversely affected by the actions and commercial soundness of other financial institutions. Financial services institutions are interrelated as a result of trading, clearing, counterparty or other relationships. Defaults by, or even rumors or questions about, one or more financial services institutions, or the financial


services industry generally, have led to market-wide liquidity problems and losses of depositor, creditor and counterparty confidence and could lead to losses or defaults by us or by other institutions. We could experience increases in deposits and assets as a result of other banks’ difficulties or failure, which would increase the capital we need to support our growth.

Our business is subject to the success of the local economies where we operate.

Our success significantly depends upon the growth in population, income levels, deposits and housing starts in our primary and secondary markets. If the communities in which we operate do not grow or if prevailing economic conditions locally or nationally become challenging, our business may be adversely affected. We are less able than a larger institution to spread the risks of unfavorable local economic conditions across a large number of diversified economies. Moreover, while our core markets in the last year have grownexpanded to Georgia and Alabama, and we have benefited from such growth, we cannot give any assurance we will continue to benefit from market growth or favorable economic conditions in our primary market areas if they do occur.

Our asset and liability structures are monetary in nature and are affected by a variety of factors, including changes in interest rates, which can impact the value of our assets.


Our earnings and cash flows are largely dependent upon our net interest income. Net interest income is the difference between interest income earned on interest-earnings assets, such as loans and investment securities, and interest expense paid on interest-bearing liabilities, such as deposits and borrowed funds. Because different types of assets and liabilities may react differently and at different times to market interest rate changes, changes in interest rates can increase or decrease net interest income. Interest rates are sensitive to many factors that are beyond our control, including general economic conditions, competition and policies of various governmental and regulatory agencies and, in particular, the policies of the Federal Reserve. Changes in monetary policy, including changes in interest rates, could influence not only the interest our Banks receive on loans and investment securities and the amount of interest they pay on deposits and borrowings, but such changes could also affect (i) the Bank’s ability to originate loans and obtain deposits, (ii) the fair value of our financial assets and liabilities, including the available for sale securities portfolio, and (iii) the average duration of our interest-earning assets. Changes in monetary policy could also expose us to the risk that interest-earning assets may be more responsive to changes in interest rates than interest-bearing liabilities, or vice versa (repricing risk), the risk that the individual interest rates or rates indices underlying various interest-earning assets and interest-bearing liabilities may not change in the same degree over a given time period (basis risk), and the risk of changing interest rate relationships across the spectrum of interest-earning asset and interest-bearing liability maturities (yield curve risk), including a prolonged flat or inverted yield curve environment. Any substantial, unexpected, prolonged change in market interest rates could have a material adverse effect on our financial condition and results of operations.

Market volatility could adversely affect our operations or ability to access capital.

The capital and credit markets have experienced volatility and disruption from time to time during the past several years. In some cases, the markets have produced downward pressure on stock prices and credit availability for certain issuers without regard to those issuers’ underlying financial condition or performance. If these periodic market disruptions and volatility continue or worsen, we may experience adverse effects, which may be material, on our ability to maintain or access capital and on our business, financial condition and results of operations.

Our cost of funds may increase as a result of general economic conditions, FDIC insurance assessments, interest rates and competitive pressures.

Our cost of funds may increase as a result of general economic conditions, FDIC insurance assessments, interest rates and competitive pressures. We have traditionally obtained funds principally through local deposits and we have a base of lower cost transaction deposits. Generally, we believe local deposits are a less expensive and more stable source of funds than other borrowings because interest rates paid for local deposits are typically lower than interest rates charged for borrowings from other institutional lenders and reflect a mix of transaction and time deposits, whereas brokered deposits typically are higher cost time deposits. Our costs of funds and our profitability and liquidity are likely to be adversely affected, if and to the extent we have to rely upon higher cost borrowings from other institutional lenders or brokers to fund loan demand or liquidity needs, and changes in our deposit mix and growth could adversely affect our profitability and the ability to expand our loan portfolio.

Competition from financial institutions and other financial service providers may adversely affect our profitability.

The banking business is highly competitive and we experience competition in our markets from many other financial institutions. We compete with commercial banks, credit unions, mortgage banking firms, consumer finance companies, securities brokerage firms, insurance companies, money market funds, and other mutual funds, as well as other super-regional, national and international financial institutions and fintech or e-commerce companies that operate offices in our primary market areas and elsewhere. Some of these competitors may have a long history of successful operation in our markets, greater ties to local businesses and more expansive banking relationships, as well as better established depositor bases. Competitors with greater resources or more advanced technology may possess an advantage by being capable of maintaining numerous banking locations and more convenient sites,banking locations, easy to use and available mobile and computer apps or Internet platforms, operating more ATMs and conducting extensive promotional and advertising campaigns or operating a more developed Internet platform.

campaigns.

We compete with these institutions both in attracting deposits and in making loans. In addition, we have to attract our customer base from other existing financial institutions and from new residents. Many of our competitors are well-established, larger financial institutions.institutions and credit unions. While we believe we can and do successfully compete with these other financial institutions in our primary markets, we may face a competitive disadvantage as a result of our smaller size, lack of geographic diversification, sophisticated Internet or mobile applications, and inability to spread our marketing costs across a broader market. Although we compete by concentrating our marketing efforts in our primary markets with local advertisements, personal contacts, and greater flexibility and responsiveness in working with local customers, we can give no assurance this strategy will be successful.

The fiscal and monetary policies of the federal government and its agencies could have a material adverse effect on our earnings.


The Federal Reserve regulates the supply of money and credit in the U.S. as its policies determine in large part the cost of funds for lending and investing and return earned on those loans and investments, both of which affect our net interest margin. They can also materially decrease the value of financial assets we hold. Federal Reserve policies also can adversely affect borrowers, potentially increasing the risk that they may fail to repay their loans, or could result in volatile markets and rapid declining collateral values. Changes in Federal Reserve policies are beyond our control and difficult to predict. Accordingly, the impact of these changes on our activities and results of operations is difficult to predict.


Adverse weather or manmade events could negatively affect our local economies or disrupt our operations, which would have an adverse effect on our business or results of operations.

Our market areas in Florida, Georgia and Alabama are susceptible to hurricanes, and tropical storms and related flooding and wind damage.damage as well as tornados and other types of strong storms.  These type of storms may increase in intensity because of changes in weather patterns and other factors including climate change.  Such weather events and manmade events can disrupt operations, result in damage to properties and negatively affect the local economies in the markets where they operate.  WeStorms during 2019 only minimally impacted our operations but we cannot predict whether or to what extent damage that may be caused by future natural disasters or manmade events will affect our operations or the economies in our current or future market areas, but such events could result in a decline in loan originations, a decline in the value or destruction of properties securing our loans, as well as our own properties, and an increase in delinquencies, bankruptcies, foreclosures or loan losses that could result in a higher level of non-performing assets, net charge-offs, and provision for loan losses. Our business or results of operations may be adversely affected by these and other negative effects of future hurricanes, or tropical storms, tornados or other extreme weather events, including flooding and wind damage, or manmade events. Many of our customers have incurred significantly higher property and casualty insurance premiums on their properties located in our markets, which may adversely affect real estate sales and values in those markets.

We are or may become involved from time to time in suits, legal proceedings, information-gathering requests, investigations, and proceedings by governmental and self-regulatory agencies that may lead to adverse consequences.

Many aspects of the banking business involve a substantial risk of legal liability. The Company and the Bank have been named or threatened to be named as defendants in various law suits arising from our business activities (and in some cases from the activities of companies that we have acquired).  In addition, from time to time, we are, or may become, the subject of self-regulatory agency information-gathering requests, reviews, investigations and proceedings, and other forms of regulatory inquiry, including by bank regulatory agencies, the SEC and law enforcement authorities.  The results of such proceedings could lead to significant civil or criminal penalties, including monetary penalties, damages, adverse judgments, settlements, fines, injunctions, restrictions on the way the Company and the Bank conduct their business, or reputational harm.  

ItemItem 1B.

Unresolved Staff Comments

None

ItemItem 2.

Properties

Our Holding Companyholding company owns no real property.  Our corporate office is located at 1101 First Street South, Suite 202, Winter Haven, Florida 33880.  At the end of 2016,2019, our Company, through our subsidiary bank,the Bank, operated a total of 67149 full service banking offices.  121 of these offices are located in 2334 counties in central, southeast, northeast and northeastthe panhandle area of Florida.  18 of these offices are located in 8 counties in Georgia and 10 of these offices are located in 5 counties in Alabama.  We own 50116 offices and lease 1733 of these offices.  We also have fourtwo loan production offices of which we own 1 and lease 3.1.  In addition to our banking locations, we lease non-banking office space in Winter Haven, Florida for IT and operations purposes.  We also lease office space for our Correspondent banking division, primarily in Birmingham, Alabama, Atlanta, Georgia and Walnut Creek, California.  California, and office space for our Mortgage banking division, primarily in Atlanta and Macon, Georgia.  See Note 8 to the “Notes to Consolidated Financial Statements” included in this Annual Report on Form 10-K and “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Bank Premises and Equipment,” for additional information regarding our premises and equipment.

ItemItem 3.

OurWe or our bank subsidiary is periodically a party to or otherwise involved in legal proceedings arising in the normal course of business, such as claims to enforce liens, claims involving the making and servicing of real property loans, and other issues incident to their respectiveits businesses.  We do not believe any pending or threatened legal proceedings in the ordinary course against the bank would have a material adverse effect on our consolidated results of operations or consolidated financial position.

Item 4.

Item 4.[Removed and Reserved]

[Removed and Reserved]


PARTPART II

ItemItem 5.

Market for Common Equity, Related StockholderShareholder Matters and Issuer Purchases of Equity Securities

The shares of our Common Stock are traded under the symbol “CSFL” on the NASDAQ Global Select Market.  The following sets forth the high and low trading prices for trades of our Common Stock that occurred during 2016 and 2015.  

 

 

2016

 

 

2015

 

 

 

High

 

 

Low

 

 

High

 

 

Low

 

1st Quarter

 

$

15.72

 

 

$

12.57

 

 

$

12.35

 

 

$

10.94

 

2nd Quarter

 

$

16.59

 

 

$

14.49

 

 

$

13.98

 

 

$

11.70

 

3rd Quarter

 

$

18.27

 

 

$

15.30

 

 

$

15.00

 

 

$

12.20

 

4th Quarter

 

$

25.83

 

 

$

17.09

 

 

$

16.24

 

 

$

14.24

 

As of December 31, 2016,2019, there are 48,146,981125,173,597 shares of common stock outstanding.  As of this same date we have approximately 1,217 2,688shareholders of record, as reported by our transfer agent, Continental Stock Transfer & Trust Company.  

Dividends

We have historically paid cash dividends on a quarterly basis, on the last business day of the calendar quarter.  The following sets forth per share cash dividends paid during 20162019 and 2015.2018.  

 

 

2016

 

 

2015

 

 

2019

 

 

2018

 

1st Quarter

 

$

0.04

 

 

$

0.01

 

 

$

0.11

 

 

$

0.10

 

2nd Quarter

 

$

0.04

 

 

$

0.02

 

 

$

0.11

 

 

$

0.10

 

3rd Quarter

 

$

0.04

 

 

$

0.02

 

 

$

0.11

 

 

$

0.10

 

4th Quarter

 

$

0.04

 

 

$

0.02

 

 

$

0.11

 

 

$

0.10

 

The payment of dividends is a decision of our Board of Directors based upon then-existing circumstances, including our rate of growth, profitability, financial condition, existing and anticipated capital requirements, the amount of funds legally available for the payment of cash dividends, regulatory constraints and such other factors as the Board determines relevant.  Our source of funds for payment of dividends is dividends received from our Bank, or excess cash available to us.  Payments by our subsidiary Bank to us are limited by law and regulations of the bank regulatory authorities.  For information on regulatory restrictions on the right of the Bank to pay dividends to us and on the right of the Company to pay dividends to its shareholders, see Part I - Item 1 “Supervision and Regulation - Dividend Restrictions.”  There are various statutory and contractual limitations on the ability of our Bank to pay dividends to us.    The bank regulatory agencies also have the general authority to limit the dividends paid by banks if such payment may be deemed to constitute an unsafe and unsound practice.  Our Bank may not pay dividends from its paid-in surplus.  All dividends must be paid out of undivided profits then on hand, after deducting expenses, including reserves for losses and bad debts.  In addition, a national bank is prohibited from declaring a dividend on its shares of common stock until its surplus equals its stated capital, unless there has been transferred to surplus no less than one/tenth of the bank’s net profits of the preceding two consecutive half-year periods (in the case of an annual dividend).   The approval of the OCC is required if the total of all dividends declared by a national bank in any calendar year exceeds the total of its net profits for that year combined with its retained net profits for the preceding two years, less any required transfers to surplus.  

Share Repurchases

A summary of our common stock repurchases during the fourth quarter of 20162019 is set forth in the table below.

 

 

 

 

 

 

Total Number

Maximum Number

 

 

 

 

 

 

of Shares

of Shares that

 

 

Total

 

 

Purchased as

may yet be

 

 

Number of

Average

part of Publicly

Purchased Under

 

 

Shares

Price paid

Announced Plans

the Plans or

Beginning Period

Ending Period

Purchased

per Share

or Programs

Programs

October 1, 2019

October 31, 2019

 

969,580

$

23.50

 

958,726

 

797,006

November 1, 2019

November 30, 2019

---

---

---

 

797,006

December 1, 2019

December 31, 2019

 

292

$

24.72

---

 

797,006

Total for quarter ending December 31, 2019

 

969,872

$

23.50

 

958,726

 

797,006

During the fourth quarter of 2019, we repurchased 958,726 shares of our common stock, at an average price of approximately $23.48 per share, pursuant to our stock repurchase plan currently in place. We repurchased 11,146 shares of our common stock from our employees during the fourth quarter of 2019 for settlement of certain tax withholding obligations related to certain equity based compensation awards.

 

 

 

 

 

Total Number

Maximum Number

 

 

 

 

of Shares

of Shares that

 

 

Total

 

Purchased as

may yet be

 

 

Number of

Average

part of Publicly

Purchased Under

Period

Shares

Price paid

Announced Plans

the Plans or

Beginning

Ending

Purchased

per Share

or Programs

Programs

October 1, 2016

October 31, 2016

---

---

---

1,934,735

November 1, 2016

November 30, 2016

---

---

---

1,934,735

December 1, 2016

December 31, 2016

22,706

$24.68

---

1,934,735

Total for quarter ending December 31, 2016

22,706

$24.68

---

1,934,735

(3)

We did not repurchase any shares of our common stock during the fourth quarter of 2016 pursuant to our stock repurchase plan currently in place. We repurchased 22,706 shares of our common stock from our employees during December 2016 for settlement of certain tax withholding obligations related to certain equity based compensation awards.


Stock Plans

With respect to information regarding our securities authorized for issuance under equity incentive plans, the information contained in the section entitled “Equity Compensation Plan Information” in our Definitive Proxy Statement for the 20152019 Annual Meeting of Shareholders is incorporated herein by reference.  


Performance Graph

Shares of our common stock are traded on the Nasdaq Global Select Market.  The following graph compares the yearly percentage change in cumulative shareholder return on the Company’s common stock, with the cumulative total return of the S&P 500 Index and the SNL Southeast Bank Index, since December 31, 20112014 (assuming a $100 investment on December 31, 20112014 and reinvestment of all dividends).  

 

 

 

2011

 

 

2012

 

 

2013

 

 

2014

 

 

2015

 

 

2016

 

CenterState Banks, Inc.

 

 

100

 

 

 

130

 

 

 

155

 

 

 

182

 

 

 

241

 

 

 

391

 

2014

 

2015

 

2016

 

2017

 

2018

 

2019

CenterState Bank Corporation

100

 

132

 

214

 

221

 

184

 

222

S&P 500

 

 

100

 

 

 

116

 

 

 

154

 

 

 

175

 

 

 

177

 

 

 

198

 

100

 

101

 

114

 

138

 

132

 

174

SNL Southeast Bank Index

 

 

100

 

 

 

166

 

 

 

225

 

 

 

254

 

 

 

250

 

 

 

331

 

100

 

98

 

131

 

162

 

134

 

188

 



ItemItem 6.

Selected Consolidated Financial Data

Use of Non-GAAP Financial Measures and Ratios

The accounting and reporting policies of the Company conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP performance measures and ratios are used by management to evaluate and measure the Company’s performance. These include tax-equivalent net interest income (including its individual components), net interest margin (including its individual components), the efficiency ratio, tangible assets, tangible shareholders’ equity, tangible book value per common share, and tangible equity to tangible assets. Management believes that these measures and ratios provide users of the Company’s financial information with a more meaningful view of the performance of the interest-earning assets and interest-bearing liabilities and of the Company’s operating efficiency.  Other financial holding companies may define or calculate these measures and ratios differently.  Management also uses non-GAAP financial measures to help explain the variance in total non-interest expenses excluding nonrecurring expenses, such as loss on termination of FDIC loss share agreements, and correspondent banking division expenses between the periods presented.agreements.  Management uses this non-GAAP financial measure in its analysis of the Company’s performance and believes this presentation provides useful supplemental information, and a clearer understanding of the Company’s non-interest expense between periods presented.

Management reviews yields on certain asset categories and the net interest margin of the Company and its banking subsidiaries on a fully taxable equivalent basis. In this non-GAAP presentation, net interest income is adjusted to reflect tax-exempt interest income on an equivalent before-tax basis. This measure ensures the comparability of net interest income arising from both taxable and tax-exempt sources. Net interest income on a fully taxable equivalent basis is also used in the calculation of the Company’s efficiency ratio. The efficiency ratio is calculated by dividing non-interest expense (less nonrecurring items) by total taxable-equivalent net interest income and non-interest income (less nonrecurring items). The efficiency ratio is also calculated excluding correspondent income and expense from the calculation. These measures provide an estimate of how much it costs to produce one dollar of revenue. The items excluded from this calculation provide a better match of revenue from daily operations to operational expenses.

Tangible assets is defined as total assets reduced by goodwill and other intangible assets. Tangible common equity is defined as total common equity reduced by goodwill and other intangible assets. Tangible common equity to tangible assets is defined as tangible common equity divided by tangible assets. These measures are important to many investors in the marketplacemarket place who are interested in the common equity to assets ratio exclusive of the effect of changes in intangible assets on common equity and total assets.

Tangible common equity per common share outstanding is defined as tangible common equity divided by total common shares outstanding. This measure is important to many investors in the marketplace who are interested in changes from period to period in book value per share exclusive of changes in intangible assets. Goodwill, an intangible asset that is recorded in a purchase business combination, has the effect of increasing total book value while not increasing our tangible book value.

These disclosures should not be considered in isolation or a substitute for results determined in accordance with GAAP, and are not necessarily comparable to non-GAAP performance measures which may be presented by other financial holding companies. Management compensates for these limitations by providing detailed reconciliations between GAAP information and the non-GAAP financial measures.



The following tables present a reconciliation of certain non-GAAP performance measures and ratios used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures:

 

 

Years Ended December 31,

 

(Dollars in thousands)

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Income Statement Non-GAAP measures and ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, excluding purchase credit impaired ("PCI") loans

 

$

584,359

 

 

$

369,937

 

 

$

187,584

 

 

$

129,619

 

 

$

101,051

 

PCI loans

 

 

33,766

 

 

 

35,944

 

 

 

32,388

 

 

 

34,006

 

 

 

40,645

 

Securities - taxable

 

 

48,432

 

 

 

42,723

 

 

 

22,598

 

 

 

18,920

 

 

 

16,460

 

Securities - tax-exempt

 

 

6,899

 

 

 

6,399

 

 

 

5,324

 

 

 

3,909

 

 

 

2,641

 

Federal funds sold and other

 

 

11,876

 

 

 

5,629

 

 

 

3,432

 

 

 

2,211

 

 

 

1,523

 

Total Interest income (GAAP)

 

 

685,332

 

 

 

460,632

 

 

 

251,326

 

 

 

188,665

 

 

 

162,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non PCI loans

 

 

1,229

 

 

 

1,442

 

 

 

3,185

 

 

 

1,487

 

 

 

819

 

Securities - tax-exempt

 

 

834

 

 

 

1,079

 

 

 

2,531

 

 

 

1,972

 

 

 

1,379

 

Total tax equivalent adjustment

 

 

2,063

 

 

 

2,521

 

 

 

5,716

 

 

 

3,459

 

 

 

2,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income - tax equivalent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans excluding PCI loans

 

 

585,588

 

 

 

371,379

 

 

 

190,769

 

 

 

131,106

 

 

 

101,870

 

PCI loans

 

 

33,766

 

 

 

35,944

 

 

 

32,388

 

 

 

34,006

 

 

 

40,645

 

Securities - taxable

 

 

48,432

 

 

 

42,723

 

 

 

22,598

 

 

 

18,920

 

 

 

16,460

 

Securities - tax-exempt

 

 

7,733

 

 

 

7,478

 

 

 

7,855

 

 

 

5,881

 

 

 

4,020

 

Federal funds sold and other

 

 

11,876

 

 

 

5,629

 

 

 

3,432

 

 

 

2,211

 

 

 

1,523

 

Total interest income - tax equivalent

 

 

687,395

 

 

 

463,153

 

 

 

257,042

 

 

 

192,124

 

 

 

164,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest expense (GAAP)

 

 

(99,604

)

 

 

(47,550

)

 

 

(15,783

)

 

 

(9,340

)

 

 

(7,286

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income - tax equivalent

 

$

587,791

 

 

$

415,603

 

 

$

241,259

 

 

$

182,784

 

 

$

157,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

585,728

 

 

$

413,082

 

 

$

235,543

 

 

$

179,325

 

 

$

155,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yields and costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on loans excluding PCI - tax equivalent

 

 

5.38

%

 

 

5.14

%

 

 

4.59

%

 

 

4.47

%

 

 

4.49

%

Yield on loans - tax equivalent

 

 

5.61

%

 

 

5.50

%

 

 

5.16

%

 

 

5.26

%

 

 

5.66

%

Yield on securities tax-exempt - tax equivalent

 

 

3.51

%

 

 

3.55

%

 

 

4.33

%

 

 

4.61

%

 

 

5.01

%

Yield on interest earning assets (GAAP)

 

 

5.02

%

 

 

4.86

%

 

 

4.46

%

 

 

4.33

%

 

 

4.66

%

Yield on interest earning assets - tax equivalent

 

 

5.04

%

 

 

4.89

%

 

 

4.56

%

 

 

4.41

%

 

 

4.72

%

Cost of interest bearing liabilities (GAAP)

 

 

1.09

%

 

 

0.76

%

 

 

0.44

%

 

 

0.33

%

 

 

0.32

%

Net interest spread (GAAP)

 

 

3.93

%

 

 

4.10

%

 

 

4.02

%

 

 

4.00

%

 

 

4.34

%

Net interest spread - tax equivalent

 

 

3.95

%

 

 

4.13

%

 

 

4.13

%

 

 

4.08

%

 

 

4.40

%

Net interest margin (GAAP)

 

 

4.29

%

 

 

4.36

%

 

 

4.18

%

 

 

4.12

%

 

 

4.45

%

Net interest margin - tax equivalent

 

 

4.31

%

 

 

4.39

%

 

 

4.28

%

 

 

4.20

%

 

 

4.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income (GAAP)

 

$

166,060

 

 

$

105,127

 

 

$

65,175

 

 

$

64,369

 

 

$

37,450

 

Gain on sale of deposits

 

 

 

 

 

(611

)

 

 

 

 

 

 

 

 

 

Gain on sale of trust department

 

 

 

 

 

 

 

 

(1,224

)

 

 

 

 

 

 

Nonrecurring income

 

 

 

 

 

 

 

 

 

 

 

(308

)

 

 

 

Adjusted non-interest income

 

$

166,060

 

 

$

104,516

 

 

$

63,951

 

 

$

64,061

 

 

$

37,450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income before provision (GAAP)

 

$

585,728

 

 

$

413,082

 

 

$

235,543

 

 

$

179,325

 

 

$

155,034

 

Total tax equivalent adjustment

 

 

2,063

 

 

 

2,521

 

 

 

5,716

 

 

 

3,459

 

 

 

2,198

 

Adjusted net interest income

 

$

587,791

 

 

$

415,603

 

 

$

241,259

 

 

$

182,784

 

 

$

157,232

 

 

 

 

Years ended December 31,

 

(Dollars in thousands)

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Income Statement Non-GAAP measures and ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, excluding purchase credit impaired ("PCI") loans

 

$

129,619

 

 

$

101,051

 

 

$

87,094

 

 

$

55,549

 

 

$

56,376

 

PCI loans

 

 

34,006

 

 

 

40,645

 

 

 

34,168

 

 

 

32,725

 

 

 

25,216

 

Securities - taxable

 

 

18,920

 

 

 

16,460

 

 

 

13,991

 

 

 

9,889

 

 

 

11,297

 

Securities - tax-exempt

 

 

3,909

 

 

 

2,641

 

 

 

1,435

 

 

 

1,430

 

 

 

1,423

 

Federal funds sold and other

 

 

2,211

 

 

 

1,523

 

 

 

1,539

 

 

 

785

 

 

 

638

 

Total Interest income (GAAP)

 

 

188,665

 

 

 

162,320

 

 

 

138,227

 

 

 

100,378

 

 

 

94,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax equivalent adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non PCI loans

 

 

1,487

 

 

 

819

 

 

 

628

 

 

 

628

 

 

 

646

 

Securities - tax-exempt

 

 

1,972

 

 

 

1,379

 

 

 

746

 

 

 

744

 

 

 

697

 

Total tax equivalent adjustment

 

 

3,459

 

 

 

2,198

 

 

 

1,374

 

 

 

1,372

 

 

 

1,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income - tax equivalent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans excluding PCI loans

 

 

131,106

 

 

 

101,870

 

 

 

87,722

 

 

 

56,177

 

 

 

57,022

 

PCI loans

 

 

34,006

 

 

 

40,645

 

 

 

34,168

 

 

 

32,725

 

 

 

25,216

 

Securities - taxable

 

 

18,920

 

 

 

16,460

 

 

 

13,991

 

 

 

9,889

 

 

 

11,297

 

Securities - tax-exempt

 

 

5,881

 

 

 

4,020

 

 

 

2,181

 

 

 

2,174

 

 

 

2,120

 

Federal funds sold and other

 

 

2,211

 

 

 

1,523

 

 

 

1,539

 

 

 

785

 

 

 

638

 

Total interest income - tax equivalent

 

 

192,124

 

 

 

164,518

 

 

 

139,601

 

 

 

101,750

 

 

 

96,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest expense (GAAP)

 

 

(9,340

)

 

 

(7,286

)

 

 

(7,356

)

 

 

(5,885

)

 

 

(8,481

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income - tax equivalent

 

$

182,784

 

 

$

157,232

 

 

$

132,245

 

 

$

95,865

 

 

$

87,812

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (GAAP)

 

$

179,325

 

 

$

155,034

 

 

$

130,871

 

 

$

94,493

 

 

$

86,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yields and costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Yield on Loans excluding PCI - tax equivalent

 

 

4.47

%

 

 

4.49

%

 

 

4.69

%

 

 

4.77

%

 

 

5.07

%

Yield on loans - tax equivalent

 

 

5.26

%

 

 

5.66

%

 

 

5.64

%

 

 

6.18

%

 

 

5.67

%

Yield on securities tax-exempt - tax equivalent

 

 

4.61

%

 

 

5.01

%

 

 

5.04

%

 

 

5.19

%

 

 

5.41

%

Yield on interest earning assets (GAAP)

 

 

4.33

%

 

 

4.66

%

 

 

4.61

%

 

 

4.93

%

 

 

4.58

%

Yield on interest earning assets - tax equivalent

 

 

4.41

%

 

 

4.72

%

 

 

4.66

%

 

 

5.00

%

 

 

4.65

%

Cost of interest bearing liabilities (GAAP)

 

 

0.33

%

 

 

0.32

%

 

 

0.36

%

 

 

0.39

%

 

 

0.51

%

Net interest spread (GAAP)

 

 

4.00

%

 

 

4.34

%

 

 

4.25

%

 

 

4.54

%

 

 

4.07

%

Net interest spread - tax equivalent

 

 

4.08

%

 

 

4.40

%

 

 

4.30

%

 

 

4.61

%

 

 

4.14

%

Net interest margin (GAAP)

 

 

4.12

%

 

 

4.45

%

 

 

4.37

%

 

 

4.64

%

 

 

4.18

%

Net interest margin - tax equivalent

 

 

4.20

%

 

 

4.51

%

 

 

4.41

%

 

 

4.71

%

 

 

4.24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non interest income (GAAP)

 

$

64,369

 

 

$

37,450

 

 

$

26,226

 

 

$

33,946

 

 

$

59,261

 

Nonrecurring income

 

 

(308

)

 

 

 

 

 

 

 

 

 

 

 

(453

)

Adjusted non interest income

 

 

64,061

 

 

 

37,450

 

 

 

26,226

 

 

 

33,946

 

 

 

58,808

 

Correspondent banking non interest income

 

 

(33,685

)

 

 

(27,563

)

 

 

(20,153

)

 

 

(20,410

)

 

 

(35,707

)

Adjusted non interest income, ex. Correspondent

 

 

30,376

 

 

 

9,887

 

 

 

6,073

 

 

 

13,536

 

 

 

23,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income before provision (GAAP)

 

 

179,325

 

 

 

155,034

 

 

 

130,871

 

 

 

94,493

 

 

 

86,469

 

Total tax equivalent adjustment

 

 

3,459

 

 

 

2,198

 

 

 

1,374

 

 

 

1,372

 

 

 

1,343

 

Adjusted net interest income

 

 

182,784

 

 

 

157,232

 

 

 

132,245

 

 

 

95,865

 

 

 

87,812

 

Correspondent net interest income

 

 

(6,832

)

 

 

(6,330

)

 

 

(3,239

)

 

 

(2,854

)

 

 

(4,023

)

Adjusted net interest income, ex. Correspondent

 

 

175,952

 

 

 

150,902

 

 

 

129,006

 

 

 

93,011

 

 

 

83,789

 


Income Statement Non-GAAP measures and ratios (continued)

 

 

 

Years ended December 31,

 

continued from previous page

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Non interest expense

 

 

174,481

 

 

$

126,082

 

 

$

136,181

 

 

$

110,762

 

 

$

121,980

 

Nonrecurring expense

 

 

(17,560

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted non interest expense

 

 

156,921

 

 

 

126,082

 

 

 

136,181

 

 

 

110,762

 

 

 

121,980

 

Correspondent banking non interest expense

 

 

(23,414

)

 

 

(23,414

)

 

 

(20,638

)

 

 

(22,491

)

 

 

(30,651

)

Adjusted non interest expense, ex. Correspondent

 

$

133,507

 

 

$

102,668

 

 

$

115,543

 

 

$

88,271

 

 

$

91,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

64

%

 

 

65

%

 

 

86

%

 

 

85

%

 

 

83

%

Efficiency ratio - excluding Correpondent

 

 

65

%

 

 

64

%

 

 

86

%

 

 

83

%

 

 

85

%

 

 

Years Ended December 31,

 

continued from previous page

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Non-interest expense

 

$

446,907

 

 

$

312,467

 

 

$

186,485

 

 

$

174,481

 

 

$

126,082

 

Nonrecurring expense

 

 

 

 

 

 

 

 

 

 

 

(17,560

)

 

 

 

Adjusted non-interest expense

 

$

446,907

 

 

$

312,467

 

 

$

186,485

 

 

$

156,921

 

 

$

126,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

59

%

 

 

60

%

 

 

61

%

 

 

64

%

 

 

65

%

 

Analysis of changes in interest income and expense

 

Net change Dec. 31, 2016 versus 2015

 

 

Net Change December 31, 2019 versus 2018

 

 

Volume

 

 

Rate

 

 

Net change

 

 

Volume

 

 

Rate

 

 

Net change

 

Loans - tax equivalent

 

$

33,247

 

 

$

(10,650

)

 

$

22,597

 

 

$

191,467

 

 

$

20,564

 

 

$

212,031

 

Securities - tax-exempt - tax equivalent

 

 

2,209

 

 

 

(348

)

 

 

1,861

 

 

 

333

 

 

 

(78

)

 

 

255

 

Total interest income - tax equivalent

 

 

39,455

 

 

 

(11,849

)

 

 

27,606

 

 

 

203,329

 

 

 

20,913

 

 

 

224,242

 

Net interest income - tax equivalent

 

 

37,928

 

 

 

(12,376

)

 

 

25,552

 

 

 

180,065

 

 

 

(7,877

)

 

 

172,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Analysis of changes in interest income and expense

 

Net change Dec. 31, 2015 versus 2014

 

 

Net Change December 31, 2018 versus 2017

 

 

Volume

 

 

Rate

 

 

Net change

 

 

Volume

 

 

Rate

 

 

Net change

 

Loans - tax equivalent

 

$

20,280

 

 

$

345

 

 

$

20,625

 

 

$

168,546

 

 

$

15,620

 

 

$

184,166

 

Securities - tax-exempt - tax equivalent

 

 

1,851

 

 

 

(12

)

 

 

1,839

 

 

 

1,163

 

 

 

(1,540

)

 

 

(377

)

Total interest income - tax equivalent

 

 

25,592

 

 

 

(675

)

 

 

24,917

 

 

 

188,674

 

 

 

17,437

 

 

 

206,111

 

Net interest income - tax equivalent

 

 

25,404

 

 

 

(417

)

 

 

24,987

 

 

 

169,280

 

 

 

5,064

 

 

 

174,344

 

 

 

Years ended December 31,

 

 

Years Ended December 31,

 

(Dollars in thousands, except per share data)

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Balance Sheet Non-GAAP measures and ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

5,078,559

 

 

$

4,022,717

 

 

$

3,776,869

 

 

$

2,416,011

 

 

$

2,363,240

 

 

$

17,142,025

 

 

$

12,337,588

 

 

$

7,123,975

 

 

$

5,078,559

 

 

$

4,022,717

 

Goodwill

 

 

(106,028

)

 

 

(76,739

)

 

 

(76,739

)

 

 

(44,924

)

 

 

(44,924

)

 

 

(1,204,417

)

 

 

(802,880

)

 

 

(257,683

)

 

 

(106,028

)

 

 

(76,739

)

Intangible assets, net

 

 

(16,294

)

 

 

(13,001

)

 

 

(15,401

)

 

 

(6,116

)

 

 

(7,307

)

 

 

(95,664

)

 

 

(69,178

)

 

 

(24,614

)

 

 

(16,294

)

 

 

(13,001

)

Tangible assets

 

$

4,956,237

 

 

$

3,932,977

 

 

$

3,684,729

 

 

$

2,364,971

 

 

$

2,311,009

 

 

$

15,841,944

 

 

$

11,465,530

 

 

$

6,841,678

 

 

$

4,956,237

 

 

$

3,932,977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stockholders' equity

 

 

552,457

 

 

$

490,514

 

 

$

452,477

 

 

$

273,379

 

 

$

273,531

 

 

$

2,896,718

 

 

$

1,971,344

 

 

$

904,750

 

 

$

552,457

 

 

$

490,514

 

Goodwill

 

 

(106,028

)

 

 

(76,739

)

 

 

(76,739

)

 

 

(44,924

)

 

 

(44,924

)

 

 

(1,204,417

)

 

 

(802,880

)

 

 

(257,683

)

 

 

(106,028

)

 

 

(76,739

)

Intangible assets, net

 

 

(16,294

)

 

 

(13,001

)

 

 

(15,401

)

 

 

(6,116

)

 

 

(7,307

)

 

 

(95,664

)

 

 

(69,178

)

 

 

(24,614

)

 

 

(16,294

)

 

 

(13,001

)

Tangible common stockholders' equity

 

$

430,135

 

 

$

400,774

 

 

$

360,337

 

 

$

222,339

 

 

$

221,300

 

 

$

1,596,637

 

 

$

1,099,286

 

 

$

622,453

 

 

$

430,135

 

 

$

400,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

 

$

11.47

 

 

$

10.79

 

 

$

9.98

 

 

$

9.08

 

 

$

9.09

 

 

$

23.14

 

 

$

20.60

 

 

$

15.04

 

 

$

11.47

 

 

$

10.79

 

Effect of intangible assets

 

$

(2.54

)

 

$

(1.97

)

 

$

(2.03

)

 

$

(1.69

)

 

$

(1.74

)

 

$

(10.39

)

 

$

(9.11

)

 

$

(4.69

)

 

$

(2.54

)

 

$

(1.97

)

Tangible book value per common share

 

$

8.93

 

 

$

8.82

 

 

$

7.95

 

 

$

7.38

 

 

$

7.36

 

 

$

12.76

 

 

$

11.49

 

 

$

10.35

 

 

$

8.93

 

 

$

8.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity to total assets

 

 

10.88

%

 

 

12.19

%

 

 

11.98

%

 

 

11.32

%

 

 

11.57

%

 

 

16.90

%

 

 

15.98

%

 

 

12.70

%

 

 

10.88

%

 

 

12.19

%

Effect of intangible assets

 

 

-2.20

%

 

 

-2.00

%

 

 

-2.20

%

 

 

-1.91

%

 

 

-2.00

%

 

 

(6.82

)%

 

 

(6.39

)%

 

 

(3.60

)%

 

 

(2.20

)%

 

 

(2.00

)%

Tangible common equity to tangible assets

 

 

8.68

%

 

 

10.19

%

 

 

9.78

%

 

 

9.40

%

 

 

9.58

%

 

 

10.08

%

 

 

9.59

%

 

 

9.10

%

 

 

8.68

%

 

 

10.19

%

The selected consolidated financial data presented on the following page should be read in conjunction with ”Management’s“Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and the consolidated financial statementsConsolidated Financial Statements and footnotes thereto, of the Company at December 31, 20162019 and 2015,2018, and the three yearthree-year period ended December 31, 2016,2019, presented elsewhere herein. Operating results for prior periods are not necessarily indicative of results that might be expected for any future period.


Selected Consolidated Financial Data

For the twelve monthtwelve-month period ending or as of December 31

 

(Dollars in thousands except for share and per share data)

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

SUMMARY OF OPERATIONS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest income

 

 

188,665

 

 

$

162,320

 

 

$

138,227

 

 

$

100,378

 

 

$

94,950

 

 

$

685,332

 

 

$

460,632

 

 

$

251,326

 

 

$

188,665

 

 

$

162,320

 

Total interest expense

 

 

(9,340

)

 

 

(7,286

)

 

 

(7,356

)

 

 

(5,885

)

 

 

(8,481

)

 

 

(99,604

)

 

 

(47,550

)

 

 

(15,783

)

 

 

(9,340

)

 

 

(7,286

)

Net interest income

 

 

179,325

 

 

 

155,034

 

 

 

130,871

 

 

 

94,493

 

 

 

86,469

 

 

 

585,728

 

 

 

413,082

 

 

 

235,543

 

 

 

179,325

 

 

 

155,034

 

Provision for loan losses

 

 

(4,962

)

 

 

(4,493

)

 

 

(826

)

 

 

76

 

 

 

(9,220

)

 

 

(10,585

)

 

 

(8,283

)

 

 

(4,958

)

 

 

(4,962

)

 

 

(4,493

)

Net interest income after provision for loan losses

 

 

174,363

 

 

 

150,541

 

 

 

130,045

 

 

 

94,569

 

 

 

77,249

 

 

 

575,143

 

 

 

404,799

 

 

 

230,585

 

 

 

174,363

 

 

 

150,541

 

Non-interest income

 

 

30,363

 

 

 

9,883

 

 

 

6,027

 

 

 

12,445

 

 

 

20,336

 

 

 

101,137

 

 

 

71,150

 

 

 

35,617

 

 

 

30,363

 

 

 

9,883

 

Income from correspondent banking capital markets division

 

 

33,685

 

 

 

27,563

 

 

 

20,153

 

 

 

20,410

 

 

 

35,707

 

 

 

64,898

 

 

 

33,388

 

 

 

28,341

 

 

 

33,685

 

 

 

27,563

 

Net gain on sale of securities available for sale

 

 

13

 

 

 

4

 

 

 

46

 

 

 

1,060

 

 

 

2,423

 

Bargain purchase gain, acquisition of institution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

453

 

Net gain (loss) on sale of securities available for sale

 

 

25

 

 

 

(22

)

 

 

(7

)

 

 

13

 

 

 

4

 

Gain on sale of deposits

 

 

 

 

 

611

 

 

 

 

 

 

 

 

 

 

Gain on sale of trust department

 

 

 

 

 

 

 

 

1,224

 

 

 

 

 

 

 

Gain on extinguishment of debt

 

 

308

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

308

 

 

 

 

Loss on termination of FDIC loss share agreements

 

 

(17,560

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,560

)

 

 

 

Credit related expenses

 

 

(1,781

)

 

 

(2,295

)

 

 

(5,282

)

 

 

(12,730

)

 

 

(11,206

)

Non-interest expense

 

 

(155,140

)

 

 

(123,787

)

 

 

(130,899

)

 

 

(98,001

)

 

 

(110,432

)

 

 

(446,907

)

 

 

(312,467

)

 

 

(186,485

)

 

 

(156,921

)

 

 

(126,082

)

Income before income taxes

 

 

64,251

 

 

 

61,909

 

 

 

20,090

 

 

 

17,753

 

 

 

14,530

 

 

 

294,296

 

 

 

197,459

 

 

 

109,275

 

 

 

64,251

 

 

 

61,909

 

Income tax expense

 

 

(21,910

)

 

 

(22,571

)

 

 

(7,126

)

 

 

(5,510

)

 

 

(4,625

)

 

 

(67,698

)

 

 

(41,024

)

 

 

(53,480

)

 

 

(21,910

)

 

 

(22,571

)

Net income

 

$

42,341

 

 

$

39,338

 

 

$

12,964

 

 

$

12,243

 

 

$

9,905

 

 

$

226,598

 

 

$

156,435

 

 

$

55,795

 

 

$

42,341

 

 

$

39,338

 

Earnings attributable to noncontrolling interest

 

 

1,202

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to CeneterState Bank Corporation

 

$

225,396

 

 

$

156,435

 

 

$

55,795

 

 

$

42,341

 

 

$

39,338

 

PER COMMON SHARE DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.89

 

 

$

0.87

 

 

$

0.32

 

 

$

0.41

 

 

$

0.33

 

 

$

1.88

 

 

$

1.78

 

 

$

0.97

 

 

$

0.89

 

 

$

0.87

 

Diluted earnings per share

 

$

0.88

 

 

$

0.85

 

 

$

0.31

 

 

$

0.41

 

 

$

0.33

 

 

$

1.87

 

 

$

1.76

 

 

$

0.95

 

 

$

0.88

 

 

$

0.85

 

Common equity per common share outstanding

 

$

11.47

 

 

$

10.79

 

 

$

9.98

 

 

$

9.08

 

 

$

9.09

 

 

$

23.14

 

 

$

20.60

 

 

$

15.04

 

 

$

11.47

 

 

$

10.79

 

Tangible common equity per common share outstanding

 

$

8.93

 

 

$

8.82

 

 

$

7.95

 

 

$

7.38

 

 

$

7.36

 

 

$

12.76

 

 

$

11.49

 

 

$

10.35

 

 

$

8.93

 

 

$

8.82

 

Dividends per common share

 

$

0.16

 

 

$

0.07

 

 

$

0.04

 

 

$

0.04

 

 

$

0.04

 

 

$

0.44

 

 

$

0.40

 

 

$

0.24

 

 

$

0.16

 

 

$

0.07

 

Actual shares outstanding

 

 

48,146,981

 

 

 

45,459,195

 

 

 

45,323,553

 

 

 

30,112,475

 

 

 

30,079,767

 

 

 

125,173,597

 

 

 

95,679,596

 

 

 

60,161,334

 

 

 

48,146,981

 

 

 

45,459,195

 

Weighted average common shares outstanding

 

 

47,409,142

 

 

 

45,182,224

 

 

 

40,852,002

 

 

 

30,102,777

 

 

 

30,073,959

 

 

 

119,746,949

 

 

 

87,641,220

 

 

 

57,244,698

 

 

 

47,409,142

 

 

 

45,182,224

 

Diluted weighted average common shares outstanding

 

 

48,191,523

 

 

 

45,788,632

 

 

 

41,235,552

 

 

 

30,220,127

 

 

 

30,141,863

 

 

 

120,603,823

 

 

 

88,758,853

 

 

 

58,340,813

 

 

 

48,191,523

 

 

 

45,788,632

 

BALANCE SHEET DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

$

5,078,559

 

 

$

4,022,717

 

 

$

3,776,869

 

 

$

2,415,567

 

 

$

2,363,240

 

 

$

17,142,025

 

 

$

12,337,588

 

 

$

7,123,975

 

 

$

5,078,559

 

 

$

4,022,717

 

Total loans

 

 

3,429,747

 

 

 

2,593,776

 

 

 

2,429,525

 

 

 

1,474,179

 

 

 

1,435,863

 

 

 

11,983,943

 

 

 

8,340,504

 

 

 

4,773,221

 

 

 

3,429,747

 

 

 

2,593,776

 

Allowance for loan losses

 

 

27,041

 

 

 

22,264

 

 

 

19,898

 

 

 

20,454

 

 

 

26,682

 

 

 

40,655

 

 

 

39,770

 

 

 

32,825

 

 

 

27,041

 

 

 

22,264

 

Total deposits

 

 

4,152,544

 

 

 

3,215,178

 

 

 

3,092,040

 

 

 

2,056,231

 

 

 

1,997,232

 

 

 

13,136,392

 

 

 

9,477,336

 

 

 

5,560,523

 

 

 

4,152,544

 

 

 

3,215,178

 

Short-term borrowings

 

 

290,413

 

 

 

252,722

 

 

 

179,014

 

 

 

50,366

 

 

 

57,724

 

Corporate debentures

 

 

25,958

 

 

 

24,093

 

 

 

23,917

 

 

 

16,996

 

 

 

16,970

 

Other borrowed funds

 

 

633,334

 

 

 

713,132

 

 

 

558,570

 

 

 

290,413

 

 

 

252,722

 

Corporate and subordinated debentures

 

 

71,343

 

 

 

32,415

 

 

 

26,192

 

 

 

25,958

 

 

 

24,093

 

Common stockholders’ equity

 

 

552,457

 

 

 

490,514

 

 

 

452,477

 

 

 

273,379

 

 

 

273,531

 

 

 

2,896,718

 

 

 

1,971,344

 

 

 

904,750

 

 

 

552,457

 

 

 

490,514

 

Total stockholders’ equity

 

 

552,457

 

 

 

490,514

 

 

 

452,477

 

 

 

273,379

 

 

 

273,531

 

 

 

2,896,718

 

 

 

1,971,344

 

 

 

904,750

 

 

 

552,457

 

 

 

490,514

 

Tangible capital

 

 

430,135

 

 

 

400,774

 

 

 

360,337

 

 

 

222,339

 

 

 

221,300

 

 

 

1,596,637

 

 

 

1,099,286

 

 

 

622,453

 

 

 

430,135

 

 

 

400,774

 

Goodwill

 

 

106,028

 

 

 

76,739

 

 

 

76,739

 

 

 

44,924

 

 

 

44,924

 

 

 

1,204,417

 

 

 

802,880

 

 

 

257,683

 

 

 

106,028

 

 

 

76,739

 

Core deposit intangible (CDI)

 

 

15,510

 

 

 

12,164

 

 

 

14,417

 

 

 

4,958

 

 

 

5,944

 

 

 

91,157

 

 

 

66,225

 

 

 

24,063

 

 

 

15,510

 

 

 

12,164

 

Trust intangible

 

 

784

 

 

 

837

 

 

 

984

 

 

 

1,158

 

 

 

1,363

 

Other intangible assets

 

 

4,507

 

 

 

2,953

 

 

 

551

 

 

 

784

 

 

 

837

 

Average total assets

 

 

4,864,151

 

 

 

3,928,523

 

 

 

3,419,541

 

 

 

2,381,620

 

 

 

2,445,902

 

 

 

15,915,885

 

 

 

10,950,654

 

 

 

6,341,159

 

 

 

4,864,151

 

 

 

3,928,523

 

Average loans

 

 

3,140,343

 

 

 

2,518,572

 

 

 

2,160,155

 

 

 

1,439,069

 

 

 

1,451,492

 

 

 

11,041,121

 

 

 

7,407,765

 

 

 

4,326,325

 

 

 

3,140,343

 

 

 

2,518,572

 

Average interest earning assets

 

 

4,356,455

 

 

 

3,484,739

 

 

 

2,995,845

 

 

 

2,034,542

 

 

 

2,070,990

 

 

 

13,638,936

 

 

 

9,475,205

 

 

 

5,631,772

 

 

 

4,356,455

 

 

 

3,484,739

 

Average deposits

 

 

3,991,078

 

 

 

3,178,569

 

 

 

2,891,459

 

 

 

2,087,004

 

 

 

2,062,682

 

 

 

12,278,626

 

 

 

8,545,623

 

 

 

5,107,495

 

 

 

3,991,078

 

 

 

3,178,569

 

Average interest bearing deposits

 

 

2,568,605

 

 

 

2,038,955

 

 

 

1,942,299

 

 

 

1,425,858

 

 

 

1,555,755

 

 

 

8,492,276

 

 

 

5,627,353

 

 

 

3,271,415

 

 

 

2,568,605

 

 

 

2,038,955

 

Average interest bearing liabilities

 

 

2,834,392

 

 

 

2,278,427

 

 

 

2,046,061

 

 

 

1,502,481

 

 

 

1,652,460

 

 

 

9,121,123

 

 

 

6,247,314

 

 

 

3,612,651

 

 

 

2,834,392

 

 

 

2,278,427

 

Average total stockholders’ equity

 

 

531,734

 

 

 

471,130

 

 

 

391,574

 

 

 

273,852

 

 

 

269,282

 

Average total common equity

 

 

2,661,800

 

 

 

1,662,815

 

 

 

819,626

 

 

 

531,734

 

 

 

471,130

 

Average total equity

 

 

2,667,709

 

 

 

1,662,815

 

 

 

819,626

 

 

 

531,734

 

 

 

471,130

 


Selected Consolidated Financial Data - continued

For the twelve monthtwelve-month period ending or as of December 31

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

SELECTED FINANCIAL RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

 

0.87

%

 

 

1.00

%

 

 

0.38

%

 

 

0.51

%

 

 

0.40

%

 

 

1.42

%

 

 

1.43

%

 

 

0.88

%

 

 

0.87

%

 

 

1.00

%

Return on average equity

 

 

7.96

%

 

 

8.35

%

 

 

3.31

%

 

 

4.47

%

 

 

3.68

%

Return on average common equity

 

 

8.47

%

 

 

9.41

%

 

 

6.81

%

 

 

7.96

%

 

 

8.35

%

Dividend payout

 

 

18

%

 

 

8

%

 

 

13

%

 

 

10

%

 

 

12

%

 

 

24

%

 

 

23

%

 

 

25

%

 

 

18

%

 

 

8

%

Efficiency ratio (1)

 

 

64

%

 

 

65

%

 

 

86

%

 

 

85

%

 

 

83

%

 

 

59

%

 

 

60

%

 

 

61

%

 

 

64

%

 

 

65

%

Efficiency ratio, excluding correspondent (2)

 

 

65

%

 

 

64

%

 

 

86

%

 

 

83

%

 

 

85

%

Net interest margin, tax equivalent basis (3)

 

 

4.20

%

 

 

4.51

%

 

 

4.41

%

 

 

4.71

%

 

 

4.24

%

Net interest spread, tax equivalent basis (4)

 

 

4.08

%

 

 

4.40

%

 

 

4.30

%

 

 

4.61

%

 

 

4.14

%

Net interest margin, tax equivalent basis (2)

 

 

4.31

%

 

 

4.39

%

 

 

4.28

%

 

 

4.20

%

 

 

4.51

%

Net interest spread, tax equivalent basis (3)

 

 

3.95

%

 

 

4.13

%

 

 

4.13

%

 

 

4.08

%

 

 

4.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

9.11

%

 

 

10.53

%

 

 

10.11

%

 

 

10.38

%

 

 

9.91

%

 

 

9.74

%

 

 

10.04

%

 

 

9.82

%

 

 

9.11

%

 

 

10.53

%

Risk-based capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity Tier 1

 

 

11.27

%

 

 

14.39

%

 

 

 

 

 

 

 

 

 

 

 

11.34

%

 

 

11.86

%

 

 

11.46

%

 

 

11.27

%

 

 

14.39

%

Tier 1

 

 

11.83

%

 

 

14.99

%

 

 

14.36

%

 

 

16.64

%

 

 

16.63

%

 

 

11.34

%

 

 

12.27

%

 

 

11.96

%

 

 

11.83

%

 

 

14.99

%

Total

 

 

12.54

%

 

 

15.79

%

 

 

15.14

%

 

 

17.89

%

 

 

17.89

%

 

 

12.19

%

 

 

12.70

%

 

 

12.57

%

 

 

12.54

%

 

 

15.79

%

Tangible common equity ratio

 

 

8.68

%

 

 

10.19

%

 

 

9.78

%

 

 

9.40

%

 

 

9.58

%

 

 

10.08

%

 

 

9.59

%

 

 

9.10

%

 

 

8.68

%

 

 

10.19

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average loans (5)

 

 

%

 

 

0.09

%

 

 

0.07

%

 

 

0.42

%

 

 

0.93

%

Allowance to period end loans (5)

 

 

0.82

%

 

 

0.93

%

 

 

0.90

%

 

 

1.58

%

 

 

2.11

%

Allowance for loan losses to non-performing loans (5)

 

 

140

%

 

 

106

%

 

 

76

%

 

 

73

%

 

 

93

%

Non-performing assets to total assets (5)

 

 

0.52

%

 

 

0.56

%

 

 

0.92

%

 

 

1.39

%

 

 

1.41

%

Net charge-offs to average loans (4)

 

 

0.09

%

 

 

0.02

%

 

 

(0.02

)%

 

 

0.00

%

 

 

0.09

%

Allowance to period end loans (4)

 

 

0.34

%

 

 

0.48

%

 

 

0.71

%

 

 

0.82

%

 

 

0.93

%

Allowance for loan losses to non-performing loans (4)

 

 

105

%

 

 

168

%

 

 

188

%

 

 

140

%

 

 

106

%

Non-performing assets to total assets (4)

 

 

0.26

%

 

 

0.22

%

 

 

0.30

%

 

 

0.52

%

 

 

0.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER DATA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banking locations

 

67

 

 

57

 

 

58

 

 

55

 

 

55

 

 

 

149

 

 

 

126

 

 

 

78

 

 

 

67

 

 

 

57

 

Full-time equivalent employees

 

952

 

 

784

 

 

785

 

 

693

 

 

689

 

 

 

2,756

 

 

 

2,113

 

 

 

1,200

 

 

 

952

 

 

 

784

 

 

(1)

Efficiency ratio is non-interest expense (less non-recurring items)items such as the merger-related expenses, gain on sale of deposits, gain on sale of trust department and gain on early extinguishment of debt) divided by the sum of the tax equivalent net interest income before the provision for loan losses plus non-interest income (less non-recurring items)items such as the loss on termination of FDIC loss share agreements).

 

(2)

Efficiency ratio is same as (1) above excluding correspondent banking non-interest expense (including indirect expense allocations) from the numerator and excluding correspondent banking net interest income and non-interest income from the denominator.

(3)

Net interest margin is net interest income divided by total average earning assets.

 

(4)(3)

Net interest spread is the difference between the average yield on earning assets and the average yield on average interest bearing liabilities.

 

(5)(4)

Excludes purchased credit impairedcredit-impaired loans.

 

 

 


Quarterly Financial Information

The following table sets forth, for the periods indicated, certain consolidated quarterly financial information.  This information is derived from our unaudited financial statements which include, in the opinion of management, all normal recurring adjustments which management considers necessary for a fair presentation of the results for such periods.  The sum of the four quarters of earnings per share may not equal the total earnings per share for the full year due to rounding and the issuance of stock related to the CommunityNCOM acquisition in 2019 and Hometownthe Sunshine, HCBF and Charter acquisitions in 2016.2018. This information should be read in conjunction with our consolidated financial statements“Consolidated Financial Statements” and the notes thereto included elsewhere in this document.  The results for any quarter are not necessarily indicative of results for future periods.

Selected Quarterly Data

(unaudited)

(Dollars in thousands except

 

2016

 

 

2015

 

for per share data)

 

4Q

 

3Q

 

2Q

 

1Q

 

 

4Q

 

3Q

 

2Q

 

1Q

 

 

2019

 

 

2018

 

(Dollars in thousands except for per share data)

 

4Q

 

 

3Q

 

 

2Q

 

 

1Q

 

 

4Q

 

 

3Q

 

 

2Q

 

 

1Q

 

Interest income

 

$

50,155

 

$

47,703

 

$

41,625

 

$

43,498

 

 

$

41,098

 

$

40,112

 

$

41,625

 

$

39,485

 

 

$

183,872

 

 

$

183,925

 

 

$

185,253

 

 

$

132,282

 

 

$

132,181

 

 

$

114,663

 

 

$

110,629

 

 

$

103,159

 

Interest expense

 

 

(2,621

)

 

(2,384

)

 

(1,818

)

 

(2,023

)

 

 

(1,819

)

 

(1,784

)

 

(1,818

)

 

(1,865

)

 

 

(25,947

)

 

 

(28,978

)

 

 

(26,572

)

 

 

(18,107

)

 

 

(16,499

)

 

 

(12,810

)

 

 

(10,100

)

 

 

(8,141

)

Net interest income

 

 

47,534

 

 

45,319

 

 

39,807

 

 

41,475

 

 

 

39,279

 

 

38,328

 

 

39,807

 

 

37,620

 

 

 

157,925

 

 

 

154,947

 

 

 

158,681

 

 

 

114,175

 

 

 

115,682

 

 

 

101,853

 

 

 

100,529

 

 

 

95,018

 

Provision for loan losses

 

 

(2,266

)

 

(1,275

)

 

(2,308

)

 

(510

)

 

 

(543

)

 

 

 

(2,308

)

 

(1,642

)

 

 

(3,048

)

 

 

(3,692

)

 

 

(2,792

)

 

 

(1,053

)

 

 

(2,100

)

 

 

(1,950

)

 

 

(2,933

)

 

 

(1,300

)

Net interest income after provision for loan losses

 

 

45,268

 

 

44,044

 

 

37,499

 

 

40,965

 

 

 

38,736

 

 

38,328

 

 

37,499

 

 

35,978

 

 

 

154,877

 

 

 

151,255

 

 

 

155,889

 

 

 

113,122

 

 

 

113,582

 

 

 

99,903

 

 

 

97,596

 

 

 

93,718

 

Non-interest income

 

 

9,065

 

8,140

 

1,986

 

5,786

 

 

 

3,425

 

2,191

 

1,986

 

2,281

 

 

 

26,970

 

 

 

27,470

 

 

 

26,414

 

 

 

20,283

 

 

 

22,503

 

 

 

18,808

 

 

 

15,513

 

 

 

14,937

 

Correspondent banking and capital markets division income

 

 

8,091

 

7,528

 

8,587

 

8,775

 

 

 

6,241

 

5,935

 

8,587

 

6,800

 

 

 

23,346

 

 

 

21,018

 

 

 

11,534

 

 

 

9,000

 

 

 

9,893

 

 

 

8,296

 

 

 

7,076

 

 

 

8,123

 

Gain on sales of securities available for sale

 

 

 

13

 

 

 

 

 

 

4

 

-

 

-

 

 

 

13

 

 

 

 

 

 

(5

)

 

 

17

 

 

 

 

 

 

 

 

 

 

 

 

(22

)

Non-interest expenses

 

 

(38,184

)

 

(36,395

)

 

(32,538

)

 

(62,853

)

 

 

(32,086

)

 

(30,855

)

 

(32,538

)

 

(30,603

)

 

 

(113,409

)

 

 

(127,036

)

 

 

(121,989

)

 

 

(84,473

)

 

 

(79,520

)

 

 

(77,339

)

 

 

(79,612

)

 

 

(75,996

)

Income before income tax

 

 

24,240

 

 

23,330

 

 

15,534

 

 

(7,327

)

 

 

16,316

 

 

15,603

 

 

15,534

 

 

14,456

 

 

 

91,797

 

 

 

72,707

 

 

 

71,843

 

 

 

57,949

 

 

 

66,458

 

 

 

49,668

 

 

 

40,573

 

 

 

40,760

 

Income tax expense

 

 

(8,213

)

 

(7,946

)

 

(5,656

)

 

2,523

 

 

 

(5,920

)

 

(5,687

)

 

(5,656

)

 

(5,308

)

 

 

(20,665

)

 

 

(17,006

)

 

 

(16,721

)

 

 

(13,306

)

 

 

(15,807

)

 

 

(11,683

)

 

 

(8,410

)

 

 

(5,124

)

Net income before earnings attributable to noncontrolling interest

 

 

71,132

 

 

 

55,701

 

 

 

55,122

 

 

 

44,643

 

 

 

50,651

 

 

 

37,985

 

 

 

32,163

 

 

 

35,636

 

Earnings attributable to noncontrolling interest

 

 

 

 

 

(603

)

 

 

(599

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

16,027

 

$

15,384

 

$

9,878

 

$

(4,804

)

 

$

10,396

 

$

9,916

 

$

9,878

 

$

9,148

 

 

$

71,132

 

 

$

55,098

 

 

$

54,523

 

 

$

44,643

 

 

$

50,651

 

 

$

37,985

 

 

$

32,163

 

 

$

35,636

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.33

 

$

0.32

 

$

0.33

 

$

(0.10

)

 

$

0.23

 

$

0.22

 

$

0.22

 

$

0.20

 

 

$

0.57

 

 

$

0.43

 

 

$

0.42

 

 

$

0.47

 

 

$

0.53

 

 

$

0.43

 

 

$

0.38

 

 

$

0.43

 

Diluted earnings per common share

 

$

0.33

 

$

0.32

 

$

0.32

 

$

(0.10

)

 

$

0.23

 

$

0.22

 

$

0.21

 

$

0.20

 

 

$

0.56

 

 

$

0.43

 

 

$

0.42

 

 

$

0.46

 

 

$

0.52

 

 

$

0.43

 

 

$

0.38

 

 

$

0.42

 

The 20162019 results were impacted by the merger and acquisition related expenses due to the 20162019 acquisition of NCOM as reflected in the table above.  The 2018 results were impacted by the merger and acquisition related expenses due to the 2018 acquisitions of CommunitySunshine, HCBF and HometownCharter as reflected in the table above. The acquisitions resulted in ancontinuous increase in net interest income to the extent of the earning assets and deposits acquired while limiting the additional noninterestnon-interest expense due to significant cost reductions related to the consolidation of back office operations and elimination of branch redundancies created by the acquisitions.  In addition, losses were incurred during first quarter of 2016, as reflected above, due to the termination of FDIC loss share agreements unrelated to the acquisitions. The significantfurther improvement of the third and fourth quarters 2016quarterly results in 2019 compared to the third and fourth quarters 2015quarterly results of 2018 are primarily a reflection of the benefits of the NCOM and Charter acquisitions, noted above.an increase in correspondent banking revenue due to higher interest rate swap revenue in the correspondent banking division and an increase in SBA and mortgage banking revenue.  

 


ItemItem 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

(All dollar amounts in this Item 7 are in thousands of dollars, except shares

and per share data or when specifically identified.)

Some of the statements in this report constitute forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995 and the Securities Exchange Act of 1934. These statements related to future events, other future financial performance or business strategies, and include statements containing terminology such as “may,” “will,” “should,” “expects,” “scheduled,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “potential,” or  “continue” or the negative of such terms or other comparable terminology. Actual events or results may differ materially from the results anticipated in these forward looking statements, due to a variety of factors, including, without limitation:  the impact on failing to implement our business strategy, including our growth and acquisition strategy; additional capital requirements due to our growth plans; the impact of an increase in our asset size to over $10 billion; the risks of changes in interest rates and the level and composition of deposits, loan demand, and the values of loan collateral; the impact of us not being able to manage our risk; the impact on a loss of management or other experienced employees; the risk of changes in technology and customer preferences; the impact of any material failure or breach in our infrastructure or material regulatory liability in areas such as BSA or consumer protection; the effects of future economic and political conditions; governmental monetary and fiscal policies, as well as legislative and regulatory changes; and the effects of competition from other commercial banks, thrifts, consumer finance companies, and other financial institutions operating in our market area and elsewhere.  All forward looking statements attributable to our Company are expressly qualified in their entirety by these cautionary statements.  We disclaim any intent or obligation to update these forward looking statements, whether as a result of new information, future events or otherwise.  There is no assurance that future results, levels of activity, performance or goals will be achieved.  

Our discussion and analysis of earnings and related financial data are presented herein to assist investors in understanding the financial condition of our Company at December 31, 20162019 and 2015,2018, and the results of operations for the years ended December 31, 2016, 20152019, 2018 and 2014.2017.  This discussion should be read in conjunction with the consolidated financial statementsConsolidated Financial Statements and related footnotes of our Company presented elsewhere herein.

Executive Summary

Organizational structure

Our consolidated financial statementsConsolidated Financial Statements include the accounts of CenterState Banks, Inc.Bank Corporation (the “Parent Company,” “Company,” “Corporate,” “CenterState,” “Holding Company”, “CSFL”, “we” or “our”), our wholly owned subsidiary bank, CenterState Bank, N.A. (“CSB” or the “Bank”), our non bank subsidiarynon-bank subsidiaries, R4ALL, Inc. (“R4ALL”) and our non bank subsidiary CSFL Insurance Corp (“CSFL IC”).

CenterState, Banks, Inc. (“We,” “Our,”  “CenterState,” “CSFL,” or the “Company”) was incorporated under the laws of the State of Florida on September 20, 1999.  We are1999, is a financial holding company which owns CenterState Bank of Florida, N.A. (“CenterState Bank” orwhose principal subsidiary is the “Bank”).Bank.  Headquartered in Winter Haven, Florida, we provide a full range of consumertraditional retail, commercial, mortgage, wealth management and commercial bankingSBA services to individuals, businessesthroughout our Florida, Georgia and industries through a 67 bank officeAlabama branch network located within 23 counties throughout Florida, as well as three loan production officesand customer relationships in Florida and one loan production office in Macon, Georgia. As of December 31, 2016,neighboring states. CenterState Bank wasis among the second largest Florida-based community banking organizationorganizations in terms of publicly available deposit data (on a pro forma basis taking into account the closing of its pending acquisition transactions with Platinum Bank Holding Company (“Platinum”) and Gateway Financial Holdings of Florida, Inc. (“Gateway”).data.

We also operate through our subsidiary bank, a correspondent banking and capital markets service division through our Bank for approximately 600over 650 small and medium sized community banks throughout the United States. Based primarily in Atlanta, Georgia and Birmingham, Alabama, this division earns commissions on fixed income security sales, fees from hedging services, loan brokerage fees and consulting fees for services related to these activities. The Bank also owns CBI, which in turn owns Corporate Billing, a transaction-based finance company headquartered in Decatur, Alabama that provides factoring, invoicing, collection and accounts receivable management services to transportation companies and automotive parts and services providers throughout the United States and Canada.

WeIn addition to our organic growth, we have grown fromthrough acquisitions.  Listed below are our formation in 2000 primarily through a series of acquisitions starting in June 2000 throughsince 2016. Our most recent acquisitions include:

 

 

Gulfstream Bancshares, Inc., in January 2014, which added approximately $479 million in deposits;

First Southern Bancorp, Inc., in June 2014, which added approximately $853 million in deposits;

 

 

Community Bank of South Florida, Inc. (“Community”), in March 2016, which added approximately $453 million in deposits;  and

 

 

 

Hometown of Homestead Banking Company (“Hometown”), in March 2016, which added approximately $253 million in deposits;

Platinum Bank Holding Company (“Platinum”), in April 2017, which added approximately $520 million in deposits;

Gateway Financial Holdings of Florida, Inc. (“Gateway”) in May 2017, which added approximately $708 million in deposits;

HCBF Holding Company, Inc. (“HCBF”), in January 2018, which added approximately $719 million in deposits;

Sunshine Bancorp, Inc. (“Sunshine”), also in January 2018, which added approximately $1.8 billion in deposits;

Charter Financial Corporation (“Charter”), in September 2018, which added approximately $1.3 billion in deposits; and

National Commerce Corporation (“NCOM”), in April 2019, which added approximately $3.5 billion in deposits.

On October 17, 2016,In addition to the Bank, we entered into a definitive agreement to acquire Platinum, the holding company of Platinum Bank. The transaction was approved by the boards of directors of both companies and has received all required regulatory approvals, and is expected to close in the second quarter of 2017. Completion of the transaction is subject to customary closing conditions, including approval of Platinum’s shareholders. Under the terms of the agreement, holders of Platinum common stock will receive 3.7832 shares


of our common stock and $7.60 in cash for each share of Platinum common stock, which equates to an aggregate transaction value of approximately $83.8 million, based on our closing stock price on September 30, 2016 (comprised of approximately 74.5 million of our common stock and $9.3 million of cash).

On November 30, 2016, we entered into a definitive agreement to acquire Gateway, the holding company of Gateway Bank of Florida, Gateway Bank of Central Florida, and Gateway Bank of Southwest Florida. The transaction was approved by the boards of directors of both companies and  has received all required regulatory approvals, and is expected to close in the second quarter of 2017. Completion of the transaction is subject to customary closing conditions, including approval of Gateway’s shareholders. Under the terms of the agreement, holders of Gateway common stock will receive $18.00 in cash or 0.95 shares of our common stock for each share of Gateway common stock; provided, however, that the aggregate cash payment shall constitute 30% of the merger consideration, which equates to an aggregate transaction value of approximately $116.9 million, based on our closing stock price on September 30, 2016.

We also own R4ALL, Inc., which acquires and disposes of troubled assets and CSFL IC, which operates as a captive insurance subsidiary pursuant to section 831(b) of the U.S. Tax Code.  

At December 31, 2016,2019, we had total consolidated assets of $5.1$17.1 billion, total consolidated loans of $3.4$12.0 billion, total consolidated deposits of $4.2$13.1 billion, and total consolidated shareholders’common stockholders’ equity of $552.5 million.$2.9 billion.

At the Holding Company level, we perform functions that include strategic planning, merger and acquisition functions, investor relations, capital management, financial reporting, income tax management and reporting loan review, internal audit, risk assessment and monitoring, and generally oversee and monitor the activities of our Bank.  All of the operating activities associated with and related to the commercial and retail banking business, as well as the correspondent banking business, is performed and managed at the Bank.


A condensed consolidating balance sheetCondensed Consolidating Balance Sheet at December 31, 20162019 and a condensed consolidating statementCondensed Consolidating Statement of operationsOperations for the year ending December 31, 20162019 are presented below.

Condensed Consolidating Balance Sheet

 

 

 

 

 

CSFL

 

 

 

 

 

 

PARENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CSFL

 

 

Risk

 

 

 

 

 

 

Parent

 

 

 

 

 

 

 

 

 

At December 31, 2016

 

CSB

 

 

INS. CORP

 

 

R4ALL

 

 

COMPANY

 

 

Eliminations

 

 

Consolidated

 

At December 31, 2019

 

CSB

 

 

IC

 

 

Mgmt

 

 

R4ALL

 

 

Co.

 

 

Eliminations

 

 

Consolidated

 

Cash and due from banks

 

$

66,118

 

 

$

2,263

 

 

$

113

 

 

$

970

 

 

$

(3,096

)

 

$

66,368

 

 

$

325,917

 

 

$

4,030

 

 

$

 

 

$

135

 

 

$

5,168

 

 

$

(9,082

)

 

$

326,168

 

Federal funds sold and Federal Reserve deposits

 

 

109,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

109,286

 

 

 

163,890

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

163,890

 

Cash and cash equivalents

 

 

175,404

 

 

 

2,263

 

 

 

113

 

 

 

970

 

 

 

(3,096

)

 

 

175,654

 

 

 

489,807

 

 

 

4,030

 

 

 

 

 

 

135

 

 

 

5,168

 

 

 

(9,082

)

 

 

490,058

 

Investment securities

 

 

1,003,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,003,628

 

 

 

2,094,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,094,614

 

Loans held for sale

 

 

2,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,285

 

 

 

142,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

142,801

 

Purchase credit impaired ("PCI") loans

 

 

185,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

185,924

 

 

 

135,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

135,468

 

Loans, excluding PCI loans

 

 

3,243,734

 

 

 

 

 

 

89

 

 

 

 

 

 

 

 

 

3,243,823

 

 

 

11,848,408

 

 

 

 

 

 

 

 

 

67

 

 

 

 

 

 

 

 

 

11,848,475

 

Allowance for loan losses

 

 

(27,034

)

 

 

 

 

 

(7

)

 

 

 

 

 

 

 

 

(27,041

)

 

 

(40,652

)

 

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

 

 

 

(40,655

)

Bank premises and equipment, net

 

 

114,435

 

 

 

 

 

 

 

 

 

380

 

 

 

 

 

 

114,815

 

 

 

296,379

 

 

 

 

 

 

 

 

 

 

 

 

327

 

 

 

 

 

 

296,706

 

Right-of-use operating lease assets

 

 

32,163

 

 

 

 

 

 

 

 

 

 

 

 

270

 

 

 

(270

)

 

 

32,163

 

Goodwill

 

 

106,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

106,028

 

 

 

1,204,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,204,417

 

Core deposit intangibles

 

 

15,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,510

 

Other intangible assets, net

 

 

95,664

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

95,664

 

Other repossessed real estate owned

 

 

7,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,090

 

 

 

5,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,092

 

Investment in subsidiaries

 

 

 

 

 

 

 

 

 

 

 

550,245

 

 

 

(550,245

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,970,471

 

 

 

(2,970,471

)

 

 

 

All other assets

 

 

243,041

 

 

 

1,192

 

 

 

3

 

 

 

32,977

 

 

 

(26,370

)

 

 

250,843

 

 

 

832,087

 

 

 

1,152

 

 

 

 

 

 

2

 

 

 

5,253

 

 

 

(1,272

)

 

 

837,222

 

Total assets

 

$

5,070,045

 

 

$

3,455

 

 

$

198

 

 

$

584,572

 

 

$

(579,711

)

 

$

5,078,559

 

 

$

17,136,248

 

 

$

5,182

 

 

$

 

 

$

201

 

 

$

2,981,489

 

 

$

(2,981,095

)

 

$

17,142,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

4,155,640

 

 

$

 

 

$

 

 

$

 

 

$

(3,096

)

 

$

4,152,544

 

 

$

13,145,474

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(9,082

)

 

$

13,136,392

 

Other borrowings

 

 

290,413

 

 

 

 

 

 

 

 

 

25,958

 

 

 

 

 

 

316,371

 

 

 

622,334

 

 

 

 

 

 

 

 

 

 

 

 

82,343

 

 

 

 

 

 

704,677

 

All other liabilities

 

 

75,339

 

 

 

2,061

 

 

 

 

 

 

6,157

 

 

 

(26,370

)

 

 

57,187

 

 

 

401,401

 

 

 

1,951

 

 

 

 

 

 

 

 

 

2,428

 

 

 

(1,542

)

 

 

404,238

 

Total stockholders’ equity

 

 

548,653

 

 

 

1,394

 

 

 

198

 

 

 

552,457

 

 

 

(550,245

)

 

 

552,457

 

 

 

2,967,039

 

 

 

3,231

 

 

 

 

 

 

201

 

 

 

2,896,718

 

 

 

(2,970,471

)

 

 

2,896,718

 

Total liabilities and stockholders' equity

 

$

5,070,045

 

 

$

3,455

 

 

$

198

 

 

$

584,572

 

 

$

(579,711

)

 

$

5,078,559

 

 

$

17,136,248

 

 

$

5,182

 

 

$

 

 

$

201

 

 

$

2,981,489

 

 

$

(2,981,095

)

 

$

17,142,025

 

 

 

Condensed Consolidating Statement of Operations

 

 

CSFL

 

 

Risk

 

 

 

 

 

 

Parent

 

 

 

 

 

 

 

 

 

For the twelve-month period ending December 31, 2019

 

CSB

 

 

IC

 

 

Mgmt

 

 

R4ALL

 

 

Co.

 

 

Eliminations

 

 

Consolidated

 

Interest income

 

$

685,250

 

 

$

 

 

$

82

 

 

$

 

 

$

 

 

$

 

 

$

685,332

 

Interest expense

 

 

(95,229

)

 

 

 

 

 

 

 

 

 

 

 

(4,375

)

 

 

 

 

 

(99,604

)

Net interest income

 

 

590,021

 

 

 

 

 

 

82

 

 

 

 

 

 

(4,375

)

 

 

 

 

 

585,728

 

Provision for loan losses

 

 

(10,585

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,585

)

Net interest income after loan loss provision

 

 

579,436

 

 

 

 

 

 

82

 

 

 

 

 

 

(4,375

)

 

 

 

 

 

575,143

 

Non-interest income

 

 

168,978

 

 

 

1,115

 

 

 

919

 

 

 

 

 

 

232,108

 

 

 

(237,060

)

 

 

166,060

 

Non-interest expense

 

 

(445,992

)

 

 

(444

)

 

 

(51

)

 

 

 

 

 

(5,372

)

 

 

4,952

 

 

 

(446,907

)

Net income before income tax provision

 

 

302,422

 

 

 

671

 

 

 

950

 

 

 

 

 

 

222,361

 

 

 

(232,108

)

 

 

294,296

 

Income tax (provision) benefit

 

 

(70,734

)

 

 

(1

)

 

 

2

 

 

 

 

 

 

3,035

 

 

 

 

 

 

(67,698

)

Noncontrolling interest

 

 

(1,202

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,202

)

Net income

 

$

230,486

 

 

$

670

 

 

$

952

 

 

$

 

 

$

225,396

 

 

$

(232,108

)

 

$

225,396

 


Condensed Consolidating Statement of Income

 

 

CSFL

 

 

 

 

 

 

PARENT

 

 

 

 

 

 

 

 

 

For the 12 month period ending December 31, 2016

 

CSB

 

 

INS. CORP

 

 

R4ALL

 

 

COMPANY

 

 

Eliminations

 

 

Consolidated

 

Interest income

 

$

188,665

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

188,665

 

Interest expense

 

 

(8,181

)

 

 

 

 

 

 

 

 

(1,159

)

 

 

 

 

 

(9,340

)

Net interest income

 

 

180,484

 

 

 

 

 

 

 

 

 

(1,159

)

 

 

 

 

 

179,325

 

Provision for loan losses

 

 

(4,962

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,962

)

Net interest income after loan loss provision

 

 

175,522

 

 

 

 

 

 

 

 

 

(1,159

)

 

 

 

 

 

174,363

 

Non interest income

 

 

64,184

 

 

 

1,156

 

 

 

 

 

 

45,572

 

 

 

(46,543

)

 

 

64,369

 

Non interest expense

 

 

(171,627

)

 

 

(264

)

 

 

 

 

 

(3,869

)

 

 

1,279

 

 

 

(174,481

)

Net income before income tax provision

 

 

68,079

 

 

 

892

 

 

 

 

 

 

40,544

 

 

 

(45,264

)

 

 

64,251

 

Income tax (provision) benefit

 

 

(23,715

)

 

 

8

 

 

 

 

 

 

1,797

 

 

 

 

 

 

(21,910

)

Net income

 

$

44,364

 

 

$

900

 

 

$

 

 

$

42,341

 

 

$

(45,264

)

 

$

42,341

 

Through our Bank, we conduct commercial and retail banking business consisting of attracting deposits from the general public and applying those funds to the origination of commercial real estate loans, residential real estate loans, construction, development and land loans, and commercial loans and consumer loans.  Most of our loans are secured by real estate located in Florida.Florida, Georgia and Alabama.

Our strategy is to grow organically and by acquisition in our market areas or close to it.  In pursuing this strategy, we seek lending teams and companies that are culturally similar to us, that are experienced and are located in our markets or in markets close to us so we can achieve economies of scale.  To that end, during 2016, weWe established a new mortgage line of business led by an experienced mortgage lending team, and an SBA business and intend to grow those business lines in our markets, thus increasing our non-interest income.  We also closed two acquisitions in 2017, three acquisitions in 2018, and entered into agreements to acquire twoclosed one additional banking companies in our markets, both of which will close in the second quarter, subject to shareholder approval and satisfaction of other customary closing conditions.acquisition during 2019.

Our profitability depends primarily on net interest income, which is the difference between interest income generated from interest-earning assets (i.e. loans and investments) less the interest expense incurred on interest-bearing liabilities (i.e. customer deposits and borrowed funds).  Net interest income is affected by the relative amounts of interest-earning assets and interest-bearing liabilities, and the interest rate earned and paid on these balances.  Net interest income is dependent upon the interest rate spread which is the difference between the average yield earned on our interest-earning assets and the average rate paid on our interest-bearing liabilities.  The interest rate spread is impacted by interest rates, deposit flows, and loan demand.  Additionally, our profitability is affected by such factors as the level of non-interest income and expenses, the provision for credit losses, and the effective tax rate.  Non-interest income consists primarily of service fees on deposit accounts and related services, and also includes commissions earned on bond sales, brokering single family home loans, Trust services, sale of mutual funds, annuities and other non-traditional and non-insured investments.  Non-interest expense consists of compensation, employee benefits, occupancy and equipment expenses, and other operating expenses.


Correspondent banking division

We also operate aThe correspondent banking and capital markets division.  The division is integrated with and part of our Bank, although the majority of our bond salesmen, traders and operations personnel are physically housed in leased facilities located in Atlanta, Georgia and Birmingham, Alabama and Atlanta, Georgia.Alabama.  Its primary revenue generating activities are related to the capital markets division which includes commissions earned on fixed income security sales, fees from hedging services, loan brokerage fees and consulting fees for services related to these activities.  Income generated related to the correspondent banking services includes spread income earned on correspondent bank deposits (i.e. federal funds purchased) and fees generated from safe-keeping activities, bond accounting services, asset/liability consulting services, international wires, clearing and corporate checking account services and other correspondent banking related services.  The fees derived from the correspondent banking services are less volatile than those generated through the capital markets group. The customer base includes small to medium size financial institutions located throughout the United States.

Critical Accounting Policies  

Our accounting policies are integral to understanding the results reported. Accounting policies are described in detail in Note 1 of the notes“Notes to the consolidated financial statements.Consolidated Financial Statements.”  The critical accounting policies require management’s judgment to ascertain the valuation of assets, liabilities, commitments and contingencies. We have established policies and control procedures that are intended to ensure valuation methods are well controlled and applied consistently from period to period. In addition, the policies and procedures are intended to ensure that the process for changing methodologies occurs in an appropriate manner. The following is a brief description of our current accounting policies involving significant management valuation judgments.


Allowance for Loan Losses

The allowance for loan losses represents our estimate of probable incurred losses inherent in the existing loan portfolio. The allowance for loan losses is increased by the provision for loan losses charged to expense and reduced by loans charged off, net of recoveries. The allowance for loan losses is determined based on our assessment of several factors: reviews and evaluation of individual loans, changes in the nature and volume of the loan portfolio, current economic conditions and the related impact on specific borrowers and industry concentrations, historical loan loss experiences and the level of classified and nonperforming loans.

Changes in the financial condition of individual borrowers, in economic conditions, in historical loss experience and in the condition of the various markets in which collateral may be sold may all affect the required level of the allowance for loan losses and the associated provision for loan losses.

We use a standardized loan grading system which is integral to our risk assessment function related to lending.  Loan officers and portfolio managers assign a loan grade to newly originated loans in accordance with the standard loan grades.  Throughout the lending relationship, the loan officer, isportfolio manager, and Special Assets Department are responsible for periodic reviews, and if warranted he/she will downgrade or upgrade a particular loan based on specific events and/or analyses.  We use a loan gradingrisk rating system of 1 through 7.8. Grade 1 is “excellent” and grade 78 is “doubtful.”   Loans graded 56 or higher are placed on a watch list each month end and reported to the special asset committee, which includes CEO Corbett, Executive Chairman Pinner and CSB’sthe Bank’s Chief Credit Officer.Officer, Director of Credit Administration Services (“DCS”), Controller, Special Assets Manager (“SAM”) and Special Assets officers.  Our loan review officers, who aredepartment, which is independent of the lending function periodically reviewreviews loan portfolios and lending relationships.  The loan review officerdepartment may disagree with the bank’sBank’s grade on a particular loan and subsequently downgrade or upgrade such loan(s) based on histhe department’s risk analysis. Loan review seeks input from anyone with information relating to the credit in order to make an informed conclusion and after review, will make the final risk rating decision.

Our Chief Credit Officer (“CCO”), our Chief Special Asset Disposition Manager (“CSPA”)DCS and SAM and their teams are responsible for identifying and reporting all impaired loans, non-accrual loans, troubled debt restructures or TDRs and other real estate owned or OREO.  They hold quarterlymonthly meetings with our CEO, our Executive Chairman,Controller and a senior level accounting officerSpecial Assets Credit Administrator (“SACA”) who along with the CCO and CSPA, isSAM, are ultimately responsible for preparing the Company’s allowance for loan loss calculations each quarter.  The Company’s CFO and others also attend these meetings periodically.  The CCO, CSPADCS, SAM and their teams make sure that all non-performing loans subject to FASB Accounting Standards Codification No. 310 (“ASC 310”), as well as OREO properties, have a current appraisal (less than one year old)one-year-old) and that the asset is written down to 90% of the current appraisal, or less under certain circumstances, such as a listing price in the case of OREO, or a time value adjustment in the case of loans with appraisals approaching their one year life, and the related collateral is either in a type of category or in a market area with declining values.  When these quarterly meetings start, these teams have already evaluated their positions and have identified the course of action on each of the troubled assets listed.OREO.  The purpose of the meetings is to allow the sharing of information and allow our CEO and Executive Chairman to review these evaluations with our CCO and CSPA, and either approve or modify their recommendations.senior management.

We maintain an allowance for loan losses that we believe is adequate to absorb probable incurred losses inherent in our loan portfolio. The allowance consists of three components.  The first component consists of amounts specifically reserved (“specific allowance”) for specific loans identified as impaired, as defined by ASC 310.  Impaired loans are those loans that management has estimated will not repay as agreed pursuant to the loan agreement.  Each of these loans is required to have a written analysis supporting the amount of specific reserve allocated to the particular loan, if any.  That is to say, a loan may be impaired (i.e. not expected to repay as agreed), but may be sufficiently collateralized such that we expect to recover all principal and interest eventually, and therefore no specific reserve is warranted.

The second component is a general reserve (“general allowance”) on all of the Company’s loans other than those identified as impaired.  We group these loans into categories with similar characteristics and then apply a loss factor to each group which is derived


from our historical loss factor for that category adjusted for current internal and external environmental factors, as well as for certain loan grading factors.

The third component consists of amounts reserved for purchased credit-impaired loans.  On a quarterly basis, the Company updates the amount of loan principal and interest cash flows expected to be collected, incorporating assumptions regarding default rates, loss severities, the amounts and timing of prepayments and other factors that are reflective of current market conditions. Probable decreases in expected loan principal cash flows trigger the recognition of impairment, which is then measured as the present value of the expected principal loss plus any related foregone interest cash flows discounted at the pool’s effective interest rate. Impairments that occur after the acquisition date are recognized through the provision for loan losses. Probable and significant increases in expected principal cash flows would first reverse any previously recorded allowance for loan losses; any remaining increases are recognized prospectively as interest income. The impacts of (i) prepayments, (ii) changes in variable interest rates, and (iii) any other changes in the timing of expected cash flows are recognized prospectively as adjustments to interest income. Disposals of loans, which may include sales of loans, receipt of payments in full by the borrower, or foreclosure, result in removal of the loan from the purchased credit impairedcredit-impaired portfolio.  The aggregate of these three components results in our total allowance for loan losses.


Goodwill and Intangible Assets

Goodwill resulting from business combinations prior to January 1, 2009 represents the excess of the purchase price over the fair value of the net assets of businesses acquired.  Goodwill resulting from business combinations after January 1, 2009, is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any non-controlling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually. The Company has selected November 30 as the date to perform the annual impairment test. Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values.  Goodwill is the only intangible asset with an indefinite life on our balance sheet.  We have $106 million$1.2 billion of goodwill on our consolidated balance sheet“Consolidated Balance Sheets” at December 31, 2016.2019.  Other acquired intangible assets consist of core deposit intangible and trust intangible assets arising from whole bank and branch acquisitions.  They are initially measured at fair value and then amortized on an accelerated method over their estimated useful lives, generally 10 years.

Goodwill and intangible assets are described further in Note 9 of the “Notes to the Consolidated Financial Statements.”

Income Taxes

We determine our income tax expense based on management’s judgments and estimates regarding permanent differences in the treatment of specific items of income and expense for financial statement and income tax purposes. These permanent differences result in an effective tax rate, which differs from the federal statutory rate. In addition, we recognize deferred tax assets and liabilities, recorded in the Consolidated“Consolidated Statements of Financial Condition,Condition”, based on management’s judgment and estimates regarding timing differences in the recognition of income and expenses for financial statement and income tax purposes.

We must also assess the likelihood that any deferred tax assets will be realized through the reduction or refund of taxes in future periods and establish a valuation allowance for those assets for which recovery is not more likely than not. In making this assessment, management must make judgments and estimates regarding the ability to realize the asset through carryback to taxable income in prior years, the future reversal of existing taxable temporary differences, future taxable income, and the possible application of future tax planning strategies. Management believes that it is more likely than not that deferred tax assets included in the accompanying Consolidated“Consolidated Statements of Financial ConditionCondition” will be fully realized, although there is no guarantee that those assets will be recognizable in future periods. We have a net deferred tax asset of $63.2$28.8 million in our consolidated balance sheet“Consolidated Balance Sheets” at December 31, 2016.2019.  For additional discussion of income taxes, see Notes 1 and 15 of “Notes to Consolidated Financial Statements.”

Purchased Credit-ImpairedNon-Credit Impaired and Credit Impaired (“PCI”) Loans

We account for acquisitions under the purchase accounting method. All identifiable assets acquired and liabilities assumed are recorded at fair value. Loans are valued by management with the assistance of third-party specialists using a discounted cash flow method. Under this approach, the assumptions include prepayment, probability of default, loss given default, recovery lags and discount rates. The expected credit losses are estimated based on the probability of default and loss given default assumptions. The probability of default and loss given default assumptions were estimated based on credit quality and loan characteristics for each loan. 

We review each loan or loan poolelect to account for loans acquired to determine whether there is evidence of deterioration inwith deteriorated credit quality since inceptionorigination due to certain conditions including loans on non-accrual status, loans with insufficient cash flow, loans that are delinquent, loans with high loan-to-value ratios, loans in process of foreclosure or any TDR with loss potential in accordance with guidance outlined in ASC 310-30. For each acquisition, these PCI loans are aggregated into pools based on common risk characteristics and if iteach pool then is probable thataccounted as a single asset with a single composite interest rate and an aggregate expectation of cash flow. For the Company will be unable to collect all amounts due underloan portfolios acquired through the contractualFDIC-assisted failed bank acquisitions, we aggregated commercial, consumer, and residential loans into pools of loans with common risk characteristics for each failed institution acquired.


As the PCI loans are recorded at fair value at the acquisition date, any losses after the acquisition are recognized through the allowance for loan agreements.losses.  We considerestimate the timing and amount of expected prepayments and estimated cash flows including principal and interest payments at the date of acquisition.for each loan pool. The amountexpected cash flows in excess of the estimated future cash flows is not accreted into earnings. The amount in excess of the estimated future cash flows over the book value of the loanpaid is accreted into interest income over the remaining life of the loan pools (accretable yield). The excess of contractual amounts over the total cash flows expected to be collected from the loans (non-accretable yield) is not accreted into income.

The Company records these loans on the acquisition date at their net realizable value. Thus, an allowance for estimated future losses is not established on the acquisition date. We refine our estimates of the fair value of loans acquired for up to one year from the date of acquisition. Subsequent to the date of acquisition, we update the expected future cash flows on loanseach acquired pool as frequently as on a quarterly, basis. Losses or a reduction in cash flow which arise subsequent to the date of acquisition are reflected as a charge through the provision for loan losses. An increase in the expected cash flows adjusts the level of the accretable yield recognizedno less than annually. The review frequency is determined based on a prospective basis over the remaining life of the loan.

FDIC Loss Share Receivable

We entered into agreements with the FDIC for reimbursement of losses within acquired loan portfolios. The FDIC loss share receivable was recorded at fair value on the date of acquisition based upon the expected reimbursements to be received from the FDIC adjusted by a discount rate which reflects counter party credit risk and other uncertainties. Changes in the underlying credit quality of the loans covered by the FDIC loss share receivable resulted in either an increase or a decrease in the FDIC loss share receivable. Deterioration in loan credit quality increased the FDIC loss share receivable; increases in credit quality decreased the FDIC loss share receivable. Proceeds received for reimbursement of incurred losses reduced the FDIC loss share receivable.

The FDIC bought out the remaining FDIC loss share arrangements on February 3, 2016 resulting in a pre-tax loss of approximately $17.5 million.  See Form 8K filed on February 4, 2016 for additional information.our discretion.



COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 20162019 AND DECEMBER 31, 2015.2018

Net Income

Our net income for the year ended December 31, 20162019 was $42,341$225,396 or $0.89$1.88 and $0.88$1.87 per share basic and diluted, respectively, compared to $39,338$156,435 or $0.87$1.78 and $0.85$1.76 per share basic and diluted for the year ended December 31, 2015.2018.  The increase of $3,003$68,961 between both years was primarily due to the March 2016 acquisitionsincrease in income producing assets from the acquisition of CommunityNCOM on April 1, 2019 and Hometown.Charter on September 1, 2018.

Net Interest Income/Margin

Net interest income consists of interest income generated by earning assets, less interest expense.

Net interest income increased $24,291,$172,646, or 16%42% to $179,325$585,728 during the year ended December 31, 20162019 compared to $155,034$413,082 for the same period in 2015.2018.  The increase was the result of a $26,345$224,700 increase in interest income andoffset by a $2,054$52,054 increase in interest expense.

Interest earning assets averaged $4,356,455$13,638,936 during the year ended December 31, 20162019 as compared to $3,484,739$9,475,205 for the same period in 2015,2018, an increase of $871,716,$4,163,731, or 25%43.9%.  The yield on average interest earning assets decreased 33increased 16 basis points (“bps”) to 4.33% (31bps5.02% (15 bps to 4.41%5.04% tax equivalent basis) during the year ended December 31, 2016,2019, compared to 4.66% (4.72%4.86% (4.89% tax equivalent basis) for the same period in 2015.2018.  The combined net effects of the $871,716$4,163,731 increase in average interest earning assets and the increase in yields on average interest earning assets resulted in the $26,345$224,700 ($27,606224,242 tax equivalent basis) increase in interest income between the two years.

Interest bearing liabilities averaged $2,834,392$9,121,123 during the year ended December 31, 20162019 as compared to $2,278,427$6,247,314 for the same period in 2015,2018, an increase of $555,965,$2,873,809, or 24%46%.  The cost of average interest bearing liabilities increased 133 bps to 0.33%1.09% during the year ended December 31, 2016,2019, compared to 0.32%0.76% for 2015.2018.  The combined net effects of the $555,965$2,873,809 increase in average interest bearing liabilities and the 133 bps increase in cost of average interest bearing liabilities resulted in the $2,054$52,054 increase in interest expense between the two years.  See the tables “Average Balances – Yields & Rates,” and “Analysis of Changes in Interest Income and Expenses” below.



Average Balances (8) – Yields & Rates

 

��

 

Years Ended December 31,

 

 

 

2016

 

 

2015

 

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

 

Balance

 

 

Inc / Exp

 

 

Rate

 

 

Balance

 

 

Inc / Exp

 

 

Rate

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, excluding PCI (1) (2) (7)

 

$

2,930,213

 

 

$

131,106

 

 

 

4.47

%

 

$

2,270,525

 

 

$

101,870

 

 

 

4.49

%

Purchased credit impaired loans (9)

 

 

210,130

 

 

 

34,006

 

 

 

16.18

%

 

 

248,047

 

 

 

40,645

 

 

 

16.39

%

Securities - taxable

 

 

859,453

 

 

 

18,920

 

 

 

2.20

%

 

 

696,386

 

 

 

16,460

 

 

 

2.36

%

Securities - tax exempt (7)

 

 

127,702

 

 

 

5,881

 

 

 

4.61

%

 

 

80,240

 

 

 

4,020

 

 

 

5.01

%

Federal funds sold and other

 

 

228,957

 

 

 

2,211

 

 

 

0.97

%

 

 

189,541

 

 

 

1,523

 

 

 

0.80

%

TOTAL INTEREST EARNING ASSETS

 

$

4,356,455

 

 

$

192,124

 

 

 

4.41

%

 

$

3,484,739

 

 

$

164,518

 

 

 

4.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

(23,925

)

 

 

 

 

 

 

 

 

 

 

(21,521

)

 

 

 

 

 

 

 

 

All other assets

 

 

531,621

 

 

 

 

 

 

 

 

 

 

 

465,305

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

4,864,151

 

 

 

 

 

 

 

 

 

 

$

3,928,523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Now

 

$

785,651

 

 

$

721

 

 

 

0.09

%

 

$

625,274

 

 

$

520

 

 

 

0.08

%

Money market

 

 

880,305

 

 

 

2,523

 

 

 

0.29

%

 

 

726,159

 

 

1954

 

 

 

0.27

%

Savings

 

 

332,747

 

 

 

236

 

 

 

0.07

%

 

 

241,921

 

 

129

 

 

 

0.05

%

Time deposits

 

 

569,902

 

 

 

3,454

 

 

 

0.61

%

 

 

445,601

 

 

 

2,903

 

 

 

0.65

%

Repurchase agreements

 

 

29,435

 

 

 

103

 

 

 

0.35

%

 

 

30,727

 

 

186

 

 

 

0.61

%

Federal funds purchased

 

 

210,276

 

 

 

1,147

 

 

 

0.55

%

 

 

184,451

 

 

622

 

 

 

0.34

%

Other borrowed funds (3)

 

 

1,411

 

 

 

7

 

 

 

0.50

%

 

 

289

 

 

 

4

 

 

 

 

Corporate debenture (4)

 

 

24,665

 

 

 

1,149

 

 

 

4.66

%

 

 

24,005

 

 

968

 

 

 

4.03

%

TOTAL INTEREST BEARING LIABILITIES

 

$

2,834,392

 

 

$

9,340

 

 

 

0.33

%

 

$

2,278,427

 

 

$

7,286

 

 

 

0.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

1,422,473

 

 

 

 

 

 

 

 

 

 

 

1,139,614

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

75,552

 

 

 

 

 

 

 

 

 

 

 

39,352

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

 

531,734

 

 

 

 

 

 

 

 

 

 

 

471,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

4,864,151

 

 

 

 

 

 

 

 

 

 

$

3,928,523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD (tax equivalent basis) (5)

 

 

 

 

 

 

 

 

 

 

4.08

%

 

 

 

 

 

 

 

 

 

 

4.40

%

NET INTEREST INCOME (tax equivalent basis)

 

 

 

 

 

$

182,784

 

 

 

 

 

 

 

 

 

 

$

157,232

 

 

 

 

 

NET INTEREST MARGIN (tax equivalent basis) (6)

 

 

 

 

 

 

 

 

 

 

4.20

%

 

 

 

 

 

 

 

 

 

 

4.51

%


 

Years Ended December 31,

 

 

2019

 

 

2018

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

Balance

 

 

Inc / Exp

 

 

Rate

 

 

Balance

 

 

Inc / Exp

 

 

Rate

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated loans, excluding PCI (notes 1, 2 and 8)

$

5,041,236

 

 

$

251,360

 

 

 

4.99

%

 

$

3,505,332

 

 

$

162,906

 

 

 

4.65

%

Acquired loans, excluding PCI (notes 8 and 9)

 

5,849,339

 

 

 

334,228

 

 

 

5.71

%

 

 

3,725,861

 

 

 

208,473

 

 

 

5.60

%

PCI loans (note 10)

 

150,546

 

 

 

33,766

 

 

 

22.43

%

 

 

176,572

 

 

 

35,944

 

 

 

20.36

%

Securities - taxable

 

1,761,124

 

 

 

48,432

 

 

 

2.75

%

 

 

1,580,506

 

 

 

42,723

 

 

 

2.70

%

Securities - tax exempt (note 8)

 

220,382

 

 

 

7,733

 

 

 

3.51

%

 

 

210,905

 

 

 

7,478

 

 

 

3.55

%

Fed funds sold and other (note 3)

 

616,309

 

 

 

11,876

 

 

 

1.93

%

 

 

276,029

 

 

 

5,629

 

 

 

2.04

%

Total interest earning assets

 

13,638,936

 

 

 

687,395

 

 

 

5.04

%

 

 

9,475,205

 

 

 

463,153

 

 

 

4.89

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

(39,858

)

 

 

 

 

 

 

 

 

 

 

(35,887

)

 

 

 

 

 

 

 

 

All other assets

 

2,316,807

 

 

 

 

 

 

 

 

 

 

 

1,511,336

 

 

 

 

 

 

 

 

 

Total assets

$

15,915,885

 

 

 

 

 

 

 

 

 

 

$

10,950,654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & EQUITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Now

$

2,299,647

 

 

$

9,131

 

 

 

0.40

%

 

$

1,531,007

 

 

$

3,367

 

 

 

0.22

%

Money Market

 

3,223,763

 

 

 

35,386

 

 

 

1.10

%

 

 

1,900,642

 

 

 

10,571

 

 

 

0.56

%

Savings

 

748,332

 

 

 

1,353

 

 

 

0.18

%

 

 

703,021

 

 

 

877

 

 

 

0.12

%

Time deposits (note 4)

 

2,220,534

 

 

 

37,229

 

 

 

1.68

%

 

 

1,492,683

 

 

 

18,444

 

 

 

1.24

%

Repurchase agreements

 

73,314

 

 

 

1,106

 

 

 

1.51

%

 

 

54,344

 

 

 

632

 

 

 

1.16

%

Fed funds purchased

 

286,179

 

 

 

6,563

 

 

 

2.29

%

 

 

250,499

 

 

 

5,062

 

 

 

2.02

%

Other borrowed funds (note 5)

 

207,663

 

 

 

5,110

 

 

 

2.46

%

 

 

280,313

 

 

 

6,384

 

 

 

2.28

%

Corporate and subordinated debenture (notes 11 and 12)

 

61,691

 

 

 

3,726

 

 

 

6.04

%

 

 

34,805

 

 

 

2,213

 

 

 

6.36

%

TOTAL INTEREST BEARING LIABILITIES

 

9,121,123

 

 

 

99,604

 

 

 

1.09

%

 

 

6,247,314

 

 

 

47,550

 

 

 

0.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

3,786,350

 

 

 

 

 

 

 

 

 

 

 

2,918,270

 

 

 

 

 

 

 

 

 

Other liabilities

 

340,703

 

 

 

 

 

 

 

 

 

 

 

122,255

 

 

 

 

 

 

 

 

 

Total equity

 

2,667,709

 

 

 

 

 

 

 

 

 

 

 

1,662,815

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

$

15,915,885

 

 

 

 

 

 

 

 

 

 

$

10,950,654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread (tax equivalent basis) (note 6)

 

 

 

 

 

 

 

 

 

3.95

%

 

 

 

 

 

 

 

 

 

 

4.13

%

Net interest income (tax equivalent basis)

 

 

 

 

$

587,791

 

 

 

 

 

 

 

 

 

 

$

415,603

 

 

 

 

 

Net interest margin (tax equivalent basis) (note 7)

 

 

 

 

 

 

 

 

 

4.31

%

 

 

 

 

 

 

 

 

 

 

4.39

%

(1)Loan balances are net of deferred origination fees and costs.  

 

(1)

Loan balances are net of deferred origination fees and costs.  Non-accrual loans are included in total loan balances.

(2)

Interest income on average loans includes amortization of loan fee recognition of $683$2,284 and $295$2,531 for the years ended December 31, 20162019 and 2015,2018, respectively.

 

(3)

Includes short-term (usually overnight)federal funds sold, interest earned on deposits at the Federal Reserve Bank and earnings on Federal Reserve Bank stock, Federal Home Loan Bank advancesstock and other short term borrowings.equity stocks.

 

(4)

Includes net amortization of origination costsfair market value adjustments related to various acquisitions of time deposits of ($3,838) and amortization of purchase accounting adjustment of $212 and $176 during year ended December 31, 2016 and 2015, respectively.($1,775).

 

(5)

Includes securities sold under agreements to repurchase, Federal Home Loan Bank advances and subordinated notes.

(6)

Represents the average rate earned on interest earning assets minus the average rate paid on interest bearing liabilities.liabilities (Non-GAAP).

 

(6)(7)

Represents net interest income divided by total interest earning assets.assets (Non-GAAP).

 

(7)(8)

Interest income and rates include the effects of a tax equivalent adjustment using applicable statutory tax rates to adjust tax exempt investmenttax-exempt interest income on tax exempttax-exempt investment securities and loans to a fully taxable basis.basis (Non-GAAP).

 

(8)(9)

Averages balances are average daily balances.Interest income on acquired loans, excluding PCI, includes amortization of loan discounts of $35,622 and $22,390.

 

(9)(10)

Purchased credit-impaired (“PCI”)PCI loans are loans accounted for underpursuant to ASC Topic 310-30. Interest income on PCI loans includes amortization of loan discounts of $24,478 and $26,381.

(11)

Includes amortization of fair value adjustments related to various assumptions of corporate debentures of $351 during both years ended December 31, 2019 and 2018.

(12)

Includes accretion of fair value adjustments related to an assumption of subordinated debt of $225 during the year ended December 31, 2019.

Non-accrual loans:  A loan is moved to nonaccrualnon-accrual status in accordance with our policy typically after 90 days of non-payment, or less than 90 days of non-payment if management determines that the full timely collection of principal and interest becomes doubtful.doubtful, excluding factored receivables.  For CBI’s factored receivables, which are commercial trade credits rather than promissory notes, the Company’s practice, in most cases, is to charge-off unpaid recourse receivables when they become 90 days past


due from the invoice due date and the non-recourse receivables when they become 120 days past due from the statement billing date.  Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrualnon-accrual or charged-off at an earlier date if collection of principal or interest is considered doubtful.  Nonaccrualdoubtful, excluding factored receivables.  For CBI’s factored receivables, which are commercial trade credits rather than promissory notes, the Company’s practice, in most cases, is to charge-off unpaid recourse receivables when they become 90 days past due from the invoice due date and the non-recourse receivables when they become 120 days past due from the statement billing date.  Non-accrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.  All interest accrued but not received for loans placed on nonaccrual,non-accrual, is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual.  Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

 

Analysis of Changes in Interest Income and Expenses

Analysis of Changes in Interest Income and Expenses

 

Analysis of Changes in Interest Income and Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Change Dec 31, 2016 versus 2015

 

 

Net Change Dec 31, 2019 versus 2018

 

 

 

 

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

 

Net

 

 

Volume

 

 

Rate

 

 

Change

 

 

Volume

 

 

Rate

 

 

Change

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (tax equivalent basis)

 

$

33,247

 

 

$

(10,650

)

 

$

22,597

 

 

$

191,467

 

 

$

20,564

 

 

$

212,031

 

Securities – taxable

 

 

3,650

 

 

 

(1,190

)

 

 

2,460

 

 

 

4,956

 

 

 

753

 

 

 

5,709

 

Securities – tax exempt

 

 

2,209

 

 

 

(348

)

 

 

1,861

 

 

 

333

 

 

 

(78

)

 

 

255

 

Federal funds sold and other

 

 

349

 

 

 

339

 

 

 

688

 

 

 

6,573

 

 

 

(326

)

 

 

6,247

 

TOTAL INTEREST INCOME (tax equivalent basis)

 

$

39,455

 

 

$

(11,849

)

 

$

27,606

 

 

$

203,329

 

 

$

20,913

 

 

$

224,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

 

$

143

 

 

$

58

 

 

$

201

 

 

$

2,213

 

 

$

3,551

 

 

$

5,764

 

Money market accounts

 

 

435

 

 

 

134

 

 

 

569

 

 

 

10,346

 

 

 

14,469

 

 

 

24,815

 

Savings

 

 

57

 

 

 

50

 

 

 

107

 

 

 

60

 

 

 

416

 

 

 

476

 

Time deposits

 

 

765

 

 

 

(214

)

 

 

551

 

 

 

10,847

 

 

 

7,938

 

 

 

18,785

 

Repurchase agreements

 

 

(8

)

 

 

(75

)

 

 

(83

)

 

 

256

 

 

 

218

 

 

 

474

 

Federal funds purchased

 

 

97

 

 

 

428

 

 

 

525

 

 

 

771

 

 

 

730

 

 

 

1,501

 

Other borrowed funds

 

 

7

 

 

 

(4

)

 

 

3

 

 

 

(1,084

)

 

 

1,354

 

 

 

270

 

Corporate debentures

 

 

31

 

 

 

150

 

 

 

181

 

 

 

(145

)

 

 

114

 

 

 

(31

)

TOTAL INTEREST EXPENSE

 

$

1,527

 

 

$

527

 

 

$

2,054

 

 

$

23,264

 

 

$

28,790

 

 

$

52,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME (tax equivalent basis)

 

$

37,928

 

 

$

(12,376

)

 

$

25,552

 

 

$

180,065

 

 

$

(7,877

)

 

$

172,188

 

The table above details the components of the changes in net interest income for the last two years. For each major category of interest earning assets and interest bearing liabilities, information is provided with respect to changes due to average volume and changes due to rates, with the changes in both volumes and rates allocated to these two categories based on the proportionate absolute changes in each category.

Provision for Loan Losses

The provision for loan losses increased $469$2,302 to $4,962$10,585 during the year ending December 31, 20162019 compared to a provision of $4,493$8,283 for the comparable period in 2015.2018.  Our policy is to maintain the allowance for loan losses at a level sufficient to absorb probable incurred losses inherent in the loan portfolio.  The allowance is increased by the provision for loan losses, which is a charge to current period earnings, and is decreased by charge-offs, net of recoveries on prior loan charge-offs.  Therefore, the provision for loan losses (Income Statement effect) is a residual of management’s determination of allowance for loan losses (Balance Sheet approach).  In determining the adequacy of the allowance for loan losses, we consider those levels maintained by conditions of individual borrowers, the historical loan loss experience, the general economic environment, the overall portfolio composition, and


other information.  As these factors change, the level of loan loss provision changes.  The increase in provision for loan losses is primarily due to the increase in loans outstanding.  Net changes resulting from a mixture of decreases and increases in the Company’s various two-year historical loss factors and qualitative factors also slightly affected the net change.  See “credit quality“Credit Quality and allowanceAllowance for loan losses”Loan Losses” regarding the allowance for loan losses for additional information.


Non-Interest Income

Non-interest income for the year ended December 31, 20162019 was $64,369$166,060 compared to $37,450$105,127 for the comparable period in 2015.2018.  This increase of $26,919$60,933 was the result of the following components listed in the table below.

 

 

 

 

 

 

 

 

 

$

 

 

%

 

 

 

 

 

 

 

 

 

 

$

 

 

%

 

 

 

 

 

 

 

 

 

 

increase

 

 

increase

 

 

 

 

 

 

 

 

 

 

Increase

 

 

Increase

 

 

2016

 

 

2015

 

 

(decrease)

 

 

(decrease)

 

 

2019

 

 

2018

 

 

(Decrease)

 

 

(Decrease)

 

Correspondent banking capital markets revenue

 

$

28,817

 

 

$

23,225

 

 

$

5,592

 

 

 

24.1

%

 

$

60,373

 

 

$

28,884

 

 

$

31,489

 

 

 

109.0

%

Other correspondent banking related revenue

 

 

4,868

 

 

 

4,338

 

 

 

530

 

 

 

12.2

%

 

 

4,525

 

 

 

4,504

 

 

 

21

 

 

 

0.5

%

Wealth management related revenue

 

 

3,237

 

 

 

3,813

 

 

 

(576

)

 

 

-15.1

%

 

 

3,161

 

 

 

2,657

 

 

 

504

 

 

 

19.0

%

Service charges on deposit accounts

 

 

13,564

 

 

 

9,745

 

 

 

3,819

 

 

 

39.2

%

 

 

30,168

 

 

 

22,831

 

 

 

7,337

 

 

 

32.1

%

Debit, prepaid, ATM and merchant card related fees

 

 

8,254

 

 

 

6,913

 

 

 

1,341

 

 

 

19.4

%

 

 

18,399

 

 

 

16,243

 

 

 

2,156

 

 

 

13.3

%

Bank owned life insurance income

 

 

2,534

 

 

 

2,346

 

 

 

188

 

 

 

8.0

%

 

 

7,801

 

 

 

5,976

 

 

 

1,825

 

 

 

30.5

%

Other service charges and fees

 

 

3,047

 

 

 

1,943

 

 

 

1,104

 

 

 

56.8

%

Gain on sale of securities

 

 

13

 

 

 

4

 

 

 

9

 

 

 

225.0

%

Gain on sale of bank properties held for sale

 

 

1,408

 

 

 

2,675

 

 

 

(1,267

)

 

 

(47.4

)%

Mortgage banking revenue

 

 

29,553

 

 

 

12,610

 

 

 

16,943

 

 

 

134.4

%

Small business administration loans revenue

 

 

5,136

 

 

 

3,532

 

 

 

1,604

 

 

 

45.4

%

Other non-interest income

 

 

5,511

 

 

 

4,626

 

 

 

885

 

 

 

19.1

%

Gain (loss) on sale of securities

 

 

25

 

 

 

(22

)

 

 

47

 

 

 

213.6

%

Subtotal

 

 

64,334

 

 

 

52,327

 

 

 

12,007

 

 

 

22.9

%

 

 

166,060

 

 

 

104,516

 

 

 

61,544

 

 

 

58.9

%

Gain on extinguishment of debt

 

 

308

 

 

 

 

 

 

308

 

 

 

 

Gain on sale of bank properties held for sale

 

 

797

 

 

 

 

 

 

797

 

 

 

 

FDIC indemnification asset- amortization

 

 

(1,166

)

 

 

(16,563

)

 

 

15,397

 

 

 

-93.0

%

FDIC indemnification income

 

 

96

 

 

 

1,686

 

 

 

(1,590

)

 

 

-94.3

%

Gain on sale of deposits

 

 

 

 

 

611

 

 

 

(611

)

 

 

(100.0

)%

Total non-interest income

 

$

64,369

 

 

$

37,450

 

 

$

26,919

 

 

 

71.9

%

 

$

166,060

 

 

$

105,127

 

 

$

60,933

 

 

 

58.0

%

As shown in the table above, the primary reason for the increase in non-interest income yearyear-to-year is in part due to year is thean increase in correspondent banking capital markets revenue and the decrease in FDIC indemnification asset amortization.

Correspondent banking capital markets revenue includes bond sales revenue and brokerage revenue from interest rate swaps and C&I loan sales to correspondent bank clients.  The increase in revenue in 2016 is mainly due to revenue generated from the facilitation ofhigher interest rate swaps for correspondent client banks and their customers.  This line of business produced $13,691 of grossswap revenue during the current year and compared to $7,903 in 2015.

The FDIC indemnification asset (“IA”) was producing amortization (versus accretion) due to reductions in the estimated losses in the FDIC covered loan portfolio.  To the extent current projected losses in the covered loan portfolio were less than previously projected losses, the related projected reimbursements from the FDIC contemplated in the IA were less, which produced a negative income accretion in non-interest income.  This event corresponded to the increase in yields in the FDIC covered loan portfolio, although there was not a perfect correlation.  Higher expected cash flows (i.e. less expected future losses) on the loan side of the equation was accreted into interest income over the life of the related loan pool.  The lower expected reimbursement from the FDIC was amortized over the lesser of the remaining life of the related loan pool(s) or the remaining term of the loss share period. On February 3, 2016, the FDIC bought out our remaining FDIC loss share agreements which resulted in no further FDIC indemnification asset amortization and an increase in non-interest income of $15,397 during the current year compared to 2015.the same period in 2018.  The decline in interest rates and the flattening of the yield curve led to strong demand from our correspondent bank customers for interest rate swaps in order to allow them to meet demand from our correspondent bank customers’ clients for longer-term fixed rate loans.

Our other FDIC income related line itemMortgage banking revenue increased $16,943 during the current year compared to 2018, which is primarily attributable to higher demand for mortgage loans due to the decline in the table above, FDIC indemnification income, has two components.  The first relatesinterest rates, thus leading to losses on FDIC covered OREO.  To the extent we incurred a lossincreased revenue from realized gains on the sale of OREO,loans held for sale and the FDICaddition of NCOM, which had a significant mortgage banking division.  Other increases in non-interest income between the periods presented are mainly attributable to a full year impact of the Charter acquisition, which was obligated to reimburse us at various coverage rates pursuant tocompleted in September 2018 and the applicable loss sharing agreements.  The reimbursable amountNCOM acquisition, which was recognized as FDIC indemnification incomecompleted in this line item during the same period the expense or loss on OREO was recognized in our non-interest expenses.  The second component relates to provision for loan loss expenses related to impairments on any of our covered loan pools.  To the extent we incurred a loan loss provision expense, we recognized FDIC indemnification income pursuant to the applicable coverages outlined in the loss sharing agreements during the same period the expense was recognized in provision for loan loss expense.   These reimbursements also ceased effective with our February 3, 2016, FDIC loss share buy-out as described in the preceeding paragraph.

Service charges on deposit accounts increased $3,819 in part due to the acquisitions of Community and Hometown on March 1, 2016 and new product changes on personal and business accounts during the current year.


April 2019.  


Non-Interest Expense

Non-interest expense for the year ended December 31, 20162019 increased $48,399,$134,440, or 38.4%43.0%, to $174,481,$446,907, compared to $126,082$312,467 for 2015.2018.  The table below breaks down the individual components.

 

 

 

 

 

 

 

 

 

$

 

 

%

 

 

 

 

 

 

 

 

 

 

$

 

 

%

 

 

 

 

 

 

 

 

 

 

increase

 

 

increase

 

 

 

 

 

 

 

 

 

 

Increase

 

 

Increase

 

 

2016

 

 

2015

 

 

(decrease)

 

 

(decrease)

 

 

2019

 

 

2018

 

 

(Decrease)

 

 

(Decrease)

 

Employee salaries and wages

 

$

68,467

 

 

$

58,209

 

 

$

10,258

 

 

 

17.6

%

 

$

205,867

 

 

$

133,945

 

 

$

71,922

 

 

 

53.7

%

Employee incentive/bonus compensation

 

 

7,185

 

 

 

6,522

 

 

 

663

 

 

 

10.2

%

 

 

27,408

 

 

 

13,131

 

 

 

14,277

 

 

 

108.7

%

Employee stock based compensation

 

 

4,423

 

 

 

3,283

 

 

 

1,140

 

 

 

34.7

%

 

 

5,149

 

 

 

4,193

 

 

 

956

 

 

 

22.8

%

Employer 401K matching contributions

 

 

1,849

 

 

 

1,617

 

 

 

232

 

 

 

14.3

%

 

 

5,598

 

 

 

3,444

 

 

 

2,154

 

 

 

62.5

%

Deferred compensation expense

 

 

609

 

 

 

618

 

 

 

(9

)

 

 

-1.5

%

 

 

1,546

 

 

 

641

 

 

 

905

 

 

 

141.2

%

Health insurance and other employee benefits

 

 

5,722

 

 

 

4,865

 

 

 

857

 

 

 

17.6

%

 

 

15,070

 

 

 

12,237

 

 

 

2,833

 

 

 

23.2

%

Payroll taxes

 

 

4,493

 

 

 

3,855

 

 

 

638

 

 

 

16.5

%

 

 

13,188

 

 

 

9,180

 

 

 

4,008

 

 

 

43.7

%

Other employee related expenses

 

 

1,303

 

 

 

1,118

 

 

 

185

 

 

 

16.5

%

 

 

3,915

 

 

 

5,396

 

 

 

(1,481

)

 

 

(27.4

)%

Incremental direct cost of loan origination

 

 

(3,170

)

 

 

(2,689

)

 

 

(481

)

 

 

17.9

%

 

 

(17,507

)

 

 

(9,849

)

 

 

(7,658

)

 

 

(77.8

)%

Total salaries, wages and employee benefits

 

 

90,881

 

 

 

77,398

 

 

 

13,483

 

 

 

17.4

%

 

 

260,234

 

 

 

172,318

 

 

 

87,916

 

 

 

51.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of OREO

 

 

(1,528

)

 

 

(403

)

 

 

(1,125

)

 

 

279.2

%

 

 

(428

)

 

 

(1,933

)

 

 

1,505

 

 

 

77.9

%

Gain on sale of FDIC covered OREO

 

 

 

 

 

(850

)

 

 

850

 

 

 

-100.0

%

Valuation write down of OREO

 

 

871

 

 

 

257

 

 

 

614

 

 

 

238.9

%

 

 

395

 

 

 

482

 

 

 

(87

)

 

 

(18.0

)%

Valuation write down of FDIC covered OREO

 

 

 

 

 

950

 

 

 

(950

)

 

 

-100.0

%

Loss on repossessed assets other than real estate

 

 

46

 

 

 

7

 

 

 

39

 

 

 

557.1

%

(Gain) loss on repossessed assets other than real estate

 

 

(25

)

 

 

138

 

 

 

(163

)

 

 

(118.1

)%

Foreclosure and repossession related expenses

 

 

2,392

 

 

 

1,425

 

 

 

967

 

 

 

67.9

%

 

 

3,221

 

 

 

2,815

 

 

 

406

 

 

 

14.4

%

Foreclosure and repo expenses, FDIC (note 1)

 

 

 

 

 

909

 

 

 

(909

)

 

 

-100.0

%

Total credit related fees

 

 

1,781

 

 

 

2,295

 

 

 

(514

)

 

 

-22.4

%

 

 

3,163

 

 

 

1,502

 

 

 

1,661

 

 

 

110.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy expense

 

 

9,805

 

 

 

9,957

 

 

 

(152

)

 

 

-1.5

%

 

 

28,350

 

 

 

20,897

 

 

 

7,453

 

 

 

35.7

%

Depreciation of premises and equipment

 

 

6,373

 

 

 

5,716

 

 

 

657

 

 

 

11.5

%

 

 

14,438

 

 

 

9,788

 

 

 

4,650

 

 

 

47.5

%

Supplies, stationary and printing

 

 

1,340

 

 

 

1,436

 

 

 

(96

)

 

 

-6.7

%

 

 

3,234

 

 

 

2,498

 

 

 

736

 

 

 

29.5

%

Marketing expenses

 

 

3,125

 

 

 

2,317

 

 

 

808

 

 

 

34.9

%

 

 

7,540

 

 

 

6,235

 

 

 

1,305

 

 

 

20.9

%

Data processing expense

 

 

6,867

 

 

 

4,679

 

 

 

2,188

 

 

 

46.8

%

 

 

19,605

 

 

 

14,308

 

 

 

5,297

 

 

 

37.0

%

Legal, auditing and other professional fees

 

 

3,657

 

 

 

2,954

 

 

 

703

 

 

 

23.8

%

 

 

8,870

 

 

 

6,163

 

 

 

2,707

 

 

 

43.9

%

Bank regulatory related expenses

 

 

3,420

 

 

 

3,173

 

 

 

247

 

 

 

7.8

%

 

 

5,048

 

 

 

4,885

 

 

 

163

 

 

 

3.3

%

Postage and delivery

 

 

1,684

 

 

 

1,389

 

 

 

295

 

 

 

21.2

%

 

 

3,967

 

 

 

2,961

 

 

 

1,006

 

 

 

34.0

%

ATM and debit card related expenses

 

 

2,850

 

 

 

1,893

 

 

 

957

 

 

 

50.6

%

 

 

5,501

 

 

 

4,253

 

 

 

1,248

 

 

 

29.3

%

Amortization of intangibles

 

 

3,074

 

 

 

2,537

 

 

 

537

 

 

 

21.2

%

 

 

16,030

 

 

 

10,018

 

 

 

6,012

 

 

 

60.0

%

Internet and telephone banking

 

 

2,402

 

 

 

2,167

 

 

 

235

 

 

 

10.8

%

 

 

4,018

 

 

 

3,178

 

 

 

840

 

 

 

26.4

%

Operational write-offs and losses

 

 

490

 

 

582

 

 

 

(92

)

 

 

-15.8

%

 

 

3,643

 

 

 

2,284

 

 

 

1,359

 

 

 

59.5

%

Correspondent accounts and Federal Reserve charges

 

 

756

 

 

655

 

 

 

101

 

 

 

15.4

%

 

 

1,565

 

 

 

1,077

 

 

 

488

 

 

 

45.3

%

Conferences/Seminars/Education/Training

 

 

592

 

 

520

 

 

 

72

 

 

 

13.8

%

 

 

2,526

 

 

 

1,379

 

 

 

1,147

 

 

 

83.2

%

Director fees

 

 

643

 

 

693

 

 

 

(50

)

 

 

-7.2

%

 

 

1,819

 

 

 

1,281

 

 

 

538

 

 

 

42.0

%

Travel expenses

 

 

509

 

 

446

 

 

 

63

 

 

 

14.1

%

 

 

2,543

 

 

 

1,051

 

 

 

1,492

 

 

 

142.0

%

Impairment on bank property held for sale

 

 

1,736

 

 

 

2,667

 

 

 

(931

)

 

 

(34.9

)%

Other expenses

 

 

4,078

 

 

 

4,448

 

 

 

(370

)

 

 

-8.3

%

 

 

13,820

 

 

 

8,812

 

 

 

5,008

 

 

 

56.8

%

Subtotal

 

 

144,327

 

 

 

125,255

 

 

 

19,072

 

 

 

15.2

%

 

 

407,650

 

 

 

277,555

 

 

 

130,095

 

 

 

46.9

%

Loss on termination of FDIC loss share agreements

 

 

17,560

 

 

 

 

 

 

17,560

 

 

 

 

Merger, acquisition and conversion related expenses

 

 

11,444

 

 

 

693

 

 

 

10,751

 

 

 

1551.4

%

 

 

39,257

 

 

 

34,912

 

 

 

4,345

 

 

 

12.4

%

Expenses related to branch closures and efficiency initiatives

 

 

1,150

 

 

 

134

 

 

 

1,016

 

 

 

758.2

%

Total non-interest expense

 

$

174,481

 

 

$

126,082

 

 

$

48,399

 

 

 

38.4

%

 

$

446,907

 

 

$

312,467

 

 

$

134,440

 

 

 

43.0

%

 

note 1:  These are foreclosure related expenses related to FDIC covered assets, and are shown net of FDIC reimbursable amounts pursuant to FDIC loss share agreements.

Excluding merger, acquisition and conversion related expenses, expenses related to branch closure and efficiency initiatives and loss on termination of FDIC loss share agreements,, total non-interest expense increased $19,072$130,095 or 15.2%46.9% year to year as shown in the above table.  The increase ismajority of the increases in the various expense categories presented above, such as employee salaries and wages, other employee related benefits, occupancy expense and amortization of intangibles are primarily due to our acquisitionsacquisition of CommunityNCOM on April 1, 2019 and Hometown in March 2016.a full-year impact of the Charter acquisition on September 1, 2018.  

Income Tax Provision

We recognized an income tax expense for the year ended December 31, 20162019 of $21,910$67,698 (an effective tax rate of 34.1%23.1%) compared to 22,571$41,024 (an effective tax rate of 36.5%20.8%) for the year ended December 31, 2015.2018.  The primary reason for the decreaseincrease was due to higher revenue resulting in higher taxable income.  In addition, the Company recorded excess tax benefits on stock awards of $999 in 2019 compared to $6,149 in 2018, which contributed to the lower effective tax rate in 2018.  During 2019, the Company also recorded a higher percentageone-time charge to its net deferred tax asset of approximately $987 to reflect a state income tax exempt interest income relative to total revenue.rate reduction in Florida and Georgia effective January 1, 2019.



COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 20152018 AND DECEMBER 31, 2014.2017

Net Income

Our net income for the year ended December 31, 20152018 was $39,338$156,435 or $0.87$1.78 and $0.85$1.76 per share basic and diluted, respectively, compared to $12,964$55,795 or $0.32$0.97 and $0.31$0.95 per share basic and diluted for the year ended December 31, 2014.  Our net income, excluding merger related and efficiency initiative expenses and gain on sale of securities, for year 2015 was $39,862 ($0.87 per share diluted), compared to $22,403 ($0.54 per share diluted) for year 2014.2017.  The increase of $17,459$100,640 between both years was primarily due to the increase in income producing assets from the acquisitions of Sunshine and HCBF on January 2014 acquisition1, 2018 and Charter on September 1, 2018.  In addition, as a result of Gulfstream and the June 2014 acquisition of First Southern.Tax Act signed into law on December 22, 2017, the Federal corporate income tax rate applicable to the Company decreased from 35% to 21% resulting in lower income tax expense during 2018 compared to the prior year.

Net Interest Income/Margin

Net interest income consists of interest income generated by earning assets, less interest expense.

Net interest income increased $24,163,$177,539, or 18%75% to $155,034$413,082 during the year ended December 31, 20152018 compared to $130,871$235,543 for the same period in 2014.2017.  The increase was the result of a $24,093$209,306 increase in interest income and a $70 decrease$31,767 increase in interest expense.

Interest earning assets averaged $3,484,739$9,475,205 during the year ended December 31, 20152018 as compared to $2,995,845$5,631,772 for the same period in 2014,2017, an increase of $488,894,$3,843,433, or 16%68%.  The yield on average interest earning assets increased 540 basis points (“bps”) to 4.66% (6bps4.86% (33 bps to 4.72%4.89% tax equivalent basis) during the year ended December 31, 2015,2018, compared to 4.61% (4.66%4.46% (4.56% tax equivalent basis) for the same period in 2014.2017.  The combined net effects of the $488,894$3,843,433 increase in average interest earning assets and the increase in yields on average interest earning assets resulted in the $24,093$209,306 ($24,917206,111 tax equivalent basis) increase in interest income between the two years.

Interest bearing liabilities averaged $2,278,427$6,247,314 during the year ended December 31, 20152018 as compared to $2,046,061$3,612,651 for the same period in 2014,2017, an increase of $232,366,$2,634,663, or 11%73%.  The cost of average interest bearing liabilities decreased 4increased 32 bps to 0.32%0.76% during the year ended December 31, 2015,2018, compared to 0.36%0.44% for 2014.2017.  The combined net effects of the $232,366$2,634,663 increase in average interest bearing liabilities and the 432 bps decreaseincrease in cost of average interest bearing liabilities resulted in the $70 decrease$31,767 increase in interest expense between the two years.  See the tables “Average Balances – Yields & Rates,” and “Analysis of Changes in Interest Income and Expenses” below.



Average Balances (8) – Yields & Rates

Years Ended December 31,

 

 

Years Ended December 31,

2015

 

 

2014

 

 

2018

 

 

2017

Average

 

Interest

 

Average

 

 

Average

 

Interest

 

Average

 

 

Average

 

 

Interest

 

 

Average

 

 

Average

 

 

Interest

 

 

Average

Balance

 

Inc / Exp

 

Rate

 

 

Balance

 

Inc / Exp

 

Rate

 

 

Balance

 

 

Inc / Exp

 

 

Rate

 

 

Balance

 

 

Inc / Exp

 

 

Rate

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, excluding PCI (1) (2) (7)

$

2,270,525

 

$

101,870

 

4.49

%

 

$

1,869,859

 

$

87,722

 

4.69

%

Purchased credit impaired loans (9)

 

248,047

 

40,645

 

16.39

%

 

 

290,296

 

34,168

 

11.77

%

Originated loans, excluding PCI (1) (2) (7)

 

$

3,505,332

 

 

$

162,906

 

 

 

4.65

%

 

$

2,586,907

 

 

$

111,208

 

 

 

4.30

%

Acquired loans, excluding PCI (1) (2) (7)

 

 

3,725,861

 

 

 

208,473

 

 

 

5.60

%

 

 

1,565,533

 

 

 

79,561

 

 

 

5.08

%

Purchased credit-impaired loans (9)

 

 

176,572

 

 

 

35,944

 

 

 

20.36

%

 

 

173,885

 

 

 

32,388

 

 

 

18.63

%

Securities - taxable

 

696,386

 

16,460

 

2.36

%

 

 

534,326

 

13,991

 

2.62

%

 

 

1,580,506

 

 

 

42,723

 

 

 

2.70

%

 

 

195,431

 

 

 

3,432

 

 

 

1.76

%

Securities - tax exempt (7)

 

80,240

 

4,020

 

5.01

%

 

 

43,303

 

2,181

 

5.04

%

 

 

210,905

 

 

 

7,478

 

 

 

3.55

%

 

 

928,494

 

 

 

22,598

 

 

 

2.43

%

Federal funds sold and other

 

189,541

 

 

1,523

 

 

0.80

%

 

 

258,061

 

 

1,539

 

 

0.60

%

 

 

276,029

 

 

 

5,629

 

 

 

2.04

%

 

 

181,522

 

 

 

7,855

 

 

 

4.33

%

TOTAL INTEREST EARNING ASSETS

$

3,484,739

 

$

164,518

 

 

4.72

%

 

$

2,995,845

 

$

139,601

 

 

4.66

%

 

$

9,475,205

 

 

$

463,153

 

 

 

4.89

%

 

$

5,631,772

 

 

$

257,042

 

 

 

4.56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

(21,521

)

 

 

 

 

 

 

 

(20,690

)

 

 

 

 

 

 

 

(35,887

)

 

 

 

 

 

 

 

 

 

 

(29,505

)

 

 

 

 

 

 

 

 

All other assets

 

465,305

 

 

 

 

 

 

 

444,386

 

 

 

 

 

 

 

1,511,336

 

 

 

 

 

 

 

 

 

 

 

738,892

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

3,928,523

 

 

 

 

 

 

$

3,419,541

 

 

 

 

 

 

$

10,950,654

 

 

 

 

 

 

 

 

 

 

$

6,341,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES & STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Now

$

625,274

 

$

520

 

0.08

%

 

$

560,813

 

$

470

 

0.08

%

 

$

1,531,007

 

 

$

3,367

 

 

 

0.22

%

 

$

956,331

 

 

$

1,058

 

 

 

0.11

%

Money market

 

726,159

 

1,954

 

0.27

%

 

 

645,420

 

1628

 

0.25

%

 

 

1,900,642

 

 

 

10,571

 

 

 

0.56

%

 

 

1,091,550

 

 

3487

 

 

 

0.32

%

Savings

 

241,921

 

129

 

0.05

%

 

 

233,977

 

125

 

0.05

%

 

 

703,021

 

 

 

877

 

 

 

0.12

%

 

 

472,890

 

 

479

 

 

 

0.10

%

Time deposits

 

445,601

 

2,903

 

0.65

%

 

 

502,089

 

3,959

 

0.79

%

 

 

1,492,683

 

 

 

18,444

 

 

 

1.24

%

 

 

750,644

 

 

 

6,055

 

 

 

0.81

%

Repurchase agreements

 

30,727

 

186

 

0.61

%

 

 

30,316

 

181

 

0.60

%

 

 

54,344

 

 

 

632

 

 

 

1.16

%

 

 

43,850

 

 

246

 

 

 

0.56

%

Federal funds purchased

 

184,451

 

622

 

0.34

%

 

 

49,899

 

51

 

0.10

%

 

 

250,499

 

 

 

5,062

 

 

 

2.02

%

 

 

263,669

 

 

2989

 

 

 

1.13

%

Other borrowed funds (3)

 

289

 

4

 

1.38

%

 

 

-

 

-

 

-

 

 

 

280,313

 

 

 

6,384

 

 

 

2.28

%

 

 

7,642

 

 

 

119

 

 

 

1.56

%

Corporate debenture (4)

 

24,005

 

 

968

 

 

4.03

%

 

 

23,547

 

942

 

 

4.00

%

 

 

34,805

 

 

 

2,213

 

 

 

6.36

%

 

 

26,075

 

 

1350

 

 

 

5.18

%

TOTAL INTEREST BEARING LIABILITIES

$

2,278,427

 

$

7,286

 

 

0.32

%

 

$

2,046,061

 

$

7,356

 

 

0.36

%

 

$

6,247,314

 

 

$

47,550

 

 

 

0.76

%

 

$

3,612,651

 

 

$

15,783

 

 

 

0.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

1,139,614

 

 

 

 

 

 

 

949,160

 

 

 

 

 

 

 

2,918,270

 

 

 

 

 

 

 

 

 

 

 

1,836,080

 

 

 

 

 

 

 

 

 

Other liabilities

 

39,352

 

 

 

 

 

 

 

32,746

 

 

 

 

 

 

 

122,255

 

 

 

 

 

 

 

 

 

 

 

72,802

 

 

 

 

 

 

 

 

 

Total stockholders' equity

 

471,130

 

 

 

 

 

 

 

391,574

 

 

 

 

 

 

 

1,662,815

 

 

 

 

 

 

 

 

 

 

 

819,626

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

$

3,928,523

 

 

 

 

 

 

$

3,419,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

10,950,654

 

 

 

 

 

 

 

 

 

 

$

6,341,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD (tax equivalent basis) (5)

 

 

 

 

 

 

4.40

%

 

 

 

 

 

 

 

4.30

%

 

 

 

 

 

 

 

 

 

 

4.13

%

 

 

 

 

 

 

 

 

 

 

4.13

%

NET INTEREST INCOME (tax equivalent basis)

 

 

 

$

157,232

 

 

 

 

 

 

 

 

$

132,245

 

 

 

 

 

 

 

 

 

$

415,603

 

 

 

 

 

 

 

 

 

 

$

241,259

 

 

 

 

 

NET INTEREST MARGIN (tax equivalent basis) (6)

 

 

 

 

 

 

 

4.51

%

 

 

 

 

 

 

 

 

4.41

%

 

 

 

 

 

 

 

 

 

 

4.39

%

 

 

 

 

 

 

 

 

 

 

4.28

%


 

(1)

Loan balances are net of deferred origination fees and costs.  Non-accrual loans are included in total loan balances.

 

(2)

Interest income on average loans includes loan fee recognition of $295$2,531 and $665$1,536 for the years ended December 31, 20152018 and 2014,2017, respectively.

 

(3)

Includes short-term (usually overnight) Federal Home Loan Bank advances and other short term borrowings.

 

(4)

Includes net amortization of origination costs and amortization of purchase accounting adjustment of $176$351 and $176$234 during year ended December 31, 20152018 and 2014,2017, respectively.

 

(5)

Represents the average rate earned on interest earning assets minus the average rate paid on interest bearing liabilities.

 

(6)

Represents net interest income divided by total earning assets.

 

(7)

Interest income and rates include the effects of a tax equivalent adjustment using applicable statutory tax rates to adjust tax exempt investment income on tax exempt investment securities and loans to a fully taxable basis.

 

(8)

Averages balances are average daily balances.

 

(9)

Purchased credit-impaired (“PCI”) loans are loans accounted for under ASC Topic 310-30.


Non-accrual loans:  A loan is moved to nonaccrualnon-accrual status in accordance with our policy typically after 90 days of non-payment, or less than 90 days of non-payment if management determines that the full timely collection of principal and interest becomes doubtful.  Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrualnon-accrual or charged-off at an earlier date if collection of principal or interest is considered doubtful.  NonaccrualNon-accrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.  All interest accrued but not received for loans placed on nonaccrual,non-accrual, is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual.  Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

Analysis of Changes in Interest Income and Expenses

Analysis of Changes in Interest Income and Expenses

 

Analysis of Changes in Interest Income and Expenses

 

 

 

 

 

 

 

 

Net Change Dec 31, 2015 versus 2014

 

 

Net Change Dec 31, 2018 versus 2017

 

 

 

 

 

 

Net

 

 

 

 

 

 

 

 

 

 

Net

Volume

 

Rate

 

Change

 

 

Volume

 

 

Rate

 

 

Change

INTEREST INCOME

 

 

 

 

 

 

 

 

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Loans (tax equivalent basis)

$

20,280

 

$

345

 

$

20,625

 

Loans (tax equivalent basis)

 

$

168,546

 

 

$

15,620

 

 

$

184,166

Securities – taxable

 

3,931

 

(1,462

)

 

2,469

 

Securities – taxable

 

 

17,386

 

 

 

2,739

 

 

 

20,125

Securities – tax exempt

 

1,851

 

(12

)

 

1,839

 

Securities – tax exempt

 

 

1,163

 

 

 

(1,540

)

 

 

(377

Federal funds sold and other

 

(470

)

 

454

 

 

(16

)

Federal funds sold and other

 

 

1,579

 

 

 

618

 

 

 

2,197

TOTAL INTEREST INCOME (tax equivalent basis)

$

25,592

 

$

(675

)

$

24,917

 

TOTAL INTEREST INCOME (tax equivalent basis)

 

$

188,674

 

 

$

17,437

 

 

$

206,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

54

 

$

(4

)

$

50

 

NOW accounts

 

$

873

 

 

$

1,436

 

 

$

2,309

Money market accounts

 

213

 

113

 

326

 

Money market accounts

 

 

3,542

 

 

 

3,542

 

 

 

7,084

Savings

 

4

 

-

 

4

 

Savings

 

 

270

 

 

 

128

 

 

 

398

Time deposits

 

(415

)

 

(641

)

 

(1,056

)

Time deposits

 

 

8,055

 

 

 

4,334

 

 

 

12,389

Repurchase agreements

 

2

 

3

 

5

 

Repurchase agreements

 

 

70

 

 

 

316

 

 

 

386

Federal funds purchased

 

308

 

263

 

571

 

Federal funds purchased

 

 

(156

)

 

 

2,229

 

 

 

2,073

Other borrowed funds

 

4

 

-

 

4

 

Other borrowed funds

 

 

6,185

 

 

 

80

 

 

 

6,265

Corporate debentures

 

18

 

 

8

 

 

26

 

Corporate debentures

 

 

555

 

 

 

308

 

 

 

863

TOTAL INTEREST EXPENSE

$

188

 

$

(258

)

$

(70

)

TOTAL INTEREST EXPENSE

 

$

19,394

 

 

$

12,373

 

 

$

31,767

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME (tax equivalent basis)

$

25,404

 

$

(417

)

$

24,987

 

NET INTEREST INCOME (tax equivalent basis)

 

$

169,280

 

 

$

5,064

 

 

$

174,344

The table above details the components of the changes in net interest income for the last two years. For each major category of interest earning assets and interest bearing liabilities, information is provided with respect to changes due to average volume and changes due to rates, with the changes in both volumes and rates allocated to these two categories based on the proportionate absolute changes in each category.

Provision for Loan Losses

The provision for loan losses increased $3,667$3,325 to $4,493$8,283 during the year ending December 31, 20152018 compared to a provision of $826$4,958 for the comparable period in 2014.  The provision for loan losses for the current year included $475 for the Gulfstream loans and $878 for the First Southern loans acquired in January and June 2014, respectively.2017.  Our policy is to maintain the allowance for loan losses at a level sufficient to absorb probable incurred losses inherent in the loan portfolio.  The allowance is increased by the provision for loan losses, which is a charge to current period earnings, and is decreased by charge-offs, net of recoveries on prior loan charge-offs.  Therefore, the provision for loan losses (Income Statement effect) is a residual of management’s determination of allowance for loan losses (Balance Sheet approach).  In determining the adequacy of the allowance for loan losses, we consider those levels maintained by conditions of individual borrowers, the historical loan loss experience, the general economic environment, the


overall portfolio composition, and other information.  As these factors change, the level of loan loss provision changes.  The increase in provision for loan losses is primarily due to the increase in loans outstanding.  Net changes resulting from a mixture of decreases and increases in the Company’s various two-year historical loss factors and qualitative factors also slightly affected the net change.  See “credit quality“Credit Quality and allowanceAllowance for loan losses”Loan Losses” regarding the allowance for loan losses for additional information.


Non-Interest Income

Non-interest income for the year ended December 31, 20152018 was $37,450$105,127 compared to $26,226$65,175 for the comparable period in 2014.2017.  This increase of $11,224$39,952 was the result of the following components listed in the table below.

 

 

 

 

 

$

 

%

 

 

 

 

 

 

 

 

 

 

$

 

 

%

 

 

 

 

 

increase

 

increase

 

 

 

 

 

 

 

 

 

 

Increase

 

 

Increase

2015

 

2014

 

(decrease)

 

(decrease)

 

 

2018

 

 

2017

 

 

(Decrease)

 

 

(Decrease)

 

Correspondent banking capital markets revenue

 

23,225

 

$

16,400

 

$

6,825

 

 

41.6

%

 

$

28,884

 

 

$

23,520

 

 

$

5,364

 

 

 

22.8

%

Other correspondent banking related revenue

 

4,338

 

3,753

 

585

 

15.6

%

 

 

4,504

 

 

 

4,821

 

 

 

(317

)

 

 

(6.6

)%

Wealth management related revenue

 

3,813

 

4,239

 

(426

)

 

-10.0

%

 

 

2,657

 

 

 

3,554

 

 

 

(897

)

 

 

(25.2

)%

Service charges on deposit accounts

 

9,745

 

9,542

 

203

 

2.1

%

 

 

22,831

 

 

 

14,986

 

 

 

7,845

 

 

 

52.3

%

Debit, prepaid, ATM and merchant card related fees

 

6,913

 

6,250

 

663

 

10.6

%

 

 

16,243

 

 

 

9,035

 

 

 

7,208

 

 

 

79.8

%

Bank owned life insurance income

 

2,346

 

1,767

 

579

 

32.8

%

 

 

5,976

 

 

 

3,293

 

 

 

2,683

 

 

 

81.5

%

Gain on sale of bank properties held for sale

 

 

2,675

 

 

 

340

 

 

 

2,335

 

 

 

686.8

%

Mortgage banking revenue

 

 

12,610

 

 

 

1,511

 

 

 

11,099

 

 

 

734.5

%

Other service charges and fees

 

1,943

 

1,990

 

(47

)

 

-2.4

%

 

 

8,158

 

 

 

2,898

 

 

 

5,260

 

 

 

181.5

%

Gain on sale of securities

 

4

 

 

46

 

 

(42

)

 

-91.3

%

Loss on sale of securities

 

 

(22

)

 

 

(7

)

 

 

(15

)

 

 

(214.3

)%

Subtotal

 

52,327

 

 

43,987

 

 

8,340

 

 

19.0

%

 

 

104,516

 

 

 

63,951

 

 

 

40,565

 

 

 

63.4

%

FDIC indemnification asset- amortization

 

(16,563

)

 

(20,743

)

 

4,180

 

-20.2

%

FDIC indemnification income

 

1,686

 

 

2,982

 

 

(1,296

)

 

-43.5

%

Gain on sale of deposits

 

 

611

 

 

 

 

 

 

 

 

 

NM

 

Gain on sale of trust department

 

 

 

 

 

1,224

 

 

 

(1,224

)

 

 

(100.0

)%

Total non-interest income

$

37,450

 

$

26,226

 

$

11,224

 

 

42.8

%

 

$

105,127

 

 

$

65,175

 

 

$

39,952

 

 

 

61.3

%

As shown in the table above, the primary reason for the increase in non-interest income year to year is thein part due to an increase in correspondentmortgage banking capital markets revenuerevenue. This particular business line experienced higher volume in mortgage loan sales as a result of the acquisitions of Charter and the decreasemortgage team both completed in FDIC indemnification asset amortization.September 2018.  

Correspondent banking capital markets revenue includes bond sales revenue and brokerage revenue from interest rate swaps and C&I loan sales to correspondent bank clients.  The increase in revenue in 2015 is mainly due to greater brokerage revenue generated from the facilitation of interest rate swaps for correspondent client banks and their customers.in 2018.  This line of business began in 2014 producing $1,344produced $20,799 of gross revenue and increasedduring the current year compared to $7,903$13,618 in 2015.2017.

The FDIC IA was producing amortization (versus accretion)increase in all other non-interest income is in part due to reductions in the estimated losses in the FDIC covered loan portfolio.  To the extent current projected losses in the covered loan portfolio were less than previously projected losses, the related projected reimbursements from the FDIC contemplated in the IA were less, which produced a negative income accretion in non-interest income.  This event corresponded to the increase in yields in the FDIC covered loan portfolio, although there was not a perfect correlation.  Higher expected cash flows (i.e. less expected future losses)acquisitions of Sunshine and HCBF on the loan side of the equation was accreted into interest income over the life of the related loan pool.  The lower expected reimbursement from the FDIC was amortized over the lesser of the remaining life of the related loan pool(s) or the remaining term of the loss share period.January 1, 2018 and Charter on September 1, 2018.  

At December 31, 2015, the total IA on our balance sheet was $25,795.  Of this amount, we estimated to receive reimbursements from the FDIC of approximately $4,250 related to future estimated losses, and estimated to expense approximately $21,545 for previously estimated losses that are no longer expected.  The $21,545 was estimated to be paid, or has been paid, by the borrower (or has been or is estimated to be realized upon the sale of OREO) instead of a reimbursement from the FDIC.  At December 31, 2015, the $21,545 previously estimated reimbursements from the FDIC was expected to be amortized as expense (negative accretion) in our non-interest income as summarized below.

Year

 

 

 

 

 

Year

 

 

 

 

2016

 

$

10,230

 

 

 

2020

 

 

$

1,512

 

2017

 

 

3,875

 

 

 

2021

 

 

 

639

 

2018

 

 

2,876

 

 

 

2022 thru 2022

 

 

 

49

 

2019

 

 

2,364

 

 

 

Total

 

 

$

21,545

 

On February 3, 2016, the FDIC bought out our remaining FDIC loss share agreements.  As such, our IA was written off and we recognized a pre-tax loss on the transaction of approximately $17,560 during the first quarter of 2016, effectively accelerating the $21,545 of future IA amortization expense summarized in the table above.

Our other FDIC income related line item in the table above, FDIC indemnification income, has two components.  The first relates to losses on FDIC covered OREO.  To the extent we incur a loss on the sale of OREO, the FDIC is obligated to reimburse us at various coverage rates pursuant to the applicable loss sharing agreements.  The reimbursable amount is recognized as FDIC indemnification income in this line item during the same period the expense or loss on OREO is recognized in our non-interest


expenses.  The second component relates to provision for loan loss expenses related to impairments on any of our covered loan pools.  To the extent we incur a loan loss provision expense, we recognize FDIC indemnification income pursuant to the applicable coverages outlined in the loss sharing agreements during the same period the expense was recognized in provision for loan loss expense.   These reimbursements have also ceased effective with our February 3, 2016, FDIC loss share buy-out as described in the preceeding paragraph.

Non-Interest Expense

Non-interest expense for the year ended December 31, 2015 decreased $10,099,2018 increased $125,982, or 7.4%67.6%, to $126,082,$312,467, compared to $136,181$186,485 for 2014.2017.  The table below breaks down the individual components.

 

 

 

 

 

$

 

%

 

 

 

 

 

 

 

 

 

 

$

 

 

%

 

 

 

 

 

increase

 

increase

 

 

 

 

 

 

 

 

 

 

Increase

 

 

Increase

2015

 

2014

 

(decrease)

 

(decrease)

 

 

2018

 

 

2017

 

 

(Decrease)

 

 

(Decrease)

 

Employee salaries and wages

$

58,209

 

$

53,939

 

$

4,270

 

 

7.9

%

 

$

133,945

 

 

$

82,348

 

 

$

51,597

 

 

 

62.7

%

Employee incentive/bonus compensation

 

6,522

 

5,036

 

1,486

 

29.5

%

 

 

13,131

 

 

 

10,456

 

 

 

2,675

 

 

 

25.6

%

Employee stock based compensation

 

3,283

 

1,577

 

1,706

 

108.2

%

 

 

4,193

 

 

 

4,580

 

 

 

(387

)

 

 

(8.4

)%

Employer 401K matching contributions

 

1,617

 

1,398

 

219

 

15.7

%

 

 

3,444

 

 

 

2,249

 

 

 

1,195

 

 

 

53.1

%

Deferred compensation expense

 

618

 

580

 

38

 

6.6

%

 

 

641

 

 

 

568

 

 

 

73

 

 

 

12.9

%

Health insurance and other employee benefits

 

4,865

 

5,072

 

(207

)

 

-4.1

%

 

 

12,237

 

 

 

7,229

 

 

 

5,008

 

 

 

69.3

%

Payroll taxes

 

3,855

 

3,823

 

32

 

0.8

%

 

 

9,180

 

 

 

5,458

 

 

 

3,722

 

 

 

68.2

%

Other employee related expenses

 

1,118

 

1,257

 

(139

)

 

-11.1

%

 

 

5,396

 

 

 

1,930

 

 

 

3,466

 

 

 

179.6

%

Incremental direct cost of loan origination

 

(2,689

)

 

(2,307

)

 

(382

)

 

16.6

%

 

 

(9,849

)

 

 

(5,406

)

 

 

(4,443

)

 

 

(82.2

)%

Total salaries, wages and employee benefits

 

77,398

 

 

70,375

 

 

7,023

 

 

10.0

%

 

 

172,318

 

 

 

109,412

 

 

 

62,906

 

 

 

57.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of OREO

 

(403

)

 

(67

)

 

(336

)

 

501.5

%

 

 

(1,933

)

 

 

(876

)

 

 

(1,057

)

 

 

(120.7

)%

Gain on sale of FDIC covered OREO

 

(850

)

 

(721

)

 

(129

)

 

17.9

%

Valuation write down of OREO

 

257

 

985

 

(728

)

 

-73.9

%

 

 

482

 

 

 

682

 

 

 

(200

)

 

 

(29.3

)%

Valuation write down of FDIC covered OREO

 

950

 

2,265

 

(1,315

)

 

-58.1

%

Loss on repossessed assets other than real estate

 

7

 

45

 

(38

)

 

-84.4

%

Loss (gain) on repossessed assets other than real estate

 

 

138

 

 

 

(23

)

 

 

161

 

 

 

700.0

%

Foreclosure and repossession related expenses

 

1,425

 

1,722

 

(297

)

 

-17.2

%

 

 

2,815

 

 

 

2,252

 

 

 

563

 

 

 

25.0

%

Foreclosure and repo expenses, FDIC (note 1)

 

909

 

 

1,053

 

 

(144

)

 

-13.7

%

Total credit related fees

 

2,295

 

 

5,282

 

 

(2,987

)

 

-56.6

%

 

 

1,502

 

 

 

2,035

 

 

 

(533

)

 

 

(26.2

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy expense

 

9,957

 

10,163

 

(206

)

 

-2.0

%

 

 

20,897

 

 

 

12,777

 

 

 

8,120

 

 

 

63.6

%

Depreciation of premises and equipment

 

5,716

 

6,066

 

(350

)

 

-5.8

%

 

 

9,788

 

 

 

7,247

 

 

 

2,541

 

 

 

35.1

%

Supplies, stationary and printing

 

1,436

 

1,319

 

117

 

8.9

%

 

 

2,498

 

 

 

1,610

 

 

 

888

 

 

 

55.2

%

Marketing expenses

 

2,317

 

2,731

 

(414

)

 

-15.2

%

 

 

6,235

 

 

 

3,929

 

 

 

2,306

 

 

 

58.7

%

Data processing expense

 

4,679

 

5,484

 

(805

)

 

-14.7

%

 

 

14,308

 

 

 

8,436

 

 

 

5,872

 

 

 

69.6

%

Legal, auditing and other professional fees

 

2,954

 

4,066

 

(1,112

)

 

-27.3

%

 

 

6,163

 

 

 

3,644

 

 

 

2,519

 

 

 

69.1

%

Bank regulatory related expenses

 

3,173

 

3,209

 

(36

)

 

-1.1

%

 

 

4,885

 

 

 

3,051

 

 

 

1,834

 

 

 

60.1

%

Postage and delivery

 

1,389

 

1,413

 

(24

)

 

-1.7

%

 

 

2,961

 

 

 

1,938

 

 

 

1,023

 

 

 

52.8

%

ATM and debit card related expenses

 

1,893

 

1,918

 

(25

)

 

-1.3

%

 

 

4,253

 

 

 

2,746

 

 

 

1,507

 

 

 

54.9

%

CDI amortization

 

2,390

 

2,110

 

280

 

13.3

%

Trust intangible amortization

 

147

 

174

 

(27

)

 

-15.5

%

Amortization of intangibles

 

 

10,018

 

 

 

4,066

 

 

 

5,952

 

 

 

146.4

%

Internet and telephone banking

 

2,167

 

1,698

 

469

 

27.6

%

 

 

3,178

 

 

 

2,231

 

 

 

947

 

 

 

42.4

%

Operational write-offs and losses

 

582

 

242

 

340

 

140.5

%

 

 

2,284

 

 

687

 

 

 

1,597

 

 

 

232.5

%

Correspondent accounts and Federal Reserve charges

 

655

 

641

 

14

 

2.2

%

 

 

1,077

 

 

854

 

 

 

223

 

 

 

26.1

%

Conferences/Seminars/Education/Training

 

520

 

409

 

111

 

27.1

%

 

 

1,379

 

 

820

 

 

 

559

 

 

 

68.2

%

Director fees

 

693

 

601

 

92

 

15.3

%

 

 

1,281

 

 

897

 

 

 

384

 

 

 

42.8

%

Travel expenses

 

446

 

396

 

50

 

12.6

%

 

 

1,051

 

 

760

 

 

 

291

 

 

 

38.3

%

Impairment on bank property held for sale

 

 

2,667

 

 

 

519

 

 

 

2,148

 

 

 

413.9

%

Other expenses

 

4,448

 

 

3,578

 

 

870

 

 

24.3

%

 

 

8,812

 

 

 

5,780

 

 

 

3,032

 

 

 

52.5

%

Subtotal

 

125,255

 

 

121,875

 

 

3,380

 

 

2.8

%

 

 

277,555

 

 

 

173,439

 

 

 

104,116

 

 

 

60.0

%

Merger, acquisition and conversion related expenses

 

693

 

11,542

 

(10,849

)

 

-94.0

%

 

 

34,912

 

 

 

13,046

 

 

 

21,866

 

 

 

167.6

%

Expenses related to branch closures and efficiency initiatives

 

134

 

 

2,764

 

 

(2,630

)

 

-95.2

%

Total non-interest expense

$

126,082

 

$

136,181

 

$

(10,099

)

 

-7.4

%

 

$

312,467

 

 

$

186,485

 

 

$

125,982

 

 

 

67.6

%

note 1:  These are foreclosure related expenses related to FDIC covered assets, and are shown net of FDIC reimbursable amounts pursuant to FDIC loss share agreements.

Excluding merger, acquisition and conversion related expenses, and nonrecurring expenses related to branch closure and efficiency initiatives, total non-interest expense increased $3,380$104,116 or 2.8%60.0% year to year as shown in the above table.  The increase is primarily due to our acquisitionacquisitions of First Southern in June 2014.Sunshine and HCBF on January 1, 2018 and Charter on September 1, 2018.  


Income Tax Provision

        WeAs a result of the Tax Act signed into law on December 22, 2017, the Federal corporate tax rate applicable to the Company changed from 35% to 21% effective January 1, 2018.  As a result, we recognized an income tax expense for the year ended December 31, 20152018 of $22,571$41,024 (an effective tax rate of 36.5%20.8%) compared to $7,126$53,480 (an effective tax rate of 35.5%48.9%) for the year ended December 31, 2014.  The primary reason2017.  Also as a result of the Tax Act signed into law on December 22, 2017, we evaluated our deferred tax asset at December 31, 2017 to account for the increasefuture impact of lower corporate tax rates on our deferred tax asset.  The lower corporate tax rate resulted in a one-time charge to our deferred tax asset of $18,575 which was duebooked as additional income tax expense in 2017.  Excluding the one-time charge to a smaller percentageour deferred tax asset of $18,575, the effective tax exempt interest income relativerate was 31.9% for the year ended December 31, 2017.  In addition, we implemented ASU 2016-09, Stock Compensation Improvements to total revenue.Employee Share-Based Payment Activity, on January 1, 2017 which resulted in excess tax benefits on stock awards of $6,149 and $3,007 during the years ended December 31, 2018 and 2017, respectively.


COMPARISON OF BALANCE SHEETS AT DECEMBER 31, 20162019 AND DECEMBER 31, 20152018

Overview

Our total assets grew by $1,055,842,$4,804,437, or 26.2%39%, from $4,022,717$12,337,588 at December 31, 20152018 to $5,078,559$17,142,025 at December 31, 2016,2019, primarily due to the acquisition of Community and HometownNCOM on MarchApril 1, 2016.  2019.

Investment securities availableDebt Securities Available for saleSale

We have an available for sale debt securities portfolio which we account for at fair value.  Unrealized holding gains and losses are included as a separate component of shareholders’ equity, net of the effect of deferred income taxes.

We invest primarily in direct obligations of the United States, obligations guaranteed as to the principal and interest by the United States, mortgage backed securities, municipal securities and obligations of government sponsored entities and agencies of the United States.  The Federal Reserve Bank and the Federal Home Loan Bank also require equity investments to be maintained by us, which are shown separately in our consolidated balance sheet.“Consolidated Balance Sheets”.

Our available for sale debt portfolio totaled $740,702$1,886,724 at December 31, 20162019 and $604,739$1,727,348 at December 31, 2015,2018, or 15%,11% and 14% respectively, of total assets.  See noteNote 3 in our “Notes to Consolidated Financial Statements” for a summary of security type, maturity, amortized cost basis, gross unrealized gains and gross unrealized losses.

We use our security portfolio primarily as a tool to manage our balance sheet, manage our regulatory capital ratios, as a source of liquidity and a base from which to pledge assets for repurchase agreements and public deposits. When our liquidity position exceeds expected loan demand, other investments are considered as a secondary earnings alternative.  Approximately 94% of investment debt securities available for sale are mortgage backed securities.  The cash flows from these securities are used to meet cash needs or will be reinvested to maintain a desired liquidity position.  We classify the majority of our securities as “available-for-sale” to provide for greater flexibility to respond to changes in interest rates as well as future liquidity needs.  We believe the composition of the portfolio offers flexibility in managing our liquidity position and interest rate sensitivity, without adversely impacting our regulatory capital levels.  The available for sale debt portfolio is carried at fair market value and had a net unrealized lossgain of approximately $13,958$30,698 (which includes gross unrealized gainslosses of $2,301)$1,452) at December 31, 2016,2019, compared to a net unrealized gainloss of approximately $2,342$30,032 at December 31, 2015.2018.

If our management intends to sell or it is more likely than not we will be required to sell the security before recovery of our amortized cost basis, less any current period credit loss, the other than temporary impairment (“OTTI”) will be recognized in earnings equal to the entire difference between the investment’s amortized cost basis and its fair value at the balance sheet date. If our management does not intend to sell the security and it is not more likely than not that we will be required to sell the security before recovery of its amortized cost basis less any current period loss, the OTTI will be separated into the amount representing the credit loss and the amount related to all other factors.  The amount of the total OTTI related to the credit loss is determined based on the present value of cash flows expected to be collected and is recognized in earnings.  The amount of the total OTTI related to other factors is recognized in other comprehensive income, net of applicable taxes.  The previous amortized cost basis less the OTTI recognized in earnings becomes the new amortized cost basis of the investment.  The assessment of whether an OTTI decline exists involves a high degree of subjectivity and judgment and is based on the information available to management at a point in time.  Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because we do not have the intent to sell these securities and its more likely than not we will not be required to sell these securities before their anticipated recovery, we do not consider any of our securities, that have an unrealized loss associated with them, to be other than temporarily impaired.

Trading Securities

We also have a trading securities portfolio.  For this portfolio, realized and unrealized gains and losses are included in trading securities revenue, a component of non interest incomeOther Correspondent Banking Related Revenue in our Consolidated Statement“Consolidated Statements of Income and Comprehensive Income.Income”.  Securities purchased for this portfolio have primarily been municipal securities and are held for short periods of time.  This activity was initiated to take advantage of market opportunities, when presented, for short termshort-term revenue gains.  See noteNote 2 in our “Notes to Consolidated Financial Statements” for a summary of purchases, sales and revenue recognized for the yearyears ending December 31, 20162019 and 2015.2018.


Investment securities heldDebt Securities Held to maturityMaturity

During 2014, we initiatedWe have a held to maturity debt securities portfolio.  At December 31, 20162019, the portfolio had securities of $250,543$202,903 at amortized cost.  We anticipate that this portfolio will generally hold longer termlonger-term securities for the primary purpose of yield.  This classification was chosen to minimize temporary effects on our tangible equity and tangible equity ratio due to increases and decreases in general market interest rates.  At December 31, 2016,2019, these securities had gross unrecognized gains of approximately $434$5,978 and $8,284$29 of gross unrecognized losses.  Similar to our available for sale debt portfolio, because the decline in fair value is attributable to


changes in interest rates and not credit quality, and because we do not have the intent to sell these securities and its more likely than not that we will not be required to sell these securities before their anticipated recovery, we do not consider any of our securities that have an unrealized loss associated with them to be other than temporarily impaired.  See noteNote 3 in our “Notes to Consolidated Financial Statements” for a summary of security type, maturity, estimated fair value, gross unrecognized gains and gross unrecognized losses.

Loans held for sale

We have a mortgage line of business whereby we originate single-family home loans and sell the majority of those mortgages into the secondary market of which the majority are sold with servicing rights released. Effective January 1, 2018, the Company elected to account for these loans under the fair value option with changes in fair value recognized in current period earnings.  At the date of funding of the loan, the funded amount of the loan, the relative derivative asset or liability of the associated interest rate lock commitment, less direct costs, becomes the initial recorded investment in the loan held for sale.  Such amount approximates the fair value of the loan.  This change was accounted for on a prospective basis.  Gains and losses on the sale of mortgage loans held for sale and changes in fair value are included as components of Mortgage Banking Revenue which are reported in Non-interest Income in our “Consolidated Statement of Income and Comprehensive Income”. For more information, See Note 4 in our “Notes to Consolidated Financial Statements” on loans held for sale.

Loans

Lending-related income is the most important component of our net interest income and is a major contributor to profitability.  The loan portfolio is the largest component of earning assets, and it therefore generates the largest portion of revenues.  The absolute volume of loans and the volume of loans as a percentage of earning assets is an important determinant of net interest margin as loans are expected to produce higher yields than securities and other earning assets.  Average loans during the year ended December 31, 2016,2019, were $3,140,343,$11,041,121, or 72%81% of average earning assets, as compared to $2,518,572,$7,407,765, or 72%78% of average earning assets, for the year ending December 31, 2015.2018. Total loans at December 31, 20162019 and 20152018 were $3,429,747$11,983,943 and $2,593,776,$8,340,504, respectively, an increase of $835,971,$3,643,439, or 32%44%.  This also represents a loan to total asset ratio of 68%70% and 64%68% and a loan to deposit ratio of 83%91% and 81%88%, at December 31, 20162019 and 2015,2018, respectively.  

On February 3, 2016, the FDIC bought out our remaining FDIC loss share agreements.  See Form 8-K filed on February 4, 2016 for additional information.

In the aggregate, approximately 84%83% are collateralized by real estate, 13%15% are commercial non real estate loans and the remaining 3%2% are consumer and other non realnon-real estate loans.  The loans collateralized by real estate are further delineated as follows.

Residential real estate loans:  These are single family home loans primarily originated within our local market areas by employee loan officers or acquired pursuant to an acquisition of either an FDIC assisted transaction, a whole bank transaction or an acquisition of branches including selected performing loans (i.e. loans purchased from TD Bank, N.A. in 2011).  We do not use loan brokers to originate loans for our own portfolio, nor do we generally acquire loans outside of our geographical markets.  The aggregate size of this category is $888,483$2,558,339 representing approximately 26%21% of our total loans.  Approximately $72,179$45,795 of this total amount is included in our PCI loan portfolio.  Of the remaining $816,304$2,512,544 that are not PCI loans, approximately $7,068$13,455 or 0.9%0.5% are non performingnon-performing (non-accrual) at December 31, 2016.2019.

Commercial real estate loans:  This is the largest category ($1,855,488)6,406,684) of our loan portfolio representing approximately 54%53% of our total loans.  This category, along with commercial non real estate lending, is our primary business.  There is no significant concentration by type of property in this category but there is a geographical concentration such that the properties are substantially all located within Florida.Florida, Georgia and Alabama.  The borrowers are a mix of professionals, doctors, lawyers, and other small business owners.  Approximately 33%39% of commercial real estate loans are owner occupied.  Approximately $99,566$81,576 of total commercial real estate loans are included in our PCI loan portfolio.  Of the remaining $1,755,922$6,325,108 that are not PCI loans, approximately $9,116$12,141 or 0.5%0.2% are non performingnon-performing (non-accrual) at December 31, 2016.2019.

Land, development and construction loans:  We have no construction or development loans with national builders.  We do business with local builders and developers that have typically been long time customers. This category represents approximately 4%8% ($151,988)1,004,578) of our total loan portfolio.  The majority of this amount is land development, lots, and other land loans.  Approximately $9,944$4,655 of these loans are included in our PCI loan portfolio.  Of the remaining $142,044$999,923 that are not PCI loans, approximately $1,060$2,516 or 0.7%0.3% are non performingnon-performing (non-accrual) at December 31, 2016.2019.

Loan concentrations are considered to exist where there are amounts loaned to multiple borrowers engaged in similar activities, which collectively could be similarly impacted by economic or other conditions and when the total of such amounts would exceed 25% of total capital. Due to the lack of diversified industry and the relative proximity of markets served, we have concentrations in geographic regions as well as in types of loans funded.  



The tables below provide a summary of the loan portfolio composition and maturities for the periods provided below.

Loan Portfolio Composition

 

Types of Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31:

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Loans excluding PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

2,512,544

 

 

$

1,702,114

 

 

$

1,025,303

 

 

$

816,304

 

 

$

647,496

 

Commercial

 

 

6,325,108

 

 

 

4,454,098

 

 

 

2,546,143

 

 

 

1,755,922

 

 

 

1,254,782

 

Land, development and construction

 

 

999,923

 

 

 

635,562

 

 

 

235,816

 

 

 

142,044

 

 

 

105,276

 

Total real estate loans

 

 

9,837,575

 

 

 

6,791,774

 

 

 

3,807,262

 

 

 

2,714,270

 

 

 

2,007,554

 

Commercial

 

 

1,759,074

 

 

 

1,183,380

 

 

 

693,501

 

 

 

439,540

 

 

 

307,321

 

Consumer and other loans

 

 

247,307

 

 

 

203,686

 

 

 

107,480

 

 

 

89,538

 

 

 

67,500

 

Total loans – gross

 

 

11,843,956

 

 

 

8,178,840

 

 

 

4,608,243

 

 

 

3,243,348

 

 

 

2,382,375

 

Less:  unearned fees/costs

 

 

4,519

 

 

 

2,693

 

 

 

820

 

 

 

475

 

 

 

873

 

Total loans excluding PCI loans

 

 

11,848,475

 

 

 

8,181,533

 

 

 

4,609,063

 

 

 

3,243,823

 

 

 

2,383,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

45,795

 

 

 

58,804

 

 

 

59,975

 

 

 

72,179

 

 

 

86,104

 

Commercial

 

 

81,576

 

 

 

87,336

 

 

 

92,791

 

 

 

99,566

 

 

 

105,629

 

Land, development and construction

 

 

4,655

 

 

 

7,028

 

 

 

6,656

 

 

 

9,944

 

 

 

15,548

 

Total real estate loans

 

 

132,026

 

 

 

153,168

 

 

 

159,422

 

 

 

181,689

 

 

 

207,281

 

Commercial

 

 

3,342

 

 

 

5,594

 

 

 

4,444

 

 

 

3,825

 

 

 

2,771

 

Consumer and other loans

 

 

100

 

 

 

209

 

 

 

292

 

 

 

410

 

 

 

476

 

Total PCI loans

 

 

135,468

 

 

 

158,971

 

 

 

164,158

 

 

 

185,924

 

 

 

210,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

11,983,943

 

 

$

8,340,504

 

 

$

4,773,221

 

 

$

3,429,747

 

 

$

2,593,776

 


Loan Portfolio Composition

 

Types of Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31:

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Loans excluding PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

816,304

 

 

$

647,496

 

 

$

589,068

 

 

$

458,331

 

 

$

428,554

 

Commercial

 

 

1,755,922

 

 

 

1,254,782

 

 

 

1,132,933

 

 

 

528,710

 

 

 

480,494

 

Land, development and construction

 

 

142,044

 

 

 

105,276

 

 

 

79,002

 

 

 

62,503

 

 

 

55,474

 

Total real estate loans

 

 

2,714,270

 

 

 

2,007,554

 

 

 

1,801,003

 

 

 

1,049,544

 

 

 

964,522

 

Commercial

 

 

439,540

 

 

 

307,321

 

 

 

294,493

 

 

 

143,263

 

 

 

124,225

 

Consumer and other loans

 

 

89,538

 

 

 

67,500

 

 

 

56,334

 

 

 

49,547

 

 

 

48,547

 

Total loans – gross

 

 

3,243,348

 

 

 

2,382,375

 

 

 

2,151,830

 

 

 

1,242,354

 

 

 

1,137,294

 

Less:  unearned fees/costs

 

 

475

 

 

 

873

 

 

 

929

 

 

 

404

 

 

 

(458

)

Total loans excluding PCI loans

 

 

3,243,823

 

 

 

2,383,248

 

 

 

2,152,759

 

 

 

1,242,758

 

 

 

1,136,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

72,179

 

 

 

86,104

 

 

 

102,009

 

 

 

120,030

 

 

 

142,480

 

Commercial

 

 

99,566

 

 

 

105,629

 

 

 

140,977

 

 

 

100,012

 

 

 

134,413

 

Land, development and construction

 

 

9,944

 

 

 

15,548

 

 

 

24,032

 

 

 

6,381

 

 

 

13,259

 

Total real estate loans

 

 

181,689

 

 

 

207,281

 

 

 

267,018

 

 

 

226,423

 

 

 

290,152

 

Commercial

 

 

3,825

 

 

 

2,771

 

 

 

8,953

 

 

 

3,850

 

 

 

6,143

 

Consumer and other loans

 

 

410

 

 

 

476

 

 

 

795

 

 

 

1,148

 

 

 

2,732

 

Total PCI loans

 

 

185,924

 

 

 

210,528

 

 

 

276,766

 

 

 

231,421

 

 

 

299,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

3,429,747

 

 

$

2,593,776

 

 

$

2,429,525

 

 

$

1,474,179

 

 

$

1,435,863

 

The repayment of loans is a source of additional liquidity for us.  The following table sets forth the loans maturing within specific intervals at December 31, 2016,2019, excluding unearned net fees and costs.

Loan Maturity Schedule

 

 

December 31, 2016

 

 

December 31, 2019

 

 

0 – 12

 

 

1 – 5

 

 

Over 5

 

 

 

 

 

 

0 – 12

 

 

1 – 5

 

 

Over 5

 

 

 

 

 

 

Months

 

 

Years

 

 

Years

 

 

Total

 

 

Months

 

 

Years

 

 

Years

 

 

Total

 

All loans other than construction, development, land

 

$

176,405

 

 

$

923,850

 

 

$

2,177,029

 

 

$

3,277,284

 

 

$

1,207,140

 

 

$

2,994,877

 

 

$

6,772,829

 

 

$

10,974,846

 

Real estate – land, development and construction

 

 

29,949

 

 

 

62,802

 

 

 

59,237

 

 

 

151,988

 

 

 

334,727

 

 

 

268,842

 

 

 

401,009

 

 

 

1,004,578

 

Total

 

$

206,354

 

 

$

986,652

 

 

$

2,236,266

 

 

$

3,429,272

 

 

$

1,541,867

 

 

$

3,263,719

 

 

$

7,173,838

 

 

$

11,979,424

 

Fixed interest rate

 

$

130,505

 

 

$

764,352

 

 

$

574,065

 

 

$

1,468,922

 

 

$

564,955

 

 

$

2,460,291

 

 

$

2,102,601

 

 

$

5,127,847

 

Variable interest rate

 

 

75,849

 

 

 

222,300

 

 

 

1,662,201

 

 

 

1,960,350

 

 

 

976,912

 

 

 

803,428

 

 

 

5,071,237

 

 

 

6,851,577

 

Total

 

$

206,354

 

 

$

986,652

 

 

$

2,236,266

 

 

$

3,429,272

 

 

$

1,541,867

 

 

$

3,263,719

 

 

$

7,173,838

 

 

$

11,979,424

 

The information presented in the above table is based upon the contractual maturities of the individual loans, including loans which may be subject to renewal at their contractual maturity.  Renewal of such loans is subject to review and credit approval, as well as modification of terms upon their maturity.  Consequently, management believes this treatment presents fairly the maturity structure of the loan portfolio.  See “Liquidity and Market Risk Management” for a discussion regarding the repricing structure of the loan portfolio.

Credit Quality and Allowance for Loan Losses

We maintain an allowance for loan losses that we believe is adequate to absorb probable incurred losses inherent in our loan portfolio. The allowance is increased by the provision for loan losses, which is a charge to current period earnings and decreased by loan charge-offs net of recoveries of prior period loan charge-offs.  Loans are charged against the allowance when management believes collection of the principal is unlikely.

The allowance consists of three components.  The first component consists of amounts reserved for impaired loans, as defined by ASC 310.  Impaired loans are those loans that management has estimated will not repay as agreed pursuant to the loan contract.  Each of these loans is required to have a written analysis supporting the amount of specific reserve allocated to the particular loan, if any.  That is to say, a loan may be impaired (i.e. not expected to repay as agreed), but may be sufficiently collateralized such that we expect to recover all principal and interest eventually, and therefore no specific reserve is warranted.


The second component is a general reserve on all of our loans other than those identified as impaired and is based on historical loss experience adjusted for current factors.  The historical loss experience is determined by portfolio segment and is based


on the actual loss history experienced over the most recent two years.  This actual loss experience is supplemented with other economic factors based on the risks present for each portfolio segment. The following portfolio segments have been identified:

Residential real estate

Commercial real estate

Construction and land development

Commercial and industrial (not collateralized by real estate)

Consumer (not collateralized by real estate)

The historical loss factors for each portfolio segment is adjusted for current internal and external environmental factors, as well as for certain loan grading factors. The environmental factors that we consider are listed below.

We consider changes in the levels of and trends in past due loans, non-accrual loans and impaired loans, and the volume and severity of adversely classified or graded loans.  Also, we consider changes in the value of underlying collateral for collateral-dependent loans.

We consider levels of and trends in charge-offs and recoveries.

We consider changes in the nature and volume of the portfolio and in the terms of loans.

We consider changes in lending policies, procedures and practices, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses.  We also consider changes in the quality of our loan review system.

We consider changes in the experience, ability, and depth of our lending management and other relevant staff.

We consider changes in international, national, regional, and local economic and business conditions and developments that affect the collectibility of the portfolio, including the condition of various market segments (national and local economic trends and conditions).

We consider the effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio (industry conditions).

We consider the existence and effect of any concentrations of credit, and changes in the level of such concentrations.

Changes in the levels of and trends in past due loans, non-accrual loans and impaired loans, and the volume and severity of adversely classified or graded loans.  Also, we consider changes in the value of underlying collateral for collateral-dependent loans.

Levels of and trends in charge-offs and recoveries.

Changes in the nature and volume of the portfolio and in the terms of loans.

Changes in lending policies, procedures and practices, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses.  We also consider changes in the quality of our loan review system.

Changes in the experience, ability, and depth of our lending management and other relevant staff.

Changes in international, national, regional, and local economic and business conditions and developments that affect the collectability of the portfolio, including the condition of various market segments (national and local economic trends and conditions).

The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in our existing portfolio (industry conditions).

The existence and effect of any concentrations of credit, and changes in the level of such concentrations.

The third component consists of amounts reserved for purchased credit-impaired loans.  On a quarterly basis, we update the amount of loan principal and interest cash flows expected to be collected, incorporating assumptions regarding default rates, loss severities, the amounts and timing of prepayments and other factors that are reflective of current market conditions. Probable decreases in expected loan principal cash flows trigger the recognition of impairment, which is then measured as the present value of the expected principal loss plus any related foregone interest cash flows discounted at the pool’s effective interest rate. Impairments that occur after the acquisition date are recognized through the provision for loan losses. Probable and significant increases in expected principal cash flows would first reverse any previously recorded allowance for loan losses; any remaining increases are recognized prospectively as interest income. The impacts of (i) prepayments, (ii) changes in variable interest rates, and (iii) any other changes in the timing of expected cash flows are recognized prospectively as adjustments to interest income. Disposals of loans, which may include sales of loans, receipt of payments in full by the borrower, or foreclosure, result in removal of the loan from the purchased credit impairedcredit-impaired portfolio.  The aggregate of these three components results in our total allowance for loan losses.



In the table below we have shown the components, as discussed above, of our allowance for loan losses at December 31, 20162019 and 2015.

2018.

 

December 31, 2016

 

 

December 31, 2015

 

 

increase (decrease)

 

December 31, 2019

 

 

December 31, 2018

 

 

Increase (Decrease)

 

 

Loan

 

 

ALLL

 

 

 

 

 

 

Loan

 

 

ALLL

 

 

 

 

 

 

Loan

 

 

ALLL

 

 

 

 

Loan

 

 

ALLL

 

 

 

 

 

 

Loan

 

 

ALLL

 

 

 

 

 

 

Loan

 

 

ALLL

 

 

 

 

 

 

balance

 

 

balance

 

 

%

 

 

balance

 

 

balance

 

 

%

 

 

balance

 

 

balance

 

 

 

 

Balance

 

 

Balance

 

 

%

 

 

Balance

 

 

Balance

 

 

%

 

 

Balance

 

 

Balance

 

 

%

 

Originated non impaired loans

 

$

2,232,474

 

 

$

22,934

 

 

 

1.03

%

 

$

1,664,056

 

 

$

17,326

 

 

 

1.04

%

 

$

568,418

 

 

$

5,608

 

 

(1) bps

Originated non-impaired loans

 

$

5,907,801

 

 

$

37,151

 

 

 

0.63

%

 

$

4,096,828

 

 

$

36,105

 

 

 

0.88

%

 

$

1,810,973

 

 

$

1,046

 

 

 

0.06

%

Impaired originated loans

 

 

18,157

 

 

 

652

 

 

 

3.59

%

 

 

20,083

 

 

 

757

 

 

 

3.77

%

 

 

(1,926

)

 

 

(105

)

 

(18) bps

 

 

15,078

 

 

 

842

 

 

 

5.58

%

 

 

11,828

 

 

 

878

 

 

 

7.42

%

 

 

3,250

 

 

 

(36

)

 

 

(1.11

)%

Total originated loans

 

 

2,250,631

 

 

 

23,586

 

 

 

1.05

%

 

 

1,684,139

 

 

 

18,083

 

 

 

1.07

%

 

 

566,492

 

 

 

5,503

 

 

(2) bps

 

 

5,922,879

 

 

 

37,993

 

 

 

0.64

%

 

 

4,108,656

 

 

 

36,983

 

 

 

0.90

%

 

 

1,814,223

 

 

 

1,010

 

 

 

0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired loans (note 1)

 

 

991,096

 

 

 

2,940

 

 

 

0.30

%

 

 

696,017

 

 

 

3,737

 

 

 

0.54

%

 

 

295,079

 

 

 

(797

)

 

(24) bps

Impaired acquired loans (note 2)

 

 

2,096

 

 

 

43

 

 

 

2.05

%

 

 

3,092

 

 

 

323

 

 

 

10.45

%

 

 

(996

)

 

 

(280

)

 

(840) bps

Acquired loans (Note 1)

 

 

5,914,534

 

 

 

1,400

 

 

 

0.02

%

 

 

4,069,005

 

 

 

1,858

 

 

 

0.05

%

 

 

1,845,529

 

 

 

(458

)

 

 

(0.02

)%

Impaired acquired loans (Note 2)

 

 

11,062

 

 

 

1,036

 

 

 

9.37

%

 

 

3,872

 

 

 

738

 

 

 

19.06

%

 

 

7,190

 

 

 

298

 

 

 

4.14

%

 

 

993,192

 

 

 

2,983

 

 

 

0.30

%

 

 

699,109

 

 

 

4,060

 

 

 

0.58

%

 

 

294,083

 

 

 

(1,077

)

 

(28) bps

 

 

5,925,596

 

 

 

2,436

 

 

 

0.04

%

 

 

4,072,877

 

 

 

2,596

 

 

 

0.06

%

 

 

1,852,719

 

 

 

(160

)

 

 

(0.01

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Non-PCI loans

 

 

3,243,823

 

 

 

26,569

 

 

 

 

 

 

 

2,383,248

 

 

 

22,143

 

 

 

 

 

 

 

860,575

 

 

 

4,426

 

 

 

 

 

11,848,475

 

 

 

40,429

 

 

 

 

 

 

 

8,181,533

 

 

 

39,579

 

 

 

 

 

 

 

3,666,942

 

 

 

850

 

 

 

 

 

PCI loans

 

 

185,924

 

 

472

 

 

 

 

 

 

 

210,528

 

 

121

 

 

 

 

 

 

 

(24,604

)

 

 

351

 

 

 

 

 

135,468

 

 

 

226

 

 

 

 

 

 

 

158,971

 

 

 

191

 

 

 

 

 

 

 

(23,503

)

 

 

35

 

 

 

 

 

Total loans

 

$

3,429,747

 

 

$

27,041

 

 

 

 

 

 

$

2,593,776

 

 

$

22,264

 

 

 

 

 

 

$

835,971

 

 

$

4,777

 

 

 

 

$

11,983,943

 

 

$

40,655

 

 

 

 

 

 

$

8,340,504

 

 

$

39,770

 

 

 

 

 

 

$

3,643,439

 

 

$

885

 

 

 

 

 

 

note

Note 1:

These are performing acquired loans that were recorded at estimated fair value on the related acquisition dates. The total net unamortized fair value adjustment at December 31, 20162019 was approximately $15,215$51,952 or 1.5%0.9% of the aggregate outstanding related loan balances.  Prior to March 31, 2016, the Company did not previously include loans acquired pursuant to the TD Bank and Federal Trust acquisitions that occurred in 2011.  Acquired loans currently include performing loans acquired from the TD Bank acquisition (year 2011), the Federal Trust acquisition (year 2011), the Gulfstream Bank acquisition (year 2014), the First Southern Bank acquisition (year 2014), the Community Bank acquisition (year 2016) and, the Hometown of Homestead Banking Company acquisition (year 2016), the Platinum Bank acquisition (year 2017), the Gateway Bank acquisition (year 2017), the Sunshine Bank acquisition (year 2018), the Harbor Bank acquisition (year 2018), the CharterBank acquisition (year 2018) and the National Bank of Commerce acquisition (year 2019). All prior periods have been reclassified to conform to this new presentation format.

note 2:

Note 2:

These are loans that were acquired as performing loans that subsequently became impaired.

The general loan loss allowance (non-impaired loans) relating to originated loans increased by $5,608 $1,046resulting primarily from the increase in loans outstanding.  Net changes resulting from a mixture of decreases and increases in the Company’s various two-year historical loss factors and qualitative factors also slightly affected the net change.

The general loan loss allowance (non-impaired loans) relating to acquired loans decreased by $797$458 resulting primarily from a decrease in loans outstanding, excluding the two bank acquisitions (Community Bank and Hometown of Homestead Banking Company) which occurred during the first quarter of 2016.loans acquired from NCOM on April 1, 2019.  At December 31, 20162019 the non-impaired loans acquired from these two acquisitionsthe NCOM acquisition were equal to approximately $404,636.$2,729,430. These loans were recorded at estimated fair value at acquisition date with no indication of credit deterioration since the March 1, 2016 acquisition date. As such, there is no allowance for loan losses associated with these loans as of December 31, 2016.2019.  The unamortized acquisition date fair value adjustment related to these loans at December 31, 20162019 was approximately $7,447,$24,579, or 1.8%0.89% of the related aggregate outstanding loan balances.

The specific loan loss allowance (impaired loans) for both originated loans and acquired loans is the aggregate of the results of individual analyses prepared for each one of the impaired loans, excluding PCI loans.  Total impaired loans at December 31, 20162019 are equal to $20,253$26,140 ($18,15715,078 originated impaired loans plus $2,096$11,062 acquired impaired loans).  The Company recorded partial charge offs in lieu of specific allowance for a number of the impaired loans.  The Company’s impaired loans have been written down by $1,861$2,167 to $20,253$26,140 ($19,55824,262 when the $695$1,878 specific allowance is considered) from their legal unpaid principal balance outstanding of $22,114.$28,307.  In the aggregate, total impaired loans have been written down to approximately 88%86% of their legal unpaid principal balance when the related specific allowance is considered and non-performing impaired loans have been written down to approximately 84%83% of their legal unpaid principal balance when the related specific allowance is considered.  The Company’s total non-performing loans (non-accrual loans plus loans past due greater than 90 days and still accruing, $19,003accruing) of $38,608 at December 31, 2016)2019 have been written down to approximately 86%83% of their legal unpaid principal balance, when the related specific allowance is also considered.

Approximately $13,718$8,012 of the Company’s impaired troubled debt restructured loans (54%(31%) are accruing performing loans.loans pursuant to their modified terms.  This group of impaired loans is not included in the Company’s non-performing loans or non-performing assets categories.

PCI loans are accounted for pursuant to ASC Topic 310-30. PCI loan pools are evaluated for impairment each quarter. If a pool is impaired, an allowance for loan loss is recorded.

The allowance is increased by the provision for loan losses, which is a charge to current period earnings and decreased by loan charge-offs net of recoveries of prior period loan charge-offs. Loans are charged against the allowance when management believes collection of the principal is unlikely. We believe our allowance for loan losses was adequate at December 31, 2016.2019. However, we recognize that many factors can adversely impact various segments of the Company’s markets and customers, and therefore there is no


assurance as to the amount of losses or probable losses which may develop in the future.



The tables below summarize the changes in allowance for loan losses during the periods presented.

Activity in Allowance for Loan Losses

Activity in Allowance for Loan Losses

 

Activity in Allowance for Loan Losses

 

December 31,

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

at December 31:

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Loans excluding PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

22,143

 

 

$

19,384

 

 

$

19,694

 

 

$

24,033

 

 

$

27,559

 

 

$

39,579

 

 

$

32,530

 

 

$

26,569

 

 

$

22,143

 

 

$

19,384

 

Loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

(290

)

 

 

(1,283

)

 

 

(1,382

)

 

 

(3,701

)

 

 

(3,968

)

 

 

(721

)

 

 

(516

)

 

 

(254

)

 

 

(290

)

 

 

(1,283

)

Commercial real estate

 

 

(1,190

)

 

 

(173

)

 

 

(353

)

 

 

(1,144

)

 

 

(2,862

)

 

 

(567

)

 

 

(13

)

 

 

(74

)

 

 

(1,190

)

 

 

(173

)

Construction & land development

 

 

(232

)

 

 

(461

)

 

 

(124

)

 

 

(310

)

 

 

(4,646

)

 

 

(42

)

 

 

(126

)

 

 

 

 

 

(232

)

 

 

(461

)

Commercial & industrial

 

 

(186

)

 

 

(1,121

)

 

 

(699

)

 

 

(120

)

 

 

(231

)

Commercial, industrial & factored receivables

 

 

(9,545

)

 

 

(1,474

)

 

 

(677

)

 

 

(186

)

 

 

(1,121

)

Consumer

 

 

(849

)

 

 

(853

)

 

 

(879

)

 

 

(903

)

 

 

(807

)

 

 

(3,182

)

 

 

(1,706

)

 

 

(994

)

 

 

(849

)

 

 

(853

)

Total loans charged-off

 

 

(2,747

)

 

 

(3,891

)

 

 

(3,437

)

 

 

(6,178

)

 

 

(12,514

)

 

 

(14,057

)

 

 

(3,835

)

 

 

(1,999

)

 

 

(2,747

)

 

 

(3,891

)

Recoveries on loans previously charged-off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

1,220

 

 

 

901

 

 

 

1,018

 

 

432

 

 

378

 

 

 

710

 

 

 

1,027

 

 

 

950

 

 

 

1,220

 

 

 

901

 

Commercial real estate

 

 

625

 

 

485

 

 

763

 

 

417

 

 

871

 

 

 

1,057

 

 

 

679

 

 

 

662

 

 

 

625

 

 

 

485

 

Construction & land development

 

 

269

 

 

5

 

 

106

 

 

193

 

 

604

 

 

 

85

 

 

 

39

 

 

 

596

 

 

 

269

 

 

 

5

 

Commercial & industrial

 

 

325

 

 

344

 

 

85

 

 

51

 

 

22

 

Commercial, industrial & factored receivables

 

 

1,934

 

 

 

360

 

 

 

334

 

 

 

325

 

 

 

344

 

Consumer

 

 

189

 

 

156

 

 

184

 

 

181

 

 

157

 

 

 

571

 

 

 

327

 

 

 

217

 

 

 

189

 

 

 

156

 

Total loan recoveries

 

 

2,628

 

 

 

1,891

 

 

 

2,156

 

 

 

1,274

 

 

 

2,032

 

 

 

4,357

 

 

 

2,432

 

 

 

2,759

 

 

 

2,628

 

 

 

1,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

 

 

(119

)

 

 

(2,000

)

 

 

(1,281

)

 

 

(4,904

)

 

 

(10,482

)

Net (charge-offs) recoveries

 

 

(9,700

)

 

 

(1,403

)

 

 

760

 

 

 

(119

)

 

 

(2,000

)

Provision for loan losses charged to expense

 

 

4,545

 

 

 

4,759

 

 

 

971

 

 

 

565

 

 

 

6,956

 

 

 

10,550

 

 

 

8,452

 

 

 

5,201

 

 

 

4,545

 

 

 

4,759

 

Allowance for loan losses for loans that are not PCI loans

 

$

26,569

 

 

$

22,143

 

 

$

19,384

 

 

$

19,694

 

 

$

24,033

 

 

$

40,429

 

 

$

39,579

 

 

$

32,530

 

 

$

26,569

 

 

$

22,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

 

$

121

 

 

$

514

 

 

$

760

 

 

$

2,649

 

 

$

385

 

 

$

191

 

 

$

295

 

 

$

472

 

 

$

121

 

 

$

514

 

Loans charged-off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

(77

)

 

 

 

 

 

(1,248

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(77

)

Construction & land development

 

 

(66

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(66

)

 

 

 

Commercial & industrial

 

 

 

 

 

 

 

 

(101

)

 

 

 

 

 

 

 

 

 

 

 

(10

)

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

(50

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(50

)

Total loans charged-off

 

 

(66

)

 

 

(127

)

 

 

(101

)

 

 

(1,248

)

 

 

 

 

 

 

 

 

(10

)

 

 

 

 

 

(66

)

 

 

(127

)

Recoveries on loans previously charged-off:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66

 

 

 

 

 

 

 

Construction & land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loan recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75

 

 

 

66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs

 

 

(66

)

 

 

(127

)

 

 

(101

)

 

 

(1,248

)

 

 

 

Net recoveries (charge-offs)

 

 

 

 

 

65

 

 

 

66

 

 

 

(66

)

 

 

(127

)

Provision for loan losses charged to expense

 

 

417

 

 

 

(266

)

 

 

(145

)

 

 

(641

)

 

 

2,264

 

 

 

35

 

 

 

(169

)

 

 

(243

)

 

 

417

 

 

 

(266

)

Allowance for loan losses on PCI loans

 

$

472

 

 

$

121

 

 

$

514

 

 

$

760

 

 

$

2,649

 

 

$

226

 

 

$

191

 

 

$

295

 

 

$

472

 

 

$

121

 

Total allowance at end of period

 

$

27,041

 

 

$

22,264

 

 

$

19,898

 

 

$

20,454

 

 

$

26,682

 

 

$

40,655

 

 

$

39,770

 

 

$

32,825

 

 

$

27,041

 

 

$

22,264

 

 

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Loans at year end (Note 1)

 

$

11,848,475

 

 

$

8,181,533

 

 

$

4,609,063

 

 

$

3,243,823

 

 

$

2,383,248

 

Average loans outstanding (Note 1)

 

$

10,890,575

 

 

$

7,231,193

 

 

$

4,152,440

 

 

$

2,930,213

 

 

$

2,270,525

 

Net charge-offs (recoveries) (Note 1)

 

$

9,700

 

 

$

1,403

 

 

$

(760

)

 

$

119

 

 

$

2,000

 

Allowance for loan losses as percentage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   of year end loans (Note 1)

 

 

0.34

%

 

 

0.48

%

 

 

0.71

%

 

 

0.82

%

 

 

0.93

%

Net charge-offs (recoveries) as a percentage of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   average loans outstanding (Note 1)

 

 

0.09

%

 

 

0.02

%

 

 

(0.02

)%

 

 

%

 

 

0.09

%

 

 

2016

 

2015

 

2014

 

2013

 

2012

 

Loans at year end (note 1)

$

3,243,823

 

$

2,383,248

 

$

2,152,759

 

$

1,242,758

 

$

1,136,836

 

Average loans outstanding (note 1)

$

2,930,213

 

$

2,270,525

 

$

1,869,859

 

$

1,177,493

 

$

1,124,251

 

Net charge-offs (note 1)

$

119

 

$

2,000

 

$

1,281

 

$

4,904

 

$

10,482

 

Allowance for loan losses as percentage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   of year end loans (note 1)

 

0.82

%

 

0.93

%

 

0.90

%

 

1.58

%

 

2.11

%

Net charge-offs as a percentage of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   average loans outstanding (note 1)

 

%

 

0.09

%

 

0.07

%

 

0.42

%

 

0.93

%

Note 1:  Excludes PCI loans.

Non-performing loans consist of non-accrual loans and loans past due 90 days or more and still accruing interest, excluding loans that were covered by FDIC loss share agreements.factored receivables. For CBI’s factored receivables, which are commercial trade credits rather than promissory notes, the Company’s practice, in most cases, is to charge-off unpaid recourse receivables when they become 90 days past due from the invoice due date and the non-recourse receivables when they become 120 days past due from the statement billing date.  Non-performing assets consist of non-performing loans plus (a) OREO (i.e. real estate acquired through foreclosure or deed in lieu of foreclosure); (b) other repossessed assets that are not real estate; and (c) were not covered by FDIC loss share agreements.estate.  We place loans on non-accrual status when they are past due 90 days and


management believes the borrower’s financial condition, after giving consideration to economic conditions and collection efforts, is such that collection of


interest is doubtful. When we place a loan on non-accrual status, interest accruals cease and uncollected interest is reversed and charged against current income.  Subsequent collections reduce the principal balance of the loan until the loan is returned to accrual status or interest is recognized only to extent received in cash.

The largest component of non-performing loans is non-accrual loans, which as of December 31, 20162019 totaled $19,003 (150$36,916 (305 loans).  This amount is further delineated by loan category as follows:

aggregate

 

% of

 

 

 

 

Aggregate

 

 

% of

 

 

 

 

 

loan

 

non-accrual

 

number

 

 

Loan

 

 

Non-Accrual

 

 

Number

 

Non-accrual loans at 12/31/16

amounts

 

by category

 

of loans

 

 

Amounts

 

 

by Category

 

 

of Loans

 

Residential real estate

$

7,068

 

 

37%

 

 

77

 

 

$

13,455

 

 

36%

 

 

 

148

 

Commercial real estate

 

9,116

 

48%

 

25

 

 

 

12,141

 

 

33%

 

 

 

39

 

Land, development, construction

 

1,060

 

6%

 

10

 

 

 

2,516

 

 

7%

 

 

 

16

 

Commercial

 

1,421

 

7%

 

10

 

 

 

7,884

 

 

21%

 

 

 

45

 

Consumer and other

338

 

 

2%

 

 

28

 

 

 

920

 

 

3%

 

 

 

57

 

Total

$

19,003

 

 

100%

 

150

 

 

$

36,916

 

 

100%

 

 

305

 

The non-accrual loans reported above include $5,819 of SBA loans, of which $5,188 is government guaranteed with minimal potential loss to the Company.  The other component of non-performing loans are loans past due greater than 90 days and still accruing interest.  Loans which are past due greater than 90 days are placed on non-accrual status, unless they are both well secured and in the process of collection.  For CBI’s factored receivables, which are commercial trade credits rather than promissory notes, the Company’s practice, in most cases, is to charge-off unpaid recourse receivables when they become 90 days past due from the invoice due date and the non-recourse receivables when they become 120 days past due from the statement billing date.

At December 31, 2016,2019, total OREO was $7,090$5,092 and is included in our non-performing assets (“NPA”).  OREO is carried at the lower of cost or market less the estimated cost to sell.  Further declines in real estate values can affect the market value of these assets.  Any further decline in market value beyond its cost basis is recorded as a current expense in our Consolidated Statement“Consolidated Statements of Income and Comprehensive Income.Income”.  OREO is further delineated in the following table.

 

carrying amount

 

Description of repossessed real estate (OREO)

at Dec 31, 2016

 

10 single family homes

$

1,461

 

2 residential building lot

 

450

 

11 commercial buildings

 

1,681

 

Land / various acreages

 

3,498

 

Total

$

7,090

 

 

 

Carrying Amount

 

 

 

at December 31, 2019

 

6 single family homes

 

$

1,083

 

7 commercial buildings

 

 

3,384

 

Land / various acreages

 

 

583

 

1 mobile home

 

 

42

 

Total

 

$

5,092

 

 

At December 31, 20162019, we also had repossessed assets other than real estate with an aggregate estimated fair value of approximately $114.$170.  Interest income not recognized on non-accrual loans was approximately $140, $835$1,134, $1,213 and $982$787 for the years ended December 31, 2016, 20152019, 2018 and 2014,2017, respectively.  



The table below summarizes non performingnon-performing loans and assets for the periods provided.


Non-Performing Loans and Non-Performing Assets

 

 

December 31,

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Non-accrual loans (Note 1)

$

36,916

 

 

$

23,567

 

 

$

17,288

 

 

$

19,003

 

 

$

20,833

 

Past due loans 90 days or more and still accruing interest (Note 1)

 

1,692

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-performing loans (Note 1)

 

38,608

 

 

 

23,567

 

 

 

17,288

 

 

 

19,003

 

 

 

20,833

 

Repossessed real estate ("OREO") (Note 1)

 

5,092

 

 

 

2,909

 

 

 

3,987

 

 

 

7,090

 

 

 

1,567

 

Repossessed assets other than real estate (Note 1)

 

170

 

 

 

350

 

 

 

147

 

 

 

114

 

 

 

145

 

Total non-performing assets (Note 1)

$

43,870

 

 

$

26,826

 

 

$

21,422

 

 

$

26,207

 

 

$

22,545

 

OREO covered by FDIC loss share agreements (Note 2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80% covered

 

 

 

 

 

 

 

 

 

 

 

 

 

4,828

 

30% covered

 

 

 

 

 

 

 

 

 

 

 

 

 

4,742

 

0% covered

 

 

 

 

 

 

 

 

 

 

 

 

 

59

 

Total non-performing assets including FDIC covered OREO

$

43,870

 

 

$

26,826

 

 

$

21,422

 

 

$

26,207

 

 

$

32,174

 

Non-performing loans as percentage of total loans excluding PCI loans

 

0.33

%

 

 

0.29

%

 

 

0.38

%

 

 

0.59

%

 

 

0.87

%

Non-performing assets as percentage of total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding FDIC covered OREO

 

0.26

%

 

 

0.22

%

 

 

0.30

%

 

 

0.52

%

 

 

0.56

%

Including FDIC covered OREO (Note 2)

 

0.26

%

 

 

0.22

%

 

 

0.30

%

 

 

0.52

%

 

 

0.80

%

Non-performing assets as percentage of loans and OREO plus other repossessed assets (Note 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding FDIC covered OREO

 

0.37

%

 

 

0.33

%

 

 

0.46

%

 

 

0.81

%

 

 

0.95

%

Including FDIC covered OREO (Note 2)

 

0.37

%

 

 

0.33

%

 

 

0.46

%

 

 

0.81

%

 

 

1.34

%

Loans past due 30 thru 89 days and accruing interest as a percentage of total loans (Note 1)

 

0.48

%

 

 

0.45

%

 

 

0.30

%

 

 

0.58

%

 

 

0.62

%

Allowance for loan losses as a percentage of non-performing loans (Note 1)

 

105

%

 

 

168

%

 

 

188

%

 

 

140

%

 

 

106

%

Non Performing Loans and Non Performing Assets

 

 

 

December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Non-accrual loans (note 1)

 

$

19,003

 

 

$

20,833

 

 

$

25,595

 

 

$

27,077

 

 

$

25,448

 

Past due loans 90 days or more and still accruing interest (note 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

293

 

Total non-performing loans (note 1)

 

 

19,003

 

 

 

20,833

 

 

 

25,595

 

 

 

27,077

 

 

 

25,741

 

Repossessed real estate ("OREO") (note 1)

 

 

7,090

 

 

 

1,567

 

 

 

8,896

 

 

 

6,409

 

 

 

6,875

 

Repossessed assets other than real estate (note 1)

 

 

114

 

 

145

 

 

87

 

 

150

 

 

770

 

Total non-performing assets (note 1)

 

$

26,207

 

 

$

22,545

 

 

$

34,578

 

 

$

33,636

 

 

$

33,386

 

OREO covered by FDIC loss share agreements (note 2):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80% covered

 

 

 

 

 

4,828

 

 

 

7,264

 

 

 

19,111

 

 

 

26,783

 

75% covered

 

 

 

 

 

 

 

 

606

 

 

 

 

 

 

 

70% covered

 

 

 

 

 

 

 

 

1,755

 

 

 

 

 

 

 

30% covered

 

 

 

 

 

4,742

 

 

 

9,779

 

 

 

 

 

 

 

0% covered

 

 

 

 

 

59

 

 

 

 

 

 

 

 

 

 

Total non-performing assets including FDIC covered OREO

 

$

26,207

 

 

$

32,174

 

 

$

53,982

 

 

$

52,747

 

 

$

60,169

 

Non-performing loans as percentage of total loans

     excluding PCI loans

 

 

0.59

%

 

 

0.87

%

 

 

1.19

%

 

 

2.18

%

 

 

2.26

%

Non-performing assets as percentage of total assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding FDIC covered OREO

 

 

0.52

%

 

 

0.56

%

 

 

0.92

%

 

 

1.39

%

 

 

1.41

%

Including FDIC covered OREO (note 2)

 

 

0.52

%

 

 

0.80

%

 

 

1.43

%

 

 

2.18

%

 

 

2.55

%

Non-performing assets as percentage of loans and OREO

     plus other repossessed assets (note 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excluding FDIC covered OREO

 

 

0.81

%

 

 

0.95

%

 

 

1.60

%

 

 

2.69

%

 

 

2.92

%

Including FDIC covered OREO (note 2)

 

 

0.81

%

 

 

1.34

%

 

 

2.47

%

 

 

4.16

%

 

 

5.14

%

Loans past due 30 thru 89 days and accruing interest as a

     percentage of total loans (note 1)

 

 

0.58

%

 

 

0.62

%

 

 

0.61

%

 

 

0.85

%

 

 

0.65

%

Allowance for loan losses as a percentage of non-

     performing loans (note 1)

 

 

140

%

 

 

106

%

 

 

76

%

 

 

73

%

 

 

93

%

noteNote 1: Excludes PCI loans.

note 2:

Note 2: On February 3, 2016, we terminated the loss share agreements with the FDIC.    

Management considers a loan to be impaired when it is probable that we will not be repaid as agreed pursuant to the contractual terms of the loan agreement.  Once the loan has been identified as impaired, a written analysis is performed to determine if there is a potential for a loss.  If it is probable that a loss may occur, a specific allowance, or a partial charge down, for that particular loan is then recognized.  The loan is then placed on non-accrual status and included in non-performing loans.  If the analysis indicates that a loss is not probable, then no specific allowance, or partial charge down, is recognized.  If the loan is still accruing, it is not included in non-performing loans.

Loans that are monitored for impairment pursuant to ASC 310 generally include commercial, commercial real estate, land, acquisition & development of land, and construction loans greater than $500,000.$500.  Smaller homogeneous loans, such as single family first and second mortgages, consumer loans, and small business and commercial related loans are not generally subject to impairment monitoring pursuant to ASC 310, but are analyzed for potential losses based on historical loss factors, current environmental factors and to some extent loan grading.

Interest income recognized on impaired loans was approximately $467, $584$410, $461 and $579$469 for the years ended December 31, 2016, 20152019, 2018 and 2014,2017, respectively.  The average recorded investment in impaired loans during 2016, 20152019, 2018 and 20142017 were $23,644, $22,770$21,361, $18,211 and $26,301,$19,327, respectively.

We may restructure or modify the terms of certain loans under certain conditions.  In certain circumstances it may be more beneficial to restructure the terms of a loan and work with the borrower for the benefit of both parties, versus forcing the property into foreclosure and having to dispose of it in a distressed sale.  When we have modified the terms of a loan, we usually reduce the monthly payment and/or interest rate for generally twelve to 24 months.  At December 31, 2016,2019, we had approximately $13,105$12,524 of troubled debt restructures (“TDRs”).  Of this amount, $11,030$8,012 were performing pursuant to their modified terms, and $2,075$4,512 were not performing and have been placed on non-accrual status and included in our non performingnon-performing loans (“NPLs”).  TDRs are included in our impaired loans, whether they are performing or not performing.  Only non performingnon-performing TDRs are included in our NPLs.  The table below summarizes our impaired loans and TDRs for the periods provided.


Impaired Loans and Troubled Debt Restructure ("TDRs")

Impaired Loans and Troubled Debt Restructure ("TDRs")

 

Impaired Loans and Troubled Debt Restructure ("TDRs")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

Performing TDRs

$

11,030

 

 

$

10,254

 

 

$

11,418

 

 

$

10,763

 

 

$

8,841

 

$

8,012

 

 

$

8,475

 

 

$

12,081

 

 

$

11,030

 

 

$

10,254

 

Non performing TDRs

 

2,075

 

 

 

4,873

 

 

 

3,648

 

 

 

4,684

 

 

 

5,819

 

Non-performing TDRs

 

4,512

 

 

 

1,002

 

 

 

698

 

 

 

2,075

 

 

 

4,873

 

Total TDRs

$

13,105

 

 

$

15,127

 

 

$

15,066

 

 

$

15,447

 

 

$

14,660

 

$

12,524

 

 

$

9,477

 

 

$

12,779

 

 

$

13,105

 

 

$

15,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans that are not TDRs

 

7,148

 

 

$

8,048

 

 

$

10,184

 

 

$

8,663

 

 

$

33,519

 

 

13,616

 

 

 

6,223

 

 

 

7,566

 

 

 

7,148

 

 

 

8,048

 

Impaired loans that are TDRs

 

13,105

 

 

 

15,127

 

 

 

15,066

 

 

 

15,447

 

 

 

14,660

 

 

12,524

 

 

 

9,477

 

 

 

12,779

 

 

 

13,105

 

 

 

15,127

 

Recorded investment in impaired loans

$

20,253

 

 

$

23,175

 

 

$

25,250

 

 

$

24,110

 

 

$

48,179

 

$

26,140

 

 

$

15,700

 

 

$

20,345

 

 

$

20,253

 

 

$

23,175

 

Allowance for loan losses related to impaired loans

$

695

 

 

$

1,080

 

 

$

1,115

 

 

$

1,811

 

 

$

1,022

 

$

1,878

 

 

$

1,616

 

 

$

804

 

 

$

695

 

 

$

1,080

 

TDRs as of December 31, 20162019 quantified by loan type classified separately as accrual (performing loans) and non-accrual (non-performing loans) are presented in the table below.

TDRs

 

Accruing

 

 

Non-Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

7,358

 

 

$

879

 

 

$

8,237

 

 

$

4,862

 

 

$

1,147

 

 

$

6,009

 

Commercial

 

 

2,442

 

 

 

1,082

 

 

 

3,524

 

 

 

1,706

 

 

 

 

 

 

1,706

 

Construction, development, land

 

281

 

 

84

 

 

365

 

 

 

175

 

 

 

 

 

 

175

 

Total real estate loans

 

 

10,081

 

 

 

2,045

 

 

 

12,126

 

 

 

6,743

 

 

 

1,147

 

 

 

7,890

 

Commercial

 

749

 

 

0

 

 

749

 

Commercial and industrial

 

 

1,146

 

 

 

3,365

 

 

 

4,511

 

Consumer and other

 

200

 

 

30

 

 

230

 

 

 

123

 

 

 

 

 

 

123

 

Total TDRs

 

$

11,030

 

 

$

2,075

 

 

$

13,105

 

 

$

8,012

 

 

$

4,512

 

 

$

12,524

 

Our policy is to return non-accrual TDR loans to accrual status when all the principal and interest amounts contractually due, pursuant to its modified terms, are brought current and future payments are reasonably assured.  Our policy also considers the payment history of the borrower, but is not dependent upon a specific number of payments.

Loans are modified to minimize loan losses when we believe the modification will improve the borrower’s financial condition and ability to repay the loan.  We typically do not forgive principal.  We generally either reduce interest rates or decrease monthly payments for a temporary period of time and those reductions of cash flows are capitalized into the loan balance.  We may also extend maturities, convert balloon loans to longer term amortizing loans, or vice versa, or change interest rates between variable and fixed rate. Each borrower and situation is unique and we try to accommodate the borrower and minimize the Company’s potential losses.  Approximately 84%64% of our TDRs at December 31, 20162019 were current pursuant to their modified terms, and about $2,075,$4,512, or approximately 16%36% of our total TDRs are not performing pursuant to their modified terms.  There does not appear to be any significant difference in success rates with one type of concession versus another.

We are continually analyzing our loan portfolio in an effort to recognize and resolve our problem assets as quickly and efficiently as possible.  While we believe we use the best information available at the time to make a determination with respect to the allowance for loan losses, we recognize that many factors can adversely impact various segments of our markets, and subsequent adjustments in the allowance may be necessary if future economic indications or other factors differ from the assumptions used in making the initial determination or if regulatory policies change.  We continuously focus our attention on promptly identifying and providing for potential problem loans, as they arise.

The table below summarizes our accruing loans past due greater than 30 days and less than 90 days for the periods presented, excluding PCI loans. The increase in loans past due 30-89 daysloans reported below between December 31, 2015years 2019 and December 31, 20162018 is primarily due to the acquisition of NCOM.  The increase in past due loans reported below between years 2018 and 2017 is primarily due to the acquisitions of CommunitySunshine, Harbor and Hometown on March 1, 2016.

Charter.

 

December 31,

 

 

2016

 

2015

 

2014

 

2013

 

2012

 

past due loans 30-89 days

$

18,826

 

$

14,723

 

$

13,108

 

$

10,516

 

$

7,422

 

as percentage of total loans

 

0.58%

 

 

0.62%

 

 

0.61%

 

 

0.85%

 

 

0.65%

 

 

December 31,

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Past due loans 30-89 days

$

57,311

 

 

$

36,502

 

 

$

13,665

 

 

$

18,826

 

 

$

14,723

 

As percentage of total loans

0.48%

 

 

0.45%

 

 

0.30%

 

 

0.58%

 

 

0.62%

 

 

Although the total allowance for loan losses is available to absorb losses from all loans, management allocates the allowance among loan portfolio categories for informational and regulatory reporting purposes.  Regulatory examiners may require us to recognize additions to the allowance based upon the regulators’ judgments about the information available to them at the time of their examination, which may differ from our judgments about the allowance for loan losses.


While no portion of the allowance is in any way restricted to any individual loan or group of loans, and the entire allowance is available to absorb losses from any and all loans, the following table summarizes our allocation of allowance for loan losses by loan category and loans in each category as a percentage of total loans, for the periods presented, excluding PCI loans.

December 31,

 

December 31,

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

5,640

 

25

%

 

$

6,015

 

27

%

 

$

6,743

 

27

%

 

$

8,785

 

37

%

 

$

6,831

 

38

%

$

4,257

 

 

21

%

 

$

5,518

 

21

%

 

$

6,003

 

22

%

 

$

5,640

 

25

%

 

$

6,015

 

27

%

Commercial

 

14,713

 

54

%

 

 

10,559

 

53

%

 

 

8,269

 

53

%

 

 

6,441

 

42

%

 

 

8,272

 

42

%

 

18,552

 

 

54

%

 

 

22,978

 

55

%

 

 

19,304

 

56

%

 

 

14,713

 

54

%

 

 

10,559

 

53

%

Land, development, construction

 

883

 

 

4

%

 

 

936

 

 

4

%

 

 

752

 

 

4

%

 

 

3,069

 

 

5

%

 

 

6,211

 

 

5

%

 

2,319

 

 

8

%

 

 

1,781

 

 

8

%

 

 

1,179

 

 

5

%

 

 

883

 

 

4

%

 

 

936

 

 

4

%

Total real estate loans

 

21,236

 

 

83

%

 

 

17,510

 

 

84

%

 

 

15,764

 

 

84

%

 

 

18,295

 

 

84

%

 

 

21,314

 

 

85

%

 

25,128

 

 

83

%

 

 

30,277

 

 

84

%

 

 

26,486

 

 

83

%

 

 

21,236

 

 

83

%

 

 

17,510

 

 

84

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

3,785

 

14

%

 

 

3,212

 

13

%

 

$

2,330

 

14

%

 

 

510

 

12

%

 

 

1,745

 

11

%

Commercial, industrial & factored receivable loans

 

11,282

 

 

15

%

 

 

6,414

 

14

%

 

 

4,130

 

15

%

 

 

3,785

 

14

%

 

 

3,212

 

13

%

Consumer and other loans

 

1,548

 

 

3

%

 

 

1,421

 

 

3

%

 

$

1,290

 

 

2

%

 

889

 

 

4

%

 

974

 

 

4

%

 

4,019

 

 

2

%

 

 

2,888

 

 

2

%

 

 

1,914

 

 

2

%

 

 

1,548

 

 

3

%

 

 

1,421

 

 

3

%

Total

$

26,569

 

 

100

%

 

$

22,143

 

 

100

%

 

$

19,384

 

 

100

%

 

$

19,694

 

 

100

%

 

$

24,033

 

 

100

%

$

40,429

 

 

100

%

 

$

39,579

 

 

100

%

 

$

32,530

 

 

100

%

 

$

26,569

 

 

100

%

 

$

22,143

 

 

100

%

 Bank Premises and Equipment

Bank premises and equipment was $114,815$296,706 at December 31, 20162019 compared to $101,821$227,454 at December 31, 2015,2018, an increase of $12,994$69,252 or 13%30%.  The primary component of the increase is $22,814$61,295 of branch real estate acquired on March 1, 2016during 2019 with the purchase of Community and Hometown.NCOM.  In addition, we transferred $10,139$6,450 of branch real estate that is no longer in use to bank properties held for sale at estimated fair value less estimated cost to sell.  We recognized an impairment charge of $967$2,107 related to these properties resulting in a net transfer to bank properties held for sale of $9,172.$4,343.  A summary of the activity for 20162019 is presented in the table below.

Balance at 12/31/15

 

$

101,821

 

Acquisition of Community and Hometown real estate

 

 

22,814

 

Balance at December 31, 2018

 

$

227,454

 

Acquisition of NCOM real estate

 

 

61,295

 

Branch real estate transferred to bank properties held for sale

 

 

(10,139

)

 

 

(6,450

)

Other additions, net of disposals

 

 

6,692

 

 

 

28,845

 

Depreciation

 

 

(6,373

)

 

 

(14,438

)

Balance at 12/31/16

 

$

114,815

 

Balance at December 31, 2019

 

$

296,706

 

At December 31, 2016,2019, we operated from 67149 full service banking offices in 2347 counties in central, southeastthroughout Florida, Georgia and northeast Florida.  We own 50 and lease 17 of these offices.Alabama. We also have fivetwo loan production offices of which we own 1one and lease 4.one.  In addition to our banking locations, we lease non-banking office space in Winter Haven, Florida for IT and operations purposes.  We also lease office space for our Correspondent banking division, primarily in Birmingham, Alabama, Atlanta, Georgia and Walnut Creek, California.California, and office spaces for our Mortgage banking division, primarily in Atlanta, Georgia.

During 2016, we transferred $9,172, after an impairment charge of $967, of branch real estate to bank properties held for sale.  At December 31, 2016,2019, we have 1227 pieces of bank property held for sale with an aggregate carrying balance of which 7$23,781.  Of this total, 11 properties were acquired pursuant to the acquisitionsacquisition of Community and Hometown,NCOM included in our bank property held for sale with an aggregate carrying balance of $8,599.$12,436.

Deposits

Total deposits increased $937,366,$3,659,056, or 29%39%, to $4,152,544$13,136,392 as of December 31, 2016,2019, compared to $3,215,178$9,477,336 at December 31, 2015.2018.  We assumed deposits of approximately $705,912$3,486,732 pursuant to the acquisition of NCOM on April 1, 2019 and assumed deposits of approximately $3,796,164 pursuant to the acquisitions of CommunitySunshine and HometownHarbor on MarchJanuary 1, 2016.2018 and Charter on September 1, 2018.  Our strategy has been to attract and grow relationships in our core deposit accounts, which we define as non-time deposits, and not aggressively seek deposits based on pricing.  Our time deposits represent only 13%17% of our total deposits at December 31, 2016, the same percentage2019, compared to 19% at December 31, 2015.2018.  In addition, our total checking accounts represent approximately 56%50% of our total deposits at December 31, 2016.2019.  Our cost of deposits, including non-interest bearing checking accounts, was approximately 0.18%0.68% during the fourth quarter of 2016.  year 2019.  



The tables below summarize selected deposit information for the periods indicated.

 

December 31,

 

 

2016

 

 

2015

 

 

2014

 

Non time deposits

$

3,607,107

 

 

 

87

%

 

$

2,792,758

 

 

 

87

%

 

$

2,604,228

 

 

 

84

%

Time deposits

 

545,437

 

 

 

13

%

 

 

422,420

 

 

 

13

%

 

 

487,812

 

 

 

16

%

Total deposits

$

4,152,544

 

 

 

100

%

 

$

3,215,178

 

 

 

100

%

 

$

3,092,040

 

 

 

100

%


Average deposit balance by type and average interest rates

 

 

December 31,

 

 

2019

 

 

2018

 

 

2017

 

Non time deposits

 

$

10,879,837

 

 

 

83

%

 

$

7,655,376

 

 

 

81

%

 

$

4,727,840

 

 

 

85

%

Time deposits

 

 

2,256,555

 

 

 

17

%

 

 

1,821,960

 

 

 

19

%

 

 

832,683

 

 

 

15

%

Total deposits

 

$

13,136,392

 

 

 

100

%

 

$

9,477,336

 

 

 

100

%

 

$

5,560,523

 

 

 

100

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Deposit Balance by Type and Average Interest Rates

Average Deposit Balance by Type and Average Interest Rates

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Average

 

Average

 

 

Average

 

Average

 

 

Average

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

Balance

 

Rate

 

 

Balance

 

Rate

 

 

Balance

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

 

Balance

 

 

Rate

 

Non interest bearing demand deposits

$

1,422,473

 

----%

 

 

$

1,139,614

 

----%

 

 

$

949,160

 

----%

 

Non-interest bearing demand deposits

 

$

3,786,350

 

 

 

—%

 

 

$

2,918,270

 

 

 

—%

 

 

$

1,836,080

 

 

 

—%

 

NOW accounts

 

785,651

 

0.09%

 

 

 

625,274

 

0.08%

 

 

 

560,813

 

0.08%

 

 

 

2,299,647

 

 

 

0.40

%

 

 

1,531,007

 

 

 

0.22

%

 

 

956,331

 

 

 

0.11

%

Money market accounts

 

880,305

 

0.29%

 

 

 

726,159

 

0.27%

 

 

 

645,420

 

0.25%

 

 

 

3,223,763

 

 

 

1.10

%

 

 

1,900,642

 

 

 

0.56

%

 

 

1,091,550

 

 

 

0.32

%

Savings accounts

 

332,747

 

0.07%

 

 

 

241,921

 

0.05%

 

 

 

233,977

 

0.05%

 

 

 

748,332

 

 

 

0.18

%

 

 

703,021

 

 

 

0.12

%

 

 

472,890

 

 

 

0.10

%

Time deposits

 

569,902

 

 

0.61%

 

 

 

445,601

 

 

0.65%

 

 

 

502,089

 

 

0.79%

 

 

 

2,220,534

 

 

 

1.68

%

 

 

1,492,683

 

 

 

1.24

%

 

 

750,644

 

 

 

0.81

%

Total

$

3,991,078

 

 

0.17%

 

 

$

3,178,569

 

 

0.17%

 

 

$

2,891,459

 

 

0.21%

 

 

$

12,278,626

 

 

 

0.68

%

 

$

8,545,623

 

 

 

0.39

%

 

$

5,107,495

 

 

 

0.22

%

 

 

Maturity of time deposits of $100,000 or more

 

Maturity of Time Deposits of $100,000 or More

Maturity of Time Deposits of $100,000 or More

 

December 31,

 

 

December 31,

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Three months or less

$

54,278

 

 

$

38,365

 

 

$

56,062

 

 

$

235,817

 

 

$

162,283

 

 

$

60,473

 

Three through six months

 

50,875

 

 

 

53,893

 

 

 

51,270

 

 

 

426,595

 

 

 

156,980

 

 

 

71,422

 

Six through twelve months

 

77,746

 

 

 

64,623

 

 

 

63,011

 

 

 

402,237

 

 

 

345,705

 

 

 

140,235

 

Over twelve months

 

132,346

 

 

 

88,251

 

 

 

98,448

 

 

 

225,861

 

 

 

285,949

 

 

 

176,206

 

Total

$

315,245

 

 

$

245,132

 

 

$

268,791

 

 

$

1,290,510

 

 

$

950,917

 

 

$

448,336

 

Repurchase Agreements

We enter into borrowing arrangements with retail business customers by agreements to repurchase (“repurchase agreements”) under which we pledge investment securities owned and under our control as collateral against the one-day borrowing arrangement.  These arrangements are not transactions with investment bankers or brokerage firms, but rather, with several of our larger commercial customers who periodically have excess cash balances and do not want to keep those balances in non-interest bearing checking accounts.  We offer an arrangement through a repurchase agreement whereby balances are transferred from a checking account into a repurchase agreement arrangement on which we will pay a negotiated daily adjustable interest rate generally tied to the federal funds rate.

The daily average balance of these short-term borrowing agreements for the years ended December 31, 2016, 20152019, 2018 and 2014,2017, was approximately $29,435, $30,727$73,314, $54,344 and $30,289,$43,850, respectively.  Interest expense for the same periods was approximately $103, $186$1,106, $632 and $181,$246, respectively, resulting in an average rate paid of 0.35%1.51%, 0.36%1.16% and 0.72%0.56% for the years ended December 31, 2016, 2015,2019, 2018 and 2014,2017, respectively.  The following table summarizes ourthe Company’s repurchase agreements for the periods presented.

Schedule of short-term borrowing (1)

 

 

Maximum

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted

 

 

outstanding

 

 

 

 

 

 

interest rate

 

 

 

 

 

 

Average

 

 

at any

 

 

Average

 

 

during the

 

 

Ending

 

 

interest rate

 

 

month end

 

 

balance

 

 

year

 

 

Balance

 

 

at year end

 

Year ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

35,500

 

 

$

29,435

 

 

 

0.35

%

 

 

28,427

 

 

 

0.33

%

2015

$

40,198

 

 

$

30,727

 

 

 

0.61

%

 

$

27,472

 

 

 

0.36

%

2014

$

34,681

 

 

$

30,289

 

 

 

0.60

%

 

$

27,022

 

 

 

0.72

%

(1) Consist of securities sold under agreements to repurchase

 

Schedule of Short-Term Borrowing (1)

 

 

 

Maximum

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted

 

 

 

Outstanding

 

 

 

 

 

 

Interest Rate

 

 

 

 

 

 

Average

 

 

 

at Any

 

 

Average

 

 

During the

 

 

Ending

 

 

Interest Rate

 

 

 

Month-end

 

 

Balance

 

 

Year

 

 

Balance

 

 

at Year End

 

Year ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

$

93,141

 

 

$

73,314

 

 

 

1.51

%

 

$

93,141

 

 

 

1.30

%

2018

 

$

59,751

 

 

$

54,344

 

 

 

1.16

%

 

$

57,772

 

 

 

1.66

%

2017

 

$

52,080

 

 

$

43,850

 

 

 

0.56

%

 

$

52,080

 

 

 

0.88

%

(1) Consist of securities sold under agreements to repurchase

 

 


FHLB Advances and Other borrowed fundsBorrowed Funds

From time to time, we borrow on a short-term basis, usually overnight, either through Federal Home Loan Bank (“FHLB”) advances, Federal Reserve Bank discount window or Federal Funds Purchased.  Included in Federal Funds Purchased are overnight deposits including deposits from correspondent banks.  We began accepting correspondent bank deposits (classified as Federal Funds Purchased) in September 2008 pursuant to the initiation of our new correspondent banking division.  At December 31, 20162019, we had $261,986$254,193 in overnight correspondent bank deposits and $125,000 in other overnight Federal Funds Purchased correspondent bank deposits.Purchased.  During the year, these deposits had a daily average balance of approximately $211,687.$286,179.  At December 31, 2019, the Company had $150,000 in FHLB advances. During the year, the daily average balance of FHLB advances was $195,069. In addition to Federal Funds Purchased and FHLB advances, the Company had $11,000 in


Subordinated notes, which were assumed pursuant to the Sunshine acquisition completed on January 1, 2018.  These accounts are included with other Federal Funds Purchased, Federal Home Loan BankFHLB advances and other borrowings in the table below, which summarizes our other borrowings for the periods presented.  For additional information refer to Notes 12 and 13 in our “Notes to Consolidated Financial Statements.”  

Schedule of short-term borrowing (1)

 

 

Maximum

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted

 

 

outstanding

 

 

 

 

 

 

interest rate

 

 

 

 

 

 

Average

 

 

at any

 

 

Average

 

 

during the

 

 

Ending

 

 

interest rate

 

 

month end

 

 

balance

 

 

year

 

 

Balance

 

 

at year end

 

Year ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

$

277,982

 

 

$

210,276

 

 

 

0.55

%

 

$

261,986

 

 

 

0.72

%

2015

$

225,250

 

 

$

184,740

 

 

 

0.33

%

 

$

225,250

 

 

 

0.40

%

2014

$

151,992

 

 

$

49,899

 

 

 

0.10

%

 

$

151,992

 

 

 

0.29

%

(1) Consist of Federal Home Loan Bank advances and Federal Funds Purchased

 

Schedule of FHLB Advances and Other Borrowings (1)

 

 

 

Maximum

 

 

 

 

 

 

Average

 

 

 

 

 

 

Weighted

 

 

 

Outstanding

 

 

 

 

 

 

Interest Rate

 

 

 

 

 

 

Average

 

 

 

at Any

 

 

Average

 

 

During the

 

 

Ending

 

 

Interest Rate

 

 

 

Month-End

 

 

Balance

 

 

Year

 

 

Balance

 

 

at Year End

 

Year ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

$

753,198

 

 

$

493,842

 

 

 

2.36

%

 

$

578,770

 

 

 

1.82

%

2018

 

$

655,360

 

 

$

530,812

 

 

 

2.16

%

 

$

655,360

 

 

 

2.22

%

2017

 

$

506,490

 

 

$

271,311

 

 

 

1.15

%

 

$

506,490

 

 

 

1.62

%

(1) Consist of FHLB advances, Federal Funds Purchased and Subordinated notes.

 

Corporate debenturesand Subordinated Debentures

We have formed and assumed through various acquisitions fiveseven statutory trust entities and the related corporate debentures as listed in the table below.  See Note 14 of our “Notes to Consolidated Financial Statements” for further information describing these securities.  Interest rates are adjusted on a quarterly basis as described below.  LIBOR, in the table below, means three-month LIBOR.

Amount

Interest Rate

Maturity

CenterState Banks of Florida Statutory Trust I

$10,000

LIBOR + 3.05%

Sep. 2033

Valrico Capital Statutory Trust

$2,500

LIBOR + 2.70%

Sep. 2034

Federal Trust Statutory Trust I

$5,000

LIBOR + 2.95%

Sep. 2033

Gulfstream Bancshares Capital Trust II

$3,000

LIBOR + 1.70%

Mar. 2037

Homestead Statutory Trust I

$10,000

LIBOR + 1.65%

Oct. 2036

 

 

Amount

 

 

Interest Rate

 

Maturity

CenterState Banks of Florida Statutory Trust I

 

$

10,000

 

 

3 Mo LIBOR + 3.05%

 

Sep. 2033

Valrico Capital Statutory Trust

 

 

2,500

 

 

3 Mo LIBOR + 2.70%

 

Sep. 2034

Federal Trust Statutory Trust I

 

 

5,000

 

 

3 Mo LIBOR + 2.95%

 

Sep. 2033

Gulfstream Bancshares Capital Trust II

 

 

3,000

 

 

3 Mo LIBOR + 1.70%

 

Mar. 2037

Homestead Statutory Trust I

 

 

10,000

 

 

3 Mo LIBOR + 1.65%

 

Jul. 2036

BSA Financial Statutory Trust I

 

 

5,000

 

 

3 Mo LIBOR + 1.55%

 

Dec. 2035

MRCB Statutory Trust II

 

 

3,000

 

 

3 Mo LIBOR + 1.60%

 

Sep. 2036

OnIn January 22, 2016,2018, the Company purchased, redeemedassumed BSA Financial Statutory Trust I (“BSA”) and terminated Gulfstream BancsharesMRCB Statutory Trust II (“MRCB”) from its acquisition of HCBF. The issued floating rate corporate debentures related to BSA and MRCB were in the amount of $5,000 and $3,000, respectively.  

In September 2018, the Company assumed CBS Financial Capital Trust I (“CBS Trust I”) & CBS Financial Capital Trust II (“CBS Trust II”) from its acquisition of Charter, in the amounts of $4,000 and recognized a gain on extinguishment of debt of approximately $308.  On March 1, 2016, we assumed $16,000$5,000, respectively. CBS Trust I and CBS Trust II were subsequently redeemed in corporate debentures from Hometown of which we partially redeemed and terminated $6,000.  These corporate debentures were assumed through acquisitions, and as a result, were carriedDecember 2018 at less than par value with no gains or losses realized on the extinguishments of debt.

On April 1, 2019, the Company acquired all the assets and assumed all the liabilities of NCOM pursuant to the merger agreement, including NCOM’s subordinated debt obligations as listed in the table below.  Each subordinated debenture bears interest at the timea fixed rate.

 

 

Amount

 

 

Interest Rate

 

 

Maturity

National Commerce Corporation

 

$

25,000

 

 

6.00%

 

 

Jun. 2026

Landmark Bancshares

 

$

13,000

 

 

6.50%

 

 

Jun. 2027

See Note 14 of termination.our “Notes to Consolidated Financial Statements” for further information describing these trust preferred securities and subordinated debt obligations.  

Liquidity and Market Risk Management

Market and public confidence in our financial strength and financial institutions in general will largely determine our access to appropriate levels of liquidity.  This confidence is significantly dependent on our ability to maintain sound asset quality and appropriate levels of capital reserves.

Liquidity is defined as the ability to meet anticipated customer demands for funds under credit commitments and deposit withdrawals at a reasonable cost and on a timely basis.  We measure our liquidity position by giving consideration to both on- and off-balance sheet sources of and demands for funds on a daily and weekly basis.funds.

Liquidity risk involvesis the risk of being unable to fund assets withthat the appropriate durationBank’s financial condition or overall safety and rate-based liabilities, as well as the risk of not being ablesoundness is adversely affected by an inability (or perceived inability) to meet unexpected cash needs.its obligations. Liquidity planning and management are necessary to ensure the ability to fund operations cost-effectively and to meet current and future potential obligations such as loan commitments, lease obligations, and unexpected deposit outflows.  In this process, we focus on both assets and liabilities and on the manner in which they combine to provide adequate liquidity to meet our needs.


InterestWe define interest rate sensitivityrisk as the risk to earnings and equity arising from the behavior of interest rates. These behaviors include increases and decreases in interest rates as well as continuation of the current interest rate environment.

Our interest rate risk principally consists of reprice, option, basis, and yield curve risk. Reprice risk results from differences in the maturity or repricing characteristics of asset and liability portfolios. Option risk arises from embedded options in the investment and loan portfolios such as investment securities calls and loan prepayment options. Option risk also exists since deposit customers may withdraw funds at their discretion in response to general market conditions, competitive alternatives to existing accounts or other factors. The exercise of such options may result in higher costs or lower revenue. Basis risk refers to the responsiveness ofpotential for changes in the underlying relationship between market rates or indices, which subsequently result in narrowing spreads on interest-earning assets and interest-bearing liabilities. Basis risk also exists in administered rate liabilities, such as interest-bearing checking accounts, savings accounts and money market accounts where the price sensitivity of such products may vary relative to general markets rates. Yield curve risk refers to the adverse consequences of nonparallel shifts in the yield curves of various market indices that impact our assets and liabilities.

We use simulation analysis as a primary method to assess earnings at risk and equity at risk due to assumed changes in interest rates. Management uses the results of its various simulation analyses in combination with other data and observations to formulate strategies designed to maintain interest rate risk within risk tolerances.

Earnings at risk is defined as the percentage change in net interest income due to assumed changes in interest rates. Earnings at risk is generally used to assess interest rate risk over relatively short time horizons. We compute earnings at risk on a quarterly basis over one and two-year time horizons.

Equity at risk is defined as the percentage change in the net economic value of assets and liabilities due to changes in market interest rates.rates compared to a base net economic value. The rate sensitive position, or gap,discounted present value of all cash flows represents our economic value of equity. Equity at risk is the difference in the volume of rate-sensitive assets and liabilities, atgenerally considered a given time interval, including both floating rate instruments and instruments which are approaching maturity.  The measurement of our interest


rate sensitivity, or gap, is onemeasure of the principal techniques we use in our asset/liability management effort.  Our bank generally attempts to maintain a range set by policy between rate-sensitive assets and liabilities by repricing periods.  The range set by the bank has been approved by its board of directors.  If our bank falls outside their pre-approved range, it requires board action and board approval, by the bank’s board of directors.  The asset mix of our balance sheet is evaluated continually in terms of several variables: yield, credit quality, and appropriate funding sources and liquidity.  Management of the liability mixlong-term interest rate exposures of the balance sheet focuses on expanding the various funding sources.

Our gap and liquidity positions are reviewed periodically to determine whether or not changes in policies and procedures are necessary to achieve financial goals.  At December 31, 2016, approximately 57% of total gross loans were adjustable rate.  Approximately 84% of our investment securities ($826,338 fair value) are invested in U.S. Government Agency mortgage backed securities.  Although most of these have maturities in excess of five years, these are amortizing instruments that generate cash flows each month.  The duration (average life of expected cash flows) of our securities at December 31, 2016 was approximately 4.6 years.  Deposit liabilities, at that date, consisted of approximately $917,004 (22%) in NOW accounts, $1,263,479 (31%) in money market accounts and savings, $545,437 (13%) in time deposits and $1,426,624 (34%) in non-interest bearing demand accounts.

The table below presents the market risk associated with our financial instruments.  In the “Rate Sensitivity Analysis” table, rate sensitive assets and liabilities are shown by repricing periods.

RATE SENSITIVITY ANALYSIS

 

December 31, 2016

 

 

0-1Yr

 

1-2Yrs

 

2-3Yrs

 

3-4Yrs

 

4-5Yrs

 

5Yrs+

 

Total

 

Interest earning assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate loans (1)

$

130,505

 

$

162,859

 

$

160,071

 

$

243,720

 

$

197,702

 

$

574,065

 

$

1,468,922

 

Variable rate loans (1)

 

1,291,472

 

 

134,090

 

 

147,239

 

 

195,530

 

 

145,142

 

 

46,877

 

 

1,960,350

 

Investment securities (2)

 

1,051

 

 

440

 

 

350

 

 

3,008

 

 

1,910

 

 

998,444

 

 

1,005,203

 

Federal funds sold and  other (3)

 

109,286

 

 

 

 

 

 

 

 

 

 

 

 

109,286

 

Other earning assets (4)

 

30,052

 

 

 

 

 

 

 

 

 

 

 

 

30,052

 

Total interest earning assets

$

1,562,366

 

$

297,389

 

$

307,660

 

$

442,258

 

$

344,754

 

$

1,619,386

 

$

4,573,813

 

Interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOW accounts

$

917,004

 

$

 

$

 

$

 

$

 

$

 

$

917,004

 

Money market accounts

 

900,532

 

 

 

 

 

 

 

 

 

 

 

 

900,532

 

Savings accounts

 

362,947

 

 

 

 

 

 

 

 

 

 

 

 

362,947

 

Time deposits (5)

 

334,797

 

 

114,525

 

 

48,441

 

 

26,756

 

 

20,832

 

 

86

 

 

545,437

 

Repurchase agreements (6)

 

28,427

 

 

 

 

 

 

 

 

 

 

 

 

28,427

 

Federal funds purchased

 

261,986

 

 

 

 

 

 

 

 

 

 

 

 

261,986

 

Corporate debentures

 

30,500

 

 

 

 

 

 

 

 

 

 

 

 

30,500

 

Total interest bearing liabilities

$

2,836,193

 

$

114,525

 

$

48,441

 

$

26,756

 

$

20,832

 

$

86

 

$

3,046,833

 

Interest sensitivity gap

 

(1,273,827

)

 

182,864

 

 

259,219

 

 

415,502

 

 

323,922

 

 

1,619,300

 

 

 

 

Cumulative gap

 

(1,273,827

)

 

(1,090,963

)

 

(831,744

)

 

(416,242

)

 

(92,320

)

 

1,526,980

 

 

 

 

Cumulative gap RSA/RSL (7)

 

0.55

 

 

0.63

 

 

0.72

 

 

0.86

 

 

0.97

 

 

1.50

 

 

 

 

(1)

Loans are shown at gross values and do not include $475 of net deferred origination fees and costs.  Estimated fair value of fixed loans and variable rate loans combined at December 31, 2016 is approximately $3,395,975.

(2)

Securities are shown at amortized cost.  Includes $842,024 (amortized cost basis) of mortgage backed securities of which the majority are fixed rate.  Although most have maturities greater than five years, these are amortizing instruments which generate cash flows on a monthly basis.  Estimated fair value of securities at December 31, 2016 is approximately $983,395.

(3)

Includes Federal Funds sold and interest bearing deposits at the Federal Reserve Bank.

(4)

Includes Federal Home Loan Bank stock and Federal Reserve Bank Stock.

(5)

Time deposits are shown at carrying value.  Estimated fair value at December 31, 2016 is approximately $547,570.

(6)

Includes securities sold under agreements to repurchase.  These are short-term borrowings, generally overnight, from our retail business customers.

(7)

Rate sensitive assets (RSA) divided by rate sensitive liabilities (RSL), cumulative basis.

As stated earlier, the rate sensitivity table above summarizes our interest earning assets and interest bearing liabilities by repricing periods at a point in time. It does not include assumptions about sensitivityWe compute equity at risk on a quarterly basis.

We conduct scenario analyses across a range of ramped, parallel, and sustained interest rate shocks and measure the percent of change in earnings and equity relative to changes in various interest rates by asset or liability type, correlation between macro environment market rates and specific product types, lag periods, cash flows or other assumptions and projections.  However, in addition to static gap analysis, our Bank also uses simulation models to estimate the sensitivity of its net interest income to changesa base case scenario assuming no change in interest rates.  SimulationThe range of interest rate shocks includes upward and downward movements of rates through 300 basis points in 100 basis point increments, subject to market conditions that may render certain rate shocks impracticable. This series of scenario analysis is a better technique than gap analysis because variables are changedreferred to as the Core Scenarios. The size and composition of the balance sheet is held constant for the various rate conditions.  Each category’s interest change is calculated as rates move up and down.  In addition, the


repayment speeds and repricing speeds are changed.  Rate Shock is a method for stress testing the net interest margin over the next 24 months under several rate change levels.  These levels span in 100bps increments up and down from the current interest rates.Core Scenarios. In order to simulate activity, maturing balances are replaced with the new balances at the new rate level, and repricing balances are adjusted to the new rate shock level.  The interest is recalculated for each level along with the new average yield.    Net

Measures of earnings at risk computed over a one-year time horizon and equity at risk produced from the Core Scenarios are defined as key risk indicators and are compared to risk tolerances established by the Asset/Liability Committee (“ALCO”) and the Board.  The ALCO also considers the analysis of earnings at risk over a two-year time horizon.    

Simulation analysis involves the use of several assumptions including, but not limited to, the timing of cash flows such as investment security calls, loan prepayment speeds, deposit attrition rates, the interest marginrate sensitivity of loans and deposits relative to general market rates, and the behavior of interest rates and spreads. Furthermore, equity at risk simulation uses assumptions regarding discount rates that value cash flows. Simulation analysis is then calculatedhighly dependent on model assumptions that may vary from actual outcomes. For example, higher levels of interest rate sensitivity of deposits to upward movements in interest rates may adversely impact net interest income. Additionally, slower prepayment speeds of loans may adversely impact the economic value of equity in a rising interest rate environment. Key simulation assumptions are subject to stress testing to assess the impact of assumption changes on earnings at risk and a margin risk profile is developed.  equity at risk.

The resulttable below summarizes the results of these calculations,the Core Analysis as of December 31, 2016 looking 24 months into the future, is summarized in the table below.  

2019.

 

% Change in Baseline Net Interest Income

 

 

 

 

 

Change in

 

% Change in Projected Baseline

Interest Rates

 

Net interest Income

(in bps)

 

1-12 Months

 

13-24 months

+300 bps

 

+4.32%

 

+12.35%

 

 

 

 

 

 

 

 

 

% Change in

 

 

 

 

 

 

 

 

 

 

Economic Value of

 

Ramped Change of Interest Rates

 

1-12 Months

 

 

13-24 Months

 

 

Equity

 

+ 300 bps

 

 

4.68

%

 

 

13.73

%

 

 

(11.44

)%

+200 bps

 

+3.28%

 

+8.63%

 

 

3.31

%

 

 

9.25

%

 

 

(7.87

)%

+100 bps

 

+1.98%

 

+4.64%

 

 

1.67

%

 

 

4.68

%

 

 

(3.94

)%

-100 bps

 

-4.83%

 

-8.76%

 

 

(1.40

)%

 

 

(5.29

)%

 

 

2.32

%

-200 bps

 

-8.97%

 

-15.21%

 

 

(2.86

)%

 

 

(10.22

)%

 

 

4.49

%

-300 bps

 

-10.67%

 

-17.36%

 

 

(4.22

)%

 

 

(12.63

)%

 

 

4.39

%


These models are built on a multitude of assumptions and predictions.  The benefit we see is measuring our overall interest rate risk profile.  In general, it appears that if market interest rates increase, it suggests a benefit to our net interest income.  If market interest rates decrease, it suggests a negative effect on our net interest income.  We believe that our interest rate risk is manageable as of December 31, 2016.

Simulation and rate shock stress testing our net interest income (“NIM”) is a forward looking analysis.  That is, it estimates, based on various assumptions, what the effect on our NIM might be given various changes in future interest rates.  Another way of analyzing our interest rate risk profile is looking at history.  The charts below measure the correlation between our NIM and market interest rates over a 16 year period starting at the beginning of 2000 and ending on December 31, 2016.  We used the one and ten year U.S. Treasury rates as surrogates for market interest rates.  This simple correlation is not perfect because we ignore changes in duration of our asset/liability portfolio over time and changes in the slope of the yield curve over time, as well as other significant environmental changes that may occur, such as the recent banking crisis.  However, it will demonstrate that over time our asset/liability portfolio generally tended to be asset sensitive.  That is, in general, over this historical period, when market interest rates increased, our NIM increased, and when market interest rates decreased, our NIM decreased.  In the following tables, the U.S. Treasury rates are measured by the vertical bars, and their scale is on the left hand side of the graph.  Each bar represents a quarterly average.  Our NIM is represented by the line graph and its scale is on the right hand side of the graph.  The line graph is connecting a series of dots, which represents our NIM for a given quarter.  

Net Interest Margin vs. U.S. Treasury Rates(1)

(4)

US Treasury rates obtained from Statistical Releases and Historical Data as provided by the Federal Reserve Bank.

Managing interest rate risk is a dynamic process.  Our philosophy is to not try to guess the market in either direction.  We do not want to be excessively asset sensitive or excessively liability sensitive.  We try to manage our asset/liability portfolio with the goal of optimizing our yield without taking on excessive interest rate risk.  

Contractual Obligations

While our liquidity monitoring and management considers both present and future demands for and sources of liquidity, the following table of contractual commitments focuses only on our future obligations.  In the table, all deposits with indeterminate maturities, such as demand deposits, checking accounts, savings accounts and money market accounts, are presented as having a maturity of one year or less.  


December 31, 2016

 

 

December 31, 2019

 

 

 

 

 

 

 

Due

 

Due

 

 

 

 

 

 

 

 

 

 

 

 

 

Due

 

 

Due

 

 

 

 

 

 

 

 

 

 

over one

 

over three

 

 

 

 

 

 

 

 

 

 

 

 

Over One

 

 

Over Three

 

 

 

 

 

 

 

 

Due in

 

year and

 

years and

 

Due

 

 

 

 

 

 

Due in

 

 

Year and

 

 

Years and

 

 

Due

 

 

 

 

one year

 

less than

 

less than

 

over five

 

 

 

 

 

 

One Year

 

 

Less Than

 

 

Less Than

 

 

Over Five

 

Total

 

or less

 

three years

 

five years

 

Years

 

 

Total

 

 

or Less

 

 

Three Years

 

 

Five Years

 

 

Years

 

Contractual commitments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit maturities

$

4,152,544

 

$

3,941,904

 

$

162,966

 

$

47,674

 

$

 

 

$

13,136,392

 

 

$

12,776,118

 

 

$

281,231

 

 

$

78,166

 

 

$

877

 

Securities sold under agreements to repurchase

 

28,427

 

28,427

 

 

 

 

 

 

93,141

 

 

 

93,141

 

 

 

 

 

 

 

 

 

 

Corporate debenture

 

25,958

 

 

 

 

25,958

 

Federal Home Loan Bank advances and other borrowings

 

 

161,000

 

 

 

150,000

 

 

 

11,000

 

 

 

 

 

 

 

Corporate and subordinated debenture

 

 

71,343

 

 

 

 

 

 

 

 

 

 

 

 

71,343

 

Federal funds purchased

 

261,986

 

261,986

 

 

 

 

 

 

379,193

 

 

 

379,193

 

 

 

 

 

 

 

 

 

 

Deferred compensation

 

28,553

 

12,594

 

821

 

1,000

 

14,138

 

 

 

66,778

 

 

 

35,263

 

 

 

3,361

 

 

 

3,812

 

 

 

24,342

 

Operating lease obligations

 

16,089

 

 

3,156

 

 

5,036

 

 

2,573

 

 

5,324

 

 

 

34,485

 

 

 

7,435

 

 

 

11,352

 

 

 

7,190

 

 

 

8,508

 

Total

$

4,513,557

 

$

4,248,067

 

$

168,823

 

$

51,247

 

$

45,420

 

 

$

13,942,332

 

 

$

13,441,150

 

 

$

306,944

 

 

$

89,168

 

 

$

105,070

 

 

Primary Sources and Uses of Funds  

Our primary sources and uses of funds during the year ended December 31, 20162019 are summarized in the table below.  

Sale of investments

 

$

276,579

 

Net cash from acquisitions

 

 

268,504

 

Mortgage-backed securities pay-downs

 

 

314,492

 

Proceeds from the sale of OREO

 

 

9,345

 

Proceeds from maturities of securities

 

 

295

 

Proceeds from sale of bank property held for sale

 

 

18,748

 

Proceeds from sale of bank premises and equipment, net

 

 

92

 

Proceeds from calls of securities

 

 

10,870

 

Net cash from operations

 

 

153,337

 

Net increase in deposits

 

 

176,161

 

Proceeds from stock options exercised

 

 

3,101

 

Net increase in repurchase agreements

 

 

16,536

 

Net increase in federal funds purchased

 

 

84,833

 

Total sources of funds

 

$

1,332,893

 

 

 

 

 

 

Purchases of investments

 

$

523,208

 

Increase in loans, net

 

 

266,141

 

Net increase in cash and cash equivalents

 

 

122,725

 

Purchase equipment

 

 

23,814

 

Net decrease in other borrowings

 

 

200,000

 

Net decrease in payable to shareholders for acquisitions

 

 

63

 

Stock repurchase

 

 

132,077

 

Cash dividends paid on common stock

 

 

52,400

 

Purchase of noncontrolling interest

 

 

11,400

 

Cash distribution paid to noncontrolling interest

 

 

1,065

 

Total uses of funds

 

$

1,332,893

 

 

Sale of investments

 

$

142,104

 

Net cash from acquisitions

 

 

41,885

 

Net increase in federal funds purchased

 

 

61,736

 

Mortgage backed securities pay-downs

 

 

168,222

 

Proceeds from the sale of OREO

 

 

18,008

 

Proceeds from maturities of securities

 

 

615

 

Proceeds from sale of bank property held for sale

 

 

4,340

 

Cash received from FDIC loss share agreements

 

 

5,482

 

Proceeds from calls of securities

 

 

68,650

 

Net cash from operations

 

 

36,595

 

Net increase in deposits

 

 

232,467

 

Proceeds from stock options exercised

 

 

1,769

 

Net increase repurchase agreements

 

 

411

 

Net increase in payable to shareholders for acquisitions

 

 

38

 

Total sources of funds

 

$

782,322

 

 

 

 

 

 

Purchases of investments

 

$

379,975

 

Increase in loans, net

 

 

287,751

 

Net decrease in other borrowings

 

 

57,418

 

Extingquishment of debt

 

 

8,680

 

Net increase in cash and cash equivalents

 

 

23,172

 

Purchase of bank owned life insurance

 

 

10,000

 

Purchase equipment

 

 

6,683

 

Cash dividends paid on common stock

 

 

7,681

 

Stock repurchase

 

 

962

 

Total uses of funds

 

$

782,322

 

Capital Resources

Total stockholders’shareholders’ equity at December 31, 20162019 was $552,457,$2,896,718, or 11%17% of total assets compared to $490,514,$1,971,344, or 12 %16% of total assets at December 31, 2015.2018.  The $61,943$925,374 increase was the result of the following items:  net income of $42,341,$226,598, plus $6,392 stock based compensation, plus $31,865$831,676 stock issued pursuant to the acquisition of Community,NCOM, including the fair value of assumed stock options converted to CenterState stock options, plus $45,435 net change in unrealized gain in securities available for sale, restricted stock awards and plus noncontrolling interest assumed from the NCOM acquisition of $12,002 and plus $9,050 stock based compensation, including stock options exercised and, less $10,012$132,077 in stock repurchases, less $52,400 cash dividends paid on our common stock, less $13,204


distribution paid to and purchase of noncontrolling interest previously assumed from the NCOM transaction, less $1,093 cumulative adjustment pursuant to the adoption of ASU 842, and less $613 net change in unrealized losses in securities available for sale, less $962 in stock repurchases and less $7,681our cash dividends paid on our common stock.flow hedge.

The bank regulatory agencies have established risk-based and leverage capital requirements for banks.  Thesebanks that are applicable to the Company and the Bank.  Under these requirements, are intended to provide an additional measure of a bank’s capital adequacy by assigning weighted levels of risk to asset categories.  Banks are also required to systematically maintain capital against such “off- balance sheet” activities as loans sold with recourse, loan commitments, guaranteesthe Company and standby letters of credit.  These requirements are intended to strengthen the quality of capital by increasing the emphasis on common equity and restricting the amount of loan loss reserves and other forms of equity such as preferred stock that may be included in capital.  Our subsidiary Bank’s objective is to maintain its current status as a “well-capitalized institution” as that term is defined by its regulators.


Under the terms of the capital rules, banks must meet minimum capital adequacy based upon both total assets and risk-adjusted assets.  All banksBank are required to maintain a minimum common equity tier 1 or CET1 ratiocertain capital standards based on ratios of capital to total common equityassets and capital to risk-weighted assets of 4.5%, a minimum ratio of Tier 1 capital to risk-weighted assets of 6%, a total risk-based capital ratio of 8%, and a minimum ratio of Tier 1 capital to average assets of 4% (“leverage ratio”).  In addition, the rules require a capital conservation buffer of up to 2.5% above each of the capital ratio requirements (CET1, tier 1, and total risk-based capital) which must be met for a bank to be able to pay dividends, engage in share buybacks or make discretionary bonus payments to executive management without restriction. This capital conservation buffer is being phased in over a four year period starting on January 1, 2016 and was 0.625% in 2016 and 1.25% as of January 1, 2017.  When fully implemented, a banking organization would need to maintain a CET1 capital ratio of at least 7%, a total Tier 1 capital ratio of at least 8.5% and a total risk-based capital ratio of at least 10.5% or it would be subject to restrictions on capital distributions and discretionary bonus payments to its executive management.assets. Adherence to these guidelinesrequirements has not had an adverse impact on our Company.

Selected consolidated For more information regarding regulatory capital ratios at December 31, 2016,requirements applicable to us, refer to Part I – “Supervision and 2015 were as follows:

 

 

Actual

 

 

For capital adequacy purposes

 

 

Excess

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

As of December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

479,966

 

 

 

12.5

%

 

$

306,281

 

 

 

8.0

%

 

$

173,685

 

Tier 1 capital (to risk weighted assets)

 

$

452,925

 

 

 

11.8

%

 

$

229,711

 

 

 

6.0

%

 

$

223,214

 

Common equity Tier 1 (to risk weighted assets)

 

$

431,546

 

 

 

11.3

%

 

$

172,283

 

 

 

4.5

%

 

$

259,263

 

Tier 1 capital (to average assets)

 

$

452,925

 

 

 

9.1

%

 

$

198,891

 

 

 

4.0

%

 

$

254,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

438,748

 

 

 

15.8

%

 

$

222,322

 

 

 

8.0

%

 

$

216,426

 

Tier 1 capital (to risk weighted assets)

 

$

416,484

 

 

 

15.0

%

 

$

166,742

 

 

 

6.0

%

 

$

249,743

 

Common equity Tier 1 (to risk weighted assets)

 

$

399,876

 

 

 

14.4

%

 

$

125,056

 

 

 

4.5

%

 

$

274,820

 

Tier 1 capital (to average assets)

 

$

416,484

 

 

 

10.5

%

 

$

158,206

 

 

 

4.0

%

 

$

258,278

 

Regulation - Capital Requirements.”  

Effects of Inflation and Changing Prices

The accompanying consolidated financial statementsConsolidated Financial Statements have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation.  Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature.  As a result, interest rates generally have a more significant impact on the performance of a financial institution than the effects of general levels of inflation.  Although interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services, increases in inflation generally have resulted in increased interest rates.  In addition, inflation affects financial institutions’ increased cost of goods and services purchased, the cost of salaries and benefits, occupancy expense, and similar items. Inflation and related increases in interest rates generally decrease the market value of investments and loans held and may adversely affect liquidity, earnings, and shareholders’ equity.  Commercial and other loan originations and refinancings tend to slow as interest rates increase, and can reduce our earnings from such activities.

Off-Balance Sheet Arrangements

We generally do not have any off-balance sheet arrangements, other than approved and unfunded loans and letters and lines of credit to our customers in the ordinary course of business.

Mortgage banking derivatives used in the ordinary course of business consist of forward sales contracts and interest rate lock commitments on residential mortgage loans.  Forward sales contracts represent future commitments to deliver loans at a specified price and by a specified date and are used to manage interest rate risk on loan commitments and mortgage loans held for sale.  Rate lock commitments represent commitments to fund loans at a specific rate and by a specified expiration date.  These derivatives involve underlying items, such as interest rates, and are designed to mitigate risk. For additional information, see Note 4 in our “Notes to Consolidated Financial Statements.”

Our correspondent and capital markets division arranges interest rate swaps between client financial institutions for a fee.  Our subsidiary bank also enters into interest rate swaps with certain commercial loan clients.  Under these arrangements, the Company enters into a fixed rate loan with a client in addition to a swap agreement.  The swap agreement effectively converts the client’s fixed rate loan into a variable rate loan.  The Company then enters into a matching swap agreement with a third party dealer in order to offset its exposure on the customer swap.  For additional information on these derivatives refer to Note 2726 in our “Notes to Consolidated Financial Statements.”  

Accounting Pronouncements

Refer to Note 1(ai)1 (ah) in our “Notes to Consolidated Financial Statements” for a discussion on the effects of new accounting pronouncements.


ItemItem 7 A.

Quantitative and Qualitative Disclosures about Market Risk.Risk

Market risk is the risk of economic loss from adverse changes in the fair value of financial instruments due to changes in (a) interest rates, (b) foreign exchange rates, or (c) other factors that relate to market volatility of the rate, index, or price underlying the financial instrument.  Our market risk is composed primarily of interest rate risk.  Our Asset/Liability Committee (“ALCO”) is responsible for reviewing the interest rate sensitivity position, and establishing policies to monitor and limit the exposure to interest rate risk.  Substantially all of our interest rate risk exposure relates to the financial instrument activity of our subsidiary Bank.  As such, the board of directors of our subsidiary Bank is responsible to review and approve the policies and guidelines established by theirthe Bank’s ALCO.

The primary objective of asset/liability management is to provide an optimum and stable net interest margin, after-tax return on assets and return on equity capital, as well as adequate liquidity and capital.  Interest rate risk is measured and monitored through gap analysis and simulation analysis, which measures the amount of repricing risk associated with the balance sheet at specific points in time.  See “Liquidity and Market Risk Management” presented in Item 7 above for quantitative disclosures in tabular format, as well as additional qualitative disclosures.

 


ItemItem 8.

Financial Statements and Supplementary Data

The financial statements of our Company as of December 31, 20162019 and 20152018 and for the years ended December 31, 2016, 20152019, 2018 and 20142017 are set forth in this Form 10-K beginning at page 67.79.

ItemItem 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.Disclosure

None.

ItemItem 9A.

Controls and Procedures.Procedures

 

(a)

Evaluation of disclosure controls and procedures.  As of December 31, 2016,2019, the end of the period covered by this Annual Report on Form 10-K, our management, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934).  Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer each concluded that as of December 31, 2016,2019, the end of the period covered by this Annual Report on Form 10-K, we maintained effective disclosure controls and procedures and there have been no significant changes in our internal control during our most recently completed fiscal quarter that materially affected, or is likely to materially affect, our internal control over financial reporting.

 

(b)

Management’s report on internal control over financial reporting.  Management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f).  Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizations in 2013, also referred to as the Treadway Commission.  Based upon our evaluation under the framework in Internal Control – Integrated Framework, management concluded that our internal control over financial reporting was effective as of December 31, 2016.2019.  The effectiveness of the Company’s internal control over financial reporting as of December 31, 20162019 has been audited by Crowe Horwath LLP, an independent registered public accounting firm, as stated in their report which is included herein.

ItemItem 9B.

Other Information.Information

Not applicable.

 



PARTPART III

ItemItem 10.

Directors, Executive Officers and Corporate Governance

Our Company has a Code of Ethics that applies to our principal executive officer and principal financial officer (who is also our principal accounting officer), a copy of which is included on the Company’s website, www.centerstatebanks.com, at Investor Relations / Governance Documents.  The Company also has a formal corporate governance policy, related parties’ transaction policy and insider trading policy, all of which also apply to our principal executive officer and principal financial officer and are also included on the Company’s website.  The website also includes a copy of the Company’s Audit Committee Charter, Risk Committee Charter, Compensation Committee Charter, Nominating Committee Charter and NominatingCulture Committee Charter.  The information contained under the sections captioned “Directors” and “Senior Executive Officers” under “Proposal One – Election of Directors,” and in the sections captioned “Nominating Committee,“Board Leadership Structure and the Board’s Role in Risk Oversight,” “Audit Committee Report” and “Section 16(a) Beneficial Ownership Reporting Compliance,” in the registrant’s definitive Proxy Statement for the Annual Meeting of Shareholders to be held on April 27, 2017,23, 2020, to be filed with the SEC pursuant to Regulation 14A within 120 days of our fiscal year end (the “Proxy Statement”), is incorporated herein by reference.

ItemItem 11.

Executive Compensation

The information contained in the sections captioned “Information About“Board Leadership Structure and the Board of DirectorsBoard’s Role in Risk Oversight” and Its Committees”“Director Compensation,” under “Proposal One – Election of Directors,” and the sections captioned “Executive Compensation,” “Director Compensation,” “Compensation Committee InterlocksDiscussion and Insider Participation,Analysis,” and “Compensation Committee Report,” in the Proxy Statement, is incorporated herein by reference.

ItemItem 12.

Security Ownership of Certain Beneficial Owners and Management and Related StockholderShareholder Matters

Information contained in the section captioned “Management and Principal Stock Ownership” under “Election of Directors,” and under the table captioned “Equity Compensation Plan Information” under “Executive Compensation” in the Proxy Statement, is incorporated herein by reference.

ItemItem 13.

The information contained in the section entitledcaptioned “Director Independence” under “Proposal One – Election of Directors” and the section captioned “Certain Related Transactions” and the section entitled “Director Independence” under “Election of Directors” in the Proxy Statement is incorporated herein by reference.

ItemItem 14.

Principal Accountant Fees and Services

The information contained in the section captioned “Ratification“Proposal Three - Ratification of Appointment of Independent Registered Public Accounting Firm” in the Proxy Statement is incorporated herein by reference.

ItemItem 15.

Exhibits and Financial Statement Schedules

 

(a)

The following documents are filed as part of this report:

 

1.

Financial Statements

 

Reports of Independent Registered Public Accounting Firm

Consolidated Balance Sheets as of December 31, 20162019 and 20152018

Consolidated Statements of Income and Comprehensive Income for the years ended December 31, 2016, 20152019, 2018 and 20142017

Consolidated Statements of Cash Flows for the years ended December 31, 2016, 20152019, 2018 and 20142017

Consolidated Statement of Changes in Stockholders’Shareholders’ Equity for the years ended December 31, 2016, 20152019, 2018 and 20142017

Notes to Consolidated Financial Statements

 

2.

Financial Statement Schedules

 

All schedules have been omitted as the required information is either inapplicable or included in the Notes to Consolidated Financial Statements.


 

3.

Exhibits

 

   3.12.1

 

-

 

Agreement and Plan of Merger by and between CenterState Bank Corporation and South State Corporation (Incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on January 29, 2020)

3.1

-

Articles of Incorporation (Incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement  on Form S-4, File No. 333-95087, dated January 20, 2000 (the “Initial Registration Statement”)

 

 

 

 

 

   3.2

 

-

 

Articles of Amendment to Articles of Incorporation (Incorporated by reference to Exhibit 99.1 to the Company’s Form 8-K dated April 25, 2006)

 

 

 

 

 

   3.3

 

-

 

Articles of Amendment to Articles of Incorporation (Incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K dated December 16, 2009)

 

 

 

 

 

   3.4

 

-

 

Articles of Amendment to the Articles of Incorporation  (Incorporated by reference to Exhibit 3.6 to the Company’s Form 10-K datedfiled on March 4, 2010)

 

 

 

 

 

   3.5

 

-

 

Articles of Amendment to the Articles of Incorporation authorizing the Preferred Shares (Incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K dated November 24, 2008.)2008)

 

 

 

 

 

   3.6

 

-

 

Articles of Amendment to the Articles of Incorporation increasing the number of authorized common shares from 40,000,000 to 100,000,000 (Incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K dated December 16, 2009.)2009)

 

 

 

 

 

   3.7

 

-

 

Amended and Restated Bylaws (filed herewith)Articles of Amendment to the Articles of Incorporation increasing the number of authorized common shares from 100,000,000 to 200,000,000 (Incorporated by reference to Exhibit 4.7 to the Company’s Form S-8 dated May 30, 2018)

 

 

 

 

 

   4.13.8

 

-

 

Specimen Stock CertificateArticles of Amendment to the Articles of Incorporation changing the Company’s legal name to CenterState Banks, Inc.Bank Corporation (Incorporated by reference to Exhibit 4.23.7 to the Registration Statement)Company’s Form 10K filed on February 27, 2018)

 

 

 

 

 

   10.13.9

 

-

 

CenterState Banks, Inc. Stock Option PlanAmended and Restated Bylaws (Incorporated by reference to Exhibit 10.13.7 to the Registration Statement)*Company’s Form 10-K filed on March 2, 2017)

 

 

 

 

 

   10.34.1

 

-

 

Specimen Stock Certificate of CenterState Bank Corporation (formerly CenterState Banks, Inc.) (Incorporated by reference to Exhibit 4.8 to the Registration Statement on Form S-8, dated January 2, 2018)

10.1

-

Form of CenterState Bank Corporation (formerly CenterState Banks, Inc.) Split Dollar Agreement (Incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K dated January 11, 2006)*

 

 

 

 

 

  10.410.2

 

-

 

CenterState Bank Corporation (formerly CenterState Banks, Inc.) 2007 Equity Incentive Plan (Incorporated by reference to Appendix D to the Company’s Proxy Statement dated March 30, 2007)*

 

 

 

 

 

  10.510.3

 

-

 

Executive Deferred Compensation Agreement between the Company and Ernest S. Pinner, its Chairman of the Board, Chief Executive Officer and President (Incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K dated December 31, 2008.)*

 

 

 

 

 

  10.610.4

 

-

 

Supplemental Executive Retirement Agreements (“SERP”) between the Company and John C. Corbett and James J. Antal (Incorporated by reference to Exhibits 10.1 and 10.2 to the Company’s Form 8-K dated July 14, 2010.)*

 

 

 

 

 

  10.710.5

 

-

 

Employment Agreements between the Company and John C. Corbett and James J. Antal (Incorporated by reference to Exhibits 10.4 and 10.5 to the Company’s Form 8-K dated July 14, 2010.)*

 

 

 

 

 

  10.810.6

 

-

 

Supplemental Executive Retirement Agreement (“SERP”) between the Company and Stephen D. Young, its Treasurer and Executive Vice President of the Company’s subsidiary bank, CenterState Bank of Florida, N.A. (Incorporated by reference to Exhibit 10.8 to the Company’s Form 10-K datedfiled on March 16, 2011.)*


10.7

-

Employment Agreement between the Company and Stephen D. Young, its Chief Operating Officer and Executive Vice President of the Company’s subsidiary bank, CenterState Bank, N.A. (Incorporated by reference to Exhibit 10.10 to the Company’s Form 10-K filed on March 16, 2011.)*

 

 

 

 

 

  10.910.8

 

-

 

Employment Agreement between the Company and Stephen D. Young, its Treasurer and Executive Vice President of the Company’s subsidiary bank, CenterState Bank of Florida, N.A. (Incorporated by reference to Exhibit 10.10 to the Company’s Form 10-K dated March 16, 2011.)*

  10.10

-

Employment Agreement between the Company and Ernest S. Pinner, its President, Chief Executive Officer and Chairman of the Board of Directors (Incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K dated February 14, 2011.)*

 

 

 

 

 

  10.1110.9

 

-

 

CenterState Bank Corporation (formerly CenterState Banks, Inc.) 2013 Equity Incentive Plan, as amended September 17, 2015 (Incorporated by reference to Exhibit 10.1 to the Company’s Form 10-Q datedfiled on November 3, 2015)*

 

 

 

 

 

  10.1210.10

 

-

 

Employment Agreement between the Company and Daniel E. Bockhorst,Jennifer L. Idell, its Chief RiskFinancial Officer (Incorporated by reference to Exhibit 10.1 to the Company’sour Form 8-K, dated September 22, 2014.May 2, 2016.)*

 

 

 

 

 

  10.1310.11

 

-

 

Employment Agreement between the Company and Jennifer I. Idell, its Chief Financial Officer (Incorporated by reference to Exhibit 10.1 to our Form 8-K, dated May 2,2016.)*


  10.14

-

Amendment to Employment Agreement between the Company and Ernest S. Pinner, its Executive Chairman of the Board (Incorporated by reference to Exhibit 10.1 to our Form 8-K, dated September 22,12, 2016)*

 

 

 

 

 

  14.110.12

 

-

 

Employment Agreement between CenterState Bank, N.A. and Mark W. Thompson, the Company’s subsidiary bank President (Incorporated by reference to Exhibit 10.1 to our Form 8-K, dated January 2, 2018)*

10.13

-

CenterState Bank Corporation 2018 Equity Incentive Plan (Incorporated by reference to Exhibit 10.1 to the Company’s Form S-8 filed on May 30, 2018)*

10.14

-

CenterState Bank Corporation 2018 Equity Incentive Plan (Incorporated by reference to Exhibit 10.1 to the Company’s Form S-8 filed on May 30, 2018)*

10.15

-

Employment Agreement by and between CenterState Bank, N.A. and Richard Murray, IV, dated November 23, 2018 (Incorporated by reference to Exhibit 10.1 to CenterState Bank Corporation's Form 8-K filed on November 26, 2018)

10.16

-

Employment Agreement by and between CenterState Bank, N.A. and William E. Matthews, V, dated November 23, 2018 (Incorporated by reference to Exhibit 10.2 to CenterState Bank Corporation's Form 8-K filed on November 26, 2018)

10.17

-

Supplemental Executive Retirement Benefits Agreement by and between National Bank of Commerce and Richard Murray, IV, dated January 1, 2016 (Incorporated by reference to Exhibit 10.1A to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 22, 2015)*

10.18

-

Supplemental Executive Retirement Benefits Agreement by and between National Bank of Commerce and William E. Matthews, V, dated January 1, 2016 (Incorporated by reference to Exhibit 10.1B to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 22, 2015)*

10.19

-

Split-Dollar Agreement by and between National Bank of Commerce and Richard Murray, IV, dated January 1, 2016 (Incorporated by reference to Exhibit 10.2A to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 22, 2015)*

10.20

-

Split-Dollar Agreement by and between National Bank of Commerce and William E. Matthews, V, dated January 1, 2016 (Incorporated by reference to Exhibit 10.2B to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 22, 2015)*

10.21

-

2018 Supplemental Executive Retirement Benefits Agreement by and between National Bank of Commerce and Richard Murray, IV, entered into and effective as of September 12, 2018 (Incorporated by reference to Exhibit 10.1A to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on September 17, 2018)*

10.22

-

2018 Split-Dollar Agreement by and between National Bank of Commerce and Richard Murray, IV, entered into and effective as of September 12, 2018 (Incorporated by reference to Exhibit 10.2A to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on September 17, 2018)*

10.23

-

2018 Supplemental Executive Retirement Benefits Agreement by and between National Bank of Commerce and William E. Matthews, V, entered into and effective as of September 12, 2018 (Incorporated by reference to Exhibit 10.1B to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on September 17, 2018)*


10.24

-

2018 Split-Dollar Agreement by and between National Bank of Commerce and William E. Matthews, V, entered into and effective as of September 12, 2018 (Incorporated by reference to Exhibit 10.2B to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on September 17, 2018)*

10.25

-

Amendment Number One to Supplemental Executive Retirement Benefits Agreement by and between National Bank of Commerce and Richard Murray, IV, dated December 13, 2018 (Incorporated by reference to Exhibit 10.1A to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 12, 2018)*

10.26

-

Amendment Number One to 2018 Supplemental Executive Retirement Benefits Agreement by and between National Bank of Commerce and Richard Murray, IV, entered into and effective as of December 13, 2018 (Incorporated by reference to Exhibit 10.1B to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 12, 2018)*

10.27

-

Amendment Number One to Supplemental Executive Retirement Benefits Agreement by and between National Bank of Commerce and William E. Matthews, V, dated December 13, 2018 (Incorporated by reference to Exhibit 10.1C to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 12, 2018)*

10.28

-

Amendment Number One to 2018 Supplemental Executive Retirement Benefits Agreement by and between National Bank of Commerce and William E. Matthews, V, entered into and effective as of December 13, 2018 (Incorporated by reference to Exhibit 10.1D to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 12, 2018)*

10.29

-

Amendment Number One to 2016 Split-Dollar Agreement by and between National Bank of Commerce and Richard Murray, IV, dated December 13, 2018 (Incorporated by reference to Exhibit 10.2A to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 12, 2018)*

10.30

-

Amendment Number One to 2018 Split-Dollar Agreement by and between National Bank of Commerce and Richard Murray, IV, dated December 13, 2018 (Incorporated by reference to Exhibit 10.2B to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 12, 2018)*

10.31

-

Amendment Number One to 2016 Split-Dollar Agreement by and between National Bank of Commerce and William E. Matthews, V, dated December 13, 2018 (Incorporated by reference to Exhibit 10.2C to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 12, 2018)*

10.32

-

Amendment Number One to 2018 Split-Dollar Agreement by and between National Bank of Commerce and William E. Matthews, V, dated December 13, 2018 (Incorporated by reference to Exhibit 10.2D to National Commerce Corporation’s Current Report on Form 8-K (File No. 001-36878) filed on December 12, 2018)*

10.33

-

Separation Agreement between the Company and Ernest S. Pinner, the Company’s Chairman of the Board, dated January 1, 2020

10.34

-

Release Agreement between the Company and Ernest S. Pinner, the Company’s Chairman of the Board, dated January 1, 2020

10.35

-

Retention Agreement between the Company and John C. Corbett, the Company’s President and Chief Executive Officer, dated January 25, 2020

10.36

-

Retention Agreement between the Company and Steven D. Young, the Company’s Chief Operating Officer, dated January 25, 2020

10.37

-

Retention Agreement between the Company and Jennifer L. Idell, the Company’s Chief Administrative Officer, dated January 25, 2020

14.1

-

Code of Ethics (Incorporated by reference to Exhibit 14.1 to the Company’s December 31, 2003 Form 10-K datedfiled on March 26, 2004)


21.1

-

List of Subsidiaries of CenterState Bank Corporation

 

 

 

 

 

  21.123.1

 

-

 

ListConsent of Subsidiaries of CenterState Banks, Inc.Crowe LLP

 

 

 

 

 

  23.131.1

 

-

 

ConsentCertification of Crowe Horwath LLPPresident and Chief Executive Officer under Section 302 of the Sarbanes–Oxley Act of 2002

 

 

 

 

 

  31.131.2

 

-

 

Certification of President and Chief ExecutiveFinancial Officer under Section 302 of the Sarbanes–OxleySarbanes-Oxley Act of 2002

 

 

 

 

 

  31.232.1

 

-

 

Certification of President and Chief FinancialExecutive Officer under Section 302906 of the Sarbanes-OxleySarbanes–Oxley Act of 2002

 

 

 

 

 

  32.132.2

 

-

 

Certification of President and Chief Executive Officer under Section 906 of the Sarbanes–Oxley Act of 2002

  32.2

-

Certification of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

101.INS

 

 

 

XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

 

 

 

 

 

101.SCH

 

 

 

XBRL Schema Document

 

 

 

 

 

101.CAL

 

 

 

XBRL Calculation Linkbase Document

 

 

 

 

 

101.DEF

 

 

 

XBRL Definition Linkbase Document

 

 

 

 

 

101.LAB

 

 

 

XBRL Label Linkbase Document

 

 

 

 

 

101.PRE

 

 

 

XBRL Presentation Linkbase Document

104

Cover Page Interactive Data File (embedded within the Inline XBRL Document)

 

 

*

Represents a management contract or compensatory plan or arrangement required to be filed as an exhibit.

 

 

 


CENTERSTATE BANKS, INC.BANK CORPORATION and SUBSIDIARIES

Index to consolidated financial statementsINDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

Report of Independent Registered Public Accounting Firm

 

6676

 

 

 

Consolidated Balance Sheets as of December 31, 20162019 and 20152018

 

6779

 

 

 

Consolidated Statements of Income and Comprehensive Income for the years ended December 31, 2016, 20152019, 2018 and 20142017

 

6880

 

 

 

Consolidated Statement of Changes in Stockholders’Shareholders’ Equity for the years ended December 31, 2016, 20152019, 2018 and 20142017

 

7082

 

 

 

Consolidated Statements of Cash Flows for the years ended December 31, 2016, 20152019, 2018 and 20142017

 

7183

 

 

 

Notes to Consolidated Financial Statements

 

7385

 

 

 


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMReport of Independent Registered Public Accounting Firm

 

Board of Directors and Shareholders

of CenterState Banks, Inc.Bank Corporation

Winter Haven, Florida

Opinions on the Financial Statements and Internal Control over Financial Reporting

We have audited the accompanying consolidated balance sheets of CenterState Banks, Inc.Bank Corporation (the "Company") as of December 31, 20162019 and 2015,2018, and the related consolidated statements of income and comprehensive income, changes in stockholders'shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2016.2019, and the related notes (collectively referred to as the "consolidated financial statements"). We also have audited CenterState Banks, Inc.’sthe Company’s internal control over financial reporting as of December 31, 2016,2019, based on criteria established in the 2013 Internal Control – Integrated FrameworkFramework: (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). CenterState Banks, Inc.’s

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2019 in conformity with accounting principles generally accepted in the United States of America.  Also in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2019, based on criteria established in Internal Control – Integrated Framework: (2013) issued by COSO.

Basis for Opinions

The Company’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in Management’s report on internal control over financial reporting contained in Item 9A of the accompanying Form 10-K.Management’s Report on Internal Control over Financial Reporting.  Our responsibility is to express an opinion on thesethe Company’s consolidated financial statements and an opinion on the company'sCompany’s internal control over financial reporting based on our audits.  We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud, and whether effective internal control over financial reporting was maintained in all material respects.  

Our audits of the consolidated financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence supportingregarding the amounts and disclosures in the consolidated financial statements, assessingstatements. Our audits also included evaluating the accounting principles used and significant estimates made by management, andas well as evaluating the overall presentation of the consolidated financial statement presentation.statements. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

Definition and Limitations of Internal Control Over Financial Reporting

A company'scompany’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.  A company'scompany’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company'scompany’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion,


Critical Audit Matters

The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements referredthat were communicated or required to above present fairly,be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in all material respects,any way our opinion on the consolidated financial position of CenterState Banks, Inc.statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing a separate opinion on the critical audit matters or on the accounts or disclosures to which they relate.

Allowance for Loan Losses – Adjustments to Historical Loss Experience

As disclosed in Notes 1 and 5 to the consolidated financial statements, the Company’s allowance for loan losses is a valuation allowance for probable incurred credit losses in its loan portfolio. As of December 31, 2016 and 2015,2019, the Company recorded an allowance for loan losses of $40,655,000 which consists of three components: the allowance for loans individually evaluated for impairment (“specific reserves”), representing $1,878,000, the allowance for loans collectively evaluated for impairment (“general reserve”), representing $38,551,000, and the resultsallowance for purchase credit-impaired loans, representing $226,000. The general reserve covers loans that are not individually classified as impaired and is based on historical loss experience adjusted for economic factors.

The historical loss experience is the ratio of its operationshistorical losses by portfolio segment to the balance of each respective portfolio segment.  The portfolio segments identified by the Company are residential loans, commercial real estate loans, construction and its cash flowsland development loans, commercial and industrial loans and consumer and other loans. The historical loss experience is adjusted for economic factors based on the risks present for each portfolio segment. Management’s determination of the yearsadjustments to historical loss experience relies on a qualitative assessment of risks to determine the quantitative impact on the general reserve. The economic factors include consideration of the following: levels of and trends in delinquencies and impaired loans; volume and severity of adversely classified or graded loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations.  The adjusted historical loss experiences are multiplied by the recorded investment in each loan portfolio segment to estimate the general reserve.

Management’s analysis of the economic factors to determine the adjustments to the historical loss experience requires a high degree of subjectivity and judgment and requires the Company to make significant estimates of the risks present for each portfolio segment.  Changes in these assumptions could have a material effect on the Company’s consolidated financial statements.   We identified the testing of the adjustments to historical loss experience to be a critical audit matter, as it involved especially subjective auditor judgment.

The primary procedures we performed to address this critical audit matter included:

Testing the design and operating effectiveness of controls over the estimate of the adjustments to historical loss experience in the three-year period ended December 31, 2016 in conformity with accounting principles generally acceptedgeneral reserve of the allowance for loan losses, including controls addressing:

The review of the qualitative and quantitative conclusions related to the adjustments to the historical loss experience, and the resulting allocation to the general reserve.

The accuracy of inputs and mathematical accuracy of the general reserve calculation.

Substantively testing management’s process, including evaluating their judgments and assumptions, for developing the estimate of the adjustments to historical loss experience in the United Statesgeneral reserve of America. Alsothe allowance for loan losses which included:

Evaluation of the reasonableness of management’s conclusions related to the adjustments to the historical loss experience, and the resulting allocation to the allowance.

Testing the accuracy of inputs and mathematical accuracy of the allowance for loan losses calculation.

Performing substantive analytical procedures over the adjustments to historical loss rates year over year.

Business Combination – Fair Value of Acquired Non-Purchased Credit Impaired Loans from the Acquisition of National Commerce Corporation

As described in our opinion,Notes 1 and 26, the Company maintained,acquired 100% of the outstanding common stock of National Commerce Corporation on April 1, 2019.  The acquisition was accounted for under the acquisition method of accounting in allaccordance with ASC Topic 805, Business Combinations.  The Company acquired loans with an estimated fair value of $3,327,850,000, which is net of a $61,384,000


discount to the outstanding principal balance. Of the total loans acquired, management identified $18,616,000 of loans with credit deterioration since origination (“PCI loans”) and $3,309,234,000 of loans without evidence of credit deterioration since origination (“non-PCI loans”). The non-PCI loans were valued by management using a discounted cash flow model under the income approach.

The determination of the fair value of the acquired non-PCI loans requires a high degree of subjectivity and judgment.  The model assumptions and valuation results could have a material respects, effectiveeffect on the Company’s consolidated financial statements.  We identified the testing of the model assumptions and valuation results for estimating the fair value of the acquired non-PCI loans to be a critical audit matter, as the overall evaluation involved especially subjective auditor judgment.

The primary procedures we performed to address this critical audit matter included:

Testing the design and operating effectiveness of internal control over financial reporting as of December 31, 2016, based on criteria established inrelated the 2013 Internal Control – Integrated Framework issued by the Committee of Sponsoring Organizationsreview of the Treadway Commission (COSO).reasonableness of the model assumptions and valuation results.

Substantively testing management’s process related to the assessment of model assumptions and valuation results, including evaluating their judgments and assumptions, which included:

Evaluation of the reasonableness of management’s judgments related to the model assumptions.  We utilized valuation specialists in our evaluation, which considered the weight of confirming and disconfirming evidence from internal and external sources, loan portfolio performance and third-party credit quality data.

Utilizing valuation specialists to evaluate the application of the model and overall results.

 

/s/ Crowe Horwath LLP

Crowe Horwath LLP

We have served as the Company's auditor since 2006.

Fort Lauderdale, Florida

March 2, 2017

February 27, 2020

 


CENTERSTATE BANKS, INC.BANK CORPORATION AND SUBSIDIARIES

Consolidated Balance SheetsCONSOLIDATED BALANCE SHEETS

December 31, 20162019 and 20152018

(in thousands of dollars, except per share data)

 

 

2019

 

 

2018

 

ASSETS

 

2016

 

 

2015

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

66,368

 

 

$

50,902

 

 

$

185,255

 

 

$

107,007

 

Federal funds sold and Federal Reserve Bank deposits

 

 

109,286

 

 

 

101,580

 

Deposits in other financial institutions (restricted cash)

 

 

140,913

 

 

 

28,345

 

Federal funds sold and FRB deposits

 

 

163,890

 

 

 

231,981

 

Cash and cash equivalents

 

 

175,654

 

 

 

152,482

 

 

 

490,058

 

 

 

367,333

 

Trading securities, at fair value

 

 

12,383

 

 

 

2,107

 

 

 

4,987

 

 

 

1,737

 

Investment securities available for sale, at fair value

 

 

740,702

 

 

 

604,739

 

Investment securities held to maturity (fair value of $242,693 and $273,983

 

 

 

 

 

 

 

 

at December 31, 2016 and December 31, 2015, respectively)

 

 

250,543

 

 

 

272,840

 

Loans held for sale

 

 

2,285

 

 

 

1,529

 

 

 

 

 

 

 

 

 

Available for sale debt securities, at fair value

 

 

1,886,724

 

 

 

1,727,348

 

Held to maturity debt securities (fair value of $208,852 and $212,179

 

 

 

 

 

 

 

 

at December 31, 2019 and December 31, 2018, respectively)

 

 

202,903

 

 

 

216,833

 

Loans held for sale (see Note 4)

 

 

142,801

 

 

 

40,399

 

Loans, excluding purchased credit impaired

 

 

3,243,823

 

 

 

2,383,248

 

 

 

11,848,475

 

 

 

8,181,533

 

Purchased credit impaired loans

 

 

185,924

 

 

 

210,528

 

 

 

135,468

 

 

 

158,971

 

Allowance for loan losses

 

 

(27,041

)

 

 

(22,264

)

 

 

(40,655

)

 

 

(39,770

)

Net Loans

 

 

3,402,706

 

 

 

2,571,512

 

 

 

11,943,288

 

 

 

8,300,734

 

 

 

 

 

 

 

 

 

Bank premises and equipment, net

 

 

114,815

 

 

 

101,821

 

 

 

296,706

 

 

 

227,454

 

Right-of-use operating lease assets

 

 

32,163

 

 

 

 

Accrued interest receivable

 

 

12,112

 

 

 

10,286

 

 

 

40,945

 

 

 

33,143

 

Federal Home Loan Bank and Federal Reserve Bank stock, at cost

 

 

17,669

 

 

 

14,041

 

FHLB, FRB and other stock, at cost

 

 

100,305

 

 

 

79,584

 

Goodwill

 

 

106,028

 

 

 

76,739

 

 

 

1,204,417

 

 

 

802,880

 

Core deposit intangible, net

 

 

15,510

 

 

 

12,164

 

 

 

91,157

 

 

 

66,225

 

Trust intangible, net

 

 

699

 

 

 

837

 

Other intangible assets, net

 

 

4,507

 

 

 

2,953

 

Bank owned life insurance

 

 

98,424

 

 

 

85,890

 

 

 

330,155

 

 

 

267,820

 

Other repossessed real estate owned

 

 

7,090

 

 

 

11,196

 

FDIC indemnification asset

 

 

 

 

 

25,795

 

Other repossessed real estate owned ("OREO")

 

 

5,092

 

 

 

2,909

 

Deferred income tax asset, net

 

 

63,208

 

 

 

46,220

 

 

 

28,786

 

 

 

51,462

 

Bank property held for sale

 

 

8,599

 

 

 

1,665

 

 

 

23,781

 

 

 

25,080

 

Interest rate swap derivatives (asset), at fair value

 

 

31,817

 

 

 

18,619

 

Interest rate swap derivatives, at fair value

 

 

273,068

 

 

 

92,475

 

Prepaid expense and other assets

 

 

18,315

 

 

 

12,235

 

 

 

40,182

 

 

 

31,219

 

TOTAL ASSETS

 

$

5,078,559

 

 

$

4,022,717

 

 

$

17,142,025

 

 

$

12,337,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing

 

$

2,725,920

 

 

$

2,082,040

 

Non-interest bearing

 

 

1,426,624

 

 

 

1,133,138

 

Demand - non-interest bearing

 

$

3,929,183

 

 

$

2,923,640

 

Demand - interest bearing

 

 

2,613,933

 

 

 

1,811,006

 

Savings and money market accounts

 

 

4,336,721

 

 

 

2,920,730

 

Time deposits

 

 

2,256,555

 

 

 

1,821,960

 

Total deposits

 

 

4,152,544

 

 

 

3,215,178

 

 

 

13,136,392

 

 

 

9,477,336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold under agreement to repurchase

 

 

28,427

 

 

 

27,472

 

 

 

93,141

 

 

 

57,772

 

Federal funds purchased

 

 

261,986

 

 

 

200,250

 

 

 

379,193

 

 

 

294,360

 

Other borrowed funds

 

 

 

 

 

25,000

 

 

 

161,000

 

 

 

361,000

 

Corporate debentures

 

 

25,958

 

 

 

24,093

 

Corporate and subordinated debentures

 

 

71,343

 

 

 

32,415

 

Accrued interest payable

 

 

851

 

 

 

218

 

 

 

3,998

 

 

 

2,627

 

Interest rate swap derivatives (liability), at fair value

 

 

32,691

 

 

 

19,822

 

Interest rate swap derivatives, at fair value

 

 

275,033

 

 

 

92,892

 

Operating lease liabilities

 

 

34,485

 

 

 

 

Payables and accrued expenses

 

 

23,645

 

 

 

20,170

 

 

 

90,722

 

 

 

47,842

 

Total liabilities

 

 

4,526,102

 

 

 

3,532,203

 

 

 

14,245,307

 

 

 

10,366,244

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Common stock, $.01 par value: 100,000,000 shares

 

 

 

 

 

 

 

 

authorized; 48,146,981 and 45,459,195 shares issued and outstanding

 

 

 

 

 

 

 

 

at December 31, 2016 and December 31, 2015, respectively

 

 

482

 

 

 

455

 

Equity:

 

 

 

 

 

 

 

 

Common stock, $.01 par value: 200,000,000 shares authorized; 125,173,597

 

 

 

 

 

 

 

 

and 95,679,596 shares issued and outstanding at December 31, 2019

 

 

 

 

 

 

 

 

and December 31, 2018, respectively

 

 

1,252

 

 

 

957

 

Additional paid-in capital

 

 

430,459

 

 

 

393,191

 

 

 

2,407,385

 

 

 

1,699,031

 

Retained earnings

 

 

130,090

 

 

 

95,430

 

 

 

465,680

 

 

 

293,777

 

Accumulated other comprehensive (loss) income

 

 

(8,574

)

 

 

1,438

 

Total stockholders' equity

 

 

552,457

 

 

 

490,514

 

Accumulated other comprehensive income (loss)

 

 

22,401

 

 

 

(22,421

)

Total equity

 

 

2,896,718

 

 

 

1,971,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

5,078,559

 

 

$

4,022,717

 

TOTAL LIABILITIES AND EQUITY

 

$

17,142,025

 

 

$

12,337,588

 

See accompanying notesNotes to the consolidated financial statements

Consolidated Financial Statements


CENTERSTATE BANKS, INC.BANK CORPORATION AND SUBSIDIARIES

Consolidated Statements of Income and Comprehensive IncomeCONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

Years ended December 31, 2016, 20152019, 2018 and 20142017

(in thousands of dollars, except per share data)

 

 

2019

 

 

2018

 

 

2017

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

618,125

 

 

$

405,881

 

 

$

219,972

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

     Taxable

 

 

48,432

 

 

 

42,723

 

 

 

22,598

 

     Tax-exempt

 

 

6,899

 

 

 

6,399

 

 

 

5,324

 

Federal funds sold and other

 

 

11,876

 

 

 

5,629

 

 

 

3,432

 

 

 

 

685,332

 

 

 

460,632

 

 

 

251,326

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

83,099

 

 

 

33,260

 

 

 

11,079

 

Securities sold under agreement to repurchase

 

 

1,106

 

 

 

632

 

 

 

246

 

Federal funds purchased and other borrowings

 

 

11,637

 

 

 

11,445

 

 

 

3,108

 

Corporate and subordinated debentures

 

 

3,726

 

 

 

2,213

 

 

 

1,350

 

 

 

 

99,604

 

 

 

47,550

 

 

 

15,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

585,728

 

 

 

413,082

 

 

 

235,543

 

Provision for loan losses

 

 

10,585

 

 

 

8,283

 

 

 

4,958

 

Net interest income after loan loss provision

 

 

575,143

 

 

 

404,799

 

 

 

230,585

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Correspondent banking capital markets revenue

 

 

60,373

 

 

 

28,884

 

 

 

23,520

 

Other correspondent banking related  revenue

 

 

4,525

 

 

 

4,504

 

 

 

4,821

 

Mortgage banking revenue

 

 

29,553

 

 

 

12,610

 

 

 

1,511

 

Small business administration loans revenue

 

 

5,136

 

 

 

3,532

 

 

 

775

 

Service charges on deposit accounts

 

 

30,168

 

 

 

22,831

 

 

 

14,986

 

Debit, prepaid, ATM and merchant card related fees

 

 

18,399

 

 

 

16,243

 

 

 

9,035

 

Wealth management related revenue

 

 

3,161

 

 

 

2,657

 

 

 

3,554

 

Bank owned life insurance income

 

 

7,801

 

 

 

5,976

 

 

 

3,293

 

Gain on sale of deposits

 

 

 

 

 

611

 

 

 

 

Gain on sale of trust department

 

 

 

 

 

 

 

 

1,224

 

Net gain (loss) on sale of available for sale debt securities

 

 

25

 

 

 

(22

)

 

 

(7

)

Other non-interest income

 

 

6,919

 

 

 

7,301

 

 

 

2,463

 

Total other income

 

 

166,060

 

 

 

105,127

 

 

 

65,175

 

 

 

 

2016

 

 

2015

 

 

2014

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

163,625

 

 

$

141,696

 

 

$

121,262

 

Investment securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

18,920

 

 

 

16,460

 

 

 

13,991

 

Tax-exempt

 

 

3,909

 

 

 

2,641

 

 

 

1,435

 

Federal funds sold and other

 

 

2,211

 

 

 

1,523

 

 

 

1,539

 

 

 

 

188,665

 

 

 

162,320

 

 

 

138,227

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

6,934

 

 

 

5,506

 

 

 

6,182

 

Securities sold under agreement to repurchase

 

 

103

 

 

 

186

 

 

 

181

 

Federal funds purchased

 

 

1,137

 

 

 

622

 

 

 

51

 

Federal Home Loan Bank advances and other borrowings

 

 

17

 

 

 

4

 

 

 

-

 

         Corporate debentures

 

 

1,149

 

 

 

968

 

 

 

942

 

 

 

 

9,340

 

 

 

7,286

 

 

 

7,356

 

Net interest income

 

 

179,325

 

 

 

155,034

 

 

 

130,871

 

Provision for loan losses

 

 

4,962

 

 

 

4,493

 

 

 

826

 

Net interest income after loan loss provision

 

 

174,363

 

 

 

150,541

 

 

 

130,045

 

Non interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Correspondent banking capital markets revenue

 

 

28,817

 

 

 

23,225

 

 

 

16,400

 

Other correspondent banking related  revenue

 

 

4,868

 

 

 

4,338

 

 

 

3,753

 

Service charges on deposit accounts

 

 

13,564

 

 

 

9,745

 

 

 

9,542

 

Debit, prepaid, ATM and merchant card related fees

 

 

8,254

 

 

 

6,913

 

 

 

6,250

 

Wealth management related revenue

 

 

3,237

 

 

 

3,813

 

 

 

4,239

 

FDIC indemnification income

 

 

96

 

 

 

1,686

 

 

 

2,982

 

FDIC indemnification asset amortization

 

 

(1,166

)

 

 

(16,563

)

 

 

(20,743

)

Bank owned life insurance income

 

 

2,534

 

 

 

2,346

 

 

 

1,767

 

Other non interest income

 

 

4,152

 

 

 

1,943

 

 

 

1,990

 

Net gain on sale of securities available for sale

 

 

13

 

 

 

4

 

 

 

46

 

Total other income

 

 

64,369

 

 

 

37,450

 

 

 

26,226

 

(Continued)



CENTERSTATE BANKS, INC.BANK CORPORATION AND SUBSIDIARIES

Consolidated Statements of Income and Comprehensive IncomeCONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

Years ended December 31, 2016, 20152019, 2018 and 20142017

(in thousands of dollars, except per share data)

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Non interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and employee benefits

 

 

90,881

 

 

 

77,398

 

 

 

70,375

 

 

 

260,234

 

 

 

172,318

 

 

 

109,412

 

Occupancy expense

 

 

9,805

 

 

 

9,957

 

 

 

10,163

 

 

 

28,350

 

 

 

20,897

 

 

 

12,777

 

Depreciation of premises and equipment

 

 

6,373

 

 

 

5,716

 

 

 

6,066

 

 

 

14,438

 

 

 

9,788

 

 

 

7,247

 

Supplies, stationary and printing

 

 

1,340

 

 

 

1,436

 

 

 

1,319

 

 

 

3,234

 

 

 

2,498

 

 

 

1,610

 

Marketing expenses

 

 

3,125

 

 

 

2,317

 

 

 

2,731

 

 

 

7,540

 

 

 

6,235

 

 

 

3,929

 

Data processing expense

 

 

6,867

 

 

 

4,679

 

 

 

5,484

 

 

 

19,605

 

 

 

14,308

 

 

 

8,436

 

Legal, audit and other professional fees

 

 

3,657

 

 

 

2,954

 

 

 

4,066

 

 

 

8,870

 

 

 

6,163

 

 

 

3,644

 

Core deposit intangible ("CDI") amortization

 

 

2,936

 

 

 

2,390

 

 

 

2,110

 

Amortization of intangibles

 

 

16,030

 

 

 

10,018

 

 

 

4,066

 

Postage and delivery

 

 

1,684

 

 

 

1,389

 

 

 

1,413

 

 

 

3,967

 

 

 

2,961

 

 

 

1,938

 

ATM and debit card related expenses

 

 

2,850

 

 

 

1,893

 

 

 

1,892

 

ATM and debit card and merchant card related expenses

 

 

5,501

 

 

 

4,253

��

 

 

2,746

 

Bank regulatory expenses

 

 

3,420

 

 

 

3,173

 

 

 

3,209

 

 

 

5,048

 

 

 

4,885

 

 

 

3,051

 

Gain on sale of repossessed real estate (“OREO”)

 

 

(1,528

)

 

 

(1,253

)

 

 

(788

)

Valuation write down of repossessed real estate (“OREO”)

 

 

871

 

 

 

1,207

 

 

 

3,250

 

Loss on repossessed assets other than real estate

 

 

46

 

 

 

7

 

 

 

45

 

Gain on sale of OREO

 

 

(428

)

 

 

(1,933

)

 

 

(876

)

Valuation write down of OREO

 

 

395

 

 

 

482

 

 

 

682

 

(Gain) loss on repossessed assets other than real estate

 

 

(25

)

 

 

138

 

 

 

(23

)

Foreclosure related expenses

 

 

2,392

 

 

 

2,334

 

 

 

2,775

 

 

 

3,221

 

 

 

2,815

 

 

 

2,252

 

Merger and acquisition related expenses

 

 

11,444

 

 

 

693

 

 

 

11,542

 

Branch closure and efficiency initiatives

 

 

1,150

 

 

 

 

 

 

2,764

 

Loss on termination of FDIC loss share agreements

 

 

17,560

 

 

 

 

 

 

 

Merger related expenses

 

 

39,257

 

 

 

34,912

 

 

 

13,046

 

Impairment on bank property held for sale

 

 

1,736

 

 

 

2,667

 

 

 

519

 

Other expenses

 

 

9,608

 

 

 

9,792

 

 

 

7,765

 

 

 

29,934

 

 

 

19,062

 

 

 

12,029

 

Total other expenses

 

 

174,481

 

 

 

126,082

 

 

 

136,181

 

 

 

446,907

 

 

 

312,467

 

 

 

186,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

 

64,251

 

 

 

61,909

 

 

 

20,090

 

 

 

294,296

 

 

 

197,459

 

 

 

109,275

 

Provision for income taxes

 

 

21,910

 

 

 

22,571

 

 

 

7,126

 

 

 

67,698

 

 

 

41,024

 

 

 

53,480

 

Net income

 

$

42,341

 

 

$

39,338

 

 

$

12,964

 

 

 

226,598

 

 

 

156,435

 

 

 

55,795

 

Earnings attributable to noncontrolling interest

 

 

1,202

 

 

 

 

 

 

 

Net income attributable to CenterState Bank Corporation

 

$

225,396

 

 

$

156,435

 

 

$

55,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss) income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized securities holding (loss) gain, net of income taxes

 

$

(10,004

)

 

$

(2,613

)

 

$

8,565

 

Less: reclassified adjustments for gain included in net income,

net of income taxes, of $5, $2 and $18, respectively

 

 

(8

)

 

 

(2

)

 

 

(28

)

Net unrealized (loss) gain on available for sale securities,

net of income taxes

 

 

(10,012

)

 

 

(2,615

)

 

 

8,537

 

Net income

 

$

226,598

 

 

$

156,435

 

 

$

55,795

 

Other comprehensive gain (loss) income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized available for sale debt securities holding gain (loss), net of

 

 

 

 

 

 

 

 

 

 

 

 

income taxes of $15,302, ($5,233) and $1,765, respectively

 

 

45,454

 

 

 

(15,432

)

 

 

2,806

 

Unrealized interest rate swap holding loss, net of

 

 

 

 

 

 

 

 

 

 

 

 

income taxes of ($204), $0 and $0, respectively

 

 

(613

)

 

 

 

 

 

 

Less: reclassified adjustments for (gain) loss included in net income, net of

 

 

 

 

 

 

 

 

 

 

 

 

income tax expense (benefit) of $6, ($6) and ($3), respectively

 

 

(19

)

 

 

16

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in accumulated other comprehensive gain (loss)

 

 

44,822

 

 

 

(15,416

)

 

 

2,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

$

32,329

 

 

$

36,723

 

 

$

21,501

 

 

$

271,420

 

 

$

141,019

 

 

$

58,605

 

Comprehensive income attributable to noncontrolling interest

 

 

1,202

 

 

 

 

 

 

 

Total comprehensive income attributable to CenterState Bank Corporation

 

$

270,218

 

 

$

141,019

 

 

$

58,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.89

 

 

$

0.87

 

 

$

0.32

 

 

$

1.88

 

 

$

1.78

 

 

$

0.97

 

Diluted

 

$

0.88

 

 

$

0.85

 

 

$

0.31

 

 

$

1.87

 

 

$

1.76

 

 

$

0.95

 

Common shares used in the calculation of earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (1)

 

 

47,409,142

 

 

 

45,182,224

 

 

 

40,852,002

 

 

 

119,746,949

 

 

 

87,641,220

 

 

 

57,244,698

 

Diluted (1)

 

 

48,191,523

 

 

 

45,788,632

 

 

 

41,235,552

 

 

 

120,603,823

 

 

 

88,758,853

 

 

 

58,340,813

 

(1)

Excludes participating securities.

See accompanying notesNotes to the consolidated financial statements

Consolidated Financial Statements

 

 


CENTERSTATE BANKS, INC.BANK CORPORATION AND SUBSIDIARIES

Consolidated Statements of Changes in Stockholders’ EquityCONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

Years ended December 31, 2016 2015,2019, 2018 and 20142017

(in thousands of dollars, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

 

 

 

 

Additional

 

 

 

 

 

 

other

 

 

 

 

 

 

 

 

 

 

 

common

 

 

Common

 

 

paid in

 

 

Retained

 

 

comprehensive

 

 

Noncontrolling

 

 

Total

 

 

 

shares

 

 

stock

 

 

capital

 

 

earnings

 

 

income (loss)

 

 

interest

 

 

equity

 

Balances at January 1, 2017

 

 

48,146,981

 

 

$

482

 

 

$

430,459

 

 

$

130,090

 

 

$

(8,574

)

 

$

 

 

$

552,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55,795

 

 

 

 

 

 

 

 

 

 

 

55,795

 

Unrealized holding gain on available for sale debt securities,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   net of deferred income tax of $1,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,810

 

 

 

 

 

 

 

2,810

 

Reclassification of the disproportionate tax effect on

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

unrealized losses on available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

resulting from the change in federal tax rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,241

 

 

 

(1,241

)

 

 

 

 

 

 

 

Dividends paid - common ($0.24 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,878

)

 

 

 

 

 

 

 

 

 

 

(13,878

)

Stock grants issued

 

 

242,854

 

 

 

2

 

 

 

401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

403

 

Stock based compensation expense

 

 

 

 

 

 

 

 

 

 

4,586

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,586

 

Stock options exercised

 

 

598,039

 

 

 

6

 

 

 

6,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,715

 

Stock repurchase

 

 

(45,236

)

 

 

(1

)

 

 

(1,130

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,131

)

Stock issued pursuant to Platinum Bank acquisition

 

 

4,279,255

 

 

 

43

 

 

 

110,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

110,833

 

Stock issued pursuant to Gateway Bank acquisition

 

 

4,244,441

 

 

 

43

 

 

 

107,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

107,087

 

Stock options acquired and converted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   pursuant to Gateway acquisition

 

 

 

 

 

 

 

 

 

 

15,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,811

 

Stock issued pursuant to public offering, net of costs of $529

 

 

2,695,000

 

 

 

27

 

 

 

63,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63,262

 

Balances at December 31, 2017

 

 

60,161,334

 

 

$

602

 

 

$

737,905

 

 

$

173,248

 

 

$

(7,005

)

 

$

 

 

$

904,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

156,435

 

 

 

 

 

 

 

 

 

 

 

156,435

 

Unrealized holding loss on available for sale debt securities,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

net of deferred income tax of $5,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(15,416

)

 

 

 

 

 

 

(15,416

)

Dividends paid - common ($0.40 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(35,906

)

 

 

 

 

 

 

 

 

 

 

(35,906

)

Stock grants issued

 

 

236,921

 

 

 

3

 

 

 

647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650

 

Stock based compensation expense

 

 

 

 

 

 

 

 

 

 

4,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,193

 

Stock options exercised

 

 

1,793,339

 

 

 

18

 

 

 

14,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,707

 

Stock repurchase

 

 

(38,496

)

 

 

(1

)

 

 

(1,026

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,027

)

Stock issued pursuant to Sunshine acquisition

 

 

7,050,645

 

 

 

70

 

 

 

181,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

181,413

 

Stock options acquired and converted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   pursuant to Sunshine acquisition

 

 

 

 

 

 

 

 

 

 

6,432

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,432

 

Stock issued pursuant to HCBF acquisition

 

 

15,051,639

 

 

 

151

 

 

 

387,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

387,279

 

Stock options acquired and converted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   pursuant to HCBF acquisition

 

 

 

 

 

 

 

 

 

 

18,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,025

 

Stock issued pursuant to Charter acquisition

 

 

11,424,214

 

 

 

114

 

 

 

349,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

349,809

 

Balances at December 31, 2018

 

 

95,679,596

 

 

$

957

 

 

$

1,699,031

 

 

$

293,777

 

 

$

(22,421

)

 

$

 

 

$

1,971,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

225,396

 

 

 

 

 

 

 

1,202

 

 

 

226,598

 

Unrealized holding gain on available for sale debt securities,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

net deferred income tax of $15,296

 

 

 

 

 

 

 

 

��

 

 

 

 

 

 

 

 

 

45,435

 

 

 

 

 

 

 

45,435

 

Unrealized holding loss on interest rate swap,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

net of deferred income tax of $204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(613

)

 

 

 

 

 

 

(613

)

Cumulative adjustment pursuant to adoption

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   of ASU 842 (Note 29)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,093

)

 

 

 

 

 

 

 

 

 

 

(1,093

)

Dividends paid - common ($0.44 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(52,400

)

 

 

 

 

 

 

 

 

 

 

(52,400

)

Stock grants issued

 

 

202,709

 

 

 

2

 

 

 

798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

800

 

Stock based compensation expense

 

 

 

 

 

 

 

 

 

 

5,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,149

 

Stock options exercised

 

 

356,366

 

 

 

3

 

 

 

3,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,101

 

Stock repurchase

 

 

(5,733,042

)

 

 

(57

)

 

 

(132,020

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(132,077

)

Stock issued pursuant to NCOM acquisition

 

 

34,667,968

 

 

 

347

 

 

 

825,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

825,444

 

Stock options acquired and converted pursuant to NCOM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   acquisition

 

 

 

 

 

 

 

 

 

 

6,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,232

 

Noncontrolling interest from NCOM acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,002

 

 

 

12,002

 

Distributions paid to noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,065

)

 

 

(1,065

)

Purchase of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,139

)

 

 

(12,139

)

Balances at December 31, 2019

 

 

125,173,597

 

 

$

1,252

 

 

$

2,407,385

 

 

$

465,680

 

 

$

22,401

 

 

$

 

 

$

2,896,718

 

See accompanying Notes to the Consolidated Financial Statements


CENTERSTATE BANK CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

Years ended December 31, 2019, 2018 and 2017

(in thousands of dollars)

 

2019

 

 

2018

 

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

   Net income

 

$

226,598

 

 

$

156,435

 

 

$

55,795

 

   Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

      Provision for loan losses

 

 

10,585

 

 

 

8,283

 

 

 

4,958

 

      Depreciation of premises and equipment

 

 

14,438

 

 

 

9,788

 

 

 

7,247

 

      Accretion of purchase accounting adjustments

 

 

(59,275

)

 

 

(51,131

)

 

 

(34,264

)

      Net amortization of investment securities

 

 

11,125

 

 

 

12,449

 

 

 

9,954

 

      Net deferred loan origination fees

 

 

1,826

 

 

 

1,873

 

 

 

345

 

      (Gain) loss on sale of available for sale debt securities

 

 

(25

)

 

 

22

 

 

 

7

 

      Trading securities revenue

 

 

(99

)

 

 

(57

)

 

 

(242

)

      Purchases of trading securities

 

 

(194,799

)

 

 

(254,555

)

 

 

(230,074

)

      Proceeds from sale of trading securities

 

 

191,648

 

 

 

259,652

 

 

 

235,922

 

      Repossessed real estate owned valuation write down

 

 

395

 

 

 

482

 

 

 

682

 

      Gain on sale of repossessed real estate owned

 

 

(428

)

 

 

(1,933

)

 

 

(876

)

      (Gain) loss on repossessed assets other than real estate

 

 

(25

)

 

 

138

 

 

 

(23

)

      Gain on sale of residential loans held for sale

 

 

(29,491

)

 

 

(10,803

)

 

 

(1,511

)

      Residential loans originated and held for sale

 

 

(1,157,356

)

 

 

(403,492

)

 

 

(93,642

)

      Proceeds from sale of residential loans held for sale

 

 

1,100,207

 

 

 

403,583

 

 

 

77,791

 

      Net change in fair value of residential loans held for sale

 

 

(1,174

)

 

 

(1,081

)

 

 

 

      Gain on disposal of and or sale of fixed assets

 

 

(26

)

 

 

(762

)

 

 

(225

)

      Gain on disposal of bank property held for sale

 

 

(1,408

)

 

 

(2,675

)

 

 

(340

)

      Impairment on bank property held for sale

 

 

1,736

 

 

 

2,667

 

 

 

519

 

      Gain on sale of small business administration loans

 

 

(5,136

)

 

 

(3,532

)

 

 

(775

)

      Small business administration loans originated for sale

 

 

(52,383

)

 

 

(35,693

)

 

 

(12,268

)

      Proceeds from sale of small business administration loans

 

 

57,519

 

 

 

39,225

 

 

 

13,043

 

Gain on sale of deposits

 

 

 

 

 

(611

)

 

 

 

Gain on sale of trust department

 

 

 

 

 

 

 

 

(1,224

)

      Deferred income taxes

 

 

24,241

 

 

 

21,511

 

 

 

31,192

 

Tax deduction in excess of book deduction for stock awards

 

 

(999

)

 

 

(6,149

)

 

 

(3,007

)

      Stock based compensation expense

 

 

5,149

 

 

 

4,193

 

 

 

4,586

 

      Bank owned life insurance income

 

 

(7,801

)

 

 

(5,976

)

 

 

(3,293

)

      Net cash from changes in:

 

 

 

 

 

 

 

 

 

 

 

 

         Net changes in accrued interest receivable, prepaid expenses, and other assets

 

 

31,028

 

 

 

61,575

 

 

 

(48,145

)

         Net change in accrued interest payable, accrued expense, and other liabilities

 

 

(12,733

)

 

 

(9,988

)

 

 

10,625

 

            Net cash provided by operating activities

 

 

153,337

 

 

 

193,438

 

 

 

22,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

Number of

 

 

 

 

 

 

Additional

 

 

 

 

 

 

other

 

 

Total

 

 

 

common

 

 

Common

 

 

paid in

 

 

Retained

 

 

comprehensive

 

 

stockholders'

 

 

 

shares

 

 

stock

 

 

capital

 

 

earnings

 

 

income (loss)

 

 

equity

 

Balances at January 1, 2014

 

 

30,112,475

 

 

$

301

 

 

$

229,544

 

 

$

48,018

 

 

$

(4,484

)

 

$

273,379

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,964

 

 

 

 

 

 

 

12,964

 

Unrealized holding gain on

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   available for sale securities, net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

deferred income tax of $5,361

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,537

 

 

 

8,537

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,501

 

Dividends paid - common ($0.04 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,709

)

 

 

 

 

 

 

(1,709

)

Stock grants issued

 

 

305,730

 

 

 

3

 

 

 

678

 

 

 

 

 

 

 

 

 

 

 

681

 

Stock based compensation expense

 

 

 

 

 

 

 

 

 

 

238

 

 

 

 

 

 

 

 

 

 

 

238

 

Stock options exercised, including tax benefit

 

 

233,762

 

 

 

2

 

 

 

982

 

 

 

 

 

 

 

 

 

 

 

984

 

Stock issued pursuant to Gulfstream acquisition

 

 

5,195,541

 

 

 

52

 

 

 

53,098

 

 

 

 

 

 

 

 

 

 

 

53,150

 

Stock options acquired and converted

   pursuant to Gulfstream acquisition

 

 

 

 

 

 

 

 

 

 

3,617

 

 

 

 

 

 

 

 

 

 

 

3,617

 

Stock issued pursuant to First Southern acquisition

 

 

9,476,045

 

 

 

95

 

 

 

100,541

 

 

 

 

 

 

 

 

 

 

 

100,636

 

Balances at December 31, 2014

 

 

45,323,553

 

 

$

453

 

 

$

388,698

 

 

$

59,273

 

 

$

4,053

 

 

$

452,477

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,338

 

 

 

 

 

 

 

39,338

 

Unrealized holding loss on

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   available for sale securities, net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

deferred income tax of $1,642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,615

)

 

 

(2,615

)

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,723

 

Dividends paid - common ($0.07 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,181

)

 

 

 

 

 

 

(3,181

)

Stock grants issued

 

 

73,821

 

 

 

1

 

 

 

1,361

 

 

 

 

 

 

 

 

 

 

 

1,362

 

Stock based compensation expense

 

 

 

 

 

 

 

 

 

 

3,365

 

 

 

 

 

 

 

 

 

 

 

3,365

 

Stock options exercised, including tax benefit

 

 

142,476

 

 

2

 

 

 

782

 

 

 

 

 

 

 

 

 

 

 

784

 

Stock repurchase

 

 

(80,655

)

 

 

(1

)

 

 

(1,015

)

 

 

 

 

 

 

 

 

 

 

(1,016

)

Balances at December 31, 2015

 

 

45,459,195

 

 

$

455

 

 

$

393,191

 

 

$

95,430

 

 

$

1,438

 

 

$

490,514

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,341

 

 

 

 

 

 

 

42,341

 

Unrealized holding loss on

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   available for sale securities, net of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

deferred income tax of $6,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,012

)

 

 

(10,012

)

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,329

 

Dividends paid - common ($0.16 per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,681

)

 

 

 

 

 

 

(7,681

)

Stock grants issued

 

 

232,489

 

 

 

2

 

 

 

198

 

 

 

 

 

 

 

 

 

 

 

200

 

Stock based compensation expense

 

 

 

 

 

 

 

 

 

 

4,423

 

 

 

 

 

 

 

 

 

 

 

4,423

 

Stock options exercised, including tax benefit

 

 

229,583

 

 

 

3

 

 

 

1,766

 

 

 

 

 

 

 

 

 

 

 

1,769

 

Stock issued pursuant to Community Bank acquisition

 

 

2,276,042

 

 

 

23

 

 

 

31,842

 

 

 

 

 

 

 

 

 

 

 

31,865

 

Stock repurchase

 

 

(50,328

)

 

 

(1

)

 

 

(961

)

 

 

 

 

 

 

 

 

 

 

(962

)

Balances at December 31, 2016

 

 

48,146,981

 

 

$

482

 

 

$

430,459

 

 

$

130,090

 

 

$

(8,574

)

 

$

552,457

 

See accompanying notes to the consolidated financial statements(Continued)

 

 


CENTERSTATE BANKS, INC.BANK CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash FlowsCONSOLIDATED STATEMENTS OF CASH FLOWS

Years ended December 31, 2016, 20152019, 2018 and 20142017

(in thousands of dollars)

 

 

2016

 

 

2015

 

 

2014

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

   Net income

 

$

42,341

 

 

$

39,338

 

 

$

12,964

 

   Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

      Provision for loan losses

 

 

4,962

 

 

 

4,493

 

 

 

826

 

      Depreciation of premises and equipment

 

 

6,373

 

 

 

5,716

 

 

 

6,066

 

      Accretion of purchase accounting adjustments

 

 

(37,972

)

 

 

(42,852

)

 

 

(36,198

)

      Net amortization of investment securities

 

 

11,509

 

 

 

9,047

 

 

 

6,397

 

      Net deferred loan origination fees

 

 

(398

)

 

 

(295

)

 

 

(525

)

      Net gain on sale of securities available for sale

 

 

(13

)

 

 

(4

)

 

 

(46

)

      Trading securities revenue

 

 

(519

)

 

 

(403

)

 

 

(169

)

      Purchases of trading securities

 

 

(186,150

)

 

 

(147,693

)

 

 

(171,089

)

      Proceeds from sale of trading securities

 

 

176,393

 

 

 

149,409

 

 

 

167,838

 

      Repossessed real estate owned valuation write down

 

 

871

 

 

 

1,207

 

 

 

3,250

 

      Gain on sale of repossessed real estate owned

 

 

(1,528

)

 

 

(1,253

)

 

 

(788

)

      Repossessed assets other than real estate valuation write down

 

 

15

 

 

 

7

 

 

 

32

 

      Loss on sale of repossessed assets other than real estate

 

 

31

 

 

 

 

 

 

13

 

      Gain on extinguishment of debt

 

 

(308

)

 

 

 

 

 

 

      Gain on sale of small business administration loans

 

 

(150

)

 

 

 

 

 

 

      Small business administration loans originated for sale

 

 

(2,672

)

 

 

 

 

 

 

      Proceeds from sale of small business administration loans

 

 

2,822

 

 

 

 

 

 

 

      Gain on sale of residential loans held for sale

 

 

(833

)

 

 

(566

)

 

 

(511

)

      Loans originated and held for sale

 

 

(39,748

)

 

 

(29,930

)

 

 

(26,056

)

      Proceeds from sale of loans held for sale

 

 

40,557

 

 

 

30,218

 

 

 

26,573

 

      Loss (gain) on disposal of and or sale of fixed assets

 

 

1

 

 

 

19

 

 

 

(19

)

      Gain on disposal of bank property held for sale

 

 

(797

)

 

 

(41

)

 

 

(174

)

      Impairment on bank property held for sale

 

 

1,150

 

 

 

772

 

 

 

2,256

 

      Deferred income taxes

 

 

3,647

 

 

 

5,012

 

 

 

1,733

 

      Stock based compensation expense

 

 

4,423

 

 

 

3,283

 

 

 

1,577

 

      Bank owned life insurance income

 

 

(2,534

)

 

 

(2,346

)

 

 

(1,767

)

FDIC indemnification asset amortization

 

 

1,166

 

 

 

16,563

 

 

 

20,743

 

Loss from termination of FDIC loss share agreements

 

 

17,560

 

 

 

 

 

 

 

      Net cash from changes in:

 

 

 

 

 

 

 

 

 

 

 

 

         Net changes in accrued interest receivable, prepaid expenses, and other assets

 

 

(3,585

)

 

 

2,447

 

 

 

(8,079

)

         Net change in accrued interest payable, accrued expense, and other liabilities

 

 

131

 

 

 

855

 

 

 

(3,470

)

            Net cash provided by operating activities

 

 

36,745

 

 

 

43,003

 

 

 

1,377

 

 

2019

 

 

2018

 

 

2017

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Purchases of investment securities

 

$

(5,084

)

 

 

(40,788

)

 

 

(56,673

)

   Purchases of mortgage-backed securities

 

 

(465,051

)

 

 

(539,807

)

 

 

(444,146

)

   Proceeds from pay-downs of mortgage-backed securities

 

 

301,745

 

 

 

217,862

 

 

 

123,917

 

   Proceeds from sales of investment securities

 

 

66,811

 

 

 

58,768

 

 

 

104,260

 

   Proceeds from sales of mortgage-backed securities

 

 

160,341

 

 

 

296,884

 

 

 

208,432

 

   Proceeds from called investment securities

 

 

10,870

 

 

 

1,210

 

 

 

865

 

   Proceeds from maturities of investment securities

 

 

295

 

 

 

61,000

 

 

 

1,000

 

Held to maturity debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Purchases of investment securities

 

 

 

 

 

 

 

 

(2,693

)

   Purchases of mortgage-backed securities

 

 

 

 

 

 

 

 

(1,695

)

   Proceeds from pay-downs of mortgage-backed securities

 

 

12,747

 

 

 

14,232

 

 

 

20,874

 

   Purchases of FHLB, FRB and other stock

 

 

(53,073

)

 

 

(67,115

)

 

 

(15,919

)

   Proceeds from sales of FHLB, FRB and other stock

 

 

49,427

 

 

 

36,244

 

 

 

5,572

 

   Net increase in loans

 

 

(266,141

)

 

 

(363,401

)

 

 

(286,110

)

   Purchase of bank owned life insurance

 

 

 

 

 

 

 

 

(30,000

)

   Purchases of premises and equipment, net

 

 

(23,814

)

 

 

(24,025

)

 

 

(10,289

)

   Proceeds from sale of repossessed real estate

 

 

9,345

 

 

 

12,591

 

 

 

6,811

 

   Proceeds from sale of premises and equipment, net

 

 

92

 

 

 

2,661

 

 

 

556

 

   Proceeds from sale of bank property held for sale

 

 

18,748

 

 

 

16,001

 

 

 

7,437

 

   Net cash from bank acquisitions

 

 

268,504

 

 

 

229,689

 

 

 

86,530

 

            Net cash provided by (used in) investing activities

 

 

85,762

 

 

 

(87,994

)

 

 

(281,271

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

   Net increase in deposits

 

 

176,161

 

 

 

97,083

 

 

 

180,744

 

   Sale of deposits

 

 

 

 

 

25,341

 

 

 

 

   Net increase in securities sold under agreement to repurchase

 

 

16,536

 

 

 

5,339

 

 

 

18,084

 

   Net increase (decrease) in federal funds purchased

 

 

84,833

 

 

 

(37,130

)

 

 

69,504

 

   Net (decrease) increase in in other borrowings

 

 

(200,000

)

 

 

(77,920

)

 

 

40,268

 

   Net decrease in payable to shareholders for acquisitions

 

 

(63

)

 

 

(217

)

 

 

(89

)

   Termination of corporate debentures

 

 

 

 

 

(9,000

)

 

 

 

   Stock options exercised

 

 

3,101

 

 

 

14,707

 

 

 

6,715

 

Proceeds from stock offering, net of offering costs

 

 

 

 

 

 

 

 

63,262

 

   Stock repurchased

 

 

(132,077

)

 

 

(1,027

)

 

 

(1,131

)

   Dividends paid

 

 

(52,400

)

 

 

(35,906

)

 

 

(13,878

)

   Purchase of noncontrolling interest

 

 

(11,400

)

 

 

 

 

 

 

   Cash distribution paid to noncontrolling interest

 

 

(1,065

)

 

 

 

 

 

 

            Net cash (used in) provided by financing activities

 

 

(116,374

)

 

 

(18,730

)

 

 

363,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

            Net cash increase in cash and cash equivalents

 

 

122,725

 

 

 

86,714

 

 

 

104,965

 

Cash and cash equivalents, beginning of period

 

 

367,333

 

 

 

280,619

 

 

 

175,654

 

Cash and cash equivalents, end of period

 

$

490,058

 

 

$

367,333

 

 

$

280,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental noncash disclosures:

 

 

 

 

 

 

 

 

 

 

 

 

Transfer of loans to other real estate owned

 

$

10,620

 

 

$

4,661

 

 

$

3,108

 

Transfers of bank property to held for sale

 

 

6,450

 

 

 

4,302

 

 

 

4,534

 

New operating right-of-use assets

 

 

39,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

    Interest

 

$

101,946

 

 

$

48,450

 

 

$

17,493

 

    Income taxes

 

 

42,553

 

 

 

16,624

 

 

 

17,818

 

 

(Continued)See accompanying Notes to the Consolidated Financial Statements

 

 


CENTERSTATE BANKS, INC.BANK CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

Years ended December 31, 2016, 2015 and 2014

(in thousands of dollars)

 

 

2016

 

 

2015

 

 

2014

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Purchases of investment securities

 

 

(10,054

)

 

 

 

 

 

 

   Purchases of mortgage backed securities

 

 

(294,209

)

 

 

(215,262

)

 

 

(195,943

)

   Proceeds from maturities of investment securities

 

 

615

 

 

 

 

 

 

 

   Proceeds from called investment securities

 

 

10,890

 

 

 

5,905

 

 

 

2,050

 

   Proceeds from pay-downs of mortgage backed securities

 

 

130,773

 

 

 

94,258

 

 

 

82,929

 

   Proceeds from sales of investment securities

 

 

79,657

 

 

 

 

 

 

62,111

 

   Proceeds from sales of mortgage backed securities

 

 

62,418

 

 

 

16,305

 

 

 

261,426

 

Held to maturity securities:

 

 

 

 

 

 

 

 

 

 

 

 

   Purchases of investment securities

 

 

(71,316

)

 

 

(93,263

)

 

 

(75,654

)

   Purchases of mortgage backed securities

 

 

(3,730

)

 

 

(30,776

)

 

 

(162,377

)

   Proceeds from called investment securities

 

 

57,760

 

 

 

51,925

 

 

 

 

   Proceeds from pay-downs of mortgage backed securities

 

 

37,449

 

 

 

34,849

 

 

 

581

 

   Purchases of FRB and FHLB stock

 

 

(666

)

 

 

(30

)

 

 

(3,580

)

   Proceeds from sales of FHLB and FRB stock

 

 

29

 

 

 

208

 

 

 

4,011

 

   Net (increase) decrease in loans

 

 

(287,901

)

 

 

(135,984

)

 

 

24,191

 

   Cash received from FDIC loss sharing agreements

 

 

5,482

 

 

 

4,662

 

 

 

10,014

 

   Purchase of bank owned life insurance

 

 

(10,000

)

 

 

 

 

 

(25,000

)

   Purchases of premises and equipment, net

 

 

(6,683

)

 

 

(7,147

)

 

 

(1,987

)

   Proceeds from sale of repossessed real estate

 

 

18,008

 

 

 

31,941

 

 

 

36,995

 

   Proceeds from sale of fixed assets

 

 

 

 

 

389

 

 

 

19

 

   Proceeds from sale of bank property held for sale

 

 

4,340

 

 

 

1,518

 

 

 

10,783

 

   Net cash from bank acquisitions

 

 

41,885

 

 

 

12,537

 

 

 

130,494

 

            Net cash (used in) / provided by investing activities

 

 

(235,253

)

 

 

(227,965

)

 

 

161,063

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

   Net increase (decrease) in deposits

 

 

232,467

 

 

 

109,202

 

 

 

(125,063

)

   Sale of deposits

 

 

 

 

 

 

 

 

(169,748

)

   Net increase (decrease) in securities sold under agreement to repurchase

 

 

411

 

 

 

450

 

 

 

(1,011

)

   Net increase in federal funds purchased

 

 

61,736

 

 

 

48,258

 

 

 

122,083

 

   Net (decrease) increase in other borrowings

 

 

(57,418

)

 

 

25,000

 

 

 

(5,708

)

   Extinguishment of debt

 

 

(8,680

)

 

 

 

 

 

 

   Net increase (decrease) in payable to shareholders for acquisitions

 

 

38

 

 

 

(466

)

 

 

1,256

 

   Stock options exercised, including tax benefit

 

 

1,769

 

 

 

784

 

 

 

984

 

   Stock repurchased

 

 

(962

)

 

 

(1,016

)

 

 

 

   Dividends paid

 

 

(7,681

)

 

 

(3,181

)

 

 

(1,709

)

            Net cash provided by / (used in) financing activities

 

 

221,680

 

 

 

179,031

 

 

 

(178,916

)

 

 

 

 

 

 

 

 

 

 

 

 

 

            Net increase (decrease) in cash and cash equivalents

 

 

23,172

 

 

 

(5,931

)

 

 

(16,476

)

Cash and cash equivalents, beginning of period

 

 

152,482

 

 

 

158,413

 

 

 

174,889

 

Cash and cash equivalents, end of period

 

$

175,654

 

 

$

152,482

 

 

$

158,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transfer of loans to other real estate owned

 

$

7,959

 

 

$

14,791

 

 

$

16,359

 

Transfers of bank property to held for sale

 

$

4,936

 

 

$

1,239

 

 

$

4,647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

 

    Interest

 

$

8,920

 

 

$

8,255

 

 

$

8,543

 

    Income taxes

 

$

20,519

 

 

$

14,602

 

 

$

8,447

 

See accompanying notes to the consolidated financial statements


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial StatementsNOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in thousands, except per share data)

December 31, 2016, 20152019, 2018 and 20142017

(1)

Summary of significant accounting policiesSignificant Accounting Policies

 

(a)

Nature of operations and principles of consolidation

The consolidated financial statementsConsolidated Financial Statements of CenterState Banks, Inc.Bank Corporation (the “Company”) include the accounts of CenterState Banks, Inc. (the “Parent Company”),the Company, and its wholly owned subsidiaries CenterState Bank, of Florida, N.A., R4ALL, Inc. and CSFL Insurance Corp. All significant intercompany accounts and transactions have been eliminated in consolidation.

At December 31, 2016,2019, the Company, through its subsidiary bank, operates through 67 full service banking locationsoperated as a community bank headquartered in 23 counties throughout Central, Northeast and Southeastthe state of Florida, providing traditional depositretail, commercial, mortgage, wealth management and lending productsSBA services throughout its Florida, Georgia and services to its commercialAlabama branch network and retail customers.customer relationships in neighboring states.  The Company’s primary deposit products are checking, savings and term certificate accounts, and its primary lending products include commercial real estate loans, residential real estate loans, commercial loans and consumer loans.  Substantially all loans are secured by commercial real estate, residential real estate, business assets or consumer assets.  There are no significant concentrations of loans to any one industry or customer.  However, the customers’ ability to repay their loans is dependent on the real estate and general economic conditions in the area.  The Company also provides correspondent banking and capital markets services to approximately 600over 650 community banks nationwide. The Bank also owns CBI, which in turn owns Corporate Billing, a transaction-based finance company headquartered in Decatur, Alabama that provides factoring, invoicing, collection and accounts receivable management services to transportation companies and automotive parts and services providers throughout the United States and Canada.

R4ALL, Inc. is a non banknon-bank subsidiary incorporated during the third quarter of 2009.  The primary purpose of this subsidiary is to purchase, hold, and dispose of troubled assets acquired from the Company’s subsidiary bank.

CSFL Insurance Corp. is a non banknon-bank subsidiary incorporated during the fourth quarter of 2015.  The primary purpose of this subsidiary is to function as a captive insurance subsidiary pursuant to Section 831(b) of the U.S. Tax Code. National Commerce Risk Management, Inc., which was a captive insurance subsidiary pursuant to Section 831(b) of the U.S. Tax Code acquired from the NCOM transaction, was dissolved in December 2019.

The following is a description of the basis of presentation and the significant accounting and reporting policies, which the Company follows in preparing and presenting its consolidated financial statements.Consolidated Financial Statements.

 

(b)

Use of estimates

To prepare financial statements in conformity with U.S. generally accepted accounting principles, management makes estimates and assumptions based on available information.  These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided.  Significant items subject to estimates and assumptions include allowance for loan losses, FDIC indemnification asset, fair values of financial instruments, useful life of intangibles and valuation of goodwill, fair value estimates of stock-based compensation, fair value estimates of OREO, and deferred tax assets.  Actual results could differ from these estimates.

 

(c)

Cash flow reporting

For purposes of the statement of cash flows, the Company considers cash and due from banks, federal funds sold, money market and non interestnon-interest bearing deposits in other banks with a purchased maturity of three months or less to be cash equivalents.  Net cash flows are reported for customer loan and deposit transactions, interest bearing deposits in other financial institutions, federal funds purchased, repurchase agreements, proceeds from capital offering and other borrowed funds.

 

(d)

Interest bearing deposits in other financial institutions

Interest bearing deposits in other financial institutions mature within one year and are carried at cost and are included in cashCash and due from banksDue From Banks in the Consolidated Balance Sheets.


 

(e)


(e)Trading securities

The Company engages in trading activities for its own account.  Securities that are held principally for resale in the near term are recorded at fair value with changes in fair value included in earnings.  Interest is included in net interest income.

73


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

(f)

Investment Debt Securities

Debt securities are classified as held to maturity and carried at amortized cost when management has the positive intent and ability to hold them to maturity.  Debt securities not classified as held to maturity or trading are classified as available for sale.  SecuritiesDebt securities available for sale are carried at fair value, with unrealized holding gains and losses reported in other comprehensive income, net of tax.

Interest income includes amortization of purchase premium or discount. Premiums and discountson securities are amortized to the earliest call date. Discounts on securities are amortized on the level-yield method without anticipating prepayments, except for mortgage backed securities where prepayments are anticipated. Gains and losses on sales are recorded on the trade date and determined using the specific identification method.

Securities are evaluated for other-than-temporary impairment (“OTTI”) on at least a quarterlyan annual basis, and more frequently when economic or market conditions warrant such an evaluation. For securities in an unrealized loss position, management considers the extent and duration of the unrealized loss, and the financial condition and near-term prospects of the issuer. Management also assesses whether it intends to sell, or it is more likely than not that it will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment through earnings. For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows: 1) OTTI related to credit loss, which must be recognized in the income statementstatement; and 2) other-than-temporary impairment related to other factors, which is recognized in other comprehensive income. The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis.

 

(g)

Bond commissions revenue recognition

Bond sales transactions and related revenue and expenses are recorded on a settlement date basis.  The effect on the financial statements of using the settlement date basis rather than the trade date basis is not material.

 

(h)

Loans held for sale

Mortgage loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value as determined by outstanding commitments from investors.with changes in fair value recognized in current period earning. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings.

Mortgage loans held for sale are generally sold with servicing rights released.  Gains and losses on sales of mortgage loans are based on the difference between the selling price and the carrying value of the related loan sold.

 

(i)

Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at their outstanding unpaid principal balance net of purchase premiums and discounts, deferred loan fees and costs, and an allowance for loan losses. Interest income is accrued on the unpaid principal balance. The recorded investment in a loan excludes accrued interest receivable, deferred fees, and deferred costs because they are not considered material.

A loan is considered a troubled debt restructured loan based on individual facts and circumstances. A modification may include either an increase or reduction in interest rate or deferral of principal payments or both.  Loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings. The Company classifies troubled debt restructured loans as impaired and evaluates the need for an allowance for loan losses on a loan-by-loan basis. An allowance for loan losses is based on either the present value of estimated future cash flows or the estimated fair value of the underlying collateral. Loans retain their accruing or non-accruing status at the time of modification.

Loan origination fees and the incremental direct cost of loan origination, are deferred and recognized in interest income without anticipating prepayments over the contractual life of the loans. If the loan is prepaid, the remaining unamortized fees and costs are charged or credited to interest income. Amortization ceases for nonaccrualnon-accrual loans.

74


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

A loan is moved to nonaccrualnon-accrual status in accordance with the Company’s policy typically after 90 days of non-payment, or less than 90 days of non-payment if management determines that the full timely collection of principal and interest


becomes doubtful. doubtful, excluding factored receivables.  For CBI’s factored receivables, which are commercial trade credits rather than promissory notes, the Company’s practice, in most cases, is to charge-off unpaid recourse receivables when they become 90 days past due from the invoice due date and the non-recourse receivables when they become 120 days past due from the statement billing date. Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrualnon-accrual or charged-off at an earlier date if collection of principal or interest is considered doubtful. NonaccrualNon-accrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.  Single family home loans, consumer loans and smaller commercial, land, development and construction loans (less than $500) are monitored by payment history, and as such, past due payments is generally the triggering mechanism to determine nonaccrualnon-accrual status.  Larger (greater than $500) commercial, land, development and construction loans are monitored on a loan level basis, and therefore in these cases it is more likely that a loan may be placed on nonaccrualnon-accrual status before it becomes 90 days past due.

All interest accrued but not received for loans placed on nonaccrual,non-accrual is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Non real estate consumer loans are typically charged off no later than 120 days past due.

The Company, considering current information and events regarding the borrower’s ability to repay their obligations, considers a loan to be impaired when it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. When a loan is considered to be impaired, the amount of the impairment is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, the secondary market value of the loan, or the fair value of the collateral for collateral dependent loans. Interest income on impaired loans is recognized in accordance with the Company’s non-accrual policy. Impaired loans are written down to the extent that principal is judged to be uncollectible and, in the case of impaired collateral dependent loans where repayment is expected to be provided solely by the underlying collateral and there is no other available and reliable sources of repayment, are written down to the lower of cost or collateral value less estimated selling costs. Impairment losses are included in the allowance for loan losses. Large groups of smaller balance homogeneous loans, such as consumer and residential real estate loans, are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosures.

 

(j)

Purchased credit-impaired loans

As a part of business acquisitions, the Company acquires loans, some of which have shown evidence of credit deterioration since origination. These purchased credit-impaired (“PCI”) loans were determined to be credit impaired based on specific risk characteristics of the loan, including, product type, domicile of the borrower,but not limited to loans on non-accrual status, loans with insufficient cash flow, past due status, owner occupancy status, geographic locationloans, high loan-to-value ratios, loans in process of the collateral, and loan to value ratios. Purchasers areforeclosure, or any TDR with loss potential. The Company, as a purchaser, is permitted to aggregate credit impaired loans acquired in the same fiscal quarter into one or more pools, provided that the loans have common risk characteristics. A pool is then accounted for as a single asset with a single composite interest rate and an aggregate expectation of cash flows. For the loan portfolios acquired, through failed bank acquisitions, the Company aggregated the commercial, consumer, and residential loans into ten pools of loans with common risk characteristics for each FDIC failed institution acquired. These acquired loans were recorded at the acquisition date fair value, and after acquisition, losses are recognized through the allowance for loan losses. The Company estimates the amount and timing of expected cash flows for each acquired loan pool and the expected cash flows in excess of the amount paid is recorded as interest income over the remaining life of the loan pools.

On aAs frequently as quarterly basis,or as long as annually, the Company updates the amount of loan principal and interest cash flows expected to be collected, incorporating assumptions regarding default rates, loss severities, the amounts and timing of prepayments and other factors that are reflective of current market conditions. Probable decreases in expected loan principal cash flows trigger the recognition of impairment, which is then measured as the present value of the expected principal loss plus any related foregone interest cash flows discounted at the pool’s effective interest rate. Impairments that occur after the acquisition date are recognized through the provision for loan losses. Probable and significant increases in expected principal cash flows would first reverse any previously recorded allowance for loan losses; any remaining increases are recognized prospectively as interest income.income over the life of the pool. The impacts of (i) prepayments, (ii) changes in variable interest rates, and (iii) any other changes in the timing of expected cash flows are recognized prospectively as adjustments to interest income.income over the life of the pool. Disposals of loans, which may include sales of loans, receipt of payments in full by the borrower, or foreclosure, result in removal of the loan from the purchased credit impaired portfolio.

75


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014


 

(k)

Concentration of credit risk

Most of the Company’s business activity is with customers located within Florida.Southeastern United States largely in Florida, Alabama and Georgia.  Therefore, the Company’s exposure to credit risk is significantly affected by changes in the economy and the real estate market within Florida, primarily central, southeastern and northeastern Florida.Southeast.

 

(l)

Allowance for loan losses

The allowance for loan losses is a valuation allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off.

The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers loans that are not individually classified as impaired and is based on historical loss experience adjusted for current factors.

A loan is impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans, for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings and classified as impaired.

Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Commercial, commercial real estate, land, acquisition and development, and construction loans over $500 are individually evaluated for impairment.  Large groups of smaller balance homogeneous loans, such as consumer and residential real estate loans, are collectively evaluated for impairment, and accordingly, they are not separately identified for impairment disclosures. Troubled debt restructurings are separately identified for impairment disclosures and are measured at the present value of estimated future cash flows using the loan’s effective rate at inception.rate. If a troubled debt restructuring is considered to be a collateral dependent loan, the loan is reported, net, at the fair value of the collateral. For troubled debt restructurings that subsequently default, the Company determines the amount of reserve in accordance with the accounting policy for the allowance for loan losses. The general component covers non-impaired loans and is based on historical loss experience adjusted for current factors. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the most recent two years.  The portfolio segments identified by the Company are residential loans, commercial real estate loans, construction and land development loans, commercial and industrial and consumer and other. This actual loss experience is supplemented with other economic factors based on the risks present for each portfolio segment. These economic factors include consideration of the following: levels of and trends in delinquencies and impaired loans; volume and severity of adversely classified or graded loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations.

The Company segregates and evaluates its loan portfolio through the five5 portfolio segments: residential real estate, commercial real estate, land/ land development/construction, commercial and consumer/other.

76


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Residential real estate loans are a mixture of fixed rate and adjustable rate residential mortgage loans, including first mortgages, second mortgages or home equity lines of credit. As a policy, the Company holds adjustable rate loans and sells a portion of its fixed rate loan originations into the secondary market. Changes in interest rates or market conditions may impact a borrower’s ability to meet contractual principal and interest payments. Residential real estate loans are secured by real property.

Commercial real estate loans include loans secured by office buildings, warehouses, retail stores and other property located in or near our markets. These loans are originated based on the borrower’s ability to service the debt and secondarily based on the fair value of the underlying collateral.


Land/land development/construction loans include residential and commercial real estate loans and include a mixture of owner occupied and non-owner occupied. The majority of the loans in this category are land related, either undeveloped land, land held for development, residential building lots and commercial building lots. Generally the terms are three to five years, with a potential for renewal at maturity.

Commercial loans consist of small-to medium-sized businesses including professional associations, medical services, retail trade, transportation, wholesale trade, manufacturing and tourism. Commercial loans are derived from our market areas and underwritten based on the borrower’s ability to service debt from the business’s underlying cash flows. As a general practice, we obtain collateral such as inventory, accounts receivable, equipment or other assets although such loans may be uncollateralized but guaranteed.

Consumer and other loans include automobiles, boats, mobile homes without land, or uncollateralized but personally guaranteed loans. These loans are originated based primarily on credit scores, debt-to-income ratios and loan-to-value ratios.

The Company evaluates the loans acquired from the Gulfstream, acquisitionFirst Southern, Community Bank, First National, Platinum, Gateway, HCBF, Sunshine and NCOM acquisitions that were not PCI loans as a sixthindividual loan portfolio segment.segments.  The Company considered the levels of and trends in non-performing loans, past-due loans, adverse loan grade classification changes, historical loss rates, environmental factors and impaired loans in arriving at its estimate.  The general loan loss allowance recorded for these performing loans acquired from Gulfstream is allocated between the five5 portfolio segments described above in Note 4.

The Company evaluates the loans acquired from the First Southern acquisition that were not PCI loans as a seventh loan portfolio segment.  The Company considered the levels of and trends in non-performing loans, past-due loans, adverse loan grade classification changes, historical loss rates, environmental factors, impaired loans and those loans that were covered by FDIC loss share agreements and those loans guaranteed by the California State University System in arriving at its estimate.   The general loan loss allowance recorded for these performing loans acquired from First Southern is allocated between the five portfolio segments described above in Note 4.

5.

 

(m)

Transfer of financial assets

Transfers of financial assets are accounted for as sales, when control over the assets has been relinquished.  Control over transferred assets is deemed to be surrendered when the assets have been isolated from the Company, the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

 

(n)

Other repossessed real estate owned

Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell.  If fair value declines subsequent to foreclosure, a valuation allowance is recorded through expense.  Operating costs after acquisition are expensed.  Repossessed real estate is included in other repossessed real estate owned and other repossessed assets other than real estate is included in prepaid expensesPrepaid Expenses and other assetsOther Assets in the Consolidated Balance Sheets.

77


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

(o)

Premises and equipment

Land is carried at cost.  Premises and equipment are stated at cost less accumulated depreciation.  Depreciation is provided on a straight-line basis over the estimated useful lives of the related assets.  Buildings are depreciated over a 39 year period, and furniture, fixtures and equipment are depreciated over their related useful life (3 to 15 years).  Leasehold improvements are depreciated over the shorter of their useful lives or the term of the lease.  Major renewals and betterments of property are capitalized; maintenance, repairs, and minor renewals and betterments are expensed in the period incurred.  Upon retirement or other disposition of the asset, the asset cost and related accumulated depreciation are removed from the accounts, and gains or losses are included in income.

 

(p)

Software costs

Costs of software developed for internal use, such as those related to software licenses, programming, testing, configuration, direct materials and integration, are capitalized and included in premises and equipment.  Included in the capitalized costs are those costs related to both our personnel and third party consultants involved in the software development and installation.  Once placed in service, the capitalized asset is amortized on a straight-line basis over its estimated useful life, generally three to five years.  Capitalized costs of software developed for internal use are reviewed periodically for impairment.

 

(q)

Federal Home Loan Bank (FHLB) and, Federal Reserve Bank (FRB) and other stock

The Company’s subsidiary bank is a member of the FHLB and FRB system.  Members are required to own a certain amount of stock based on the level of borrowings and other factors, and may invest in additional amounts.  FHLB, FRB


and FRBother stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment based on ultimate recovery of par value.  Both cash and stock dividends are reported as income.

 

(r)

Bank owned life insurance (BOLI)

The Company, through its subsidiary bank, has purchased life insurance policies on certain key executives.executives or acquired through various bank acquisitions. Bank owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement.

 

(s)

Goodwill and other intangible assets

Goodwill resulting from business combinations prior to January 1, 2009 represents the excess of the purchase price over the fair value of the net assets of businesses acquired. Goodwill resulting from business combinations after January 1, 2009, is generally determined as the excess of the fair value of the consideration transferred, plus the fair value of any noncontrolling interests in the acquiree, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill and intangible assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but tested for impairment at least annually. The Company has selected November 30 as the date to perform the annual impairment test. Intangible assets with definite useful lives are amortized over their estimated useful lives to their estimated residual values. Goodwill is the only intangible asset with an indefinite life on the Company’s balance sheet.

The core deposit intangibles are intangible assets arising from either whole bank acquisitions or branch acquisitions. They are initially measured at fair value and then amortized over a ten-year period on an accelerated basis using the projected decay rates of the underlying core deposits.   

(t)

FDIC Indemnification Asset

As a part of normal business operations, the Company originates residential mortgage loans that have been pre-approved by secondary investors.  The FDIC Indemnification Asset representedterms of the estimated amounts dueloans are set by the secondary investors, and the purchase price that the investor will pay for the loan is agreed to prior to the commitment of the loan by the Company.  Generally within three weeks after funding, the loans are transferred to the investor in accordance with the agreed-upon terms.  The Company records gains from the FDIC pursuantsale of these loans on the settlement date of the sale equal to the Loss Share Agreements related todifference between the acquisitionsproceeds received and the carrying amount of the three failed banks acquired in 2010, two in 2012loan.  The gain generally represents the portion of the proceeds attributed to servicing release premiums received from the investors and assumed two additional pursuant to the Company’s 2014 acquisitionrealization of First Southern. At acquisition,origination fees received from borrowers which were deferred as part of the FDIC Indemnification Asset representedcarrying amount of the discountedloan.  Between the initial funding of the loans by the Company and the subsequent reimbursement by the investors, the Company carries the loans on its balance sheet at the lower of cost or market. The fair value of the FDIC’s reimbursedunderlying commitment is not material to the Consolidated Financial Statements. The standard structure of mortgage loan sales provides for the Company to retain a portion of the estimated lossescash flow from the Company expects to realizeinterest payments received on the loan. Fees for servicing loans for investors are based on the outstanding principal balance of the loans serviced and other real estate (“Covered Assets”) acquiredare recognized as income when earned. This cash flow is commonly known as a resultservicing spread. The servicing spread is recognized as a servicing asset to the extent the spread exceeds adequate compensation for the servicing function and recorded as a component of Other Intangible Assets in the Consolidated Balance Sheets. The fair value of the acquisitions.servicing asset is measured on a recurring basis at the present value of future cash flows using market-based discount assumptions. The range of discount rates usedfuture cash flows for each asset are based on the FDIC Indemnification Asset was 1.21%their unique characteristics and market-based assumptions for prepayment speeds, default and voluntary prepayments. Adjustments to 4.53%.  As losses were realized on Covered Assets, the portion that the FDIC

78


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

paid the Company in cash for principal and up to 90 days of interest reduced the FDIC Indemnification Asset.  On a quarterly basis, the Company evaluated the FDIC Indemnification Asset to determine if the estimated losses on Covered Assets supported the amountfair value are recorded as the FDIC Indemnification Asset.  Income accretion was recognized during the loss share period. If the expectationa component of future losses declined, the income accretion was reduced prospectively over the lesserMortgage Banking Revenue. The value of the term of the loss share agreement and the estimated remaining life of the Covered Asset.  On February 3, 2016, the FDIC bought out the remaining FDIC loss share agreements.  As such, the FDIC indemnification asset was written-off effectively accelerating all future FDIC indemnification asset amortization expense as well as ending any future FDIC indemnification income.  our servicing portfolio is periodically independently evaluated.

 

(u)(t)

Loan commitments and related financial instruments

Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs.  The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay.  Such financial instruments are recorded when they are funded.

 

(v)(u)

Stock-based compensation

Compensation cost is recognized for stock options and restricted stock awards issued to employees, based on the fair value of these awards at the date of grant. A Black-Scholes model is utilized to estimate the fair value of stock options, while the market price of the Company’s common stock at the date of grant is used for restricted stock awards.  During 2014 the Company initiated a Long-Term Incentive Plan which included Performance Share Units (“PSUs”).  The Monte-Carlo Simulation model was used to estimate fair value of the PSUs at the grant date.  Compensation cost is recognized over the required service period, generally defined as the vesting period.


 

(w)(v)

Income taxes

Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities.  Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates.  A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized.

A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur.  The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination.  For tax positions not meeting the “more likely than not” test, no tax benefit is recorded.

 

The Company recognizes interest and/or penalties related to income tax matters in other expenses.

On December 22, 2017, the U.S. federal government enacted a tax bill, H.R1 (“Tax Act”) which reduced the federal corporate tax rates effective January 1, 2018.  As a result of this new tax bill, the Company evaluated its deferred tax assets and deferred tax liabilities to account for the future impact of lower corporate tax rates on its deferred tax assets.  The reduction in the federal corporate tax rate resulted in a one-time charge to the Company’s 2017 earnings and reduction to its net deferred tax assets. See Note 15 for more details regarding Income Taxes.

 

(x)(w)

Retirement plans

Employee 401(k) plan expense is the amount of matching contributions.  Deferred compensation and supplemental retirement plan expense allocates the benefits over years of service.

 

(y)(x)

Marketing and advertising costs

Marketing and advertising costs are expensed as incurred.

 

(z)(y)

Earnings per common share

Basic earnings per common share is net income divided by the weighted average number of common shares outstanding during the period.  All outstanding unvested share-based payment awards that contain rights to nonforfeitable dividends are considered participating securities for this calculation.  Diluted earnings per common share includes the dilutive effect of additional potential common shares issuable under stock options, stock warrants and unvested restricted stock awards where shares are not issued until vested.  Earnings and dividends per share are restated for all stock splits and stock dividends through the date of issuance of the financial statements.

79


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

(aa)(z)

Comprehensive income

Comprehensive income consists of net income and other comprehensive income.  Other comprehensive income includes unrealized gains and losses on securities available for sale and unrealized holding gains and losses on interest rate swaps, which are also recognized as separate components of shareholders’ equity.

 

(ab)(aa)

Loss contingencies

Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated.  Management does not believe there now are such matters that will have a material effect on the financial statements.

 

(ac)(ab)

Restrictions on cash

Cash on hand or on deposit with the Federal Reserve Bank is generally required to meet regulatory reserve and clearing requirements. Cash is required to be pledged as collateral to the third party dealers for the interest rate swap derivatives.

 

(ad)(ac)

Dividend restriction

Banking regulations require maintaining certain capital levels and may limit the dividends paid by the banksbank to the holding company or by the holding company to stockholders.shareholders.

 

(ae)(ad)

Fair value of financial instruments

Fair values of financial instruments are estimated using relevant market information and other assumptions, as more fully disclosed in a separate note.  Fair value estimates involve uncertainties and matters of significant judgment regarding


interest rates, credit risk, prepayments, and other factors, especially in the absence of broad markets for particular items.  Changes in assumptions or in market conditions could significantly affect the estimates.

 

(af)(ae)

Segment reporting

The Company’s correspondent banking and capital markets division represents a distinct reportable segment which differs from the Company’s primary business of commercial and retail banking in Florida.Florida, Georgia and Alabama.  Accordingly, a reconciliation of reportable segment revenues, expenses and profit to the Company’s consolidated total has been presented in noteNote 25.

 

(ag)(af)

Derivatives

The Company enters into interest rate swaps in order to provide commercial loan clients the ability to swap from fixed to variable interest rates.  Under these agreements, the Company enters into a fixed-rate loan with a client in addition to a swap agreement.  This swap agreement effectively converts the client’s fixed rate loan into a variable rate.  The Company then enters into a matching swap agreement with a third party dealer in order to offset its exposure on the customer swap.  The Company does not use derivatives for trading purposes. The derivative transactions are considered instruments with no hedging designation, otherwise known as stand-alone derivatives. Changes in the fair value of the derivatives are reported currently in earnings.

 

(ah)(ag)

Reclassifications

Some items in the prior year financial statements were reclassified to conform to the current presentation.  Reclassifications had no effect on prior years’ net income or shareholders’ equity.

 

(ai)(ah)

Effect of new pronouncements

In May 2014, the FASB and the International Accounting Standards Board (the "IASB") jointly issued a comprehensive new revenue recognition standard that will supersede nearly all existing revenue recognition guidance under GAAP and International Financial Reporting Standards ("IFRS"). Previous revenue recognition guidance in GAAP consisted of broad

80


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

revenue recognition concepts together with numerous revenue requirements for particular industries or transactions, which sometimes resulted in different accounting for economically similar transactions. In contrast, IFRS provided limited revenue recognition guidance and, consequently, could be difficult to apply to complex transactions. Accordingly, the FASB and the IASB initiated a joint project to clarify the principles for recognizing revenue and to develop a common revenue standard for U.S. GAAP and IFRS that would: (1) remove inconsistencies and weaknesses in revenue requirements; (2) provide a more robust framework for addressing revenue issues; (3) improve comparability of revenue recognition practices across entities, industries, jurisdictions, and capital markets; (4) provide more useful information to users of financial statements through improved disclosure requirements; and (5) simplify the preparation of financial statements by reducing the number of requirements to which an entity must refer. To meet those objectives, the FASB issued ASU No. 2014-09,"Revenue from Contracts with Customers." The standard’s core principle is that a company will recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In doing so, companies generally will be required to use more judgment and make more estimates than under current guidance. These may include identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation. The standard was initially effective for public entities for interim and annual reporting periods beginning after December 15, 2016; early adoption was not permitted. However, in August 2015, the FASB issued ASU No. 2015-14, "Revenue from Contracts with Customers - Deferral of the Effective Date" which deferred the effective date by one year (i.e., interim and annual reporting periods beginning after December 15, 2017). For financial reporting purposes, the standard allows for either full retrospective adoption, meaning the standard is applied to all of the periods presented, or modified retrospective adoption, meaning the standard is applied only to the most current period presented in the financial statements with the cumulative effect of initially applying the standard recognized at the date of initial application. In addition, the FASB has begun to issue targeted updates to clarify specific implementation issues of ASU 2014-09. These updates include ASU No. 2016-08, “Principal versus Agent Considerations (Reporting Revenue Gross versus Net),” ASU No. 2016-10, “Identifying Performance Obligations and Licensing,” and ASU No. 2016-12 “Narrow-Scope Improvements and Practical Expedients.” The Company is currently evaluating the provisions of ASU No. 2014-09 and its related updates and will be closely monitoring developments and additional guidance to determine the potential impact the new standard will have on the Company's Consolidated Financial Statements.

In September 2015, the FASB issued an update (ASU No. 2015-16, Simplifying the Accounting for Measurement-Period Adjustments). This update applies to all entities that have reported provisional amounts for items in a business combination for which the accounting is incomplete by the end of the reporting period in which the combination occurs and during the measurement period have an adjustment to provisional amounts recognized. The amendments in this update require that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments in this update require that the acquirer record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. The amendments in this update require an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The amendments in this update became effective for interim and annual periods beginning after December 15, 2015 and did not have a material impact on the Company’s Consolidated Financial Statements.

In January 2016, the FASB issued ASU No. 2016-01, "Recognition and Measurement of Financial Assets and Financial Liabilities." This ASU addresses certain aspects of recognition, measurement, presentation, and disclosure of financial instruments by making targeted improvements to GAAP as follows: (1) require equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income. However, an entity may choose to measure equity investments that do not have readily determinable fair values at cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer; (2) simplify the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment. When a qualitative assessment indicates that impairment exists, an entity is required to measure the investment at fair value; (3) eliminate the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; (4) eliminate the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is

81


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (5) require public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (6) require an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (7) require separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and (8) clarify that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets. ASU No. 2016-01 is effective for interim and annual reporting periods beginning after December 15, 2017. Early application is permitted as of the beginning of the fiscal year of adoption only for provisions (3) and (6) above. Early adoption of the other provisions mentioned above is not permitted. The Company has performed a preliminary evaluation of the provisions of ASU No. 2016-01. Based on this evaluation, the Company has determined that ASU No. 2016-01 is not expected to have a material impact on the Company's Consolidated Financial Statements; however, the Company will continue to closely monitor developments and additional guidance.

In February 2016, the FASB issued ASU No. 2016-02, "Leases." Under the newthis guidance, lessees will be required to recognize the following for all leases (with the exception of short-term leases): 1) a lease liability, which is the present value of a lessee's obligation to make lease payments, and 2) a right-of-use asset, which is an asset that represents the lessee's right to use, or control the use of, a specified asset for the lease term. Lessor accounting under the new guidance remains largely unchanged as it is substantially equivalent to existing guidance for sales-type leases, direct financing leases, and operating leases. Leveraged leases have been eliminated, although lessors can continue to account for existing leveraged leases using the current accounting guidance. Other limited changes were made to align lessor accounting with the lessee accounting model and the new revenue recognition standard. All entities will classify leases to determine how to recognize lease-related revenue and expense. Quantitative and qualitative disclosures will be required by lessees and lessors to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. The intention is to require enough information to supplement the amounts recorded in the financial statements so that users can understand more about the nature of an entity’s leasing activities. ASU No. 2016-02 is effective for interim and annual reporting periods beginning after December 15, 2018; early adoption is permitted. All entities are required to use a modified retrospective approach for leases that exist or are entered into afterleases. Management is electing the beginningeffective date method of the earliest comparative period inmodified retrospective transition approach.  Under the financial statements. They have the optioneffective date method, all lease accounting transitions to use certain relief; full retrospective application is prohibited. The Company is currently evaluating the provisionsASC 842 as of ASU No. 2016-02 and will be closely monitoring developments and additional guidance to determine the potential impact the new standard will have on the Company's Consolidated Financial Statements.

In March 2016, the FASB issued ASU No. 2016-04, Liabilities – ExtinguishmentsJanuary 1, 2019 through a one-time recognition of Liabilities (Subtopic 405-20): Recognition of Breakage for Certain Prepaid Stored-Value Products. The amendments of this ASU narrowly address breakage, which is the monetary amount of the card that ultimately is not redeemed by the cardholder for prepaid stored-value products that are redeemable for monetary values of goods or services but may also be redeemable for cash. Examples of prepaid stored-value products included in this amendment are prepaid gift cards issued by specific payment networks and redeemable at network-accepting merchant locations, prepaid telecommunication cards, and traveler’s checks. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. The Company is currently evaluating the impact of adopting the new guidance on the Consolidated Financial Statements, but it is not expected to have a material impact.

In March 2016, the FASB issued ASU No. 2016-09, "Improvements to Employee Share-Based Payment Accounting.” This ASU includes provisions intended to simplify various aspects related to how share-based payments are accounted for and presented in the financial statements. Some of the key provisions of this new ASU include: (1) companies will no longer record excess tax benefits and certain tax deficiencies in additional paid-in capital (“APIC”). Instead, they will record all excess tax benefits and tax deficienciespreviously off-balance sheet leases as income tax expense or benefit in the income statement, and APIC pools will be eliminated. The guidance also eliminates the requirement that excess tax benefits be realized before companies can recognize them. In addition, the guidance requires companies to present excess tax benefits as an operating activity on the statement of cash flows rather thanwell as a financing activity; (2) increaseone-time offset to retained earnings for measurement differences.  Under the amount an employer can withholdeffective date transition approach, all comparative periods presented prior to cover income taxes on awards and still qualify for the exception to liability classification for shares used to satisfy the employer’s statutory income tax withholding obligation. The new guidanceJanuary 1, 2019 will also require an

82


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amountsremain in thousands, except per share data)

December 31, 2016, 2015 and 2014

employer to classify the cash paid to a tax authority when shares are withheld to satisfy its statutory income tax withholding obligation as a financing activity on its statementaccordance with legacy lease accounting of cash flows (current guidance did not specify how these cash flows should be classified); and (3) permit companies to make an accounting policy election for the impact of forfeitures on the recognition of expense for share-based payment awards. Forfeitures can be estimated, as required today, or recognized when they occur. ASU No. 2016-09 is effective for interim and annual reporting periods beginning after December 15, 2016. Early adoption is permitted, but all of the guidance must be adopted in the same period.ASC 840.  The adoption of this standard is not expected to have a material effecton January 1, 2019 resulted in the recognition of right-of-use lease assets of $20,311 and lease liabilities of $22,795 on the Company'sCompany’s Consolidated Financial Statements.Balance Sheets.  The one-time transition reduced retained earnings by $1,093.

In June 2016, the FASB issued ASU No. 2016-13, “Measurement of Credit Losses on Financial Instruments.” This ASU significantly changes how entities will measure credit losses for most financial assets and certain other instruments that aren’t measured at fair value through net income. In issuing the standard, the FASB is responding to criticism that today’s guidance delays recognition of credit losses. The standard will replace today’s “incurred loss” approach with an “expected loss” model. The new model, referred to as the current expected credit loss (“CECL”) model, will apply to: (1) financial assets subject to credit losses and measured at amortized cost, and (2) certain off-balance sheet credit exposures. This includes, but is not limited to, loans, leases, held-to-maturity securities, loan commitments, and financial guarantees. The CECL model does not apply to available-for-saleavailable for sale (“AFS”) debt securities. For AFS debt securities with unrealized losses, entities will measure credit losses in a manner similar to what they do today, except that the losses will be recognized as allowances rather than reductions in the amortized cost of the securities. As a result, entities will recognize improvements to estimated credit losses immediately in earnings rather than as interest income over time, as they do today. The ASU also simplifies the accounting model for purchased credit-impaired debt securities and loans. ASU 2016-13 also expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating


the allowance for loan and lease losses. In addition, entities will need to disclose the amortized cost balance for each class of financial asset by credit quality indicator, disaggregated by the year of origination. ASU No. 2016-13 is effective for interim and annual reporting periods beginning after December 15, 2019; early adoption is permitted for interim and annual reporting periods beginning after December 15, 2018. Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (i.e., modified retrospective approach). The Company is currently evaluatingformed a CECL committee to assist with the provisionsimplementation process. It selected a third-party vendor to assist with the allowance for credit loss methodology as well as advisory services related to the implementation of the amendments of ASU No. 2016-132016-13.  Management decided on a discounted cash flow model, worked on internal controls and built a qualitative framework.  Effective January 1, 2020, the Company adopted ASU Topic 326.  Based on the most recent analysis, we expect the allowance to determineloans ratio to increase by approximately 55 bps to 70 bps, which equates to a $65 to $84 million increase to the allowance, as a result of the adoption of CECL.  This increase includes the reclassification of the credit mark on PCD loans from loan discount to ACL.  Excluding the reclassification of the credit mark on PCD loans, the increase to the allowance is estimated to be $48 to $67 million.  In addition, the Company estimates a reserve for potential losses on unfunded commitments to be in the range of $5 to $10 million, which will be recorded as a liability.  Based on these ranges, the impact to retained earnings, net of deferred taxes, for the increase in ACL, reserve for the unfunded commitments and expected credit losses on debt securities is estimated to be in the range of $40 to $58 million.  The estimates on the potential impact of the newadoption of CECL on the Company’s financial statements are based on ongoing analyses, current expectations and forecasted economic conditions.  These estimates are contingent upon continued refinement of assumptions, methodologies and judgments, which the Company will finalize in the first quarter 2020.  The standard will have onadd new disclosures starting with the Company's Consolidated Financial Statements.March 31, 2020 10Q related to factors that influenced management’s estimate, including current expected credit losses, the changes in those factors, and reasons for the changes as well as the method applied to revert to historical credit loss experience.

In October 2016,January 2017, the FASB issued ASU No. 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory. Current guidance prohibits2017-04, “Simplifying the recognition of current and deferred income taxesTest for an intra-entity asset transfer until the asset has been soldGoodwill Impairment,” to an outside party. This prohibition on recognition is an exception to the principle of comprehensive recognition of current and deferred income taxes in generally accepted accounting principles. The exception has led to diversity in practice and is a source of complexity in financial reporting. FASB decided thatsimplify how an entity should recognizeis required to test goodwill for impairment by eliminating Step 2 from the income tax consequencesgoodwill impairment test. Step 2 measures a goodwill impairment loss by comparing the implied fair value of a reporting unit’s goodwill with the carrying amount of that goodwill. Incomputing the implied fair value of goodwill under Step 2, an intra-entity transferentity had to perform procedures to determine the fair value at the impairment testing date of an asset other than inventory whenits assets and liabilities (including unrecognized assets and liabilities) following the transfer occurs. Consequently,procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Instead, under the amendments in this update, eliminatean entity should perform its annual, or interim, goodwill impairment test by comparing the exceptionfair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Additionally, an intra-entity transferentity should consider income tax effects from any tax deductible goodwill on the carrying amount of an asset other than inventory. the reporting unit when measuring the goodwill impairment loss, if applicable.  FASB also eliminated the requirements for any reporting unit with a zero or negative carrying amount to perform a qualitative assessment and, if it fails that qualitative test, to perform Step 2 of the goodwill impairment test. Therefore, the same impairment assessment applies to all reporting units. An entity is required to disclose the amount of goodwill allocated to each reporting unit with a zero or negative carrying amount of net assets. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. The amendments in this update do not include new disclosure requirements; however, existing disclosure requirements might be applicable when accounting for the current and deferred income taxes for an intra-entity transfer of an asset other than inventory. For public business entities, the amendments in this update arebecome effective for annual reportingperiods and interim periods within those annual periods beginning after December 15, 2017, including interim reporting periods within those annual reporting periods. The amendments in this update should be applied on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption.2019. The Company is currently evaluating the impact of adopting the new guidance on the Consolidated Financial Statements, but it is not expected to have a material impact.

In January 2017,June 2018, the FASB issued ASU No. 2017-01, Business Combinations2018-07, “Compensation – Stock Compensation (Topic 805): Clarifying718) - Improvements to Nonemployee Share-Based Payment Accounting,” to include share based payment transactions for acquiring goods and services from nonemployees. An entity should apply the Definitionrequirements of Topic 718 to nonemployee awards except for specific guidance on inputs to an option pricing model and the attribution of cost (that is, the period of time over which share-based payment awards vest and the pattern of cost recognition over that period). The amendments specify that Topic 718 applies to all share-based payment transactions in which a grantor acquires goods or services to be used or consumed in a grantor’s own operations by issuing share-based payment awards. The amendments also clarify that Topic 718 does not apply to share-based payments used to effectively provide (1) financing to the issuer or (2) awards granted in conjunction with selling goods or services to customers as part of a Business. The amendments in this update provide a more robust framework to use in determining when a set of assets and activities is a business. Because the current definition of a business is interpreted broadly and can be difficult to apply, stakeholders indicated that analyzing transactions is inefficient and costly and that the definition does not permit the use of reasonable judgment. The amendments provide more consistency in applying the guidance, reduce the costs of application, and make the definition of a business more operable.contract accounted for under Topic 606, Revenue from Contracts with Customers. The amendments in this update become effective for annual periods and interim periods within those annual periods beginning after December 15, 2017. 2018 but no earlier than an entity’s adoption date of Topic 606. The Company evaluated the impact of adopting the new guidance on the Consolidated Financial Statements, but it does not have a material impact.

In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820) - Changes to the Disclosure Requirements for Fair Value Measurement,” to modify the disclosure requirements on fair value measurements in Topic


820 based on the concepts in the Concepts Statement, including the consideration of costs and benefits. The following disclosure requirements were removed from Topic 820: (1) the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy; (2) the policy for timing of transfers between levels; (3) the valuation processes for Level 3 fair value measurements; and (4) for nonpublic entities, the changes in unrealized gains and losses for the period included in earnings for recurring Level 3 fair value measurements held at the end of the reporting period.  The following disclosure requirements were modified in Topic 820: (1) in lieu of a rollforward for Level 3 fair value measurements, a nonpublic entity is required to disclose transfers into and out of Level 3 of the fair value hierarchy and purchases and issues of Level 3 assets and liabilities; (2) for investments in certain entities that calculate net asset value, an entity is required to disclose the timing of liquidation of an investee’s assets and the date when restrictions from redemption might lapse only if the investee has communicated the timing to the entity or announced the timing publicly; and (3) the amendments clarify that the measurement uncertainty disclosure is to communicate information about the uncertainty in measurement as of the reporting date. The following disclosure requirements were added to Topic 820: (1) the changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period; (2) the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements. For certain unobservable inputs, an entity may disclose other quantitative information (such as the median or arithmetic average) in lieu of the weighted average if the entity determines that other quantitative information would be a more reasonable and rational method to reflect the distribution of unobservable inputs used to develop Level 3 fair value measurements. The amendments in this update are effective for annual periods and interim periods within those annual periods beginning after December 15, 2019. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty should be applied prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption. All other amendments should be applied retrospectively to all periods presented upon their effective date. Early adoption is permitted upon issuance of this update. An entity is permitted to early adopt any removed or modified disclosures upon issuance of this update and delay adoption of the additional disclosures until their effective date. The Company is currently evaluating the impact of adopting the new guidance on the Consolidated Financial Statements, but it is not expected to have a material impact.

83


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

(2)

Trading Securities

Realized and unrealized gains and losses are included in trading securities revenue, a component of non interestnon-interest income.  Securities purchased for this portfolio have primarily been municipal securities.  

A list of the activity in this portfolio for 20162019 and 20152018 is summarized below.

 

2016

 

 

2015

 

 

2019

 

 

2018

 

Beginning balance

 

$

2,107

 

 

$

3,420

 

 

$

1,737

 

 

$

6,777

 

Purchases

 

 

186,150

 

 

 

147,693

 

 

 

194,799

 

 

 

254,555

 

Proceeds from sales

 

 

(176,393

)

 

 

(149,409

)

 

 

(191,648

)

 

 

(259,652

)

Net realized gain on sales

 

 

323

 

 

 

379

 

 

 

96

 

 

 

20

 

Mark-to- market adjustment

 

 

196

 

 

 

24

 

Net unrealized gains

 

 

3

 

 

 

37

 

Ending balance

 

$

12,383

 

 

$

2,107

 

 

$

4,987

 

 

$

1,737

 


(3)

Investment Debt Securities

Available for Sale Debt Securities

All of the mortgage backedmortgage-backed securities (“MBS”) listed below are residential FNMA, FHLMC, and GNMA MBSs.  

The fair value of available for sale securities and the related gross unrealized gains and losses recognized in accumulated other comprehensive income (loss) were as follows:

 

 

December 31, 2016

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

U.S. Treasury securities

 

$

1,000

 

 

$

1

 

 

$

 

 

$

1,001

 

Obligations of U.S. government sponsored entities and agencies

 

 

10,027

 

 

 

 

 

 

726

 

 

 

9,301

 

Mortgage backed securities

 

 

721,657

 

 

 

1,795

 

 

 

15,495

 

 

 

707,957

 

Municipal securities

 

 

21,976

 

 

 

505

 

 

 

38

 

 

 

22,443

 

Total available-for-sale

 

$

754,660

 

 

$

2,301

 

 

$

16,259

 

 

$

740,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

U.S. Treasury securities

 

$

1,002

 

 

$

 

 

$

2

 

 

$

1,000

 

Mortgage backed securities

 

 

567,264

 

 

 

4,102

 

 

 

2,914

 

 

 

568,452

 

Municipal securities

 

 

34,131

 

 

 

1,156

 

 

 

 

 

 

35,287

 

Total available-for-sale

 

$

602,397

 

 

$

5,258

 

 

$

2,916

 

 

$

604,739

 

 

 

December 31, 2019

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Corporate debt securities

 

$

5,504

 

 

$

153

 

 

$

 

 

$

5,657

 

Obligations of U.S. government sponsored entities and agencies

 

 

20,000

 

 

 

 

 

 

70

 

 

 

19,930

 

Mortgage-backed securities

 

 

1,742,221

 

 

 

26,403

 

 

 

1,382

 

 

 

1,767,242

 

Municipal securities

 

 

88,301

 

 

 

5,594

 

 

 

 

 

 

93,895

 

Total available for sale debt securities

 

$

1,856,026

 

 

$

32,150

 

 

$

1,452

 

 

$

1,886,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Corporate debt securities

 

$

6,265

 

 

$

162

 

 

$

 

 

$

6,427

 

Obligations of U.S. government sponsored entities and agencies

 

 

38,794

 

 

 

7

 

 

 

933

 

 

 

37,868

 

Mortgage-backed securities

 

 

1,623,906

 

 

 

3,792

 

 

 

33,423

 

 

 

1,594,275

 

Municipal securities

 

 

88,415

 

 

 

698

 

 

 

335

 

 

 

88,778

 

Total available for sale debt securities

 

$

1,757,380

 

 

$

4,659

 

 

$

34,691

 

 

$

1,727,348

 

 

SalesThe cost of securities sold is determined using the specific identification method.  The securities sold during the second quarter of 2019 were collateralized loan obligation securities (“CLOs”) acquired through the NCOM acquisition.  The CLOs were marked to fair value at acquisition and subsequently sold resulting in a loss of $5.  The securities sold during the first quarter of 2018 include some securities acquired through the acquisitions of Sunshine and Harbor on January 1, 2018. These acquired securities were marked to fair value and subsequently sold after the acquisition date, and 0 gain or loss was recognized from the sale of these securities.  Total sales of available for sale securities were as follows:

 

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Proceeds

 

$

142,075

 

 

$

16,305

 

 

$

323,537

 

 

$

227,152

 

 

$

355,652

 

 

$

312,692

 

Gross gains

 

$

13

 

 

$

303

 

 

$

1,175

 

 

 

1,132

 

 

 

68

 

 

 

740

 

Gross losses

 

$

 

 

$

299

 

 

$

1,129

 

 

 

1,107

 

 

 

90

 

 

 

747

 

 

The tax provisions related to these net realized gains and losses were $5, $2$6, $(6) and $18,$(3), respectively.

Available for sale debt securities pledged at December 31, 20162019 and 20152018 had a carrying amount (estimated fair value) of $220,560$1,195,664 and $195,753,$961,721, respectively.  These securities were pledged primarily to secure public deposits and repurchase agreements.

84


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

  In addition, the amount at December 31, 2016, 20152019 includes $361,127 of securities pledged to the third party dealers and 2014

clearinghouse exchanges for the Company’s cash flow hedge interest rate swaps.  At year-end 20162019 and 2015,2018, there were no0 holdings of available for sale securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’shareholders’ equity.

The fair value and amortized cost of available for sale debt securities at year end 20162019 by contractual maturity were as follows.  Mortgage-backed securities are not due at a single maturity date and are shown separately.

 

Fair

 

 

Amortized

 

 

Fair

 

 

Amortized

 

Investment securities available for sale:

 

Value

 

 

Cost

 

 

Value

 

 

Cost

 

Due in one year or less

 

$

1,001

 

 

$

1,000

 

 

$

2,216

 

 

$

2,193

 

Due after one year through five years

 

 

4,350

 

 

 

4,194

 

 

 

4,098

 

 

 

3,973

 

Due after five years through ten years

 

 

6,881

 

 

 

6,810

 

 

 

35,872

 

 

 

35,206

 

Due after ten years through thirty years

 

 

20,513

 

 

 

20,999

 

 

 

77,296

 

 

 

72,433

 

Mortgage backed securities

 

 

707,957

 

 

 

721,657

 

Total available-for-sale

 

$

740,702

 

 

$

754,660

 

Mortgage-backed securities

 

 

1,767,242

 

 

 

1,742,221

 

Total available for sale debt securities

 

$

1,886,724

 

 

$

1,856,026

 


The following tables show the Company’s investments’ gross unrealized losses and fair value, aggregated by investment category and length of time the individual securities have been in a continuous unrealized loss position, at December 31, 20162019 and 2015.

2018.

 

 

December 31, 2016

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

Obligations of U.S. government sponsored entities and agencies

 

$

9,301

 

 

$

726

 

 

$

 

 

$

 

 

$

9,301

 

 

$

726

 

Mortgage backed securities

 

 

591,064

 

 

 

13,941

 

 

 

31,121

 

 

 

1,554

 

 

 

622,185

 

 

 

15,495

 

Municipal securities

 

 

2,081

 

 

 

38

 

 

 

 

 

 

 

 

 

2,081

 

 

 

38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired available-for-sale securities

 

$

602,446

 

 

$

14,705

 

 

$

31,121

 

 

$

1,554

 

 

$

633,567

 

 

$

16,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

U.S. Treasury securities

 

$

1,000

 

 

$

2

 

 

$

 

 

$

 

 

$

1,000

 

 

$

2

 

Mortgage backed securities

 

 

282,299

 

 

 

1,599

 

 

 

32,892

 

 

 

1,315

 

 

 

315,191

 

 

 

2,914

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired available-for-sale securities

 

$

283,299

 

 

$

1,601

 

 

$

32,892

 

 

$

1,315

 

 

$

316,191

 

 

$

2,916

 

 

 

December 31, 2019

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

Obligations of U.S. government sponsored entities and agencies

 

$

19,930

 

 

$

70

 

 

$

 

 

$

 

 

$

19,930

 

 

$

70

 

Mortgage-backed securities

 

 

125,249

 

 

 

388

 

 

 

117,903

 

 

 

994

 

 

 

243,152

 

 

 

1,382

 

Total temporarily impaired available for sale debt securities

 

$

145,179

 

 

$

458

 

 

$

117,903

 

 

$

994

 

 

$

263,082

 

 

$

1,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

Obligations of U.S. government sponsored entities and agencies

 

$

25,104

 

 

$

332

 

 

$

9,398

 

 

$

601

 

 

$

34,502

 

 

$

933

 

Mortgage-backed securities

 

 

647,923

 

 

 

10,782

 

 

 

635,172

 

 

 

22,641

 

 

 

1,283,095

 

 

 

33,423

 

Municipal securities

 

 

25,031

 

 

 

316

 

 

 

3,381

 

 

 

19

 

 

 

28,412

 

 

 

335

 

Total temporarily impaired available for sale debt securities

 

$

698,058

 

 

$

11,430

 

 

$

647,951

 

 

$

23,261

 

 

$

1,346,009

 

 

$

34,691

 

 

Mortgage-backed securities:  At December 31, 2016,2019, nearly 100% of the mortgage-backed securities held by the Company were issued by U.S. government-sponsored entities and agencies, primarily Fannie Mae, Freddie Mac, and Ginnie Mae, institutions which the government has affirmed its commitment to support. Because the decline in fair value is attributable to changes in interest rates and illiquidity, and not credit quality, and because the Company does not have the intent to sell these mortgage-backed securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the Company does not consider these securities to be other-than-temporarily impaired at December 31, 2016.2019.

Municipal securities:  Unrealized losses on municipal securities have not been recognized into income because the issuers bonds are of high quality, and because management does not intend to sell these investments or more likely than not will not be required to sell these investments before their anticipated recovery.  The fair value is expected to recover as the securities approach maturity.

85


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Held to Maturity Debt Securities

The following reflects the fair value of held to maturity securities and the related gross unrecognized gains and losses as of December 31, 20162019 and 2015.

2018.

 

 

December 31, 2016

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrecognized

 

 

Unrecognized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Mortgage backed securities

 

$

120,367

 

 

$

 

 

$

1,986

 

 

$

118,381

 

Municipal securities

 

 

130,176

 

 

 

434

 

 

 

6,298

 

 

 

124,312

 

Total held to maturity

 

$

250,543

 

 

$

434

 

 

$

8,284

 

 

$

242,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrecognized

 

 

Unrecognized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Obligations of U.S. government sponsored entities and agencies

 

$

57,610

 

 

$

141

 

 

$

23

 

 

$

57,728

 

Mortgage backed securities

 

 

155,942

 

 

 

71

 

 

 

601

 

 

 

155,412

 

Municipal securities

 

 

59,288

 

 

 

1,566

 

 

 

11

 

 

 

60,843

 

Total held to maturity

 

$

272,840

 

 

$

1,778

 

 

$

635

 

 

$

273,983

 

 

 

December 31, 2019

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrecognized

 

 

Unrecognized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Mortgage-backed securities

 

$

71,560

 

 

$

456

 

 

$

29

 

 

$

71,987

 

Municipal securities

 

 

131,343

 

 

 

5,522

 

 

 

 

 

 

136,865

 

Total held to maturity debt securities

 

$

202,903

 

 

$

5,978

 

 

$

29

 

 

$

208,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

 

Amortized

 

 

Unrecognized

 

 

Unrecognized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Mortgage-backed securities

 

$

84,983

 

 

$

 

 

$

2,462

 

 

$

82,521

 

Municipal securities

 

 

131,850

 

 

 

799

 

 

 

2,991

 

 

 

129,658

 

Total held to maturity debt securities

 

$

216,833

 

 

$

799

 

 

$

5,453

 

 

$

212,179

 

 

Held to maturity debt securities pledged at December 31, 20162019 and 20152018 had a carrying amount of $27,757$100,582 and $48,246.$103,710.  These securities were pledged primarily to secure public deposits and repurchase agreements.

At year-end 20162019 and 2015,2018, there were no0 holdings of held to maturity securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of stockholders’shareholders’ equity.


The fair value and amortized cost of held to maturity debt securities at year end 20162019 by contractual maturity were as follows.  Mortgage-backed securities are not due at a single maturity date and are shown separately.

 

 

 

 

 

Amortized

 

 

 

 

 

 

Amortized

 

Investment securities held to maturity

 

Fair Value

 

 

Cost

 

 

Fair Value

 

 

Cost

 

Due after five years through ten years

 

$

531

 

 

$

536

 

 

$

2,064

 

 

$

2,031

 

Due after ten years through thirty years

 

 

123,781

 

 

 

129,640

 

 

 

134,801

 

 

 

129,312

 

Mortgage backed securities

 

 

118,381

 

 

 

120,367

 

Total held-to-maturity

 

$

242,693

 

 

$

250,543

 

Mortgage-backed securities

 

 

71,987

 

 

 

71,560

 

Total held to maturity debt securities

 

$

208,852

 

 

$

202,903

 

 

86


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

The following tables show the Company’s held to maturity debt investments’ gross unrecognized losses and fair value, aggregated by investment category and length of time the individual securities have been in a continuous unrecognized loss position, at December 31, 20162019 and 2015.

2018.

 

 

December 31, 2016

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

Mortgage backed securities

 

$

118,381

 

 

$

1,986

 

 

$

 

 

$

 

 

$

118,381

 

 

$

1,986

 

Municipal securities

 

 

95,552

 

 

 

6,298

 

 

 

 

 

 

 

 

 

95,552

 

 

 

6,298

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired available-for-sale securities

 

$

213,933

 

 

$

8,284

 

 

$

 

 

$

 

 

$

213,933

 

 

$

8,284

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

Obligations of U.S. government sponsored entities and agencies

 

$

9,958

 

 

$

23

 

 

$

 

 

$

 

 

$

9,958

 

 

$

23

 

Mortgage backed securities

 

 

119,546

 

 

 

601

 

 

 

 

 

 

 

 

 

119,546

 

 

 

601

 

Municipal securities

 

 

1,735

 

 

 

11

 

 

 

 

 

 

 

 

 

1,735

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired available-for-sale securities

 

$

131,239

 

 

$

635

 

 

$

 

 

$

 

 

$

131,239

 

 

$

635

 

 

 

December 31, 2019

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

Mortgage-backed securities

 

$

 

 

$

 

 

$

8,445

 

 

$

29

 

 

$

8,445

 

 

$

29

 

Total temporarily impaired held to maturity debt securities

 

$

 

 

$

 

 

$

8,445

 

 

$

29

 

 

$

8,445

 

 

$

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

Unrealized

 

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

 

Fair Value

 

 

Losses

 

Mortgage-backed securities

 

$

 

 

$

 

 

$

82,521

 

 

$

2,462

 

 

$

82,521

 

 

$

2,462

 

Municipal securities

 

 

22,560

 

 

 

203

 

 

 

47,807

 

 

 

2,788

 

 

 

70,367

 

 

 

2,991

 

Total temporarily impaired held to maturity debt securities

 

$

22,560

 

 

$

203

 

 

$

130,328

 

 

$

5,250

 

 

$

152,888

 

 

$

5,453

 

  

Mortgage-backed securities:  At December 31, 2016,2019, 100% of the mortgage-backed securities held by the Company were issued by U.S. government-sponsored entities and agencies, primarily Fannie Mae, Freddie Mac, and Ginnie Mae, institutions which the government has affirmed its commitment to support. Because the decline in fair value is attributable to changes in interest rates and illiquidity, and not credit quality, and because the Company does not have the intent to sell these mortgage-backed securities and it is likely that it will not be required to sell the securities before their anticipated recovery, the Company does not consider these securities to be other-than-temporarily impaired at December 31, 2016.2019.

Municipal securities:  Unrecognized(4)Loans Held for Sale

The Company accounts for the loans held for sale under the fair value option with changes in fair value recognized in current period earnings.  At the date of funding of the loan, the funded amount of the loan, the relative derivative asset or liability of the associated interest rate lock commitment, less direct costs, becomes the initial recorded investment in the loan held for sale.  Such amount approximates the fair value of the loan.  Net gains from changes in estimated fair value of mortgage loans held for sale were $1,174 and $1,081 at December 31, 2019 and 2018, respectively. The total unpaid principal balances of loans held for sale were $141,627 and $39,318 at December 31, 2019 and 2018, respectively. NaN loans held for sale at December 31, 2019 and 2018 were past due or on non-accrual.   

The table below summarizes the activity in mortgage loans held for sale for the years ended December 31, 2019 and 2018.

  

 

December 31,

 

 

 

2019

 

 

2018

 

Beginning balance

 

$

40,399

 

 

$

19,647

 

Effect from acquisitions

 

 

14,588

 

 

 

8,959

 

Loans originated

 

 

1,157,356

 

 

 

403,492

 

Proceeds from sales

 

 

(1,100,207

)

 

 

(403,583

)

Net change in fair value

 

 

1,174

 

 

 

1,081

 

Net realized gain on sales

 

 

29,491

 

 

 

10,803

 

Ending balance

 

$

142,801

 

 

$

40,399

 

As loans are closed, they are typically sold at prices specified in the forward contracts.  Gains or losses may arise if the yields of the loans delivered vary from those specified in the forward contracts.  Derivative mortgage loan commitments, or interest rate locks, are also utilized and relate to the origination of a mortgage that will be held for sale upon funding.  The Company began utilizing these derivative financial instruments on municipal securities haveits loans held for sale in 2018 to manage interest rate risk and not been recognized into income becausefor speculative purposes. The table below summarizes the issuers bondsmain components of Mortgage Banking Revenue as reported in the


Company’s Consolidated Statements of Income and Comprehensive Income during the years ended December 31, 2019 and 2018.

 

 

2019

 

 

2018

 

Servicing fees and commissions

 

$

358

 

 

$

196

 

Gain on sale of loans held for sale

 

 

29,491

 

 

 

10,803

 

Unrealized gain on loans held for sale

 

 

1,174

 

 

 

1,081

 

Net gain on mortgage derivatives

 

 

494

 

 

 

614

 

Loss on mortgage hedge

 

 

(1,731

)

 

 

(46

)

Loss on mortgage servicing assets

 

 

(233

)

 

 

(38

)

Mortgage banking revenue

 

$

29,553

 

 

$

12,610

 

The table below summarizes the notional amounts for interest rate lock commitments, best efforts forward trades and MBS forward trades pertaining to loans held for sale at December 31, 2019 and 2018.

  

Notional at

 

 

December 31, 2019

 

 

December 31, 2018

 

Interest rate lock commitments

$

125,409

 

 

$

49,545

 

Best efforts forward trades

 

123,638

 

 

 

61,865

 

MBS forward trades

 

119,500

 

 

 

30,000

 

Total derivative instruments

$

368,547

 

 

$

141,410

 

Mortgage banking derivatives, which are included in Other Assets and Other Liabilities on the Company’s Consolidated Balance Sheets, used in the ordinary course of high quality,business consist of forward sales contracts and because management doesinterest rate lock commitments on residential mortgage loans.  Forward sales contracts represent future commitments to deliver loans at a specified price and by a specified date and are used to manage interest rate risk on loan commitments and mortgage loans held for sale.  Rate lock commitments represent commitments to fund loans at a specific rate and by a specified expiration date.  These derivatives involve underlying items, such as interest rates, and are designed to mitigate risk. Notional amounts are amounts on which calculations and payments are based, but which do not intendrepresent credit exposure, as credit exposure is limited to sell these investments or more likely than not will not bethe amounts required to sell these investments before their anticipated recovery.  The fair value is expected to recover as the securities approach maturity.

87


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014be received or paid.

 

(4)(5)

Loans

Major categories of loans included inThe following table sets forth information concerning the loan portfolio by collateral types as of December 31, 20162019 and 20152018 are:

 

December 31, 2016

 

 

December 31, 2015

 

 

December 31, 2019

 

 

December 31, 2018

 

Loans excluding PCI loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

816,304

 

 

$

647,496

 

 

$

2,512,544

 

 

$

1,702,114

 

Commercial

 

 

1,755,922

 

 

 

1,254,782

 

 

 

6,325,108

 

 

 

4,454,098

 

Land, development and construction

 

 

142,044

 

 

 

105,276

 

 

 

999,923

 

 

 

635,562

 

Total real estate

 

 

2,714,270

 

 

 

2,007,554

 

 

 

9,837,575

 

 

 

6,791,774

 

Commercial

 

 

439,540

 

 

 

307,321

 

Commercial, industrial & factored receivables

 

 

1,759,074

 

 

 

1,183,380

 

Consumer and other loans

 

 

89,538

 

 

 

67,500

 

 

 

247,307

 

 

 

203,686

 

Loans before unearned fees and deferred cost

 

 

3,243,348

 

 

 

2,382,375

 

 

 

11,843,956

 

 

 

8,178,840

 

Net unearned fees and costs

 

 

475

 

 

 

873

 

 

 

4,519

 

 

 

2,693

 

Total loans excluding PCI loans

 

 

3,243,823

 

 

 

2,383,248

 

 

 

11,848,475

 

 

 

8,181,533

 

PCI loans (note 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

72,179

 

 

 

86,104

 

 

 

45,795

 

 

 

58,804

 

Commercial

 

 

99,566

 

 

 

105,629

 

 

 

81,576

 

 

 

87,336

 

Land, development and construction

 

 

9,944

 

 

 

15,548

 

 

 

4,655

 

 

 

7,028

 

Total real estate

 

 

181,689

 

 

 

207,281

 

 

 

132,026

 

 

 

153,168

 

Commercial

 

 

3,825

 

 

 

2,771

 

Commercial and industrial

 

 

3,342

 

 

 

5,594

 

Consumer and other loans

 

 

410

 

 

 

476

 

 

 

100

 

 

 

209

 

Total PCI loans

 

 

185,924

 

 

 

210,528

 

 

 

135,468

 

 

 

158,971

 

Total loans

 

 

3,429,747

 

 

 

2,593,776

 

 

 

11,983,943

 

 

 

8,340,504

 

Allowance for loan losses for loans that are not PCI loans

 

 

(26,569

)

 

 

(22,143

)

 

 

(40,429

)

 

 

(39,579

)

Allowance for loan losses for PCI loans

 

 

(472

)

 

 

(121

)

 

 

(226

)

 

 

(191

)

Total loans, net of allowance for loan losses

 

$

3,402,706

 

 

$

2,571,512

 

 

$

11,943,288

 

 

$

8,300,734

 


note 1:  Purchased credit impairedcredit-impaired (“PCI”) loans are being accounted for pursuant to ASC Topic 310-30.

 

 

88


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

ChangesThe following tables present the activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2016, 20152019, 2018 and 2014, are below.2017.

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

Commercial

 

 

Land, Develop., Constr.

 

 

Comm., Industrial & Factored Receivables

 

 

Consumer & Other

 

 

Total

 

Allowance for loan losses for loans that are not PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve-month ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

5,518

 

 

$

22,978

 

 

$

1,781

 

 

$

6,414

 

 

$

2,888

 

 

$

39,579

 

Charge-offs

 

 

(721

)

 

 

(567

)

 

 

(42

)

 

 

(9,545

)

 

 

(3,182

)

 

 

(14,057

)

Recoveries

 

 

710

 

 

 

1,057

 

 

 

85

 

 

 

1,934

 

 

 

571

 

 

 

4,357

 

Provision for loan losses

 

 

(1,250

)

 

 

(4,916

)

 

 

495

 

 

 

12,479

 

 

 

3,742

 

 

 

10,550

 

Balance at end of period

 

$

4,257

 

 

$

18,552

 

 

$

2,319

 

 

$

11,282

 

 

$

4,019

 

 

$

40,429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve-month ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

6,003

 

 

$

19,304

 

 

$

1,179

 

 

$

4,130

 

 

$

1,914

 

 

$

32,530

 

Charge-offs

 

 

(516

)

 

 

(13

)

 

 

(126

)

 

 

(1,474

)

 

 

(1,706

)

 

 

(3,835

)

Recoveries

 

 

1,027

 

 

 

679

 

 

 

39

 

 

 

360

 

 

 

327

 

 

 

2,432

 

Provision for loan losses

 

 

(996

)

 

 

3,008

 

 

 

689

 

 

 

3,398

 

 

 

2,353

 

 

 

8,452

 

Balance at end of period

 

$

5,518

 

 

$

22,978

 

 

$

1,781

 

 

$

6,414

 

 

$

2,888

 

 

$

39,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve-month ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

5,640

 

 

$

14,713

 

 

$

883

 

 

$

3,785

 

 

$

1,548

 

 

$

26,569

 

Charge-offs

 

 

(254

)

 

 

(74

)

 

 

 

 

 

(677

)

 

 

(994

)

 

 

(1,999

)

Recoveries

 

 

950

 

 

 

662

 

 

 

596

 

 

 

334

 

 

 

217

 

 

 

2,759

 

Provision for loan losses

 

 

(333

)

 

 

4,003

 

 

 

(300

)

 

 

688

 

 

 

1,143

 

 

 

5,201

 

Balance at end of period

 

$

6,003

 

 

$

19,304

 

 

$

1,179

 

 

$

4,130

 

 

$

1,914

 

 

$

32,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

Commercial

 

 

Land, Develop., Constr.

 

 

Comm., Industrial & Factored Receivables

 

 

Consumer & Other

 

 

Total

 

Allowance for loan losses for loans that are PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve-month ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

 

 

$

 

 

$

177

 

 

$

 

 

$

14

 

 

$

191

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

35

 

Balance at end of period

 

$

 

 

$

 

 

$

177

 

 

$

 

 

$

49

 

 

$

226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve-month ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

 

 

$

59

 

 

$

222

 

 

$

 

 

$

14

 

 

$

295

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

(10

)

 

 

 

 

 

(10

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

75

 

 

 

 

 

 

75

 

Provision for loan losses

 

 

 

 

 

(59

)

 

 

(45

)

 

 

(65

)

 

 

 

 

 

(169

)

Balance at end of period

 

$

 

 

$

 

 

$

177

 

 

$

 

 

$

14

 

 

$

191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve-month ended December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

54

 

 

$

92

 

 

$

312

 

 

$

 

 

$

14

 

 

$

472

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

66

 

 

 

 

 

 

 

 

 

 

 

 

66

 

Provision for loan losses

 

 

(54

)

 

 

(99

)

 

 

(90

)

 

 

 

 

 

 

 

 

(243

)

Balance at end of period

 

$

 

 

$

59

 

 

$

222

 

 

$

 

 

$

14

 

 

$

295

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

Commercial

 

 

Land, develop.,

constr.

 

 

Comm. &

industrial

 

 

Consumer

& other

 

 

Total

 

Allowance for loan losses for loans that are not PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

6,015

 

 

$

10,559

 

 

$

936

 

 

$

3,212

 

 

$

1,421

 

 

$

22,143

 

Charge-offs

 

 

(290

)

 

 

(1,190

)

 

 

(232

)

 

 

(186

)

 

 

(849

)

 

 

(2,747

)

Recoveries

 

 

1,220

 

 

 

625

 

 

 

269

 

 

 

325

 

 

 

189

 

 

 

2,628

 

Provision for loan losses

 

 

(1,305

)

 

 

4,719

 

 

 

(90

)

 

 

434

 

 

 

787

 

 

 

4,545

 

Balance at end of period

 

$

5,640

 

 

$

14,713

 

 

$

883

 

 

$

3,785

 

 

$

1,548

 

 

$

26,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

6,743

 

 

$

8,269

 

 

$

752

 

 

$

2,330

 

 

$

1,290

 

 

$

19,384

 

Charge-offs

 

 

(1,283

)

 

 

(173

)

 

 

(461

)

 

 

(1,121

)

 

 

(853

)

 

 

(3,891

)

Recoveries

 

 

901

 

 

 

485

 

 

 

5

 

 

 

344

 

 

 

156

 

 

 

1,891

 

Provision for loan losses

 

 

(346

)

 

 

1,978

 

 

 

640

 

 

 

1,659

 

 

 

828

 

 

 

4,759

 

Balance at end of period

 

$

6,015

 

 

$

10,559

 

 

$

936

 

 

$

3,212

 

 

$

1,421

 

 

$

22,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

8,785

 

 

$

6,441

 

 

$

3,069

 

 

$

510

 

 

$

889

 

 

$

19,694

 

Charge-offs

 

 

(1,382

)

 

 

(353

)

 

 

(124

)

 

 

(699

)

 

 

(879

)

 

 

(3,437

)

Recoveries

 

 

1,018

 

 

 

763

 

 

 

106

 

 

 

85

 

 

 

184

 

 

 

2,156

 

Provision for loan losses

 

 

(1,678

)

 

 

1,418

 

 

 

(2,299

)

 

 

2,434

 

 

 

1,096

 

 

 

971

 

Balance at end of period

 

$

6,743

 

 

$

8,269

 

 

$

752

 

 

$

2,330

 

 

$

1,290

 

 

$

19,384

 


89


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

Commercial

 

 

Land, develop.,

constr.

 

 

Comm. &

industrial

 

 

Consumer

& other

 

 

Total

 

Allowance for loan losses for loans that are PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

 

 

$

103

 

 

$

1

 

 

$

3

 

 

$

14

 

 

$

121

 

Charge-offs

 

 

 

 

 

 

 

 

(66

)

 

 

 

 

 

 

 

 

(66

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

54

 

 

 

(11

)

 

 

377

 

 

 

(3

)

 

 

 

 

 

417

 

Balance at end of period

 

$

54

 

 

$

92

 

 

$

312

 

 

$

 

 

$

14

 

 

$

472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

 

 

$

372

 

 

$

6

 

 

$

136

 

 

$

 

 

$

514

 

Charge-offs

 

 

 

 

 

(77

)

 

 

 

 

 

 

 

 

(50

)

 

 

(127

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

 

 

 

(192

)

 

 

(5

)

 

 

(133

)

 

 

64

 

 

 

(266

)

Balance at end of period

 

$

 

 

$

103

 

 

$

1

 

 

$

3

 

 

$

14

 

 

$

121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of the period

 

$

 

 

$

138

 

 

$

89

 

 

$

533

 

 

$

 

 

$

760

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

(101

)

 

 

 

 

 

(101

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

 

 

 

234

 

 

 

(83

)

 

 

(296

)

 

 

 

 

 

(145

)

Balance at end of period

 

$

 

 

$

372

 

 

$

6

 

 

$

136

 

 

$

 

 

$

514

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 20162019 and 2015.2018.  Accrued interest receivable and unearned fees/costs are not included in the recorded investment because they are not material.

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

Residential

 

 

Commercial

 

 

Land, develop.,

constr.

 

 

Comm. &

industrial

 

 

Consumer

& other

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

653

 

 

$

 

 

$

10

 

 

$

7

 

 

$

25

 

 

$

695

 

Collectively evaluated for impairment

 

 

4,987

 

 

 

14,713

 

 

 

873

 

 

 

3,778

 

 

 

1,523

 

 

 

25,874

 

Purchased credit impaired

 

 

54

 

 

 

92

 

 

 

312

 

 

 

-

 

 

 

14

 

 

 

472

 

Total ending allowance balance

 

$

5,694

 

 

$

14,805

 

 

$

1,195

 

 

$

3,785

 

 

$

1,562

 

 

$

27,041

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

8,237

 

 

$

9,017

 

 

$

1,059

 

 

$

1,710

 

 

$

230

 

 

$

20,253

 

Collectively evaluated for impairment

 

 

808,067

 

 

 

1,746,905

 

 

 

140,985

 

 

 

437,830

 

 

 

89,308

 

 

 

3,223,095

 

Purchased credit impaired

 

 

72,179

 

 

 

99,566

 

 

 

9,944

 

 

 

3,825

 

 

 

410

 

 

 

185,924

 

Total ending loan balances

 

$

888,483

 

 

$

1,855,488

 

 

$

151,988

 

 

$

443,365

 

 

$

89,948

 

 

$

3,429,272

 

90


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

Residential

 

 

Commercial

 

 

Land, develop.,

constr.

 

 

Comm. &

industrial

 

 

Consumer

& other

 

 

Total

 

 

Residential

 

 

Commercial

 

 

Land, Develop., Constr.

 

 

Comm., Industrial & Factored Receivables

 

 

Consumer & Other

 

 

Total

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

402

 

 

$

478

 

 

$

164

 

 

$

7

 

 

$

29

 

 

$

1,080

 

 

$

588

 

 

$

375

 

 

$

 

 

$

914

 

 

$

1

 

 

$

1,878

 

Collectively evaluated for impairment

 

 

5,613

 

 

 

10,081

 

 

 

772

 

 

 

3,205

 

 

 

1,392

 

 

 

21,063

 

 

 

3,669

 

 

 

18,177

 

 

 

2,319

 

 

 

10,368

 

 

 

4,018

 

 

 

38,551

 

Purchased credit impaired

 

 

 

 

 

103

 

 

 

1

 

 

 

3

 

 

 

14

 

 

 

121

 

 

 

 

 

 

 

 

 

177

 

 

 

 

 

 

49

 

 

 

226

 

Total ending allowance balance

 

$

6,015

 

 

$

10,662

 

 

$

937

 

 

$

3,215

 

 

$

1,435

 

 

$

22,264

 

 

$

4,257

 

 

$

18,552

 

 

$

2,496

 

 

$

11,282

 

 

$

4,068

 

 

$

40,655

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

8,096

 

 

$

11,482

 

 

$

2,267

 

 

$

1,057

 

 

$

273

 

 

$

23,175

 

 

$

6,475

 

 

$

11,445

 

 

$

865

 

 

$

7,232

 

 

$

123

 

 

$

26,140

 

Collectively evaluated for impairment

 

 

639,400

 

 

 

1,243,300

 

 

 

103,009

 

 

 

306,264

 

 

 

67,227

 

 

 

2,359,200

 

 

 

2,506,069

 

 

 

6,313,663

 

 

 

999,058

 

 

 

1,751,842

 

 

 

247,184

 

 

 

11,817,816

 

Purchased credit impaired

 

 

86,104

 

 

 

105,629

 

 

 

15,548

 

 

 

2,771

 

 

 

476

 

 

 

210,528

 

 

 

45,795

 

 

 

81,576

 

 

 

4,655

 

 

 

3,342

 

 

 

100

 

 

 

135,468

 

Total ending loan balance

 

$

733,600

 

 

$

1,360,411

 

 

$

120,824

 

 

$

310,092

 

 

$

67,976

 

 

$

2,592,903

 

Total ending loan balances

 

$

2,558,339

 

 

$

6,406,684

 

 

$

1,004,578

 

 

$

1,762,416

 

 

$

247,407

 

 

$

11,979,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

Commercial

 

 

Land, Develop., Constr.

 

 

Comm. & Industrial

 

 

Consumer & Other

 

 

Total

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

331

 

 

$

250

 

 

$

 

 

$

1,034

 

 

$

1

 

 

$

1,616

 

Collectively evaluated for impairment

 

 

5,187

 

 

 

22,728

 

 

 

1,781

 

 

 

5,380

 

 

 

2,887

 

 

 

37,963

 

Purchased credit impaired

 

 

 

 

 

 

 

 

177

 

 

 

 

 

 

14

 

 

 

191

 

Total ending allowance balance

 

$

5,518

 

 

$

22,978

 

 

$

1,958

 

 

$

6,414

 

 

$

2,902

 

 

$

39,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

6,234

 

 

$

7,496

 

 

$

117

 

 

$

1,708

 

 

$

145

 

 

$

15,700

 

Collectively evaluated for impairment

 

 

1,695,880

 

 

 

4,446,602

 

 

 

635,445

 

 

 

1,181,672

 

 

 

203,541

 

 

 

8,163,140

 

Purchased credit impaired

 

 

58,804

 

 

 

87,336

 

 

 

7,028

 

 

 

5,594

 

 

 

209

 

 

 

158,971

 

Total ending loan balances

 

$

1,760,918

 

 

$

4,541,434

 

 

$

642,590

 

 

$

1,188,974

 

 

$

203,895

 

 

$

8,337,811

 

 

Loans collectively evaluated for impairment reported at December 31, 2016 include loans acquired from First Southern on June 1, 2014 and from Gulfstream on January 17, 2014 that are not PCI loans.  These loans were performing loans recorded at estimated fair value at the acquisition date.  The aggregate fair value adjustment for these loans at their respective acquisition dates was approximately $17,761, or approximately 2.1% of the aggregate acquisition date balances.  The amount is accreted into interest income over the remaining lives of the related loans on a level yield basis.  The aggregate unamortized acquisition date fair value adjustment was approximately $6,473 and $9,354, which represents approximately 1.29% and 1.59% of the remaining outstanding balance of these acquired loans at December 31, 2016 and 2015, respectively.  Management has also estimated probable incurred losses based on performance since the respective acquisition dates, and based on these estimates, has included $2,230 in the Company’s general loan allowance with respect to these acquired loans.  

Loans collectively evaluated for impairment reported at December 31, 2016 also include loans acquired from Community Bank of South Florida, Inc. (“Community”) and Hometown of Homestead Banking Company (“Hometown”) on March 1, 2016.  The acquired loans were recorded at estimated fair value at acquisition; therefore, no allowance for loan losses was recorded for these loans at December 31, 2016. 

The following is a summary of information regarding impaired loans at December 31, 20162019 and 2015:2018:

 

 

December 31,

 

 

2016

 

 

2015

 

 

December 31, 2019

 

 

December 31, 2018

 

Performing TDRs (these are not included in nonperforming loans ("NPLs"))

 

$

11,030

 

 

$

10,254

 

 

$

8,012

 

 

$

8,475

 

Nonperforming TDRs (these are included in NPLs)

 

 

2,075

 

 

 

4,873

 

 

 

4,512

 

 

 

1,002

 

Total TDRs (these are included in impaired loans)

 

 

13,105

 

 

 

15,127

 

 

 

12,524

 

 

 

9,477

 

Impaired loans that are not TDRs

 

 

7,148

 

 

 

8,048

 

 

 

13,616

 

 

 

6,223

 

Total impaired loans

 

$

20,253

 

 

$

23,175

 

 

$

26,140

 

 

$

15,700

 

 

Troubled Debt Restructurings:

In certain circumstances, it may be beneficial to modify or restructure the terms of a loan (i.e. troubled debt restructure or “TDR”) and work with the borrower for the benefit of both parties, versus forcing the property into foreclosure and having to dispose of it in an unfavorable real estate market.  When the Company modifies the terms of a loan, it usually either reduces the monthly payment and/or interest rate for generally twelve to twenty-four months.  The Company has not forgiven any material principal amounts on any loan modifications to date.  The Company has $13,105$12,524 of TDRs.  Of this amount $11,030$8,012 are performing pursuant to their modified terms, and $2,075$4,512 are not performing and have been placed on non-accrual status and included in our nonperformingnon-performing loans (“NPLs”).


91


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

TDRs as of December 31, 20162019 and 20152018 quantified by loan type classified separately as accrual (performing loans) and non-accrual (nonperforming(non-performing loans) are presented in the table below.

As of December 31, 2016

 

Accruing

 

 

Non Accrual

 

 

Total

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

7,358

 

 

$

879

 

 

$

8,237

 

 

$

4,862

 

 

$

1,147

 

 

$

6,009

 

Commercial

 

 

2,442

 

 

 

1,082

 

 

 

3,524

 

 

 

1,706

 

 

 

 

 

 

1,706

 

Land, development, construction

 

 

281

 

 

 

84

 

 

 

365

 

 

 

175

 

 

 

 

 

 

175

 

Total real estate loans

 

 

10,081

 

 

 

2,045

 

 

 

12,126

 

 

 

6,743

 

 

 

1,147

 

 

 

7,890

 

Commercial

 

 

749

 

 

 

 

 

 

749

 

Commercial and industrial

 

 

1,146

 

 

 

3,365

 

 

 

4,511

 

Consumer and other

 

 

200

 

 

 

30

 

 

 

230

 

 

 

123

 

 

 

 

 

 

123

 

Total TDRs

 

$

11,030

 

 

$

2,075

 

 

$

13,105

 

 

$

8,012

 

 

$

4,512

 

 

$

12,524

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing

 

 

Non-Accrual

 

 

Total

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

5,848

 

 

$

386

 

 

$

6,234

 

Commercial

 

 

1,837

 

 

 

566

 

 

 

2,403

 

Land, development, construction

 

 

77

 

 

 

41

 

 

 

118

 

Total real estate loans

 

 

7,762

 

 

 

993

 

 

 

8,755

 

Commercial and industrial

 

 

577

 

 

 

 

 

 

577

 

Consumer and other

 

 

136

 

 

 

9

 

 

 

145

 

Total TDRs

 

$

8,475

 

 

$

1,002

 

 

$

9,477

 

 

As of December 31, 2015

 

Accruing

 

 

Non-Accrual

 

 

Total

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

5,987

 

 

$

2,108

 

 

$

8,095

 

Commercial

 

 

2,458

 

 

 

2,558

 

 

 

5,016

 

Land, development, construction

 

 

593

 

 

 

93

 

 

 

686

 

Total real estate loans

 

 

9,038

 

 

 

4,759

 

 

 

13,797

 

Commercial

 

 

991

 

 

 

66

 

 

 

1,057

 

Consumer and other

 

 

225

 

 

 

48

 

 

 

273

 

Total TDRs

 

$

10,254

 

 

$

4,873

 

 

$

15,127

 

The Company’s policy is to return non-accrual TDR loans to accrual status when all the principal and interest amounts contractually due, pursuant to its modified terms, are brought current and future payments are reasonably assured.  The Company’s policy also considers the payment history of the borrower, but is not dependent upon a specific number of payments.  The Company recorded a provision for loan loss expense of  $454, $350$970, $77 and $422$265 and partial charge offs of $209, $272$702, $44 and $251$72 on TDR loans during the periods ending December 31, 2016, 20152019, 2018 and 2014,2017, respectively.

Loans are modified to minimize loan losses when management believes the modification will improve the borrower’s financial condition and ability to repay the loan.  The Company typically does not forgive principal.  The Company generally either reduces interest rates or decreases monthly payments for a temporary period of time and those reductions of cash flows are capitalized into the loan balance.  The Company may also extend maturities, convert balloon loans to longer term amortizing loans, or vice versa, or change interest rates between variable and fixed rate. Each borrower and situation is unique and management tries to accommodate the borrower and minimize the Company’s potential losses.  Approximately 84%64% of the Company’s TDRs are current pursuant to their modified terms, and $2,075,$4,512, or approximately 16%36% of the Company’s total TDRs are not performing pursuant to their modified terms.  There does not appear to be any significant difference in success rates with one type of concession versus another.

Loans modified as TDRs during the twelve monthtwelve-month periods ending December 31, 2016, 20152019, 2018 and 20142017 were $4,079, $4,442$5,228, $1,830, and $3,518.$2,258.  The Company recorded a loan loss provision of $229, $221$911, $9 and $200$14 for loans modified during the twelve monthtwelve-month periods ending December 31, 2016, 20152019, 2018 and 2014.2017.  

The following table presents loans by class modified as TDRs for which there was a payment default within twelve months following the modification during the years ending December 31, 2016, 20152019, 2018 and 2014.2017.

 

 

Period ending

 

 

Period ending

 

 

Period ending

 

 

 

December 31, 2019

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

Number

 

 

Recorded

 

 

Number

 

 

Recorded

 

 

Number

 

 

Recorded

 

 

 

of loans

 

 

investment

 

 

of loans

 

 

investment

 

 

of loans

 

 

investment

 

Residential

 

 

 

 

$

 

 

 

 

 

$

 

 

 

 

 

$

 

Commercial real estate

 

 

 

 

 

 

 

 

1

 

 

 

433

 

 

 

1

 

 

 

177

 

Land, development, construction

 

 

 

 

 

 

 

 

1

 

 

 

49

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

 

 

 

2

 

 

$

482

 

 

 

1

 

 

$

177

 

 

 

 

Year Ending

 

 

Year Ending

 

Year Ending

 

 

 

December 31, 2016

 

 

December 31, 2015

 

December 31, 2014

 

 

 

Number

 

 

Recorded

 

 

Number

 

Recorded

 

 

Number

 

 

Recorded

 

 

 

of loans

 

 

investment

 

 

of loans

 

investment

 

 

of loans

 

 

investment

 

Residential

 

 

2

 

 

$

167

 

 

3

 

$

588

 

 

 

1

 

 

$

188

 

Commercial real estate

 

 

2

 

 

 

936

 

 

3

 

 

1,341

 

 

 

5

 

 

 

747

 

Land, development, construction

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

241

 

Commercial and Industrial

 

 

 

 

 

 

 

1

 

 

66

 

 

 

 

 

 

 

Consumer and other

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

36

 

Total

 

 

4

 

 

$

1,103

 

 

7

 

 

1,995

 

 

 

10

 

 

$

1,212

 


92


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

The Company recorded $76, $152 and $97 in0 provision for loan loss expense and $77, $153 and $65 inor partial charge offs during the years ending December 31, 2019 and 2018 on TDR loans that subsequently defaulted as described aboveabove.  The Company recorded $8 in provision for loan loss expense and $8 in partial charge offs during the yearsyear ending December 31, 2016, 2015 and 2014, respectively.2017 on TDR loans that subsequently defaulted as described above.

The Company has allocated $695$494 and $720$334 of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of December 31, 20162019 and 2015.2018.  The Company has not committed to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings.

The following tables present loans individually evaluated for impairment by class of loans as of December 31, 20162019 and 20152018 excluding purchased credit impairedcredit-impaired loans accounted for pursuant to ASC Topic 310-30.  The recorded investment is less than the unpaid principal balance primarily due to partial charge-offs.

As of December 31, 2016

 

Unpaid principal

balance

 

 

Recorded

investment

 

 

Allowance

for loan losses

allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

3,950

 

 

$

3,847

 

 

$

 

Commercial real estate

 

 

10,288

 

 

 

9,017

 

 

 

 

Land, development, construction

 

 

1,064

 

 

 

874

 

 

 

 

Commercial and industrial

 

 

1,493

 

 

 

1,448

 

 

 

 

Consumer, other

 

 

87

 

 

 

83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

4,592

 

 

 

4,390

 

 

 

653

 

Commercial real estate

 

 

 

 

 

 

 

 

 

Land, development, construction

 

 

212

 

 

 

185

 

 

 

10

 

Commercial and industrial

 

 

263

 

 

 

262

 

 

 

7

 

Consumer, other

 

 

165

 

 

 

147

 

 

 

25

 

Total

 

$

22,114

 

 

$

20,253

 

 

$

695

 

As of December 31, 2015

 

Unpaid principal

balance

 

 

Recorded

investment

 

 

Allowance

for loan losses

allocated

 

 

Unpaid principal balance

 

 

Recorded investment

 

 

Allowance for loan losses allocated

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

5,784

 

 

$

5,465

 

 

$

 

 

$

2,894

 

 

$

2,744

 

 

$

 

Commercial real estate

 

 

9,595

 

 

 

9,202

 

 

 

 

 

 

11,031

 

 

 

10,015

 

 

 

 

Land, development, construction

 

 

1,869

 

 

 

1,229

 

 

 

 

 

 

886

 

 

 

865

 

 

 

 

Commercial and industrial

 

 

585

 

 

 

577

 

 

 

 

 

 

5,522

 

 

 

4,820

 

 

 

 

Consumer, other

 

 

109

 

 

 

103

 

 

 

 

 

 

99

 

 

 

98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

2,682

 

 

 

2,631

 

 

 

402

 

 

 

3,920

 

 

 

3,731

 

 

 

588

 

Commercial real estate

 

 

2,538

 

 

 

2,280

 

 

 

478

 

 

 

1,438

 

 

 

1,430

 

 

 

375

 

Land, development, construction

 

 

1,065

 

 

 

1,038

 

 

 

164

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

484

 

 

 

480

 

 

 

7

 

 

 

2,486

 

 

 

2,412

 

 

 

914

 

Consumer, other

 

 

179

 

 

 

170

 

 

 

29

 

 

 

31

 

 

 

25

 

 

 

1

 

Total

 

$

24,890

 

 

$

23,175

 

 

$

1,080

 

 

$

28,307

 

 

$

26,140

 

 

$

1,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

 

 

Recorded investment

 

 

Allowance for loan losses allocated

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

3,608

 

 

$

3,485

 

 

$

 

Commercial real estate

 

 

6,447

 

 

 

5,906

 

 

 

 

Land, development, construction

 

 

144

 

 

 

117

 

 

 

 

Commercial and industrial

 

 

364

 

 

 

353

 

 

 

 

Consumer, other

 

 

109

 

 

 

108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

2,897

 

 

 

2,749

 

 

 

331

 

Commercial real estate

 

 

1,593

 

 

 

1,590

 

 

 

250

 

Land, development, construction

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,378

 

 

 

1,355

 

 

 

1,034

 

Consumer, other

 

 

53

 

 

 

37

 

 

 

1

 

Total

 

$

16,593

 

 

$

15,700

 

 

$

1,616

 

 

93


CENTERSTATE BANKS, INC. AND SUBSIDIARIES0

Notes to Consolidated Financial Statements


(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

December 31, 2016

 

Average of

impaired loans

 

 

Interest income

recognized during

impairment

 

 

Cash basis

interest income

recognized

 

 

Average of impaired loans

 

 

Interest income recognized during impairment

 

 

Cash basis interest income recognized

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

8,384

 

 

$

257

 

 

$

 

 

$

6,153

 

 

$

233

 

 

$

 

Commercial

 

 

11,696

 

 

 

131

 

 

 

 

 

 

9,420

 

 

 

102

 

 

 

 

Land, development, construction

 

 

1,503

 

 

 

24

 

 

 

 

 

 

216

 

 

 

8

 

 

 

 

Total real estate loans

 

 

21,583

 

 

 

412

 

 

 

 

 

 

15,789

 

 

 

343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,808

 

 

 

44

 

 

 

 

 

 

5,446

 

 

 

59

 

 

 

 

Consumer and other loans

 

 

253

 

 

 

11

 

 

 

 

 

 

126

 

 

 

8

 

 

 

 

Total

 

$

23,644

 

 

$

467

 

 

$

 

 

$

21,361

 

 

$

410

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average of impaired loans

 

 

Interest income recognized during impairment

 

 

Cash basis interest income recognized

 

December, 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

7,492

 

 

$

308

 

 

$

 

Commercial

 

 

7,876

 

 

 

104

 

 

 

 

Land, development, construction

 

 

588

 

 

 

8

 

 

 

 

Total real estate loans

 

 

15,956

 

 

 

420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,081

 

 

 

33

 

 

 

 

Consumer and other loans

 

 

174

 

 

 

8

 

 

 

 

Total

 

$

18,211

 

 

$

461

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average of impaired loans

 

 

Interest income recognized during impairment

 

 

Cash basis interest income recognized

 

December, 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

7,731

 

 

$

267

 

 

$

 

Commercial

 

 

8,956

 

 

 

145

 

 

 

 

Land, development, construction

 

 

432

 

 

 

18

 

 

 

 

Total real estate loans

 

 

17,119

 

 

 

430

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,968

 

 

 

29

 

 

 

 

Consumer and other loans

 

 

240

 

 

 

10

 

 

 

 

Total

 

$

19,327

 

 

$

469

 

 

$

 

 

December 31, 2015

 

Average of

impaired loans

 

 

Interest income

recognized during

impairment

 

 

Cash basis

interest income

recognized

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

8,623

 

 

$

241

 

 

$

 

Commercial

 

 

10,874

 

 

 

259

 

 

 

 

Land, development, construction

 

 

1,998

 

 

 

31

 

 

 

 

Total real estate loans

 

 

21,495

 

 

 

531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

946

 

 

 

39

 

 

 

 

Consumer and other loans

 

 

329

 

 

 

14

 

 

 

 

Total

 

$

22,770

 

 

$

584

 

 

$

 

 

December 31, 2014

 

Average of

impaired loans

 

 

Interest income

recognized during

impairment

 

 

Cash basis

interest income

recognized

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

$

9,584

 

 

$

318

 

 

$

 

Commercial

 

 

12,282

 

 

 

145

 

 

 

 

Land, development, construction

 

 

2,138

 

 

 

37

 

 

 

 

Total real estate loans

 

 

24,004

 

 

 

500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,001

 

 

 

67

 

 

 

 

Consumer and other loans

 

 

296

 

 

 

12

 

 

 

 

Total

 

$

26,301

 

 

$

579

 

 

$

 


The following tables present the recorded investment in nonaccrualnon-accrual loans and loans past due over 90 days still on accrual by class of loans as of December 31, 20162019 and 20152018 excluding purchased credit impairedcredit-impaired loans accounted for pursuant to ASC Topic 310-30:

As of December 31, 2016

 

Nonaccrual

 

 

Loans past

due over

90 days still

accruing

 

Residential real estate

 

$

7,068

 

 

$

 

Commercial real estate

 

 

9,116

 

 

 

 

Land, development, construction

 

 

1,060

 

 

 

 

Commercial

 

 

1,421

 

 

 

 

Consumer, other

 

 

338

 

 

 

 

Total

 

$

19,003

 

 

$

 

94


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

As of December 31, 2015

 

Nonaccrual

 

 

Loans past

due over

90 days still

accruing

 

 

Non-accrual

 

 

Loans Past Due Over 90 Days Still Accruing

 

As of December 31, 2019

 

 

 

 

 

 

 

 

Residential real estate

 

$

9,540

 

 

$

 

 

$

13,455

 

 

$

 

Commercial real estate

 

 

9,145

 

 

 

 

 

 

12,141

 

 

 

 

Land, development, construction

 

 

1,608

 

 

 

 

 

 

2,516

 

 

 

 

Commercial

 

 

187

 

 

 

 

Comm., industrial & factored receivables

 

 

7,884

 

 

 

1,692

 

Consumer, other

 

 

353

 

 

 

 

 

 

920

 

 

 

 

Total

 

$

20,833

 

 

$

 

 

$

36,916

 

 

$

1,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual

 

 

Loans Past Due Over 90 Days Still Accruing

 

As of December 31, 2018

 

 

 

 

 

 

 

 

Residential real estate

 

$

11,488

 

 

$

 

Commercial real estate

 

 

8,445

 

 

 

 

Land, development, construction

 

 

795

 

 

 

 

Commercial and industrial

 

 

2,274

 

 

 

 

Consumer, other

 

 

565

 

 

 

 

Total

 

$

23,567

 

 

$

 

 

The following tables present the aging of the recorded investment in past due loans as of December 31, 20162019 and 2015,2018, excluding purchased credit impairedcredit-impaired loans accounted for pursuant to ASC Topic 310-30:

 

 

Accruing Loans

 

 

 

 

 

 

 

Total

 

 

30 - 59

days past

due

 

 

60 - 89

days past

due

 

 

Greater

than 90

days past

due

 

 

Total

Past Due

 

 

Loans Not

Past Due

 

 

Nonaccrual

Loans

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

816,304

 

 

$

3,739

 

 

$

4,561

 

 

$

 

 

$

8,300

 

 

$

800,936

 

 

$

7,068

 

Commercial real estate

 

 

1,755,922

 

 

 

3,580

 

 

 

1,179

 

 

 

 

 

 

4,759

 

 

 

1,742,047

 

 

 

9,116

 

Land/dev/construction

 

 

142,044

 

 

 

2,111

 

 

 

71

 

 

 

 

 

 

2,182

 

 

 

138,802

 

 

 

1,060

 

Commercial

 

 

439,540

 

 

 

2,584

 

 

 

322

 

 

 

 

 

 

2,906

 

 

 

435,213

 

 

 

1,421

 

Consumer

 

 

89,538

 

 

 

501

 

 

 

178

 

 

 

 

 

 

679

 

 

 

88,521

 

 

 

338

 

 

 

$

3,243,348

 

 

$

12,515

 

 

$

6,311

 

 

$

 

 

$

18,826

 

 

$

3,205,519

 

 

$

19,003

 

 

Accruing Loans

 

 

 

 

 

 

Accruing Loans

 

 

 

 

 

 

Total

 

 

30 - 59

days past

due

 

 

60 - 89

days past

due

 

 

Greater

than 90

days past

due

 

 

Total

Past Due

 

 

Loans Not

Past Due

 

 

Nonaccrual Loans

 

 

Total

 

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 90 Days Past Due

 

 

Total Past Due

 

 

Loans Not Past Due

 

 

Nonaccrual Loans

 

As of December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

647,496

 

 

$

2,118

 

 

$

3,089

 

 

$

 

 

$

5,207

 

 

$

632,749

 

 

$

9,540

 

 

$

2,512,544

 

 

$

7,601

 

 

$

5,928

 

 

$

 

 

$

13,529

 

 

$

2,485,560

 

 

$

13,455

 

Commercial real estate

 

 

1,254,782

 

 

 

4,647

 

 

 

2,170

 

 

 

 

 

 

6,817

 

 

 

1,238,820

 

 

 

9,145

 

 

 

6,325,108

 

 

 

7,554

 

 

 

2,577

 

 

 

 

 

 

10,131

 

 

 

6,302,836

 

 

 

12,141

 

Land/dev/construction

 

 

105,276

 

 

 

280

 

 

 

595

 

 

 

 

 

 

875

 

 

 

102,793

 

 

 

1,608

 

Commercial

 

 

307,321

 

 

 

1,101

 

 

 

348

 

 

 

 

 

 

1,449

 

 

 

305,685

 

 

 

187

 

Land, development, construction

 

 

999,923

 

 

 

1,343

 

 

 

2,349

 

 

 

 

 

 

3,692

 

 

 

993,715

 

 

 

2,516

 

Comm., industrial & factored receivables

 

 

1,759,074

 

 

 

14,924

 

 

 

12,465

 

 

 

1,692

 

 

 

29,081

 

 

 

1,722,109

 

 

 

7,884

 

Consumer

 

 

67,500

 

 

 

285

 

 

 

90

 

 

 

 

 

 

375

 

 

 

66,772

 

 

 

353

 

 

 

247,307

 

 

 

1,663

 

 

 

907

 

 

 

 

 

 

2,570

 

 

 

243,817

 

 

 

920

 

 

$

2,382,375

 

 

$

8,431

 

 

$

6,292

 

 

$

 

 

$

14,723

 

 

$

2,346,819

 

 

$

20,833

 

 

$

11,843,956

 

 

$

33,085

 

 

$

24,226

 

 

$

1,692

 

 

$

59,003

 

 

$

11,748,037

 

 

$

36,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Loans

 

 

 

 

 

 

Total

 

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 90 Days Past Due

 

 

Total Past Due

 

 

Loans Not Past Due

 

 

Nonaccrual Loans

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

$

1,702,114

 

 

$

5,730

 

 

$

5,631

 

 

$

 

 

$

11,360

 

 

$

1,679,266

 

 

$

11,488

 

Commercial real estate

 

 

4,454,098

 

 

 

10,840

 

 

 

4,607

 

 

 

 

 

 

15,446

 

 

 

4,430,207

 

 

 

8,445

 

Land, development, construction

 

 

635,562

 

 

 

661

 

 

 

4,022

 

 

 

 

 

 

4,683

 

 

 

630,084

 

 

 

795

 

Comm. & industrial

 

 

1,183,380

 

 

 

2,803

 

 

 

878

 

 

 

 

 

 

3,681

 

 

 

1,177,425

 

 

 

2,274

 

Consumer

 

 

203,686

 

 

 

1,061

 

 

 

271

 

 

 

 

 

 

1,332

 

 

 

201,789

 

 

 

565

 

 

$

8,178,840

 

 

$

21,094

 

 

$

15,408

 

 

$

 

 

$

36,502

 

 

$

8,118,771

 

 

$

23,567

 

 

Credit Quality Indicators:

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as:  current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on at least an annual basis.  The Company uses the following definitions for risk ratings:

Special Mention:  Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard:  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that


jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

95


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.  As of December 31, 20162019 and 2015,2018, and based on the most recent analysis performed, the risk category of loans by class of loans, excluding purchased credit impairedcredit-impaired loans accounted for pursuant to ASC Topic 310-30, is presented below.  The increase in loans categorized as special mention between the periods presented is due to the acquisitions of Community and Hometown on March 1, 2016.

 

 

 

As of December 31, 2016

 

Loan Category

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

Residential real estate

$

784,491

 

 

$

13,820

 

 

$

17,993

 

 

$

 

Commercial real estate

 

1,636,473

 

 

 

94,897

 

 

 

24,552

 

 

 

 

Land/dev/construction

 

129,781

 

 

 

10,278

 

 

 

1,985

 

 

 

 

Commercial

 

426,894

 

 

 

9,570

 

 

 

3,076

 

 

 

 

Consumer

 

 

88,714

 

 

 

270

 

 

 

554

 

 

 

 

Total

 

$

3,066,353

 

 

$

128,835

 

 

$

48,160

 

 

$

 

 

As of December 31, 2015

 

 

As of December 31, 2019

 

Loan Category

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

Residential real estate

Residential real estate

$

620,735

 

 

$

9,585

 

 

$

17,598

 

 

$

 

 

$

2,455,752

 

 

$

31,189

 

 

$

25,603

 

 

$

 

Commercial real estate

Commercial real estate

 

1,194,368

 

 

 

47,885

 

 

 

31,907

 

 

 

 

Commercial real estate

 

6,151,309

 

 

 

118,412

 

 

 

55,387

 

 

 

 

Land/dev/construction

 

96,629

 

 

 

5,896

 

 

 

3,495

 

 

 

 

Commercial

 

301,838

 

 

 

4,077

 

 

 

3,502

 

 

 

 

Land, development, construction

Land, development, construction

 

989,860

 

 

 

6,418

 

 

 

3,645

 

 

 

 

Comm., industrial & factored receivables

Comm., industrial & factored receivables

 

1,705,862

 

 

 

35,070

 

 

 

18,142

 

 

 

 

Consumer

 

 

66,798

 

 

 

297

 

 

 

520

 

 

 

 

 

 

245,905

 

 

 

160

 

 

 

1,242

 

 

 

 

Total

 

$

2,280,368

 

 

$

67,740

 

 

$

57,022

 

 

$

 

 

$

11,548,688

 

 

$

191,249

 

 

$

104,019

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2018

 

Loan Category

 

Pass

 

 

Special Mention

 

 

Substandard

 

 

Doubtful

 

Residential real estate

 

$

1,633,810

 

 

$

41,522

 

 

$

26,782

 

 

$

 

Commercial real estate

Commercial real estate

 

4,246,687

 

 

 

160,981

 

 

 

46,430

 

 

 

 

Land, development, construction

Land, development, construction

 

610,631

 

 

 

20,586

 

 

 

4,345

 

 

 

 

Comm. & industrial

Comm. & industrial

 

1,137,272

 

 

 

40,836

 

 

 

5,272

 

 

 

 

Consumer

 

 

202,701

 

 

 

247

 

 

 

738

 

 

 

 

Total

 

$

7,831,100

 

 

$

264,172

 

 

$

83,568

 

 

$

 

 

The Company considers the performance of the loan portfolio and its impact on the allowance for loan losses.  For residential and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity.  The following table presents the recorded investment in residential and consumer loans, excluding purchased credit impairedcredit-impaired loans accounted for pursuant to ASC Topic 310-30, based on payment activity as of December 31, 20162019 and 2015:2018:

 

As of December 31, 2016

 

Residential

 

 

Consumer

 

 

Residential

 

 

Consumer

 

As of December 31, 2019

 

 

 

 

 

 

 

 

Performing

 

 

809,236

 

 

 

89,200

 

 

$

2,499,089

 

 

$

246,387

 

Nonperforming

 

 

7,068

 

 

 

338

 

 

 

13,455

 

 

 

920

 

Total

 

 

816,304

 

 

 

89,538

 

 

$

2,512,544

 

 

$

247,307

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

Residential

 

 

Consumer

 

 

Residential

 

 

Consumer

 

As of December 31, 2018

 

 

 

 

 

 

 

 

Performing

 

$

637,956

 

 

$

67,147

 

 

$

1,690,626

 

 

$

203,121

 

Nonperforming

 

 

9,540

 

 

 

353

 

 

 

11,488

 

 

 

565

 

Total

 

$

647,496

 

 

$

67,500

 

 

$

1,702,114

 

 

$

203,686

 

 


96


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Purchased Credit ImpairedCredit-Impaired (“PCI”) Loans:

Income is recognized on PCI loans pursuant to ASC Topic 310-30. A portion of the fair value discount has been ascribed as an accretable yield that is accreted into interest income over the estimated remaining life of the loans. The remaining non-accretable difference represents cash flows not expected to be collected.

The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and carrying value of the loans as of December 31, 2016, 20152019, 2018 and 2014.2017.  Contractually required principal and interest payments have been adjusted for estimated prepayments.

 

December 31,

 

 

December 31,

 

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Contractually required principal and interest

 

$

297,821

 

 

$

332,570

 

 

$

460,836

 

 

$

244,189

 

 

$

267,815

 

 

$

248,283

 

Non-accretable difference

 

 

(18,372

)

 

 

(19,452

)

 

 

(68,757

)

 

 

(46,271

)

 

 

(38,602

)

 

 

(13,183

)

Cash flows expected to be collected

 

 

279,449

 

 

 

313,118

 

 

 

392,079

 

 

 

197,918

 

 

 

229,213

 

 

 

235,100

 

Accretable yield

 

 

(93,525

)

 

 

(102,590

)

 

 

(115,313

)

 

 

(62,450

)

 

 

(70,242

)

 

 

(70,942

)

Carrying value of acquired loans

 

 

185,924

 

 

 

210,528

 

 

 

276,766

 

 

 

135,468

 

 

 

158,971

 

 

 

164,158

 

Allowance for loan losses

 

 

(472

)

 

 

(121

)

 

 

(514

)

 

 

(226

)

 

 

(191

)

 

 

(295

)

Carrying value less allowance for loan losses

 

$

185,452

 

 

$

210,407

 

 

$

276,252

 

 

$

135,242

 

 

$

158,780

 

 

$

163,863

 

 

The Company recorded $417, $(266)$35, ($169) and $(145)($243) in loan loss provision expense (recovery) on PCI loans during the years ending December 31, 2016, 20152019, 2018 and 2014, respectively.  There were no reversals in the loan loss allowance for recoveries in 2016, 2015 and 2014,2017, respectively.  The Company adjusted its estimates of future expected losses, cash flows and renewal assumptions during the current year.  These adjustments resulted in an increase in expected cash flows and accretable yield, and a decrease in the non-accretable difference. The Company reclassified approximately $6,220, $28,394$18,450, $22,469 and $14,892$4,707 from non-accretable difference to accretable yield during the twelve monthtwelve-month periods ending December 31, 2016, 20152019, 2018 and 2014,2017, respectively, to reflect the adjusted estimates of future expected cash flows.

The Company recognized approximately $34,006$33,766 of accretion income during the twelve monthtwelve-month period ending December 31, 2016.2019.  The table below summarizes the changes in total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and carrying value of the loans during the periods ending December 31, 2016, 20152019, 2018 and 2014.2017.

 

 

 

 

 

 

Effect of

 

 

income

 

 

all other

 

 

 

 

 

 

 

 

 

 

Effect of

 

 

Income

 

 

All Other

 

 

 

 

 

 

December 31, 2015

 

 

acquisitions

 

 

accretion

 

 

adjustments

 

 

December 31, 2016

 

 

Dec. 31, 2018

 

 

Acquisitions

 

 

Accretion

 

 

Adjustments

 

 

Dec. 31, 2019

 

Contractually required principal and interest

 

$

332,570

 

 

$

73,005

 

 

$

 

 

$

(107,754

)

 

$

297,821

 

 

$

267,815

 

 

$

51,527

 

 

$

 

 

$

(75,153

)

 

$

244,189

 

Non-accretable difference

 

 

(19,452

)

 

 

(9,295

)

 

 

 

 

 

10,375

 

 

 

(18,372

)

 

 

(38,602

)

 

 

(29,187

)

 

 

 

 

 

21,518

 

 

 

(46,271

)

Cash flows expected to be collected

 

 

313,118

 

 

 

63,710

 

 

 

 

 

 

(97,379

)

 

 

279,449

 

 

 

229,213

 

 

 

22,340

 

 

 

 

 

 

(53,635

)

 

 

197,918

 

Accretable yield

 

 

(102,590

)

 

 

(18,585

)

 

 

34,006

 

 

 

(6,356

)

 

 

(93,525

)

 

 

(70,242

)

 

 

(3,724

)

 

 

33,766

 

 

 

(22,250

)

 

 

(62,450

)

Carry value of acquired loans

 

$

210,528

 

 

$

45,125

 

 

$

34,006

 

 

$

(103,735

)

 

$

185,924

 

 

$

158,971

 

 

$

18,616

 

 

$

33,766

 

 

$

(75,885

)

 

$

135,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of

 

 

Income

 

 

All Other

 

 

 

 

 

 

Dec. 31, 2017

 

 

Acquisitions

 

 

Accretion

 

 

Adjustments

 

 

Dec. 31, 2018

 

Contractually required principal and interest

 

$

248,283

 

 

$

122,392

 

 

$

 

 

$

(102,860

)

 

$

267,815

 

Non-accretable difference

 

 

(13,183

)

 

 

(58,927

)

 

 

 

 

 

33,508

 

 

 

(38,602

)

Cash flows expected to be collected

 

 

235,100

 

 

 

63,465

 

 

 

 

 

 

(69,352

)

 

 

229,213

 

Accretable yield

 

 

(70,942

)

 

 

(7,770

)

 

 

35,944

 

 

 

(27,474

)

 

 

(70,242

)

Carry value of acquired loans

 

$

164,158

 

 

$

55,695

 

 

$

35,944

 

 

$

(96,826

)

 

$

158,971

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of

 

 

Income

 

 

All Other

 

 

 

 

 

 

Dec. 31, 2016

 

 

Acquisitions

 

 

Accretion

 

 

Adjustments

 

 

Dec. 31, 2017

 

Contractually required principal and interest

 

$

297,821

 

 

$

31,334

 

 

$

 

 

$

(80,872

)

 

$

248,283

 

Non-accretable difference

 

 

(18,372

)

 

 

(7,104

)

 

 

 

 

 

12,293

 

 

 

(13,183

)

Cash flows expected to be collected

 

 

279,449

 

 

 

24,230

 

 

 

 

 

 

(68,579

)

 

 

235,100

 

Accretable yield

 

 

(93,525

)

 

 

(4,185

)

 

 

32,388

 

 

 

(5,620

)

 

 

(70,942

)

Carry value of acquired loans

 

$

185,924

 

 

$

20,045

 

 

$

32,388

 

 

$

(74,199

)

 

$

164,158

 

 

 

 

 

 

 

Effect of

 

 

income

 

 

all other

 

 

 

 

 

 

 

December 31, 2014

 

 

acquisitions

 

 

accretion

 

 

adjustments

 

 

December 31, 2015

 

Contractually required principal and interest

 

$

460,836

 

 

$

 

 

$

 

 

$

(128,266

)

 

$

332,570

 

Non-accretable difference

 

 

(68,757

)

 

 

 

 

 

 

 

 

49,305

 

 

 

(19,452

)

Cash flows expected to be collected

 

 

392,079

 

 

 

 

 

 

 

 

 

(78,961

)

 

 

313,118

 

Accretable yield

 

 

(115,313

)

 

 

 

 

 

40,645

 

 

 

(27,922

)

 

 

(102,590

)

Carry value of acquired loans

 

$

276,766

 

 

$

 

 

$

40,645

 

 

$

(106,883

)

 

$

210,528

 

 

 

 

 

 

 

Effect of

 

 

income

 

 

all other

 

 

 

 

 

 

 

December 31, 2013

 

 

acquisitions

 

 

accretion

 

 

adjustments

 

 

December 31, 2014

 

Contractually required principal and interest

 

$

389,537

 

 

$

229,249

 

 

$

 

 

$

(157,950

)

 

$

460,836

 

Non-accretable difference

 

 

(55,304

)

 

 

(45,293

)

 

 

 

 

 

31,840

 

 

 

(68,757

)

Cash flows expected to be collected

 

 

334,233

 

 

 

183,956

 

 

 

 

 

 

(126,110

)

 

 

392,079

 

Accretable yield

 

 

(102,812

)

 

 

(32,204

)

 

 

34,168

 

 

 

(14,465

)

 

 

(115,313

)

Carry value of acquired loans

 

$

231,421

 

 

$

151,752

 

 

$

34,168

 

 

$

(140,575

)

 

$

276,766

 

97


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

(5)

FDIC indemnification asset

The FDIC indemnification asset represented the estimated amounts due from the FDIC pursuant to the Loss Share Agreements related to the acquisition of the three failed banks acquired in 2010, the acquisition of two failed banks in 2012 and the assumption of Loss Share Agreements of two failed banks assumed by the Company pursuant to its acquisition of First Southern in June 2014.  On February 3, 2016, the FDIC bought out the remaining FDIC loss share agreements.  As such, the FDIC indemnification asset was written-off effectively accelerating all future FDIC indemnification asset amortization expense as well as ending any future FDIC indemnification income.   The activity in the FDIC loss share indemnification asset for periods presented was as follows:

 

 

2016

 

 

2015

 

Beginning of the year

 

$

25,795

 

 

$

49,054

 

Amortization, net

 

 

(1,133

)

 

 

(16,282

)

Indemnification revenue

 

 

96

 

 

 

1,900

 

Indemnification of foreclosure expense

 

 

(197

)

 

 

(4,001

)

Proceeds from FDIC

 

 

(5,482

)

 

 

(4,662

)

Impairment (recovery) of loan pool

 

 

 

 

 

(214

)

Loss from termination of FDIC loss share agreements

 

 

(17,560

)

 

 

 

Effect from termination of FDIC clawback liability

 

 

(1,519

)

 

 

 

Period end balance

 

$

 

 

$

25,795

 

The FDIC agreements allowed for the recovery of some payments made for loss share reimbursements under certain conditions based on the actual performance of the portfolios acquired. This true-up payment was estimated and accrued for as part of the overall FDIC indemnification asset analysis and was reflected as a separate liability. The accrual for this liability was reflected as additional amortization income or expense in noninterest income.  On February 3, 2016, the FDIC clawback liability was written-off as a result of the termination of FDIC loss share agreements as discussed above. The activity in the true-up payment liability was as follows:

 

 

2016

 

 

2015

 

Beginning of the year

 

$

1,486

 

 

$

1,205

 

True-up liability accrual

 

 

33

 

 

 

281

 

Effect from termination of FDIC loss share agreements

 

 

(1,519

)

 

 

 

Period end balance

 

$

 

 

$

1,486

 

 

 

 

(6)

Other real estate owned

Other real estate owned meansis real estate acquired through or instead of loan foreclosure.  Activity in the valuation allowance was as follows:

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Beginning of year

 

$

1,297

 

 

$

3,103

 

 

$

5,887

 

 

$

404

 

 

$

861

 

 

$

869

 

Valuation write down of repossessed real estate

 

 

871

 

 

 

1,207

 

 

 

3,250

 

Valuation write down of OREO

 

 

395

 

 

 

482

 

 

 

682

 

Sales and/or dispositions

 

 

(1,299

)

 

 

(3,013

)

 

 

(6,034

)

 

 

(284

)

 

 

(939

)

 

 

(690

)

End of year

 

$

869

 

 

$

1,297

 

 

$

3,103

 

 

$

515

 

 

$

404

 

 

$

861

 


Expenses related to foreclosed real estate include:

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

(Gain) loss on sale of repossessed real estate

 

$

(1,528

)

 

 

(1,253

)

 

 

(788

)

Gain on sale of OREO

 

$

(428

)

 

$

(1,933

)

 

$

(876

)

Valuation write down of repossessed real estate

 

 

871

 

 

 

1,207

 

 

 

3,250

 

 

 

395

 

 

 

482

 

 

 

682

 

Operating expenses, net of rental income

 

 

2,392

 

 

 

2,334

 

 

 

2,775

 

 

 

3,221

 

 

 

2,815

 

 

 

2,252

 

Total

 

$

1,735

 

 

$

2,288

 

 

$

5,237

 

 

$

3,188

 

 

$

1,364

 

 

$

2,058

 

 

98


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

(7)

Fair value

Generally accepted accounting principles establish a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The fair values of securities available for sale debt securities are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). The fair values of corporate debt securities are calculated using market indicators such as broker quotes (Level 2).

The fair values of trading securities are determined as follows: (1) for those securities that have traded prior to the date of the consolidated balance sheet but have not settled (date of sale) until after such date, the sales price is used as the fair value; and, (2) for those securities which have not traded as of the date of the consolidated balance sheet, the fair value was determined by broker price indications of similar or same securities.  

The Company has the rights to service a portfolio of Fannie Mae ("FNMA") and other loans sold on a servicing retained basis. The fair value of mortgage servicing assets are measured when the loan is sold and subsequently measured at fair value on a recurring basis. Management uses a model operated and maintained by a third party to calculate the present value of future cash flows using the third party's market-based assumptions. The future cash flows for each asset are based on the asset's unique characteristics and the third party's market-based assumptions for prepayment speeds, default and voluntary prepayments (Level 2). Adjustments to fair value are recorded as a component of Mortgage Banking Revenue in the Consolidated Statements of Income and Comprehensive Income.

Effective January 1, 2018, the Company elected to account for mortgage loans held for sale under the fair value option with changes in fair value recognized in current period earnings.  These loans are intended for sale and the Company believes that the fair value is the best indicator of the resolution of these loans (Level 2).  In conjunction with the fair value election on loans held for sale, Mortgage banking uses derivative forward sales contracts and interest rate lock commitments on residential mortgage loans.  Fair values of these mortgage derivatives are estimated based on changes in market prices for mortgage forward trades and mortgage interest rates (Level 2) and estimated pull through percentages from the date the interest on the loan is locked (Level 3).  

The Company has the rights to service a portfolio of Fannie Mae ("FNMA"), Freddie Mac (“FHLMC”) and other government guaranteed loans sold on a servicing retained basis. Mortgage servicing assets are measured at fair value when the loan is sold and subsequently measured at fair value on a recurring basis utilizing Level 2 inputs. Management uses a model operated and maintained by a third party to calculate the present value of future cash flows using the third party's market-based assumptions. The future cash flows for each asset are based on the asset's unique characteristics and the third party's market-based assumptions for prepayment speeds, default and voluntary prepayments. Adjustments to fair value are recorded as a component of Mortgage Banking Revenue in the Consolidated Statements of Income and Comprehensive Income.

The fair value of interest rate swap derivatives is based on valuation models using observable market data as of the measurement date (Level 2). The derivatives are traded in an over-the-counter market where quoted market prices are not always available. Therefore, fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing


curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services.

The fair value of impaired loans with specific valuation allowance for loan losses and other real estate owned is based on recent real estate appraisals. For residential real estate impaired loans and other real estate owned, appraised values are based on the comparative sales approach. For commercial and commercial real estate impaired loans and other real estate owned, appraisers may use either a single valuation approach or a combination of approaches such as comparative sales, cost or the income approach. A significant unobservable input in the income approach is the estimated income capitalization rate for a given piece of collateral. At December 31, 2016,2019, the range of capitalization rates utilized to determine the fair value of the underlying collateral ranged from 7%8% to 10%13%. Adjustments to comparable sales may be made by the appraiser to reflect local market conditions or other economic factors and may result in changes in the fair value of a given asset over time. As such, the fair value of impaired loans and other real estate owned are considered a Level 3 in the fair value hierarchy.

99


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Assets and liabilities measured at fair value on a recurring basis are summarized below.

 

 

 

 

 

 

Fair value measurements using

 

 

 

 

 

 

 

Quoted prices

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

other

 

 

Significant

 

 

 

 

 

 

 

markets for

 

 

observable

 

 

unobservable

 

 

 

Carrying

 

 

identical assets

 

 

inputs

 

 

inputs

 

 

 

value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

at December 31,2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

 

$

4,987

 

 

$

 

 

$

4,987

 

 

$

 

Available for sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt securities

 

 

5,657

 

 

 

 

 

 

5,657

 

 

 

 

   Obligations of U.S. government sponsored entities and agencies

 

 

19,930

 

 

 

 

 

19,930

 

 

 

   Mortgage-backed securities

 

 

1,767,242

 

 

 

 

 

1,767,242

 

 

 

   Municipal securities

 

 

93,895

 

 

 

 

 

93,895

 

 

 

Loans held for sale

 

 

142,801

 

 

 

 

 

142,801

 

 

 

Mortgage servicing assets

 

 

1,332

 

 

 

 

 

1,332

 

 

 

Mortgage banking derivatives

 

 

1,761

 

 

 

 

 

14

 

 

 

1,747

 

Interest rate swap derivatives

 

 

273,068

 

 

 

 

 

273,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking derivatives

 

 

305

 

 

 

 

 

288

 

 

 

17

 

Interest rate swap derivatives

 

 

275,033

 

 

 

 

 

275,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31,2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

 

$

1,737

 

 

$

 

 

$

1,737

 

 

$

 

Available for sale debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Corporate debt securities

 

 

6,427

 

 

 

 

 

 

6,427

 

 

 

 

   Obligations of U.S. government sponsored entities and agencies

 

 

37,868

 

 

 

 

 

 

37,868

 

 

 

 

   Mortgage-backed securities

 

 

1,594,275

 

 

 

 

 

 

1,594,275

 

 

 

 

   Municipal securities

 

 

88,778

 

 

 

 

 

 

88,778

 

 

 

 

Loans held for sale

 

 

40,399

 

 

 

 

 

 

40,399

 

 

 

 

Mortgage servicing assets

 

 

1,565

 

 

 

 

 

 

1,565

 

 

 

 

Mortgage banking derivatives

 

 

783

 

 

 

 

 

 

 

 

 

783

 

Interest rate swap derivatives

 

 

92,475

 

 

 

 

 

 

92,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking derivatives

 

 

169

 

 

 

 

 

 

164

 

 

 

5

 

Interest rate swap derivatives

 

 

92,892

 

 

 

 

 

 

92,892

 

 

 

 

 

 

 

 

 

 

 

Fair value measurements using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted prices in

 

 

other

 

 

Significant

 

 

 

 

 

 

 

active markets for

 

 

observable

 

 

unobservable

 

 

 

Carrying

 

 

identical assets

 

 

inputs

 

 

inputs

 

 

 

value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

at December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

 

$

12,383

 

 

 

 

 

$

12,383

 

 

 

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury securities

 

 

1,001

 

 

 

 

 

 

1,001

 

 

 

 

   Obligations of U.S. government sponsored entities and agencies

 

 

9,301

 

 

 

 

 

 

9,301

 

 

 

 

   Mortgage backed securities

 

 

707,957

 

 

 

 

 

 

707,957

 

 

 

 

   Municipal securities

 

 

22,443

 

 

 

 

 

 

22,443

 

 

 

 

Interest rate swap derivatives

 

 

31,817

 

 

 

 

 

 

31,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap derivatives

 

 

32,691

 

 

 

 

 

 

32,691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading securities

 

$

2,107

 

 

 

 

 

$

2,107

 

 

 

 

Available for sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   U.S. Treasury securities

 

 

1,000

 

 

 

 

 

 

1,000

 

 

 

 

   Mortgage backed securities

 

 

568,452

 

 

 

 

 

 

568,452

 

 

 

 

   Municipal securities

 

 

35,287

 

 

 

 

 

 

35,287

 

 

 

 

Interest rate swap derivatives

 

 

18,619

 

 

 

 

 

 

18,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap derivatives

 

 

19,822

 

 

 

 

 

 

19,822

 

 

 

 


100


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Assets and liabilities measured at fair value on a non-recurring basis are summarized below.

  

 

 

 

 

 

Fair value measurements using

 

 

 

 

 

 

 

Quoted prices

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

other

 

 

Significant

 

 

 

 

 

 

 

markets for

 

 

observable

 

 

unobservable

 

 

 

Carrying

 

 

identical assets

 

 

inputs

 

 

inputs

 

 

 

value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

at December 31,2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential real estate

 

$

2,213

 

 

$

 

 

$

 

 

$

2,213

 

   Commercial real estate

 

 

8,177

 

 

 

 

 

 

 

8,177

 

   Land, land development and construction

 

 

847

 

 

 

 

 

 

 

847

 

   Commercial

 

 

5,564

 

 

 

 

 

 

 

5,564

 

   Consumer

 

 

47

 

 

 

 

 

 

 

47

 

Other real estate owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Commercial real estate

 

 

2,129

 

 

 

 

 

 

 

2,129

 

   Land, land development and construction

 

 

340

 

 

 

 

 

 

 

340

 

Bank property held for sale

 

 

4,160

 

 

 

 

 

 

 

4,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31,2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential real estate

 

$

1,811

 

 

$

 

 

$

 

 

$

1,811

 

   Commercial real estate

 

 

5,614

 

 

 

 

 

 

 

 

 

5,614

 

   Land, land development and construction

 

 

90

 

 

 

 

 

 

 

 

 

90

 

   Commercial

 

 

1,274

 

 

 

 

 

 

 

 

 

1,274

 

   Consumer

 

 

40

 

 

 

 

 

 

 

 

 

40

 

Other real estate owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Land, land development and construction

 

 

867

 

 

 

 

 

 

 

 

 

867

 

Bank property held for sale

 

 

5,805

 

 

 

 

 

 

 

 

 

5,805

 

 

 

 

 

 

 

 

Fair value measurements using

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

Quoted prices in

 

 

other

 

 

Significant

 

 

 

 

 

 

 

active markets for

 

 

observable

 

 

unobservable

 

 

 

Carrying

 

 

identical assets

 

 

inputs

 

 

inputs

 

 

 

value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

at December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential real estate

 

$

2,937

 

 

 

 

 

 

 

 

$

2,937

 

   Commercial real estate

 

 

8,355

 

 

 

 

 

 

 

 

 

8,355

 

   Land, land development and construction

 

 

1,004

 

 

 

 

 

 

 

 

 

1,004

 

   Commercial

 

 

1,207

 

 

 

 

 

 

 

 

 

1,207

 

   Consumer

 

 

62

 

 

 

 

 

 

 

 

 

62

 

Other real estate owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential real estate

 

 

137

 

 

 

 

 

 

 

 

 

137

 

   Commercial real estate

 

 

873

 

 

 

 

 

 

 

 

 

873

 

   Land, land development and construction

 

 

1,385

 

 

 

 

 

 

 

 

 

1,385

 

Bank property held for sale

 

 

868

 

 

 

 

 

 

 

 

 

868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential real estate

 

$

3,288

 

 

 

 

 

 

 

 

$

3,288

 

   Commercial real estate

 

 

7,061

 

 

 

 

 

 

 

 

 

7,061

 

   Land, land development and construction

 

 

1,767

 

 

 

 

 

 

 

 

 

1,767

 

   Commercial

 

 

280

 

 

 

 

 

 

 

 

 

280

 

   Consumer

 

 

90

 

 

 

 

 

 

 

 

 

90

 

Other real estate owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential real estate

 

 

85

 

 

 

 

 

 

 

 

 

85

 

   Commercial real estate

 

 

1,506

 

 

 

 

 

 

 

 

 

1,506

 

   Land, land development and construction

 

 

2,002

 

 

 

 

 

 

 

 

 

2,002

 

Bank property held for sale

 

 

1,665

 

 

 

 

 

 

 

 

 

1,665

 

Impaired loans measured at fair value had a recorded investment of $13,951$18,556 with a valuation allowance of $386$1,708 at December 31, 2016,2019, and a recorded investment of $13,293,$8,829, with a valuation allowance of $807,$1,463, at December 31, 2015.2018.  The Company recorded a provision for loan loss expense of $1,221$2,739 and $600$1,363 on these loans during the years ending 20162019 and 2015,2018, respectively.

Other real estate owned had a decline in fair value of $871$395 and $1,207$482 during the twelve monthtwelve-month periods ending December 31, 20162019 and 2015,2018, respectively.  Changes in fair value were recorded directly as an adjustment to current earnings through non interestnon-interest expense.

Bank property held for sale represents certain branch office buildings which the Company has closed and consolidated with other existing branches.branches or acquired through various acquisitions. The real estate was transferred out of the Bank Premises and Equipment category into bank property heldBank Property Held for saleSale at the lower of amortized cost or fair value less estimated costs to sell. The fair values were based upon appraisals. The Company recorded an impairment charge net of gains on sales, of $353$1,736 and $731$2,667 during the twelve month periods ending December 31, 20162019 and 20152018 related to bank properties held for sale.

Fair Value of Financial Instruments:

The methods and assumptions, not previously presented, used to estimate fair value are described as follows:

Cash and Cash Equivalents:  The carrying amounts of cash and cash equivalents approximate fair values and are classified as Level 1.

FHLB, FRB and FRB Stockother stock:  It is not practical to determine the fair value of FHLB, FRB and FRBother stock due to restrictions placed on their transferability.

101


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Investment securities held to maturity:  The fair values of securities held to maturity are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).


Loans, held for salenet: TheFor performing loans, the fair value is determined based on a discounted cash flow analysis (income approach).  The discounted cash flow was based on contractual maturity of loans held for sale is estimated based upon binding contracts from third party investorsthe loan and market indications of rates, prepayment speeds, defaults and credit risk resulting in a Level 2 classification.

Loans, net: Fair values of loans, excluding loans held for sale, are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification.  FairFor non-performing loans, the fair value is determined based on the estimated values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit qualitythe underlying collateral or individual analysis of receipts (asset approach) resulting in a Level 3 classification.  Impaired loans are valued as described previously. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

FDIC Indemnification Asset:  It is not practical to determine the fair value of the FDIC indemnification asset due to restrictions placed on its transferability.

Accrued Interest Receivable:  The carrying amount of accrued interest receivable approximates fair value and classified as Level 2 for accrued interest receivable related to investment securities and Level 3 for accrued interest receivable related to loans.

Deposits:  The fair values disclosed for demand deposits (e.g., interest and non-interest checking, savings, and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in Level 1 classification.  Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

Short-termOther Borrowings:  The carrying amounts of federal funds purchased, borrowings under repurchase agreements, and other short-term borrowings, (note payable), generally maturing within ninety days, approximate their fair values resulting in a Level 2 classification.

Corporate and Subordinated Debentures:  The fair values of the Company’s corporate and subordinated debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

Accrued Interest Payable:  The carrying amount of accrued interest payable approximates fair value resulting in a Level 2 classification.

Off-balance Sheet Instruments:  The fair value of off-balance-sheet items is not considered material.

 

The following table presents the carry amounts and estimated fair values of the Company’s financial instruments:

 

102


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

 

 

 

 

Fair value measurements

 

 

 

 

 

 

 

 

 

 

Fair value measurements

 

 

 

 

 

at December 31, 2016

 

Carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

at December 31,2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

175,654

 

 

$

175,654

 

 

$

 

 

$

 

 

$

175,654

 

 

$

490,058

 

 

$

490,058

 

 

$

 

 

$

 

 

$

490,058

 

Trading securities

 

 

12,383

 

 

 

 

 

 

12,383

 

 

 

 

 

 

12,383

 

 

 

4,987

 

 

 

 

 

 

4,987

 

 

 

 

 

 

4,987

 

Investment securities available for sale

 

 

740,702

 

 

 

 

 

 

740,702

 

 

 

 

 

 

740,702

 

Investment securities held to maturity

 

 

250,543

 

 

 

 

 

 

242,693

 

 

 

 

 

 

242,693

 

FHLB and FRB stock

 

 

17,669

 

 

 

 

 

 

 

 

 

 

 

n/a

 

Available for sale debt securities

 

 

1,886,724

 

 

 

 

 

 

1,886,724

 

 

 

 

 

 

1,886,724

 

Held to maturity debt securities

 

 

202,903

 

 

 

 

 

 

208,852

 

 

 

 

 

 

208,852

 

Loans held for sale

 

 

2,285

 

 

 

 

 

 

2,285

 

 

 

 

 

 

2,285

 

 

 

142,801

 

 

 

 

 

 

142,801

 

 

 

 

 

 

142,801

 

Loans, less allowance for loan losses of $27,041

 

 

3,402,706

 

 

 

 

 

 

 

 

 

3,395,975

 

 

 

3,395,975

 

Loans, net

 

 

11,943,288

 

 

 

 

 

 

 

 

 

11,925,693

 

 

 

11,925,693

 

Mortgage servicing assets

 

 

1,332

 

 

 

 

 

 

1,332

 

 

 

 

 

 

1,332

 

Mortgage banking derivatives

 

 

1,761

 

 

 

 

 

 

14

 

 

 

1,747

 

 

 

1,761

 

Interest rate swap derivatives

 

 

31,817

 

 

 

 

 

 

31,817

 

 

 

 

 

 

31,817

 

 

 

273,068

 

 

 

 

 

 

273,068

 

 

 

 

 

 

273,068

 

Accrued interest receivable

 

 

12,112

 

 

 

 

 

 

3,979

 

 

 

8,133

 

 

 

12,112

 

 

 

40,945

 

 

 

 

 

 

7,547

 

 

 

33,398

 

 

 

40,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits- without stated maturities

 

$

3,607,107

 

 

$

3,607,107

 

 

$

 

 

$

 

 

$

3,607,107

 

Deposits- with stated maturities

 

 

545,437

 

 

 

 

 

 

547,570

 

 

 

 

 

 

547,570

 

Deposits - without stated maturities

 

$

10,879,837

 

 

$

10,879,837

 

 

$

 

 

$

 

 

$

10,879,837

 

Deposits - with stated maturities

 

 

2,256,555

 

 

 

 

 

 

2,271,497

 

 

 

 

 

 

2,271,497

 

Securities sold under agreement to repurchase

 

 

28,427

 

 

 

 

 

 

28,427

 

 

 

 

 

 

28,427

 

 

 

93,141

 

 

 

 

 

 

93,141

 

 

 

 

 

 

93,141

 

Federal funds purchased

 

 

261,986

 

 

 

 

 

 

261,986

 

 

 

 

 

 

261,986

 

Corporate debentures

 

 

25,958

 

 

 

 

 

 

 

 

 

22,363

 

 

 

22,363

 

Federal funds purchased and other borrowings

 

 

540,193

 

 

 

 

 

 

540,193

 

 

 

 

 

 

540,193

 

Corporate and subordinated debentures

 

 

71,343

 

 

 

 

 

 

 

 

 

66,964

 

 

 

66,964

 

Mortgage banking derivatives

 

 

305

 

 

 

 

 

 

288

 

 

 

17

 

 

 

305

 

Interest rate swap derivatives

 

 

32,691

 

 

 

 

 

 

32,691

 

 

 

 

 

 

32,691

 

 

 

275,033

 

 

 

 

 

 

275,033

 

 

 

 

 

 

275,033

 

Accrued interest payable

 

 

851

 

 

 

 

 

 

851

 

 

 

 

 

 

851

 

 

 

3,998

 

 

 

 

 

 

3,998

 

 

 

 

 

 

3,998

 

 

 

 

 

 

 

 

Fair value measurements

 

 

 

 

 

at December 31, 2015

 

Carrying

amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

152,482

 

 

$

152,482

 

 

$

 

 

$

 

 

$

152,482

 

Trading securities

 

 

2,107

 

 

 

 

 

 

2,107

 

 

 

 

 

 

2,107

 

Investment securities available for sale

 

 

604,739

 

 

 

 

 

 

604,739

 

 

 

 

 

 

604,739

 

Investment securities held to maturity

 

 

272,840

 

 

 

 

 

 

273,983

 

 

 

 

 

 

273,983

 

FHLB and FRB stock

 

 

14,041

 

 

 

 

 

 

 

 

 

 

 

n/a

 

Loans held for sale

 

 

1,529

 

 

 

 

 

 

1,529

 

 

 

 

 

 

1,529

 

Loans, less allowance for loan losses of $22,264

 

 

2,571,512

 

 

 

 

 

 

 

 

 

2,574,516

 

 

 

2,574,516

 

FDIC indemnification asset

 

 

25,795

 

 

 

 

 

 

 

 

 

 

 

n/a

 

Interest rate swap derivatives

 

 

18,619

 

 

 

 

 

 

18,619

 

 

 

 

 

 

18,619

 

Accrued interest receivable

 

 

10,286

 

 

 

 

 

 

 

 

 

10,286

 

 

 

10,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits- without stated maturities

 

$

2,792,758

 

 

$

2,792,758

 

 

$

 

 

$

 

 

$

2,792,758

 

Deposits- with stated maturities

 

 

422,420

 

 

 

 

 

 

423,391

 

 

 

 

 

 

423,391

 

Securities sold under agreement to repurchase

 

 

27,472

 

 

 

 

 

 

27,472

 

 

 

 

 

 

27,472

 

Federal funds purchased

 

 

200,250

 

 

 

 

 

 

200,250

 

 

 

 

 

 

200,250

 

Other borrowed funds

 

 

25,000

 

 

 

 

 

 

25,000

 

 

 

 

 

 

25,000

 

Corporate debentures

 

 

24,093

 

 

 

 

 

 

 

 

 

19,734

 

 

 

19,734

 

Interest rate swap derivatives

 

 

19,822

 

 

 

 

 

 

19,822

 

 

 

 

 

 

19,822

 

Accrued interest payable

 

 

218

 

 

 

 

 

 

218

 

 

 

 

 

 

218

 


103


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

 

 

 

 

 

Fair value measurements

 

 

 

 

 

 

 

Carrying amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

at December 31,2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

367,333

 

 

$

367,333

 

 

$

 

 

$

 

 

$

367,333

 

Trading securities

 

 

1,737

 

 

 

 

 

 

1,737

 

 

 

 

 

 

1,737

 

Available for sale debt securities

 

 

1,727,348

 

 

 

 

 

 

1,727,348

 

 

 

 

 

 

1,727,348

 

Held to maturity debt securities

 

 

216,833

 

 

 

 

 

 

212,179

 

 

 

 

 

 

212,179

 

Loans held for sale

 

 

40,399

 

 

 

 

 

 

40,399

 

 

 

 

 

 

40,399

 

Loans, net

 

 

8,300,734

 

 

 

 

 

 

 

 

 

8,342,220

 

 

 

8,342,220

 

Mortgage servicing assets

 

 

1,565

 

 

 

 

 

 

1,565

 

 

 

 

 

 

1,565

 

Mortgage banking derivatives

 

 

783

 

 

 

 

 

 

 

 

 

783

 

 

 

783

 

Interest rate swap derivatives

 

 

92,475

 

 

 

 

 

 

92,475

 

 

 

 

 

 

92,475

 

Accrued interest receivable

 

 

33,143

 

 

 

 

 

 

8,355

 

 

 

24,788

 

 

 

33,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits - without stated maturities

 

$

7,655,376

 

 

$

7,655,376

 

 

$

 

 

$

 

 

$

7,655,376

 

Deposits - with stated maturities

 

 

1,821,960

 

 

 

 

 

 

1,827,299

 

 

 

 

 

 

1,827,299

 

Securities sold under agreement to repurchase

 

 

57,772

 

 

 

 

 

 

57,772

 

 

 

 

 

 

57,772

 

Federal funds purchased and other borrowings

 

 

655,360

 

 

 

 

 

 

655,360

 

 

 

 

 

 

655,360

 

Corporate debentures

 

 

32,415

 

 

 

 

 

 

 

 

 

28,621

 

 

 

28,621

 

Mortgage banking derivatives

 

 

169

 

 

 

 

 

 

164

 

 

 

5

 

 

 

169

 

Interest rate swap derivatives

 

 

92,892

 

 

 

 

 

 

92,892

 

 

 

 

 

 

92,892

 

Accrued interest payable

 

 

2,627

 

 

 

 

 

 

2,627

 

 

 

 

 

 

2,627

 

 

 

(8)

Bank Premises and Equipment

A summary of bank premises and equipment as of December 31, 20162019 and 20152018 is as follows:

 

 

December 31,

 

 

 

2016

 

 

2015

 

Land

 

$

40,952

 

 

$

35,941

 

Land improvements

 

 

1,146

 

 

995

 

Buildings

 

 

71,069

 

 

 

62,109

 

Leasehold improvements

 

 

5,310

 

 

 

5,917

 

Furniture, fixtures and equipment

 

 

34,912

 

 

 

31,666

 

Construction in progress

 

 

2,878

 

 

 

1,263

 

 

 

 

156,267

 

 

 

137,891

 

Less: Accumulated depreciation

 

 

41,452

 

 

 

36,070

 

 

 

$

114,815

 

 

$

101,821

 

The Company leases land and certain facilities under noncancellable operating leases.  The following is a schedule of future minimum annual rentals under the noncancellable operating leases:

Year ending December 31,

 

 

 

 

2017

 

$

3,156

 

2018

 

 

2,805

 

2019

 

 

2,231

 

2020

 

 

1,312

 

2021

 

 

1,261

 

Thereafter

 

 

5,324

 

 

 

$

16,089

 

 

 

December 31,

 

 

 

2019

 

 

2018

 

Land

 

$

89,973

 

 

$

72,487

 

Land improvements

 

 

1,560

 

 

 

1,381

 

Buildings

 

 

174,344

 

 

 

130,424

 

Leasehold improvements

 

 

19,076

 

 

 

13,655

 

Furniture, fixtures and equipment

 

 

68,148

 

 

 

45,056

 

Construction in progress

 

 

10,821

 

 

 

15,491

 

Subtotal

 

 

363,922

 

 

 

278,494

 

Less: accumulated depreciation

 

 

67,216

 

 

 

51,040

 

Total

 

$

296,706

 

 

$

227,454

 

 

Rent expense, net of rental income, for the years ended December 31, 2016, 20152019, 2018 and 2014,2017, was $1,955, $2,117$7,307, $5,642 and $2,309,$2,996, respectively, and is included in occupancy expenseOccupancy Expense in the accompanying Consolidated Statements of Income and Comprehensive Income.  Rental income for the years ended December 31, 2016, 20152019, 2018 and 2014,2017, was $892, $650,$1,792, $1,183, and $632,$930, respectively, and is included in occupancy expense.Occupancy Expense.

 

 

(9)

Goodwill and Intangible Assets

Goodwill

Goodwill was a result of whole bank acquisitions, all within the Company’s commercial and retail banking segment.  The change in balance for goodwill during the years 2016, 2015December 31, 2019, 2018 and 20142017 is as follows:

 

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Beginning of year

 

$

76,739

 

 

$

76,739

 

 

$

44,924

 

 

$

802,880

 

 

$

257,683

 

 

$

106,028

 

Acquired goodwill

 

 

29,289

 

 

 

 

 

 

31,815

 

 

 

401,537

 

 

 

545,197

 

 

 

151,655

 

Impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of year

 

$

106,028

 

 

$

76,739

 

 

$

76,739

 

 

$

1,204,417

 

 

$

802,880

 

 

$

257,683

 


The Company performed a step 1 annual impairment analysis of the goodwill recorded at the commercial and retail banking (“Bank”) reporting unit as of November 30, 2016.2019.  Step 1 includes the determination of the carrying value of the reporting unit, including the existing goodwill and intangible assets, and estimating the fair value of the reporting unit.  The carrying amount of the reporting unit did not exceed its fair value resulting in no impairment.

104


CENTERSTATE BANKS, INC. AND SUBSIDIARIESCore Deposit and Trust Intangible Assets

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Acquired intangibleIntangible assets consistsconsist of core deposit intangibles (“CDI”) and Trust intangible (“Trust”) which are intangible assets arising from either whole bank or branch acquisitions. TheyAcquired CDI are initially measured at fair value and then amortized over a ten-year period on an accelerated basis using the projected decay rates of the underlying core deposits in the case of CDI and an accelerated methodCDI.  The Company sold its trust department resulting in the casedisposal of the Trust intangible.  its related trust intangible asset in 2017.

The change in balance for the CDI and the Trust intangible assets during the years 2016, 20152019, 2018 and 20142017 is as follows:

 

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Beginning of year

 

$

13,001

 

 

$

15,401

 

 

$

6,116

 

 

$

66,225

 

 

$

24,063

 

 

$

16,209

 

Acquired CDI

 

 

6,282

 

 

 

137

 

 

 

11,569

 

 

 

39,900

 

 

 

51,945

 

 

 

12,424

 

Amortization expense

 

 

(3,074

)

 

 

(2,537

)

 

 

(2,284

)

Impairment expense

 

 

 

 

 

 

 

 

 

Amortization expense on CDI and Trust

 

 

(14,968

)

 

 

(9,783

)

 

 

(3,997

)

Disposal of Trust intangible asset

 

 

 

 

 

 

 

 

(573

)

End of year

 

$

16,209

 

 

$

13,001

 

 

$

15,401

 

 

$

91,157

 

 

$

66,225

 

 

$

24,063

 

 

Acquired

CDI intangible assets were as follows for years ended December 31, 20162019 and 2015:2018 were as follows:

 

 

December 31, 2019

 

 

December 31, 2018

 

 

 

Gross

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

Carrying

 

 

Accumulated

 

 

Carrying

 

 

Accumulated

 

 

 

Amount

 

 

Amortization

 

 

Amount

 

 

Amortization

 

Amortized intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit intangibles

 

$

133,864

 

 

$

42,707

 

 

$

93,964

 

 

$

27,739

 

Total acquired intangibles

 

$

133,864

 

 

$

42,707

 

 

$

93,964

 

 

$

27,739

 

 

 

 

December 31, 2016

 

 

December 31, 2015

 

 

 

Gross

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

Carrying

 

 

Accumulated

 

 

Carrying

 

 

Accumulated

 

 

 

Amount

 

 

Amortization

 

 

Amount

 

 

Amortization

 

Amortized intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core deposit intangibles

 

$

29,595

 

 

$

14,085

 

 

$

23,313

 

 

$

11,149

 

Trust intangible

 

 

1,580

 

 

 

881

 

 

 

1,580

 

 

743

 

Total acquired intangibles

 

$

31,175

 

 

$

14,966

 

 

$

24,893

 

 

$

11,892

 

 

Estimated amortization expense for each of the next five years:

 

 

CDI

 

2020

 

$

14,423

 

2021

 

 

12,438

 

2022

 

 

11,083

 

2023

 

 

10,688

 

2024

 

 

9,928

 

 

Mortgage and Small Business Administration Servicing Assets

Mortgage servicing assets (“MSA”) and small business administration (“SBA”) servicing assets are either originated by the Company’s commercial and retail banking business or obtained from whole bank acquisitions. The Company acquired a total of $1,581 SBA servicing assets through its acquisition of NCOM on April 1, 2019, and a total of $1,828 MSA and SBA servicing assets through its acquisition of Charter on September 1, 2018. As these servicing rights were acquired at fair value as of acquisition date, 0 impairment charge has currently been assessed on these assets.

Mortgage Servicing Assets

Activity for MSA and the related valuation allowance follows:

2017

 

$

2,716

 

2018

 

 

2,439

 

2019

 

 

2,277

 

2020

 

 

2,160

 

2021

 

 

1,961

 

  

 

2019

 

 

2018

 

Beginning of year

 

$

1,565

 

 

$

 

Effect from acquisitions

 

 

 

 

 

1,602

 

Changes in fair value

 

 

(233

)

 

 

(37

)

End of year

 

$

1,332

 

 

$

1,565

 

Fair value at year-end 2019 was determined using discount rates ranging from 0.4% to 1.1%, prepayment speeds ranging from 6.7% to 13.1%, depending on the stratification of the specific right, and a weighted average default rate of 0.6%.

Small Business Administration Servicing Assets


During the year ended December 31, 2019, the Company acquired $1,581 of SBA loans serviced for others in the acquisition of NCOM.  During the year ended December 31, 2018, the Company acquired $226 of SBA loans serviced for others in the acquisition of Charter (see Note 26 “Business Combinations”, for further information).  The Company had a total of $52,705,and $35,779 at December 31, 2019 and 2018, respectively of SBA loans sold with servicing assets retained. The Company recorded $1,062 and $235 of amortization on the SBA servicing assets during the years ended December 31, 2019 and 2018, respectively. As the SBA servicing assets from the NCOM and Charter acquisitions were assumed at fair value on April 1, 2019 and on September 1, 2018, 0 impairment charge has currently been assessed on these assets. SBA servicing assets totaled $3,175 and $1,388 at December 31, 2019 and 2018, respectively.

The risk inherent in SBA servicing assets includes prepayments at different rates than anticipated or resolution of loans at dates not consistent with the estimated expected lives. These events would cause the value of the SBA servicing assets to decline at a faster or slower rate than originally anticipated.

Activity for SBA servicing assets is as follows:

  

 

2019

 

 

2018

 

Beginning of year

 

$

1,388

 

 

$

551

 

Additions

 

 

1,268

 

 

 

846

 

Effect from acquisitions

 

 

1,581

 

 

 

226

 

Amortized to expense

 

 

(1,062

)

 

 

(235

)

End of year

 

$

3,175

 

 

$

1,388

 

 

 

(10)

Deposits

A detail of deposits at December 31, 20162019 and 20152018 is as follows:

 

December 31,

 

 

December 31,

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

 

 

Interest

 

 

 

 

 

 

Interest

 

 

 

 

 

 

Interest

 

 

 

 

 

 

Interest

 

 

2016

 

 

Rate

 

 

2015

 

 

Rate

 

 

2019

 

 

Rate

 

 

2018

 

 

Rate

 

Non-interest bearing deposits

 

$

1,426,624

 

 

 

%

 

$

1,133,138

 

 

 

%

 

$

3,929,183

 

 

 

%

 

$

2,923,640

 

 

 

%

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

 

917,004

 

 

 

0.1

%

 

 

679,714

 

 

 

0.1

%

 

 

2,613,933

 

 

 

0.4

%

 

 

1,811,006

 

 

 

0.3

%

Savings deposits

 

 

362,947

 

 

 

0.1

%

 

 

241,605

 

 

 

0.1

%

 

 

811,150

 

 

 

0.3

%

 

 

704,159

 

 

 

0.1

%

Money market accounts

 

 

900,532

 

 

 

0.3

%

 

 

738,301

 

 

 

0.3

%

 

 

3,525,571

 

 

 

1.0

%

 

 

2,216,571

 

 

 

0.9

%

Time deposits less than $100,000

 

 

230,192

 

 

 

0.7

%

 

 

177,288

 

 

 

0.6

%

 

 

966,040

 

 

 

1.7

%

 

 

871,043

 

 

 

1.6

%

Time deposits of $100,000 or greater

 

 

315,245

 

 

 

0.9

%

 

 

245,132

 

 

 

0.8

%

 

 

1,290,515

 

 

 

1.9

%

 

 

950,917

 

 

 

1.6

%

 

 

4,152,544

 

 

 

0.2

%

 

$

3,215,178

 

 

 

0.2

%

 

$

13,136,392

 

 

 

0.7

%

 

$

9,477,336

 

 

 

0.6

%

105


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

The following table presents the amount of certificate accounts at December 31, 2016,2019, maturing during the periods reflected below:

Year

 

Amount

 

 

Amount

 

2017

 

$

334,797

 

2018

 

 

114,525

 

2019

 

 

48,441

 

2020

 

 

26,756

 

 

$

1,896,281

 

2021

 

 

20,832

 

 

 

216,494

 

2022

 

 

64,737

 

2023

 

 

46,607

 

2024

 

 

31,559

 

Thereafter

 

 

86

 

 

 

877

 

Total

 

 

545,437

 

 

$

2,256,555

 

 

Time deposits that meet or exceed the FDIC insurance limit of $250 at year end 2016year-end 2019 and 20152018 were $139,807$647,490 and $123,994.$397,369, respectively.  Total brokered deposits were $323,392 and $328,718 at year-end 2019 and 2018, respectively.

 

 

(11)

Securities Sold Under Agreements to Repurchase

The Company’s subsidiary bank enters into borrowing arrangements with its retail business customers by agreements to repurchase (“repurchase agreements”) under which the bank pledges investment securities owned and under its control as collateral against the one-day borrowing arrangement.

At December 31, 20162019 and 2015,2018, the Company had $28,427$93,141 and $27,472$57,772 in repurchase agreements.  Repurchase agreements are secured by obligations of U.S. government agencies and municipal securities with fair values of $35,522$131,394 and $47,398$64,706 at


December 31, 20162019 and 2015,2018, respectively.  Any risk related to these arrangements, primarily market value changes, is minimized due to the overnight (one-day) maturity and the additional collateral pledged over the borrowed amounts.

The following tables provide additional details as of December 31, 20162019 and 2015.

2018.

 

MBS

 

 

Municipal

 

 

 

 

 

 

MBS

 

 

Municipal

 

 

 

 

 

As of December 31, 2016

 

Securities

 

 

Securities

 

 

Total

 

 

Securities

 

 

Securities

 

 

Total

 

As of December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Market value of securities pledged

 

 

34,159

 

 

$

1,363

 

 

 

35,522

 

 

$

130,942

 

 

$

451

 

 

$

131,394

 

Borrowings related to pledged amounts

 

 

27,558

 

 

869

 

 

 

28,427

 

 

 

92,953

 

 

 

188

 

 

 

93,141

 

Market value pledged as a % of borrowings

 

 

124

%

 

 

157

%

 

 

125

%

 

 

141

%

 

 

240

%

 

 

141

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MBS

 

 

Municipal

 

 

 

 

 

 

Securities

 

 

Securities

 

 

Total

 

As of December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Market value of securities pledged

 

$

64,269

 

 

$

437

 

 

$

64,706

 

Borrowings related to pledged amounts

 

 

57,594

 

 

 

178

 

 

 

57,772

 

Market value pledged as a % of borrowings

 

 

112

%

 

 

246

%

 

 

112

%

 

 

 

MBS

 

 

Municipal

 

 

 

 

 

As of December 31, 2015

 

Securities

 

 

Securities

 

 

Total

 

Market value of securities pledged

 

$

45,745

 

 

$

1,653

 

 

$

47,398

 

Borrowings related to pledged amounts

 

 

27,179

 

 

 

293

 

 

 

27,472

 

Market value pledged as a % of borrowings

 

 

168

%

 

 

564

%

 

 

173

%

Information concerning repurchase agreements is summarized as follows:

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Average daily balance during the year

 

 

29,435

 

 

$

30,727

 

 

$

30,289

 

 

$

73,314

 

 

$

54,344

 

 

$

43,850

 

Average interest rate during the year

 

 

0.35

%

 

 

0.61

%

 

 

0.60

%

 

 

1.51

%

 

 

1.16

%

 

 

0.56

%

Maximum month-end balance during the year

 

 

35,500

 

 

$

40,198

 

 

$

34,681

 

 

$

93,141

 

 

$

59,751

 

 

$

52,080

 

Weighted average interest rate at year end

 

 

0.33

%

 

 

0.36

%

 

 

0.72

%

 

 

1.30

%

 

 

1.66

%

 

 

0.88

%

 

 

106


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

(12)

Federal Funds Purchased

Federal funds purchased as listed below, are overnight deposits including deposits from correspondent banks.  These borrowings are included in Federal Funds Purchased on the Company’s Consolidated Balance Sheets.

Information concerning these deposits is summarized as follows:

 

 

2019

 

 

2018

 

Average daily balance during the year

 

$

286,179

 

 

$

250,499

 

Average interest rate during the period

 

 

2.29

%

 

 

2.02

%

Maximum month-end balance during the year

 

$

379,193

 

 

$

294,360

 

Weighted average interest rate at year end

 

 

1.68

%

 

 

2.07

%

 

 

 

2016

 

 

2015

 

 

2014

 

Average daily balance during the year

 

$

210,276

 

 

$

184,451

 

 

$

49,899

 

Average interest rate during the period

 

 

0.55

%

 

 

0.34

%

 

 

0.10

%

Maximum month-end balance during the year

 

$

288,582

 

 

$

223,151

 

 

$

151,992

 

Weighted average interest rate at year end

 

 

0.72

%

 

 

0.33

%

 

 

0.29

%

 

 

(13)

Federal Home Loan Bank advancesAdvances and other borrowed fundsOther Borrowed Funds

From time to time, the Company borrows either through Federal Home Loan Bank (“FHLB”) advances or one-day borrowings, other than correspondent bank deposits listed in noteNote 12 above.  The Company had $25,000 in overnight borrowings with the Federal Reserve Bank during the period ending December 31, 2015.  The Company had no

At year-end, advances from the Federal Home Loan Bank duringFHLB were as follows:

 

 

2019

 

 

2018

 

Fixed rate advances, maturity through 01/28/2019,

 

 

 

 

 

 

 

 

  rates from 2.45% and 2.54%, averaging 2.50%

 

$

 

 

$

200,000

 

Floating rate advances, rates from 1.87% and 2.65%,

 

 

 

 

 

 

 

 

  as of December 31, 2019 and 2018, respectively

 

 

150,000

 

 

 

150,000

 

Total

 

$

150,000

 

 

$

350,000

 

The floating rate FHLB advance listed above for the periods ending December 31, 2016 and 2015.

Federal Home Loan Bankyear-end 2019 has a one-year term maturing on June 18, 2020.  The FHLB advances outstanding as of year-end 2018 were daily rate credit lines.  These FHLB advances are collateralized by residential and commercial loans under a blanket lien arrangement and basedinvestment securities.  Based on this collateral, and the Company’s holdings of FHLB stock, the Company is eligible to borrow up to $154,754$610,457 at year end 2016.year-end 2019.  In addition, the Company had a $160,400 letter of credit issued through the FHLB to support public funds under the Alabama SAFE program.                                                                                                    


The Company has $50,000 available in a revolving line of credit, with an interest rate of LIBOR plus 350 basis points (“bps”) and scheduled to mature on April 1, 2021. The Company had 0 revolving line of credit balance outstanding as of December 31, 2019 and 2018.

On January 1, 2018, the Company acquired all the assets and assumed all the liabilities of Sunshine pursuant to the merger agreement, including Sunshine’s debt obligations. In March 2016, Sunshine accepted subscriptions for and sold, at 100% of their principal amount, an aggregate of $11,000 of subordinated notes (the “Notes”), on a private placement basis, to two accredited investors. The Notes bear interest at a fixed interest rate of 5.00% per year. The Notes have a term of five years, and have a maturity date of April 1, 2021. The Notes are redeemable at the option of the Company, in whole or in part, at any time, without penalty or premium, subject to any required regulatory approvals.

The Federal Home Loan Bank Advances, revolving line of credit and Notes are included in Other Borrowed Funds on the Company’s Consolidated Balance Sheets.

(14)

Corporate and Subordinated Debentures

In September 2003, the Company formed CenterState Banks of Florida Statutory Trust I (the “Trust”) for the purpose of issuing trust preferred securities. On September 22, 2003, the Company issued a floating rate corporate debenture in the amount of $10,000.  The Trust used the proceeds from the issuance of a trust preferred security to acquire the corporate debenture.  The trust preferred security essentially mirrors the corporate debenture, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the corporate debenture (three month LIBOR plus 305 basis points)points (“bps”)).  The corporate debenture and the trust preferred security each have 30-year lives.  The trust preferred security and the corporate debenture are callable by the Company or the Trust, at their respective option after five years, and sooner in specific events, subject to prior approval by the Federal Reserve, if then required.  The Company has treated the corporate debenture as Tier 1 capital up to the maximum amount allowed under the Federal Reserve guidelines for federal regulatory purposes.  The Company is not considered the primary beneficiary of this Trust (variable interest entity), therefore the trust is not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability.  The Company’s investment in the common stock of the trust was $310 and is included in other assets.Other Assets.

In SeptemberMay 2004, Valrico Bancorp Inc. (“VBI”) formed Valrico Capital Statutory Trust (“Valrico Trust”) for the purpose of issuing trust preferred securities. On September 9,8, 2004, VBI issued a floating rate corporate debenture in the amount of $2,500.  The Trust used the proceeds from the issuance of a trust preferred security to acquire the corporate debenture.  On April 2, 2007, the Company acquired all the assets and assumed all the liabilities of VBI pursuant to the merger agreement, including VBI’s corporate debenture and related trust preferred security discussed above.  The trust preferred security essentially mirrors the corporate debenture, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the corporate debenture (three month LIBOR plus 270 basis points)bps).  The corporate debenture and the trust preferred security each have 30-year lives.  The trust preferred security and the corporate debenture are callable by the Company or the Valrico Trust, at their respective option after five years, and sooner in specific events, subject to prior approval by the Federal Reserve, if then required.  The Company has treated the corporate debenture as Tier 1 capital up to the maximum amount allowed under the Federal Reserve guidelines for federal regulatory purposes.  The Company is not considered the primary beneficiary of this Trust (variable interest entity), therefore the trust is not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability.  The Company’s investment in the common stock of the trust was $77 and is included in other assets.

In September 2003, Federal Trust Corporation (“FTC”) formed Federal Trust Statutory I (“FTC Trust”) for the purpose of issuing trust preferred securities. On September 17, 2003, FTC issued a floating rate corporate debenture in the amount of $5,000.  The Trust used the proceeds from the issuance of a trust preferred security to acquire the corporate debenture.  In November 2011, the Company acquired certain assets and assumed certain liabilities of FTC from The Hartford Financial Services Group, Inc. (“Hartford”) pursuant to an acquisition agreement, including FTC’s corporate debenture and related trust

107


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

preferred security issued through FTC’s finance subsidiary FTC Trust.  The trust preferred security essentially mirrors the corporate debenture, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the corporate debenture (three month LIBOR plus 295 basis points)bps).  The corporate debenture and the trust preferred security each have 30-year lives maturing in 2033.  The trust preferred security and the corporate debenture are callable by the Company or the FTC Trust, at their respective option after five years, and sooner in specific events, subject to prior approval by the Federal Reserve, if then required.  The Company has treated the corporate debenture as Tier 1 capital up to the maximum amount allowed under the Federal Reserve guidelines for federal regulatory purposes.  The Company is not considered the primary beneficiary of this Trust (variable interest entity), therefore the trust is not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability.  The Company’s investment in the common stock of the trust was $155 and is included in other assets.

In December 2004, Gulfstream Bancshares, Inc. (“GBI”) formed Gulfstream Bancshares Capital Trust I (“GBI Trust I”) for the purpose of issuing trust preferred securities. On December 1, 2004, GBI issued a floating rate corporate debenture in the amount of $7,000. The Trust used the proceeds from the issuance of a trust preferred security to acquire the corporate debenture. The trust preferred security essentially mirrors the corporate debenture, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the corporate debenture (three month LIBOR plus 190 bps). The rate is subject to change quarterly. The corporate debenture and the trust preferred security each have 30-year lives. The trust preferred security and the corporate debenture are callable by the Company or the GBI Trust I, at their respective option, subject to prior approval by the Federal Reserve, if then required. On January 17, 2014, the Company acquired all the assets and assumed all the liabilities of GBI by merger, including GBI’s corporate debenture and related trust preferred security discussed above. The Company has treated the corporate debenture as Tier 1 capital up to the maximum amount allowed under the Federal Reserve guidelines for federal regulatory purposes.  On January 22, 2016, the Company cancelled, dissolved and terminated GBI Trust I.  The Company recognized a pre-tax gain on extinguishment of debt of approximately $308 in the first quarter of 2016.  

In December 2006, GBI formed Gulfstream Bancshares Capital Trust II (“GBI Trust II”) for the purpose of issuing trust preferred securities. On December 28, 2006, GBI issued a floating rate corporate debenture in the amount of $3,000. The Trust used the proceeds from the issuance of a trust preferred security to acquire the corporate debenture. The trust preferred security essentially mirrors the corporate debenture, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the corporate debenture (three month LIBOR plus 170 bps). The rate is subject to change quarterly. The corporate debenture and the trust preferred security each have 30-year lives. The trust preferred security and the corporate debenture are callable by the Company or the GBI Trust II, at their respective option, subject to prior approval by the Federal Reserve, if then required.


On January 17, 2014, the Company acquired all the assets and assumed all the liabilities of GBI by merger, including GBI’s corporate debenture and related trust preferred security discussed above. The Company has treated the corporate debenture as Tier 1 capital up to the maximum amount allowed under the Federal Reserve guidelines for federal regulatory purposes.

In July 2006, Hometown formed Homestead Statutory Trust I (“Homestead Trust I”) for the purpose of issuing trust preferred securities. On July 17, 2006, Hometown issued a floating rate corporate debenture in the amount of $16,000.  The Trust used the proceeds from the issuance of a trust preferred security to acquire the corporate debenture. The trust preferred security essentially mirrors the corporate debenture, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the corporate debenture (three month LIBOR plus 165 bps).  The rate is subject to change quarterly. The corporate debenture and the trust preferred security each have 30-year lives. The trust preferred security and the corporate debenture are callable by the Company or the GBI Trust II, at their respective option, subject to prior approval by the Federal Reserve, if then required.  On March 1, 2016, the Company acquired all the assets and assumed all the liabilities of Hometown by merger, including Hometown’s corporate debenture and related trust preferred security.  On March 16, 2016, the Company partially redeemed and terminated $6,000 of Homestead Trust I.

In January 2018, the Company assumed BSA Financial Statutory Trust I (“BSA”) and MRCB Statutory Trust II (“MRCB”) from its acquisition of HCBF. These Trusts were acquired by HCBF in prior acquisitions completed by HCBF. The issued floating rate corporate debentures related to BSA and MRCB were in the amounts of $5,000 and $3,000, respectively.  The trust preferred security essentially mirror the corporate debentures, carrying a cumulative preferred dividend at a variable rate equal to the interest rate on the corporate debentures (three month LIBOR plus 155 bps and LIBOR plus 160 bps, respectively).  The rates are subject to change quarterly. The corporate debentures and the trust preferred securities each have 30-year lives. The trust preferred securities and the corporate debentures are callable by the Company or the BSA and MRCB trusts, at their respective option, subject to prior approval by the Federal Reserve, if then required. The Company is not considered the primary beneficiary of these trusts (variable interest entities), therefore the trusts are not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability.  The Company’s investments in the common stock of the trusts were $155 and $93, respectively, and are included in Other Assets.

In September 2018, the Company assumed CBS Financial Capital Trust I (“CBS Trust I”) and CBS Financial Capital Trust II (“CBS Trust II”) pursuant to its acquisition of Charter, in the amounts of $4,000 and $5,000, respectively. CBS Trust I and CBS Trust II were subsequently redeemed in December 2018, at par with 0 gains or losses realized on the termination of debt, with prior approval by the Federal Reserve.

On April 1, 2019, the Company acquired all the assets and assumed all the liabilities of NCOM pursuant to the merger agreement, including NCOM’s debt obligations.  On May 19, 2016, NCOM completed the underwritten public offering of $25,000 of its unsecured 6.0% fixed-to-floating rate Notes due June 1, 2026. The Notes bear interest at a fixed rate of 6.0% per year, from, and including, May 19, 2016, to, but excluding, June 1, 2021.  On June 1, 2021, the Notes convert to a floating rate equal to three-month LIBOR plus 479 basis points.  The Notes may be redeemed by the Company after June 1, 2021.  In addition, NCOM, from its Landmark Bancshares, Inc. acquisition, had assumed $13,000 of unsecured 6.5% fixed-to-floating rate Notes due June 30, 2027.  The Notes bear interest at a fixed rate of 6.5% per year, to, but excluding, June 30, 2022.  On June 30, 2022, the Notes convert to a floating rate equal to three-month LIBOR plus 467 basis points.

As the Company’s total assets exceeded $15 billion during the second quarter of 2019, the Company has treated the remainingabove mentioned corporate debentureand subordinated debentures as Tier 1II capital up to the maximum amount allowed under the Federal Reserve guidelines for federal regulatory purposes.

108


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

  

(15)

Income Taxes

Allocation of federal and state income tax expense between current and deferred portions for the years ended December 31, 2016, 20152019, 2018 and 2014,2017, is as follows:

 

 

Current

 

 

Deferred

 

 

Total

 

December 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

34,182

 

 

$

18,510

 

 

$

52,692

 

State

 

 

9,275

 

 

 

5,731

 

 

 

15,006

 

 

 

$

43,457

 

 

$

24,241

 

 

$

67,698

 

December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

14,273

 

 

$

16,843

 

 

$

31,116

 

State

 

 

5,240

 

 

 

4,668

 

 

 

9,908

 

 

 

$

19,513

 

 

$

21,511

 

 

$

41,024

 

December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

18,243

 

 

$

29,393

 

 

$

47,636

 

State

 

 

4,045

 

 

 

1,799

 

 

 

5,844

 

 

 

$

22,288

 

 

$

31,192

 

 

$

53,480

 

 

 

 

Current

 

 

Deferred

 

 

Total

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

15,172

 

 

$

3,127

 

 

$

18,299

 

State

 

 

3,091

 

 

 

520

 

 

 

3,611

 

 

 

$

18,263

 

 

$

3,647

 

 

$

21,910

 

December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

14,639

 

 

$

4,297

 

 

$

18,936

 

State

 

 

2,920

 

 

715

 

 

 

3,635

 

 

 

$

17,559

 

 

$

5,012

 

 

$

22,571

 

December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

Federal

 

$

4,384

 

 

$

1,486

 

 

$

5,870

 

State

 

 

1,009

 

 

247

 

 

 

1,256

 

 

 

$

5,393

 

 

$

1,733

 

 

$

7,126

 


The tax effect of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities at December 31, 20162019 and 2015,2018, are presented below:

December 31,

 

 

December 31,

 

2016

 

 

2015

 

 

2019

 

 

2018

 

Deferred tax assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

10,431

 

 

$

8,588

 

 

$

10,178

 

 

$

10,079

 

Stock based compensation

 

1,792

 

 

 

1,377

 

 

 

2,242

 

 

 

1,701

 

Deferred compensation

 

2,145

 

 

 

2,186

 

 

 

2,782

 

 

 

2,235

 

Impairment expenses

 

459

 

 

 

959

 

 

 

2,222

 

 

 

1,334

 

Net operating loss carryforward

 

22,633

 

 

 

18,153

 

 

 

19,812

 

 

 

18,313

 

Other real estate owned expenses

 

580

 

 

 

742

 

 

 

129

 

 

 

177

 

Fair value adjustments

 

27,241

 

 

 

16,751

 

 

 

6,979

 

 

 

17,929

 

Nonaccrual interest

 

1,856

 

 

 

2,040

 

 

 

2,996

 

 

 

2,890

 

Unrealized loss on investment securities available for sale

 

5,384

 

 

 

 

Unrealized loss on interest rate swap

 

 

205

 

 

 

 

Unrealized loss on available for sale debt securities

 

 

 

 

 

7,611

 

Other

 

371

 

 

 

99

 

 

 

973

 

 

 

 

Total deferred tax assets

 

72,892

 

 

 

50,895

 

 

 

48,518

 

 

 

62,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, due to differences in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

depreciation methods and useful lives

 

(7,320

)

 

 

(2,685

)

 

 

(8,702

)

 

 

(8,145

)

Deferred loan costs, net

 

(183

)

 

 

(337

)

 

 

(1,131

)

 

 

(683

)

Prepaid expense

 

(1,867

)

 

 

(432

)

Unrealized gain on available for sale debt securities

 

 

(7,685

)

 

 

 

Investment in pass-through entity

 

 

(184

)

 

 

 

Prepaid expenses

 

 

(2,030

)

 

 

(1,608

)

Like kind exchange

 

(300

)

 

 

(300

)

 

 

 

 

 

(197

)

Unrealized gain on investment securities available for sale

 

 

 

 

(903

)

Accretion of discounts on investments

 

(14

)

 

 

(18

)

 

 

 

 

 

(67

)

Other

 

 

 

 

 

(107

)

Total deferred tax liabilities

 

(9,684

)

 

 

(4,675

)

 

 

(19,732

)

 

 

(10,807

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net deferred tax asset

$

63,208

 

 

$

46,220

 

 

$

28,786

 

 

$

51,462

 

109


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

As a result of the acquisition of First Southern on June 1, 2014, the Company obtained net operating loss carryforwards of approximately $57,375 which are subject to an Internal Revenue Code (“IRC”) Section 382 annual limitation of approximately $6,487 per year.  The Company obtained net operating loss carryforwards of approximately $11,526 and $8,763 as a result of the acquisitions of Community and Hometown, respectively, on March 1, 2016 which are also subject to Internal Revenue CodeIRC Section 382 limitations of approximately $1,722 and $507, respectively.  The Company obtained net operating loss carryforwards of approximately $22,529 and $14,003 as a result of the acquisitions of Sunshine and HCBF, respectively, on January 1, 2018 which are also subject to IRC Section 382 limitations of approximately $3,682 and $1,101, respectively.  On April 1, 2019, the Company acquired approximately $35,712 of net operating loss carryforwards pursuant to its acquisition of NCOM, which are subject to IRC Section 382 annual limitations of varying amounts but all are expected to be utilized by December 31, 2026.  

At December 31, 2016,2019, total net operating losses approximate $79,204, which includes $24,322 of net operating loss carry forwards generated subsequent to December 31, 2017 by institutions acquired by the Company as noted above. Effective January 1, 2018, net operating losses generated on January 1, 2018 and forward are no longer subject to a 20-year carryforward period and are carried indefinitely until fully utilized.  Excluding the net operating losses not subject to expiration, the Company had approximately $54,882 of net operating loss carryforwards of approximately $59,002at December 31, 2019, which will begin to expire as follows.follows:

 

2027

 

$

1,318

 

2028

$

1,774

 

 

 

4,794

 

2029

 

20,588

 

 

 

7,060

 

2030

 

15,256

 

 

 

11,960

 

2031

 

7,745

 

 

 

5,524

 

2032

 

6,567

 

 

 

6,841

 

2033

 

6,313

 

 

 

13,350

 

2035

 

759

 

 

 

759

 

2036

 

 

3,276

 

$

59,002

 

 

$

54,882

 

 


As a result of the enactment of the Tax Act on December 22, 2017, the Company evaluated its deferred tax assets and deferred tax liabilities to account for the future impact of lower corporate tax rates on its deferred tax assets.  The reduction in the federal corporate tax rate resulted in a one-time charge to the Company’s earnings and reduction to its net deferred tax assets of approximately $18,575, which was recorded in 2017. During 2019, the Company recorded a one-time charge to its net deferred tax asset of approximately $987 to reflect a state income tax rate reduction in Florida and Georgia effective January 1, 2019.

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized.  In performing this analysis, the Company considers all evidence currently available, both positive and negative, in determining whether based on the weight of that evidence, it is more likely than not the deferred tax asset will be realized.  Based on management’s analysis, it was determined that it is more likely than not that the net deferred tax asset, net of the one-time charge mentioned above, will be realized as of December 31, 20162019 and 2015.2018.

The Company and its subsidiaries are subject to U.S. federal income tax as well as income tax of the states of Florida, Georgia, Alabama, California, Colorado, North Carolina and Tennessee.  CSFL Insurance Corp. files a tax return in South Carolina.  The Company underwent an Internal Revenue Service examination of First Southern’s 2014 tax return of which there were no material findings.  The Company is no longer subject to examination by taxing authorities for the years before 2013.2016.  The Company washas not subject torecorded any material interest or penalties on its income tax liabilities for the years 2016, 20152019, 2018 and 2014.2017.

A reconciliation between the actual tax expense and the “expected” tax expense, computed by applying the U.S. federal corporate rate of 21 percent for 2019 and 2018 and 35 percent for 2017 is as follows:

 

December 31,

 

 

December 31,

 

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

“Expected” tax expense

 

$

22,488

 

 

$

21,668

 

 

$

7,032

 

 

$

61,550

 

 

$

41,466

 

 

$

38,246

 

Tax exempt interest, net

 

 

(2,364

)

 

 

(851

)

 

 

(910

)

 

 

(3,661

)

 

 

(3,177

)

 

 

(4,104

)

Bank owned life insurance

 

 

(825

)

 

 

(753

)

 

 

(549

)

 

 

(1,834

)

 

 

(1,167

)

 

 

(1,251

)

State income taxes, net of federal income tax benefits

 

 

2,347

 

 

 

2,363

 

 

 

817

 

 

 

11,855

 

 

 

7,827

 

 

 

4,077

 

Stock based compensation

 

 

81

 

 

 

76

 

 

 

83

 

 

 

4

 

 

 

17

 

 

 

40

 

Merger and acquisition related expenses

 

 

388

 

 

 

10

 

 

 

536

 

 

 

348

 

 

 

610

 

 

 

1,049

 

Excess tax benefit from stock based compensation

 

 

(838

)

 

 

(5,095

)

 

 

(3,007

)

Revaluation of net deferred tax asset due to change in federal income tax rate

 

 

 

 

 

 

 

 

18,575

 

Other, net

 

 

(205

)

 

 

58

 

 

 

117

 

 

 

274

 

 

 

543

 

 

 

(145

)

 

$

21,910

 

 

$

22,571

 

 

$

7,126

 

 

$

67,698

 

 

$

41,024

 

 

$

53,480

 

 

 

(16)

Related-Party Transactions

Loans to principal officers, directors, and their affiliates during 20162019 and 20152018 were as follows:

 

2016

 

 

2015

 

 

2019

 

 

2018

 

Beginning balance

 

$

19,975

 

 

$

5,580

 

 

$

48,426

 

 

$

30,458

 

New loans

 

 

18,397

 

 

 

14,654

 

New loans and advances on existing loans

 

 

1,605

 

 

 

39,183

 

Repayments

 

 

(11,857

)

 

 

(259

)

 

 

(4,020

)

 

 

(21,215

)

Ending balance

 

$

26,515

 

 

$

19,975

 

 

$

46,011

 

 

$

48,426

 

 

At December 31, 20162019 and 20152018 principal officers, directors, and their affiliates had $10,194$12,812 and $6,303,$10,820, respectively, of available lines of credit.  Deposits from principal officers, directors, and their affiliates at year-end 20162019 and 20152018 were approximately $37,305$16,198 and $29,614,$6,739, respectively.

110


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

(17)

Regulatory Capital Matters

The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices.  The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.  Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements.  The final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (Basel III rules) became effective for the Company on January 1, 2015 with full compliance with all of the requirements being phased in over a multi-year schedule, and fully phased in by January 1, 2019.   Under these rules, banks are required to maintain a minimum CET1 ratio of 4.5%, a minimum Tier 1 capital to risk-weighted assets of 6%, a total risk-based capital ratio of 8%, and a minimum leverage capital ratio of 4%.  In


addition, the rules require a capital conservation buffer of up to 2.5% above each of CET1, tier 1, and total risk-based capital which must be met for a bank to be able to pay dividends, engage in share buybacks or make discretionary bonus payments to executive management without restriction. This capital conservation buffer is being phased in over a four yearfour-year period starting on January 1, 2016 and2016.  The capital conservation buffer was 0.625% in 2016 and 1.25%2.5% as of January 1, 2017.  When fully2019 and 1.875% in 2018.  Fully implemented, a banking organization would need to maintain a CET1 capital ratio of at least 7%, a total Tier 1 capital ratio of at least 8.5% and a total risk-based capital ratio of at least 10.5%. The net unrealized gain or loss on available for sale securities is not included in computing regulatory capital.    

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the table below) of total capital, Tier I capital and CET1 (as defined in the regulations) to risk-weighted assets.  Management believes, as of December 31, 2016,2019, that the Company and the Bank meet all capital adequacy requirements to which they are subject.

As of December 31, 20162019 and 2015,2018, the most recent notifications from the Office of Comptroller of the Currency (“OCC”) categorized the Bank as “well capitalized” under the regulatory framework for prompt corrective action.  To be categorized as “well capitalized,” the Bank must maintain total risk-based, Tier I risk-based, common equity Tier 1 risk-based and Tier I leverage ratios as set forth in the table.  There are no conditions or events since that notification that management believes have changed the institution’s category.  

A summary of actual, required, and capital levels necessary for capital adequacy purposes for the Company as of December 31, 20162019 and 2015,2018, are presented in the table below.   The ratios for capital adequacy purposes do not include capital conservation buffer requirements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To be well

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To be well

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

capitalized under

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

capitalized under

 

 

 

 

 

 

 

 

 

For capital

 

prompt corrective

 

 

 

 

 

 

 

 

 

For capital

 

prompt corrective

 

Actual

 

 

adequacy purposes

 

action provision

 

Actual

 

 

adequacy purposes

 

action provision

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Amount

 

Ratio

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Amount

 

Ratio

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

479,966

 

 

 

12.5%

 

 

$

306,281

 

 

>8.0%

 

n/a

 

n/a

 

$

1,672,911

 

 

12.2%

 

 

$

1,097,448

 

 

>8.0%

 

n/a

 

n/a

Tier 1 capital (to risk weighted assets)

 

 

452,925

 

 

 

11.8%

 

 

 

229,711

 

 

>6.0%

 

n/a

 

n/a

 

 

1,555,756

 

 

11.3%

 

 

 

823,086

 

 

>6.0%

 

n/a

 

n/a

Common equity tier 1 capital (to risk weighted assets)

 

 

431,546

 

 

 

11.3%

 

 

 

172,283

 

 

>4.5%

 

n/a

 

n/a

 

 

1,555,756

 

 

11.3%

 

 

 

617,315

 

 

>4.5%

 

n/a

 

n/a

Tier 1 capital (to average assets)

 

 

452,925

 

 

 

9.1%

 

 

 

198,891

 

 

>4.0%

 

n/a

 

n/a

 

 

1,555,756

 

 

9.7%

 

 

 

638,866

 

 

>4.0%

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

438,748

 

 

 

15.8%

 

 

$

222,322

 

 

>8.0%

 

n/a

 

n/a

 

$

1,183,229

 

 

12.7%

 

 

$

745,543

 

 

>8.0%

 

n/a

 

n/a

Tier 1 capital (to risk weighted assets)

 

 

416,484

 

 

 

15.0%

 

 

 

166,742

 

 

>6.0%

 

n/a

 

n/a

 

 

1,143,459

 

 

12.3%

 

 

 

559,157

 

 

>6.0%

 

n/a

 

n/a

Common equity tier 1 capital (to risk weighted assets)

 

 

399,876

 

 

 

14.4%

 

 

 

125,056

 

 

>4.5%

 

n/a

 

n/a

 

 

1,104,959

 

 

11.9%

 

 

 

419,368

 

 

>4.5%

 

n/a

 

n/a

Tier 1 capital (to average assets)

 

 

416,484

 

 

 

10.5%

 

 

 

158,206

 

 

>4.0%

 

n/a

 

n/a

 

 

1,143,459

 

 

10.0%

 

 

 

455,561

 

 

>4.0%

 

n/a

 

n/a

 


111


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

A summary of actual, required, and capital levels necessary for capital adequacy purposes in the case of the Company’s subsidiary bank as of December 31, 20162019 and 2015,2018, are presented in the table below.  The ratios for capital adequacy purposes do not include capital conservation buffer requirements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To be well

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To be well

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

capitalized under

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

capitalized under

 

 

 

 

 

 

 

 

 

For capital

 

prompt corrective

 

 

 

 

 

 

 

 

 

For capital

 

prompt corrective

 

Actual

 

 

adequacy purposes

 

action provision

 

Actual

 

 

adequacy purposes

 

action provision

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

451,152

 

 

 

11.8%

 

 

$

306,145

 

 

>8.0%

 

$

382,682

 

 

>10.0%

 

$

1,670,678

 

 

12.2%

 

 

$

1,097,258

 

 

>8.0%

 

$

1,371,572

 

 

>10.0%

Tier 1 capital (to risk weighted assets)

 

 

424,118

 

 

 

11.1%

 

 

 

229,609

 

 

>6.0%

 

 

306,145

 

 

>8.0%

 

 

1,630,026

 

 

11.9%

 

 

 

822,943

 

 

>6.0%

 

 

1,097,258

 

 

>8.0%

Common equity tier 1 capital (to risk weighted assets)

 

 

424,118

 

 

 

11.1%

 

 

 

172,207

 

 

>4.5%

 

 

248,743

 

 

>6.5%

 

 

1,630,026

 

 

11.9%

 

 

 

617,207

 

 

>4.5%

 

 

891,522

 

 

>6.5%

Tier 1 capital (to average assets)

 

 

424,118

 

 

 

8.5%

 

 

 

198,852

 

 

>4.0%

 

 

248,565

 

 

>5.0%

 

 

1,630,026

 

 

10.2%

 

 

 

638,628

 

 

>4.0%

 

 

798,285

 

 

>5.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted assets)

 

$

411,627

 

 

 

14.7%

 

 

$

223,613

 

 

>8.0%

 

$

279,517

 

 

>10.0%

 

$

1,177,082

 

 

12.6%

 

 

$

745,003

 

 

>8.0%

 

$

931,254

 

 

>10.0%

Tier 1 capital (to risk weighted assets)

 

 

389,371

 

 

 

13.9%

 

 

 

167,710

 

 

>6.0%

 

 

223,613

 

 

>8.0%

 

 

1,137,315

 

 

12.2%

 

 

 

558,753

 

 

>6.0%

 

 

745,003

 

 

>8.0%

Common equity tier 1 capital (to risk weighted assets)

 

 

389,371

 

 

 

13.9%

 

 

 

125,783

 

 

>4.5%

 

 

181,686

 

 

>6.5%

 

 

1,137,315

 

 

12.2%

 

 

 

419,064

 

 

>4.5%

 

 

605,315

 

 

>6.5%

Tier 1 capital (to average assets)

 

 

389,371

 

 

 

9.9%

 

 

 

158,011

 

 

>4.0%

 

 

197,514

 

 

>5.0%

 

 

1,137,315

 

 

10.0%

 

 

 

455,515

 

 

>4.0%

 

 

569,394

 

 

>5.0%

 

 


(18)

Dividends and Share Repurchases

The Company declared and paid cash dividends on its common stock of $7,681, $3,181$52,400, $35,906 and $1,709$13,878 during the years ended December 31, 2016, 20152019, 2018 and 2014,2017 respectively.  Banking regulations limit the amount of dividends that may be paid by the subsidiary banks to the Company without prior approval of the Bank’s regulatory agency.  In January 2016, theThe Company received a $58,000$141,000 and $68,000 dividend from its subsidiary bank.bank in 2019 and 2018, respectively.  At December 31, 2016,2019, dividends from the subsidiary bank available to be paid to the Company, without prior approval of the Bank’s regulatory agency, was $44,728,$177,208, subject to the Bank meeting or exceeding regulatory capital requirements.

In September 2017, the Company’s Board of Directors authorized a repurchase program to acquire up to 3,000,000 shares of its outstanding common stock.  In May 2019, the Board of Directors approved and reset the number of shares available to be repurchased under the 2017 stock repurchase program to 6,500,000 and extended the program for a two-year period ending on April 25, 2021.  Under the announced stock repurchase program, the Company repurchased 5,733,042 shares at cost of $132,077 during the year ended December 31, 2019 and 38,496 shares at a cost of $1,027 during the year ended December 31, 2018.  The Company repurchased 45,236 shares at a cost of $1,131 during the year ended December 31, 2017.  In January 2020, the Board of Directors approved a new program to replace the current program and authorizes the Company to repurchase up to 6,500,000 of the its common stock for a two-year period ending on January 16, 2022.  The Company is not obligated to repurchase any additional shares under the 2020 Stock Repurchase Program.

 

 

(19)

Stock-BasedEquity-Based Compensation

The Company assumed the obligations of NCOM under various equity incentive plan’s pursuant to the closing on April 1, 2019 by CenterState of the merger of NCOM with and into CenterState.  All of the NCOM stock options and warrants awarded and outstanding pursuant to the assumed NCOM plans at the merger closing date were converted to stock options and warrants for 487,365 of the Company’s common shares with an average exercise price of $10.99 per share.  At December 31, 2019, there were options and warrants outstanding for 343,418 shares of the Company’s common stock with an average exercise price of $11.32 per share and an average remaining contractual life of approximately 4.7 years.

The Company assumed the obligations of Sunshine under Sunshine’s 2015 Equity Incentive Plan (“Sunshine Plan”) pursuant to the closing on January 1, 2018 by CenterState of the merger of Sunshine with and into CenterState.  All of the Sunshine stock options awarded pursuant to the Sunshine Plan outstanding at the merger closing date were converted to stock options for 590,345 of the Company’s common shares with an average exercise price of $14.84 per share.  At December 31, 2019, there were options outstanding for 14,240 shares of the Company’s common stock with an average exercise price of $15.91 per share and an average remaining contractual life of approximately 6.3 years.

The Company assumed the obligations of HCBF under HCBF’s 2010 Amended and Restated Stock Incentive Plan (the “HCBF Plan”), pursuant to the closing on January 1, 2018 by CenterState of the merger of HCBF with and into CenterState.  All of the HCBF stock options awarded pursuant to the HCBF Plan outstanding at the merger closing date were converted to stock options for 1,621,543 of the Company’s common shares with an average exercise price of $14.80 per share.  At December 31, 2019, there were options outstanding for 63,470 shares of the Company’s common stock with an average exercise price of $13.96 per share and an average remaining contractual life of approximately 5.3 years.

The Company assumed the obligations of Gateway under the Gateway Officers’ and Employees’ Stock Option Plan and the Gateway Directors’ Stock Option Plan (collectively, the “Gateway Plans”) pursuant to the closing on May 1, 2017 by CenterState of the merger of Gateway with and into CenterState.  All of the Gateway stock options awarded pursuant to the Gateway Plans outstanding at the merger closing date were converted to stock options for 1,150,517 of the Company’s common shares with an average exercise price of $11.32 per share.  At December 31, 2019, there were options outstanding for 191,828 shares of the Company’s common stock with an average exercise price of $10.53 per share and an average remaining contractual life of approximately 2.7 years.

The Company assumed the obligations of GBI under the Gulfstream 2009 Stock Option Plan, the Gulfstream Officers’ and Employees’ Stock Option Plan and the Gulfstream Directors’ Stock Option Plan (collectively, the “Gulfstream Plans”) pursuant to the closing on January 17, 2014 by CenterState of the merger of Gulfstream with and into CenterState.  All of the Gulfstream stock options awarded pursuant to the Gulfstream Plans outstanding at the merger closing date were converted to stock options for 774,104 of the Company’s common shares with an average exercise price of $6.99 per share.  At December 31, 20162019, there were options outstanding for 95,19040,000 shares of the Company’s common stock with an average exercise price of $7.21$6.15 per share and an average remaining contractual life of approximately 4.11.9 years.

On April 25, 2013,26, 2018, the Company’s shareholders approved the CenterState Banks, Inc. 2013Bank Corporation 2018 Equity Incentive Plan (the “2013“2018 Plan”).  The 20132018 Plan replaces the 20072013 Plan discussed below.  The 20132018 Plan authorizes the issuance of up to 1,600,0002,200,000 shares through the 20232028 expiration of the plan.  Of this amount 1,525,000No more than $150 in grants of shares are allocated to employees, all of which may be issued as incentive stock options, and 75,000 shares are allocated to directors.any director in any one fiscal year.  The Company’s Board of Directors froze the Company’s 20072013 Equity Incentive Plan whereby no0 additional future grants and/or awards will be awarded pursuant to that plan effective with the shareholder approval of the 20132018 Plan.  During 2016


2019 the Company did not0t grant any incentive stock options to its employees.  The Company awarded 262,934120,572 shares of Restricted Stock (“RSAs”) during 20162019 with an average fair value of $14.68$26.33 per share at the date of grant.  These restricted stock awards vest over periods ranging from two to sevenfive years.  The Company awarded Performance Share Units (“PSUs”) during 20162019 pursuant to the Company’s Long-Term Incentive Plan as described in the Company’s 20172019 Proxy Statement.  These PSUs will cliff vest on January 1, 2020.2023.  The units may be converted into common shares based upon the Company’s Total Shareholder Returnreturn on average tangible common equity compared to its peer group and the Company’s absolute earningstangible book value per share growth rate over a three yearthree-year period ending January 1, 2020.2023.  The range of the units that may vest in the future is a minimum of 0 and a maximum of 43,292181,402 with an expected target of 28,861 shares.  In addition, the Company awarded PSUs as part of a production incentive plan during 2016 to one of its divisions.  These PSUs may be converted into common shares based upon the financial performance of the division over three and four year performance periods ending on August 31, 2019 and 2020, respectively.  The range of the units that may vest in the future is a minimum of 5,332 and a maximum of 16,000 with an expected target of 10,668120,945 shares.  The Company also awarded 28,72584,383 Restricted Share Units

112


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

(“RSUs”) during 20162019 with an average fair value of $15.37$21.09 per unit at the date of grant.  The RSUs will vest at a rate of one third each January 1, 2018, 20192021, 2022 and 2020.2023.  In addition, the Company issued 11,61633,536 shares to non-employee directors in lieu of cash for director fees during 2016.2019.  At December 31, 2016,2019, there were a total of 285,0401,644,184 shares available for future grants pursuant to the 20132018 Plan, assuming maximum future vesting of PSUs outstanding.

On April 25, 2013, the Company’s shareholders approved the CenterState 2013 Equity Incentive Plan (the “2013 Plan”).  The 2013 Plan replaced the 2007 Plan.  The 2013 Plan authorized the issuance of up to 1,600,000 shares of the Company stock.  In 2019, the 2013 Plan was frozen whereby 0 additional grants and/or awards were awarded pursuant to this plan subsequent to April 2018.

On April 24, 2007, the Company’s shareholders approved the CenterState 2007 Equity Incentive Plan (the “2007 Plan”) and approved an amendment to the 2007 Plan on April 28, 2009.  The 2007 Plan, as amended, replaced the 1999 Plan.  The 2007 Plan, as amended, authorizeauthorized the issuance of up to 1,350,000 shares of the Company stock.  In 2013, the 2007 Plan was frozen whereby no0 additional grants and/or awards were awarded pursuant to this plan subsequent to April 2013.

The Company’s stock-based compensation consists of stock options, RSAs, RSUs and PSUs.  During the twelve month periodtwelve-month periods ended December 31, 2016, 20152019, 2018 and 2014,2017, the Company recognized total stock-based compensation expense as listed in the table below.

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Stock option expense

 

$

230

 

 

$

216

 

 

$

238

 

 

$

19

 

 

$

83

 

 

$

115

 

RSA expense

 

 

3,605

 

 

 

2,712

 

 

 

1,264

 

 

 

3,329

 

 

 

2,922

 

 

 

3,560

 

RSU Expense

 

 

169

 

 

 

27

 

 

 

 

 

 

843

 

 

 

538

 

 

 

287

 

PSU expense

 

 

419

 

 

328

 

 

75

 

 

 

958

 

 

 

650

 

 

 

624

 

Total stock-based compensation expense

 

$

4,423

 

 

$

3,283

 

 

$

1,577

 

 

$

5,149

 

 

$

4,193

 

 

$

4,586

 

 

There is no0 income tax benefit provided for in the Company’s tax provision for qualified incentive stock options.  The Company receives a tax benefit when a non qualifiednon-qualified stock option is exercised.  The total income tax benefit related to the exercise of non qualifiednon-qualified stock options was approximately $140, $113$723, $5,373 and $350$1,545 during the twelve monthtwelve-month periods ending December 31, 2016, 20152019, 2018 and 2014,2017, respectively.  The Company provided an income tax benefit in its tax provision for RSA, RSU and PSU expenses of approximately $1,617, $1,183$1,284, $1,042 and $517$1,725 during the twelve monthtwelve-month periods ending December 31, 2016, 20152019, 2018 and 2014,2017, respectively.

As of December 31, 2016,2019, the total remaining unrecognized compensation cost related to non-vested stock options net of estimated forfeitures, was approximately $205$22 and will be recognized over the next 53 years.  The weighted average period over which this expense is expected to be recognized is approximately 1.91.4 years.

As of December 31, 2016,2019, the total remaining unrecognized compensation cost related to non-vested RSAs, net of estimated forfeitures, was approximately $5,117$3,758 and will be recognized over the next 8 years. The weighted average period over which this expense is expected to be recognized is approximately 2.21.9 years.

As of December 31, 2016,2019, the total remaining unrecognized compensation cost related to non-vested PSUs, net of estimated forfeitures, was approximately $1,030$3,272 and will be recognized over the next 43 years.  The weighted average period over which this expense is expected to be recognized is approximately 1.61.8 years.  

As of December 31, 20162019, the total remaining unrecognized compensation cost related to non-vested RSUs, net of estimated forfeitures, was approximately $600$2,533 and will be recognized over the next 3 years. The weighted average period over which this expense is expected to be recognized is approximately 1.8 years.

The Company did not0t grant any stock options during 2014, 20152017, 2018 and 2016.2019.  However, the Company converted all outstanding Gateway stock options into CenterState options for 1,150,517 shares of common stock on the May 1, 2017 acquisition date pursuant to the Company’s agreement to acquire Gulfstream, theGateway.  The Company also converted all outstanding GulfstreamSunshine and HCBF stock options into CenterState options for 774,104590,345 and 1,621,543 shares of common stock, respectively, on the January 1, 2018 acquisition date pursuant to the Company’s respective agreements to acquire Sunshine and HCBF.  The Company also converted all outstanding NCOM stock options and warrants into CenterState options and warrants for 487,365 shares of common stock on the January 17, 2014April 1, 2019 acquisition date.date pursuant to the Company’s agreement to acquire NCOM.  The estimated


fair value of options granted, or acquiredassumed in the case of Gulfstream,Gateway, Sunshine, HCBF and NCOM, during these periods were calculated as of the grant date, or the acquisition date in the case of Gulfstream,Gateway, Sunshine, HCBF and NCOM, using the Black-Scholes option-pricing model.  The weighted-average assumptions as of the grant date are as follows:

 

 

2016

 

 

2015

 

 

2014

 

Expected option life

 

 

 

 

 

 

 

0.5 years

 

Risk-free interest rate

 

 

 

 

 

 

 

 

0.07

%

Expected volatility

 

 

 

 

 

 

 

 

0.01

%

Dividend yield

 

 

 

 

 

 

 

 

0.00

%

113


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

The Company determined the expected life of the stock options using the simplified method approach allowed for plain-vanilla share options as described in SAB 107.  The risk-free interest rate is based on the U.S. Treasury yield curve in effect as of the grant date.  Expected volatility was determined using historical volatility.

ASC 718 requires the recognition of stock-based compensation for the number of awards that are ultimately expected to vest. As a result,However, with the adoption of ASU 2016-09 in 2017, the Company made an entity-wide accounting policy election to account for most awards, recognized stock compensation is reduced for estimated forfeitures prior to vesting.  Estimated forfeitures will be reassessed in subsequent periods and may change based on new facts and circumstances.when they occur.  

The weighted-average estimated fair value of stock options granted, or acquired in the case of Gulfstream,NCOM, during the twelve monthtwelve-month period ended December 31, 20142019 was $4.67$10.99 per share.  The table below present’spresents information related to stock option activity for the years ended December 31, 2016, 20152019, 2018 and 2014:2017:  

 

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Total intrinsic value of stock options exercised

 

$

2,716

 

 

$

827

 

 

$

1,114

 

 

$

4,827

 

 

$

1,492

 

 

$

8,039

 

Cash received from stock options exercised

 

$

1,865

 

 

$

895

 

 

 

1,129

 

Net proceeds from stock options exercised

 

$

3,101

 

 

$

14,707

 

 

$

6,715

 

Gross income tax benefit from the exercise of stock options

 

$

140

 

 

$

113

 

 

 

350

 

 

$

723

 

 

$

5,373

 

 

$

1,545

 

 

A summary of stock option and warrant activity for the years ended December 31, 2016, 20152019, 2018 and 20142017 is as follows:

 

December 31, 2016

 

 

December 31, 2015

 

 

December 31, 2014

 

 

December 31, 2019

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Number of

 

 

Average

 

 

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Number of

 

 

Exercise

 

 

Number of

 

 

Exercise

 

 

Number of

 

 

Exercise

 

 

Options and

 

 

Exercise

 

 

Number of

 

 

Exercise

 

 

Number of

 

 

Exercise

 

 

Options

 

 

Price

 

 

Options

 

 

Price

 

 

Options

 

 

Price

 

 

Warrants

 

 

Price

 

 

Options

 

 

Price

 

 

Options

 

 

Price

 

Outstanding, beginning of period

 

 

940,634

 

 

$

11.73

 

 

 

1,138,404

 

 

$

11.23

 

 

 

1,073,716

 

 

$

13.83

 

 

 

655,261

 

 

$

11.26

 

 

 

1,119,483

 

 

$

11.26

 

 

 

623,490

 

 

$

12.30

 

Issued Gulfstream (note 1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

774,104

 

 

$

6.99

 

Options assumed pursuant to acquisition of (note 1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gateway

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,150,517

 

 

 

11.32

 

HCBF

 

 

 

 

 

 

 

 

1,621,543

 

 

 

14.80

 

 

 

 

 

 

 

Sunshine

 

 

 

 

 

 

 

 

590,345

 

 

 

14.84

 

 

 

 

 

 

 

NCOM

 

 

487,365

 

 

 

10.99

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(229,583

)

 

$

8.74

 

 

 

(142,476

)

 

$

6.63

 

 

 

(233,762

)

 

$

6.09

 

 

 

(356,366

)

 

 

10.82

 

 

 

(1,793,339

)

 

 

13.61

 

 

 

(598,039

)

 

 

12.11

 

Forfeited

 

 

(87,561

)

 

$

15.51

 

 

 

(55,294

)

 

$

14.57

 

 

 

(475,654

)

 

$

12.73

 

 

 

(102,404

)

 

 

13.55

 

 

 

(882,771

)

 

 

15.37

 

 

 

(56,485

)

 

 

15.00

 

Outstanding, end of period

 

 

623,490

 

 

$

12.30

 

 

 

940,634

 

 

$

11.73

 

 

 

1,138,404

 

 

$

11.23

 

 

 

683,856

 

 

$

10.94

 

 

 

655,261

 

 

$

11.26

 

 

 

1,119,483

 

 

$

11.26

 

 

note 1:

Pursuant to the Company’s agreementrespective agreements to acquire Gulfstream inGateway (on May 1, 2017), Sunshine and HCBF (both on January 2014,1, 2018) and NCOM (on April 1, 2019), all outstanding GulfstreamGateway, Sunshine, HCBF and NCOM stock options and warrants were converted to CenterState stock options and warrants as of the acquisition date.

 

 

 

 

 

 

 

Weighted-

 

 

Weighted-

 

 

 

 

 

 

 

 

 

 

Average

 

 

Average

 

Aggregate

 

 

 

Number of

 

 

Exercise

 

 

Contractual

 

Intrinsic

 

 

 

Options

 

 

Price

 

 

Term

 

Value

 

Options outstanding, December 31, 2016

 

 

623,490

 

 

$

12.30

 

 

2.3 years

 

$

8,023

 

Options fully vested and expected to vest, December 31, 2016

 

 

611,348

 

 

$

12.36

 

 

2.3 years

 

$

7,839

 

Options exercisable, December 31, 2016

 

 

480,235

 

 

$

12.60

 

 

2.1 years

 

$

6,038

 

114


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

 

 

 

 

 

 

Weighted-

 

 

Weighted-

 

 

 

 

 

 

 

 

 

 

Average

 

 

Average

 

Aggregate

 

 

 

Number of

 

 

Exercise

 

 

Contractual

 

Intrinsic

 

 

 

Options

 

 

Price

 

 

Term

 

Value

 

Options outstanding, December 31, 2019

 

 

683,856

 

 

$

10.94

 

 

4.0 years

 

$

9,599

 

Options fully vested and expected to vest, December 31, 2019

 

 

681,718

 

 

$

10.96

 

 

4.0 years

 

$

9,561

 

Options exercisable, December 31, 2019

 

 

675,356

 

 

$

10.99

 

 

4.0 years

 

$

9,447

 

 


At December 31, 20162019, there were restricted stock awards (“RSAs”) for 699,965334,779 shares of the Company’s common stock outstanding and not vested.  Of this amount 127,90132,500 restricted shares have been issued and included in the Company’s total common stock outstanding, but have not vested as of December 31, 2016.2019.  The remaining 572,064302,279 represent common shares to be issued at the end of their respective vesting period.

A summary of the RSA activity for the years ended December 31, 2016, 20152019, 2018 and 20142017 is presented in the table below.

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

 

Number

 

 

Number

 

 

 

 

 

 

 

 

 

 

Number

 

 

Number

 

 

 

 

 

 

 

 

 

 

Number

 

 

Number

 

 

 

 

 

 

 

 

 

 

Number

 

 

Number

 

 

 

 

 

 

Weighted-

 

 

Number

 

 

Number

 

 

 

 

 

 

Weighted-

 

 

Number

 

 

Number

 

 

 

 

 

 

Weighted-

 

 

of RSAs

 

 

of RSAs

 

 

 

 

 

 

Weighted

 

 

of RSAs

 

 

of RSAs

 

 

 

 

 

 

Weighted

 

 

of RSAs

 

 

of RSAs

 

 

 

 

 

 

Weighted

 

 

of RSAs

 

 

of RSAs

 

 

 

 

 

 

average

 

 

of RSAs

 

 

of RSAs

 

 

 

 

 

 

average

 

 

of RSAs

 

 

of RSAs

 

 

 

 

 

 

average

 

 

underlying

 

 

underlying

 

 

Total

 

 

average

 

 

underlying

 

 

underlying

 

 

Total

 

 

average

 

 

underlying

 

 

underlying

 

 

Total

 

 

average

 

 

underlying

 

 

underlying

 

 

Total

 

 

fair value

 

 

underlying

 

 

underlying

 

 

Total

 

 

fair value

 

 

underlying

 

 

underlying

 

 

Total

 

 

fair value

 

 

shares not

 

 

shares

 

 

number

 

 

fair value at

 

 

shares not

 

 

shares

 

 

number

 

 

fair value at

 

 

shares not

 

 

shares

 

 

number

 

 

fair value at

 

 

shares not

 

 

shares

 

 

number

 

 

at grant

 

 

shares not

 

 

shares

 

 

number

 

 

at grant

 

 

shares not

 

 

shares

 

 

number

 

 

at grant

 

 

issued

 

 

issued

 

 

of RSAs

 

 

grant date

 

 

issued

 

 

issued

 

 

of RSAs

 

 

grant date

 

 

issued

 

 

issued

 

 

of RSAs

 

 

grant date

 

 

issued

 

 

issued

 

 

of RSAs

 

 

date

 

 

issued

 

 

issued

 

 

of RSAs

 

 

date

 

 

issued

 

 

issued

 

 

of RSAs

 

 

date

 

Outstanding, beginning period

Outstanding, beginning period

 

 

532,127

 

 

 

189,588

 

 

 

721,715

 

 

$

10.79

 

 

 

410,128

 

 

 

249,542

 

 

 

659,670

 

 

$

10.30

 

 

 

240,341

 

 

 

 

 

 

240,341

 

 

$

9.76

 

 

 

339,766

 

 

 

50,600

 

 

 

390,366

 

 

$

19.10

 

 

 

489,424

 

 

 

69,700

 

 

 

559,124

 

 

$

15.89

 

 

 

572,064

 

 

 

127,901

 

 

 

699,965

 

 

$

12.20

 

Granted

Granted

 

 

262,934

 

 

 

 

 

 

262,934

 

 

$

14.68

 

 

 

205,082

 

 

 

3,000

 

 

 

208,082

 

 

$

11.96

 

 

 

241,739

 

 

 

250,375

 

 

 

492,114

 

 

$

10.55

 

 

 

120,572

 

 

 

 

 

 

120,572

 

 

$

26.33

 

 

 

67,502

 

 

 

 

 

 

67,502

 

 

$

26.77

 

 

 

148,232

 

 

 

 

 

 

148,232

 

 

$

24.94

 

Vested

Vested

 

 

(219,032

)

 

 

(60,087

)

 

 

(279,119

)

 

$

10.88

 

 

 

(62,170

)

 

 

(57,954

)

 

 

(120,124

)

 

$

10.12

 

 

 

(35,753

)

 

 

(833

)

 

 

(36,586

)

 

$

9.77

 

 

 

(149,318

)

 

 

(17,100

)

 

 

(166,418

)

 

$

18.99

 

 

 

(214,847

)

 

 

(19,100

)

 

 

(233,947

)

 

$

13.65

 

 

 

(226,606

)

 

 

(58,201

)

 

 

(284,807

)

 

$

11.52

 

Forfeited

Forfeited

 

 

(3,965

)

 

 

(1,600

)

 

 

(5,565

)

 

$

12.07

 

 

 

(20,913

)

 

 

(5,000

)

 

 

(25,913

)

 

$

10.64

 

 

 

(36,199

)

 

 

 

 

 

(36,199

)

 

$

10.79

 

 

 

(8,741

)

 

 

(1,000

)

 

 

(9,741

)

 

$

22.78

 

 

 

(2,313

)

 

 

 

 

 

(2,313

)

 

$

18.55

 

 

 

(4,266

)

 

 

 

 

 

(4,266

)

 

$

15.76

 

Outstanding, end of period

Outstanding, end of period

 

 

572,064

 

 

 

127,901

 

 

 

699,965

 

 

$

12.20

 

 

 

532,127

 

 

 

189,588

 

 

 

721,715

 

 

$

10.79

 

 

 

410,128

 

 

 

249,542

 

 

 

659,670

 

 

$

10.30

 

 

 

302,279

 

 

 

32,500

 

 

 

334,779

 

 

$

21.65

 

 

 

339,766

 

 

 

50,600

 

 

 

390,366

 

 

$

19.10

 

 

 

489,424

 

 

 

69,700

 

 

 

559,124

 

 

$

15.89

 

 

In September 2014, the Company initiated a Long-Term Incentive Plan (“LTI”) that includes a Performance Share Unit (“PSU”) award that could be awarded in PSUs, which can eventually be converted to common stock, based on the Company’s relative Total Shareholder Returnreturn on average tangible common equity and tangible book value per share growth as compared to a peer group of similar companies selected by the Company’s Compensation Committee over a 39 month39-month period beginning onin September 18, 2014of each grant year.  The Company awarded similar PSUs in 2017, 2018 and ending on December 31, 2017.2019.  In 2019, a total of 38,107 PSUs were approved by the Company’s Compensation Committee pursuant to the 2015 LTI plan. The PSUs will be issued in the form of common stock at the end of the two-year mandatory hold period which ends in February 2021. The Company expects to recognize an expense of $980$687, $1,051 and $2,559 over the 39 monthvesting period ending December 31, 2017.for PSUs granted in 2017, 2018 and 2019, respectively.  The expense recognized during 2016 was $273.

In September 2015, the Company2019 for all PSUs awarded PSUs pursuant to its Long-Term Incentive Plan that could eventually be converted to the Company’s common stock based equally upon the Company’s relative Total Shareholder Return and the Company’s absolute earnings per share growth over a three year period ending on January 1, 2019.  The Company expects to recognize an expense of $307 over the 39 month period ending December 31, 2018.  The expense recognized during 2016all LTI plans was $94.

In September 2016, the Company awarded PSUs pursuant to its Long-Term Incentive Plan that could eventually be converted to the Company’s common stock based equally upon the Company’s relative Total Shareholder Return and the Company’s absolute earnings per share growth over a three year period ending on January 1, 2020.  The Company expects to recognize an expense of $412 over the 39 month period ending December 31, 2019.  The expense recognized during 2016 was $32.

$892.

In September 2016, the Company also awarded PSUs pursuant to a productive incentive plan to one of its divisions that could eventuallywill be converted to the Company’s common stock based upon the division’s financial performance over three and four year periods ending August 31, 2019 and 2020, respectively.  In 2019, a total of 12,000 shares of the Company’s common stock were issued pursuant to the vesting of the three-year production incentive plan.  The Company expects to recognize a total expense of $192 during the performance periods.  The expense recognized during 20162019 was $20.

$66.

The Company awarded RSUs during September 20152017, 2018 and 2019 pursuant to its Long-Term Incentive PlanLTI plans as mentioned above that also could eventually be converted into the Company’s common stock.  The totalCompany expects to recognize an expense of $720, $1,107 and $1,880 for the RSUs awarded was 29,092 units with an estimated fair value at date of grant equal to $12.22 per unit, or a total expected expense of $356.in 2017, 2018 and 2019, respectively.  Generally, the RSUs will vest at a rate of one third each January 1 2017, 2018 and 2019.  During 2016, time vesting equity grants were revised for an executive officer to accelerate the vesting date to the date of retirement.  As a result, 3,441 units vested and were converted to common stock pursuant to the revised terms of the executive officer’s RSUs.st beginning two years after each grant year.  The expense recognized during 2016 was $135.

The Company awarded RSUs during September 2016 pursuant to its Long-Term Incentive Plan that also could eventually be converted into the Company’s common stock.  The total2019 for all RSUs awarded was 28,725 units with an estimated fair value at date$843.

A summary of grant equal to $15.37 per unit, or a total expected expense of $442.  The RSUs will vest at a rate of one third each January 1,the RSU activity for the years ended December 31, 2019, 2018 2019 and 2020.  The expense recognized during 2016 was $34.2017 is presented in the table below.

 

 

December 31, 2019

 

 

December 31, 2018

 

 

December 31, 2017

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

average

 

 

 

 

 

 

average

 

 

 

 

 

 

average

 

 

 

 

 

 

 

fair value

 

 

 

 

 

 

fair value

 

 

 

 

 

 

fair value

 

 

 

Number of

 

 

at grant

 

 

Number of

 

 

at grant

 

 

Number of

 

 

at grant

 

 

 

Units

 

 

date

 

 

Units

 

 

date

 

 

Units

 

 

date

 

Outstanding, beginning of period

 

 

128,447

 

 

$

20.00

 

 

 

86,817

 

 

$

17.00

 

 

 

54,376

 

 

$

14.00

 

Granted

 

 

84,383

 

 

 

21.09

 

 

 

41,630

 

 

 

26.60

 

 

 

32,441

 

 

 

22.19

 

Vested and issued

 

 

(8,547

)

 

 

12.22

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(2,622

)

 

 

23.45

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding, end of period

 

 

201,661

 

 

$

21.00

 

 

 

128,447

 

 

$

20.00

 

 

 

86,817

 

 

$

17.00

 

 

 

 

115


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

(20)

Employee Benefit Plan

Substantially all of the Company’s employees are covered under its 401(k) defined contribution retirement plan.  Employees areEffective January 1, 2019, the Company amended its 401(k) defined contribution retirement plan’s participation eligibility requirement to the first month following the date of employment. Prior to the amendment, employees were eligible to participate in the plan after completing six months of continuous employment.  The Company contributes an amount equal to a certain percentage of the employees’ contributions based on the discretion of the Board of Directors.  In addition, the Company may also make additional contributions to the plan each year, subject to profitability and other factors, and based solely on the discretion of the Board of Directors.  For the years ended December 31, 2016, 20152019, 2018 and 2014,2017, the Company’s contributions to the plan were $1,849, $1,617


$5,598, $3,444 and $1,398,$2,249, respectively, which are included in salarySalary, Wages and benefitsEmployee Benefits on the Consolidated Statements of Income and Comprehensive Income.

In 2008, the Company entered into a salary continuation agreement with its then chief executive officer.  FiveNaN additional Company executive officers entered into salary continuation agreements during 2010.  In 2007, an additional four4 pre-existing salary continuation agreements with certain Valrico State Bank’s executive officers were assumed as part of the acquisition. In 2018, the Company assumed pre-existing supplemental executive retirement plan agreements pursuant to the acquisition of Charter.  In 2019, the Company assumed pre-existing supplemental executive retirement plan agreements pursuant to the acquisition of NCOM. The plans are nonqualified deferred compensation arrangements that are designed to provide supplemental retirement income benefits to participants.  The Company expensed $609, $618$1,546, $641 and $580$568 for the accrual of future salary continuation benefits in 2016, 20152019, 2018 and 2014,2017, respectively.  Other liabilities includedinclude salary continuation benefits payable of $4,211, $3,836$10,174, $7,966 and $3,621$4,834 at December 31, 2016, 20152019, 2018 and 2014,2017, respectively.

In 2007, the Company entered into deferred compensation arrangements, through Rabbi Trust agreements, with two2 Valrico State Bank’s executive officers pursuant to the acquisition. The Rabbi Trust asset is included in other assets, and the related deferred compensation payable is included in other liabilities. In 2018, one of the executive officers retired and received the applicable funds from the agreement. The Rabbi Trust asset and the related deferred compensation payable at December 31, 2016, 20152019, 2018 and 20142017 were $1,560, $1,493$339, $307 and $1,484,$1,761, respectively.  Earnings from the Rabbi Trust increase the asset and increase the deferred compensation payable.  Losses from the Rabbi Trust decrease the asset and decrease the deferred compensation payable.  There iswas no net income statement effect other than the administration expenses of the Trust which approximates $5 per year.

 

 

(21)

Parent Company Only Financial Statements

Condensed financial statements of CenterState Banks, Inc.Bank Corporation (parent company only) follow:are as follows:

Condensed Balance Sheet

 

December 31, 2019 and 2018

 

 

 

2019

 

 

2018

 

Assets:

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

5,168

 

 

$

1,338

 

Inter-company receivable from bank subsidiary

 

 

 

 

 

2,340

 

Investment in wholly-owned bank subsidiary

 

 

2,967,040

 

 

 

1,999,963

 

Investment in other wholly-owned subsidiary

 

 

3,431

 

 

 

2,761

 

Prepaid expenses and other assets

 

 

5,850

 

 

 

10,506

 

Total assets

 

$

2,981,489

 

 

$

2,016,908

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

2,428

 

 

$

2,149

 

Other borrowings

 

 

49,577

 

 

 

11,000

 

Corporate debenture

 

 

32,766

 

 

 

32,415

 

Total liabilities

 

 

84,771

 

 

 

45,564

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

Common stock

 

 

1,252

 

 

 

957

 

Additional paid-in capital

 

 

2,407,385

 

 

 

1,699,031

 

Retained earnings

 

 

465,680

 

 

 

293,777

 

Accumulated other comprehensive income

 

 

22,401

 

 

 

(22,421

)

Total stockholders’ equity

 

 

2,896,718

 

 

 

1,971,344

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

2,981,489

 

 

$

2,016,908

 

 

Condensed Balance Sheet

 

December 31, 2016 and 2015

 

Assets:

 

2016

 

 

2015

 

Cash and due from banks

 

$

970

 

 

$

15

 

Inter-company receivable from bank subsidiary

 

 

25,250

 

 

 

25,000

 

Investment in wholly-owned bank subsidiary

 

 

548,653

 

 

 

484,993

 

Investment in other wholly-owned subsidiary

 

 

1,592

 

 

 

693

 

Prepaid expenses and other assets

 

 

8,107

 

 

 

9,701

 

Total assets

 

$

584,572

 

 

$

520,402

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

6,157

 

 

$

5,795

 

Corporate debenture

 

 

25,958

 

 

 

24,093

 

Total liabilities

 

 

32,115

 

 

 

29,888

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

Common stock

 

 

482

 

 

455

 

Additional paid-in capital

 

 

430,459

 

 

 

393,191

 

Retained earnings

 

 

130,090

 

 

 

95,430

 

Accumulated other comprehensive (loss) income

 

 

(8,574

)

 

 

1,438

 

Total stockholders’ equity

 

 

552,457

 

 

 

490,514

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

584,572

 

 

$

520,402

 


Condensed Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31, 2019, 2018 and 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

 

2017

 

Dividend income

 

$

144,209

 

 

$

68,000

 

 

$

10,000

 

Other income

 

 

 

 

 

8

 

 

 

 

Interest expense

 

 

(4,374

)

 

 

(3,415

)

 

 

(1,363

)

Operating expenses

 

 

(5,372

)

 

 

(3,988

)

 

 

(3,960

)

Income before equity in undistributed income of subsidiaries

 

 

134,463

 

 

 

60,605

 

 

 

4,677

 

Equity in undistributed income of subsidiaries

 

 

87,898

 

 

 

88,532

 

 

 

48,760

 

Net income before income tax benefit

 

 

222,361

 

 

 

149,137

 

 

 

53,437

 

Income tax benefit

 

 

(3,035

)

 

 

(7,298

)

 

 

(2,358

)

Net income

 

$

225,396

 

 

$

156,435

 

 

$

55,795

 

 

116


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

Condensed Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31, 2016, 2015 and 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

2014

 

Dividend income

 

$

58,000

 

 

 

1,232

 

 

 

1,155

 

Other income

 

 

308

 

 

 

 

 

 

 

Interest expense

 

 

(1,159

)

 

 

(968

)

 

 

(942

)

Operating expenses

 

 

(3,869

)

 

 

(4,422

)

 

 

(3,875

)

Income before equity in undistributed income of subsidiaries

 

 

53,280

 

 

 

(4,158

)

 

 

(3,662

)

Equity in undistributed (losses) income of subsidiaries

 

 

(12,736

)

 

 

41,431

 

 

 

14,828

 

Net income before income tax benefit

 

 

40,544

 

 

 

37,273

 

 

 

11,166

 

Income tax benefit

 

 

(1,797

)

 

 

(2,065

)

 

 

(1,798

)

Net income

 

$

42,341

 

 

$

39,338

 

 

$

12,964

 

Condensed Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31, 2019, 2018 and 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

225,396

 

 

$

156,435

 

 

$

55,795

 

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Undistributed net earnings of subsidiaries

 

 

(87,898

)

 

 

(88,532

)

 

 

(48,760

)

(Decrease) increase in payables and accrued expenses

 

 

(875

)

 

 

(13,385

)

 

 

463

 

Decrease (increase) in other assets

 

 

9,783

 

 

 

3,998

 

 

 

(40,369

)

Stock based compensation expense

 

 

 

 

 

 

 

 

1,048

 

Net cash flows provided by (used in) operating activities

 

 

146,406

 

 

 

58,516

 

 

 

(31,823

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Inter-company receivables from subsidiary banks

 

 

3,143

 

 

 

(473

)

 

 

25,145

 

Net cash from bank acquisition

 

 

34,941

 

 

 

(36,037

)

 

 

(42,601

)

Investment in subsidiaries

 

 

 

 

 

 

 

 

(25,000

)

Cash payments to shareholders

 

 

(84

)

 

 

19,339

 

 

 

(90

)

Net cash flows provided by (used in) investing activities

 

 

38,000

 

 

 

(17,171

)

 

 

(42,546

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Stock options exercised, net of tax benefit

 

 

3,101

 

 

 

14,707

 

 

 

6,715

 

Stock repurchase

 

 

(132,077

)

 

 

(1,027

)

 

 

(1,131

)

Stock issuance

 

 

800

 

 

 

650

 

 

 

 

(Decrease) increase in other borrowings

 

 

 

 

 

(20,000

)

 

 

20,000

 

Proceeds from stock offering, net of offering costs

 

 

 

 

 

 

 

 

63,262

 

Dividends paid to shareholders

 

 

(52,400

)

 

 

(35,906

)

 

 

(13,878

)

Net cash flows (used in) provided by financing activities

 

 

(180,576

)

 

 

(41,576

)

 

 

74,968

 

Net increase (decrease) in cash and cash equivalent

 

 

3,830

 

 

 

(231

)

 

 

599

 

Cash and cash equivalents at beginning of year

 

 

1,338

 

 

 

1,569

 

 

 

970

 

Cash and cash equivalents at end of year

 

$

5,168

 

 

$

1,338

 

 

$

1,569

 

 

 

 

Condensed Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31, 2016, 2015 and 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

2014

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

42,341

 

 

$

39,338

 

 

$

12,964

 

Adjustments to reconcile net income to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Equity in net earnings of subsidiaries

 

 

12,736

 

 

 

(42,663

)

 

 

(15,983

)

Increase in payables and accrued expenses

 

 

(25

)

 

 

340

 

 

 

(608

)

Gain on extinguishment of debt

 

 

(308

)

 

 

 

 

 

 

 

 

Decrease (increase) in other assets

 

 

84

 

 

 

89

 

 

 

2,294

 

Stock based compensation expense

 

 

1,001

 

 

 

1,235

 

 

 

497

 

Net cash flows used in operating activities

 

 

55,829

 

 

 

(1,661

)

 

 

(836

)

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Inter-company receivables from subsidiary banks

 

 

(58,241

)

 

 

1,991

 

 

 

18,703

 

Net cash from bank acquisition

 

 

(38,918

)

 

 

0

 

 

 

(16,455

)

Investment in subsidiaries

 

 

450

 

 

 

(476

)

 

 

 

Cash payments to shareholders

 

 

39

 

 

 

(466

)

 

 

 

Dividends from bank subsidiaries

 

 

58,000

 

 

 

 

 

 

 

Dividends from nonbank subsidiary

 

 

 

 

 

1,232

 

 

 

1,155

 

Net cash flows provided by investing activities

 

 

(38,670

)

 

 

2,281

 

 

 

3,403

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Stock options exercised, net of tax benefit

 

 

1,769

 

 

 

784

 

 

 

984

 

Stock repurchase

 

 

(962

)

 

 

(1,016

)

 

 

 

Extinguishment of debt

 

 

(8,680

)

 

 

 

 

 

 

Payment of note payable

 

 

(650

)

 

 

 

 

 

 

Dividends paid to shareholders

 

 

(7,681

)

 

 

(3,181

)

 

 

(1,709

)

Net cash flows used in financing activities

 

 

(16,204

)

 

 

(3,413

)

 

 

(725

)

Net increase (decrease) in cash and cash equivalents

 

 

955

 

 

 

(2,793

)

 

 

1,842

 

Cash and cash equivalents at beginning of year

 

 

15

 

 

 

2,808

 

 

 

966

 

Cash and cash equivalents at end of year

 

$

970

 

 

$

15

 

 

$

2,808

 

117


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

(22)

Credit Commitments

The Company has outstanding at any time a significant number of commitments to extend credit.  These arrangements are subject to strict credit control assessments and each customer’s credit worthiness is evaluated on a case-by-case basis.

A summary of commitments to extend credit and standby letters of credit written at December 31, 20162019 and 2015,2018, are as follows:

 

 

December 31,

 

 

December 31,

 

 

2016

 

 

2015

 

 

2019

 

 

2018

 

Standby letters of credit

 

$

10,551

 

 

$

8,737

 

 

$

46,905

 

 

$

28,964

 

Available lines of credit

 

 

512,268

 

 

 

429,231

 

 

 

2,818,303

 

 

 

1,514,359

 

Unfunded loan commitments – fixed

 

 

101,586

 

 

 

53,640

 

 

 

257,277

 

 

 

153,680

 

Unfunded loan commitments – variable

 

 

15,062

 

 

 

32,265

 

 

 

118,291

 

 

 

65,880

 

 

Commitments to make loans are generally made for periods of 30 days or less.  At December 31, 2019, the fixed rate loan commitments have interest rates ranging from 2.71% to 10.90% and maturities ranging from 1 year to 20 years.

Because many commitments expire without being funded in whole or part, the contract amounts are not estimates of future cash flows.


Credit risk represents the accounting loss that would be recognized at the reporting date if counterparties failed completely to perform as contracted.  The credit risk amounts are equal to the contractual amounts, assuming that the amounts are fully advanced and that the collateral or other security is of no value.

The Company’s policy is to require customers to provide collateral prior to the disbursement of approved loans.  The amount of collateral obtained, if it is deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the counterparty.  Collateral held varies but may include accounts receivable, inventory, real estate and income providing commercial properties.

Standby letters of credit are contractual commitments issued by the Company to guarantee the performance of a customer to a third party.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.

Outstanding commitments are deemed to approximate fair value due to the variable nature of the interest rates involved and the short-term nature of the commitments.

 

 

(23)

Concentrations of Credit Risk

Most of the Company’s business activity is with customers located throughout Central, Southeastern United States including Florida, Georgia and Northeastern Florida.Alabama.  The majority of commercial and mortgage loans are granted to customers doing business or residing in these areas.  Generally, commercial loans are secured by real estate, and mortgage loans are secured by either first or second mortgages on residential or commercial property.  As of December 31, 2016,2019, substantially all of the Company’s loan portfolio was secured.  Although the Company has a diversified loan portfolio, a substantial portion of its debtors’ ability to honor their contracts is dependent upon the economy of those areas listed above.  The Company does not have significant exposure to any individual customer or counterparty.

 

 

(24)

Basic and Diluted Earnings Per Share

The two-class method is used in the calculation of basic and diluted earnings per share. Under the two-class method, earnings available to common shareholders for the period are allocated between common shareholders and participating securities according to dividends declared (or accumulated) and participation rights in undistributed earnings.  There were an average of 30,784, 470,852, and 928,6920 anti-dilutive stock options that were not considered in computing diluted earnings per common share because they were anti-dilutive duringfor the years ending December 31, 2016, 2015,2019, 2018 and 2014, respectively.2017.

118


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

The following table presents the factors used in the earnings per share computations for the periods indicated.

 

 

2016

 

 

2015

 

 

2014

 

 

2019

 

 

2018

 

 

2017

 

Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

42,341

 

 

$

39,338

 

 

$

12,964

 

 

$

225,396

 

 

$

156,435

 

 

$

55,795

 

Less: Earnings allocated to participating securities

 

 

(163

)

 

 

(212

)

 

 

(17

)

 

 

(88

)

 

 

(116

)

 

 

(120

)

Net income allocated to common shareholders

 

$

42,178

 

 

$

39,126

 

 

$

12,947

 

 

$

225,308

 

 

$

156,319

 

 

$

55,675

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

including participating securities

 

 

47,592,500

 

 

 

45,427,857

 

 

 

40,904,988

 

 

 

119,793,869

 

 

 

87,707,196

 

 

 

57,368,322

 

Less: Participating securities (1)

 

 

(183,358

)

 

 

(245,633

)

 

 

(52,986

)

 

 

(46,920

)

 

 

(65,976

)

 

 

(123,624

)

Average shares

 

 

47,409,142

 

 

 

45,182,224

 

 

 

40,852,002

 

 

 

119,746,949

 

 

 

87,641,220

 

 

 

57,244,698

 

Basic earnings per common share

 

$

0.89

 

 

$

0.87

 

 

$

0.32

 

 

$

1.88

 

 

$

1.78

 

 

$

0.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

42,178

 

 

$

39,126

 

 

$

12,947

 

 

$

225,308

 

 

$

156,319

 

 

$

55,675

 

Weighted average common shares outstanding for

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

basic earnings per common share

 

 

47,409,142

 

 

 

45,182,224

 

 

 

40,852,002

 

 

 

119,746,949

 

 

 

87,641,220

 

 

 

57,244,698

 

Add: Dilutive effects of stock based compensation awards

 

 

782,381

 

 

 

606,408

 

 

 

383,550

 

 

 

856,874

 

 

 

1,117,633

 

 

 

1,096,115

 

Average shares and dilutive potential common shares

 

 

48,191,523

 

 

 

45,788,632

 

 

 

41,235,552

 

 

 

120,603,823

 

 

 

88,758,853

 

 

 

58,340,813

 

Dilutive earnings per common share

 

$

0.88

 

 

$

0.85

 

 

$

0.31

 

Diluted earnings per common share

 

$

1.87

 

 

$

1.76

 

 

$

0.95

 

note 1:  Participating securities are restricted stock awards whereby the stock certificates have been issued, are included in outstanding shares, receive dividends and can be voted, but have not vested.

 


1.

Participating securities are restricted stock awards whereby the stock certificates have been issued, are included in outstanding shares, receive dividends and can be voted, but have not vested.   

(25)

Reportable segmentsSegments

The Company’s reportable segments represent the distinct product lines the Company offers and are viewed separately for strategic planning purposes by management.  

The tables below are reconciliations of the reportable segment revenues, expenses, and profit as viewed by management to the Company’s consolidated total for the year ending December 31, 2016, 20152019, 2018 and 2014.

2017.

 

 

Year ending December 31, 2016

 

 

 

 

 

 

 

Correspondent

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

banking and

 

 

overhead

 

 

 

 

 

 

 

 

 

 

 

and retail

 

 

capital markets

 

 

and

 

 

Elimination

 

 

 

 

 

 

 

banking

 

 

division

 

 

administration

 

 

entries

 

 

Total

 

Interest income

 

$

180,696

 

 

$

7,969

 

 

$

 

 

 

 

 

$

188,665

 

Interest expense

 

 

(7,044

)

 

 

(1,137

)

 

 

(1,159

)

 

 

 

 

 

(9,340

)

Net interest income (expense)

 

 

173,652

 

 

 

6,832

 

 

 

(1,159

)

 

 

 

 

 

179,325

 

Provision for loan losses

 

 

(4,938

)

 

 

(24

)

 

 

 

 

 

 

 

 

(4,962

)

Non interest income

 

 

30,376

 

 

 

33,685

 

 

 

308

 

 

 

 

 

 

64,369

 

Non interest expense

 

 

(147,228

)

 

 

(23,384

)

 

 

(3,869

)

 

 

 

 

 

(174,481

)

Net income (loss) before taxes

 

 

51,862

 

 

 

17,109

 

 

 

(4,720

)

 

 

 

 

 

64,251

 

Income tax (provision) benefit

 

 

(17,107

)

 

 

(6,600

)

 

 

1,797

 

 

 

 

 

 

(21,910

)

Net income (loss)

 

$

34,755

 

 

$

10,509

 

 

$

(2,923

)

 

$

 

 

$

42,341

 

Total assets

 

$

4,676,375

 

 

$

397,323

 

 

$

584,572

 

 

$

(579,711

)

 

$

5,078,559

 

119


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

 

Year ending December 31, 2015

 

 

Year ending December 31, 2019

 

 

 

 

 

 

Correspondent

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Correspondent

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

banking and

 

 

overhead

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

banking and

 

 

overhead

 

 

 

 

 

 

 

 

 

 

and retail

 

 

capital markets

 

 

and

 

 

Elimination

 

 

 

 

 

 

and retail

 

 

capital markets

 

 

and

 

 

Elimination

 

 

 

 

 

 

banking

 

 

division

 

 

administration

 

 

entries

 

 

Total

 

 

banking

 

 

division

 

 

administration

 

 

entries

 

 

Total

 

Interest income

 

$

155,369

 

 

$

6,951

 

 

$

 

 

 

 

 

$

162,320

 

 

$

667,428

 

 

$

17,904

 

 

$

 

 

$

 

 

$

685,332

 

Interest expense

 

 

(5,697

)

 

 

(621

)

 

 

(968

)

 

 

 

 

 

(7,286

)

 

 

(85,225

)

 

 

(10,004

)

 

 

(4,375

)

 

 

 

 

 

(99,604

)

Net interest income (expense)

 

 

149,672

 

 

 

6,330

 

 

 

(968

)

 

 

 

 

 

155,034

 

 

 

582,203

 

 

 

7,900

 

 

 

(4,375

)

 

 

 

 

 

585,728

 

Provision for loan losses

 

 

(4,335

)

 

 

(158

)

 

 

 

 

 

 

 

 

(4,493

)

 

 

(10,277

)

 

 

(308

)

 

 

 

 

 

 

 

 

(10,585

)

Non interest income

 

 

9,887

 

 

 

27,563

 

 

 

 

 

 

 

 

 

37,450

 

Non interest expense

 

 

(99,900

)

 

 

(21,760

)

 

 

(4,422

)

 

 

 

 

 

(126,082

)

Net income before taxes

 

 

55,324

 

 

 

11,975

 

 

 

(5,390

)

 

 

 

 

 

61,909

 

Non-interest income

 

 

101,162

 

 

 

64,898

 

 

 

 

 

 

 

 

 

166,060

 

Non-interest expense

 

 

(406,187

)

 

 

(35,348

)

 

 

(5,372

)

 

 

 

 

 

(446,907

)

Net income (loss) before taxes

 

 

266,901

 

 

 

37,142

 

 

 

(9,747

)

 

 

 

 

 

294,296

 

Income tax (provision) benefit

 

 

(61,468

)

 

 

(9,265

)

 

 

3,035

 

 

 

 

 

 

(67,698

)

Noncontrolling interest

 

 

(1,202

)

 

 

 

 

 

 

 

 

 

 

 

(1,202

)

Net income (loss)

 

$

205,433

 

 

$

27,877

 

 

$

(6,712

)

 

$

 

 

$

226,598

 

Total assets

 

$

16,364,434

 

 

$

777,197

 

 

$

2,981,489

 

 

$

(2,981,095

)

 

$

17,142,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ending December 31, 2018

 

 

 

 

 

 

Correspondent

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

banking and

 

 

overhead

 

 

 

 

 

 

 

 

 

 

and retail

 

 

capital markets

 

 

and

 

 

Elimination

 

 

 

 

 

 

banking

 

 

division

 

 

administration

 

 

entries

 

 

Total

 

Interest income

 

$

445,688

 

 

$

14,944

 

 

$

 

 

$

 

 

$

460,632

 

Interest expense

 

 

(36,853

)

 

 

(7,282

)

 

 

(3,415

)

 

 

 

 

 

(47,550

)

Net interest income (expense)

 

 

408,835

 

 

 

7,662

 

 

 

(3,415

)

 

 

 

 

 

413,082

 

Provision for loan losses

 

 

(7,914

)

 

 

(369

)

 

 

 

 

 

 

 

 

(8,283

)

Non-interest income

 

 

71,731

 

 

 

33,388

 

 

 

8

 

 

 

 

 

 

105,127

 

Non-interest expense

 

 

(286,191

)

 

 

(22,288

)

 

 

(3,988

)

 

 

 

 

 

(312,467

)

Net income (loss) before taxes

 

 

186,461

 

 

 

18,393

 

 

 

(7,395

)

 

 

 

 

 

197,459

 

Income tax (provision) benefit

 

 

(20,016

)

 

 

(4,620

)

 

 

2,065

 

 

 

 

 

 

(22,571

)

 

 

(43,662

)

 

 

(4,660

)

 

 

7,298

 

 

 

 

 

 

(41,024

)

Net income (loss)

 

$

35,308

 

 

$

7,355

 

 

$

(3,325

)

 

$

 

 

$

39,338

 

 

$

142,799

 

 

$

13,733

 

 

$

(97

)

 

$

 

 

$

156,435

 

Total assets

 

$

3,679,946

 

 

$

335,643

 

 

$

518,107

 

 

$

(510,979

)

 

$

4,022,717

 

 

$

11,769,734

 

 

$

561,885

 

 

$

2,016,908

 

 

$

(2,010,939

)

 

$

12,337,588

 

 

 

Year ending December 31, 2014

 

 

Year ending December 31, 2017

 

 

 

 

 

 

Correspondent

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Correspondent

 

 

Corporate

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

banking and

 

 

overhead

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

banking and

 

 

overhead

 

 

 

 

 

 

 

 

 

 

and retail

 

 

capital markets

 

 

and

 

 

Elimination

 

 

 

 

 

 

and retail

 

 

capital markets

 

 

and

 

 

Elimination

 

 

 

 

 

 

banking

 

 

division

 

 

administration

 

 

entries

 

 

Total

 

 

banking

 

 

division

 

 

administration

 

 

entries

 

 

Total

 

Interest income

 

$

134,938

 

 

$

3,289

 

 

$

 

 

 

 

 

$

138,227

 

 

$

240,583

 

 

$

10,743

 

 

$

 

 

$

 

 

$

251,326

 

Interest expense

 

 

(6,365

)

 

 

(50

)

 

 

(941

)

 

 

 

 

 

(7,356

)

 

 

(11,431

)

 

 

(2,989

)

 

 

(1,363

)

 

 

 

 

 

(15,783

)

Net interest income

 

 

128,573

 

 

 

3,239

 

 

 

(941

)

 

 

 

 

 

130,871

 

 

 

229,152

 

 

 

7,754

 

 

 

(1,363

)

 

 

 

 

 

235,543

 

Provision for loan losses

 

 

(826

)

 

 

 

 

 

 

 

 

 

 

 

(826

)

 

 

(5,037

)

 

 

79

 

 

 

 

 

 

 

 

 

(4,958

)

Non interest income

 

 

6,073

 

 

 

20,153

 

 

 

 

 

 

 

 

 

26,226

 

Non interest expense

 

 

(112,836

)

 

 

(19,470

)

 

 

(3,875

)

 

 

 

 

 

(136,181

)

Net income before taxes

 

 

20,984

 

 

 

3,922

 

 

 

(4,816

)

 

 

 

 

 

20,090

 

Non-interest income

 

 

36,834

 

 

 

28,341

 

 

 

 

 

 

 

 

 

65,175

 

Non-interest expense

 

 

(161,946

)

 

 

(20,579

)

 

 

(3,960

)

 

 

 

 

 

(186,485

)

Net income (loss) before taxes

 

 

99,003

 

 

 

15,595

 

 

 

(5,323

)

 

 

 

 

 

109,275

 

Income tax (provision) benefit

 

 

(7,411

)

 

 

(1,513

)

 

 

1,798

 

 

 

 

 

 

(7,126

)

 

 

(49,823

)

 

 

(6,015

)

 

 

2,358

 

 

 

 

 

 

(53,480

)

Net income (loss)

 

$

13,573

 

 

$

2,409

 

 

$

(3,018

)

 

$

 

 

$

12,964

 

 

$

49,180

 

 

$

9,580

 

 

$

(2,965

)

 

$

 

 

$

55,795

 

Total assets

 

$

3,487,014

 

 

$

280,079

 

 

$

482,681

 

 

$

(472,905

)

 

$

3,776,869

 

 

$

6,572,636

 

 

$

506,234

 

 

$

957,253

 

 

$

(912,148

)

 

$

7,123,975

 

 


Commercial and retail banking: The Company’s primary business is commercial and retail banking. Currently, the Company operates primarily through one subsidiary bank and two non bank subsidiaries (R4ALL and CSFL Insurance Corp.), with 67 locations in 23 counties throughout Central Floridathe Bank providing traditional depositretail, commercial, mortgage, wealth management and lending productsSBA services throughout its Florida, Georgia and services to its commercialAlabama branch network and retail customers.customer relationships in neighboring states.

Correspondent banking and capital markets division:  Operating as a division of our subsidiary bank, its primary revenue generating activities are related to the capital markets division which includes commissions earned on fixed income security sales, fees from hedging services, loan brokerage fees and consulting fees for services related to these activities. Income generated related to the correspondent banking services includes spread income earned on correspondent bank deposits (i.e. federal funds purchased) and fees generated from safe-keeping activities, bond accounting services, asset/liability consulting services, international wires, clearing and corporate checking account services and other correspondent banking related services. The fees derived from the correspondent banking services are less volatile than those generated through the capital markets group. The customer base includes small to medium size financial institutions primarily located in Southeastern United States.

Corporate overhead and administration:  Corporate overhead and administration is comprised primarily of compensation and benefits for certain members ofinter-company management fees, interest on parent company debt, office occupancy and depreciation of parent company facilities, merger related costs and other expenses.

 

 

(26)

Business combinations

(26)Business Combinations

Acquisition of Community Bank of South Florida,Sunshine Bancorp, Inc.

On MarchJanuary 1, 2016,2018, the Company completed its acquisition of Community Bank of South Florida,Sunshine Bancorp, Inc. (“Community”Sunshine”) whereby CommunitySunshine merged with and into the Company. Pursuant to and simultaneously with the merger of CommunitySunshine with and into

120


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

the Company, Community’sSunshine’s wholly owned subsidiary bank, CommunitySunshine Bank of Florida, Inc. merged with and into the Company’s subsidiary bank, CenterState Bank, of Florida, N.A.

The Company’s primary reasons for the transaction were to further solidify its market share in the Central and South Florida marketsmarket and expand its customer base to enhance deposit fee income and leverage operating cost through economies of scale.  The acquisition increased the Company’s total assets and total deposits by approximately 12%14% and 14%13%, respectively, as compared with the balances at December 31, 2015,2017, and is expected to positively affect the Company’s operating results to the extent the Company earns more from interest earning assets than it pays in interest on its interest bearing liabilities.  NaN acquisition costs related to the Sunshine acquisition were incurred during the twelve-month period ending December 31, 2019.  During the twelve-month periods ending December 31, 2018 and 2017, the Company incurred approximately $10,474 and $859, respectively, of acquisition costs related to this transaction. These acquisition costs are reported in Merger Related Expenses on the Company’s Consolidated Statements of Income and Comprehensive Income.

The acquisition was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations. The Company recognized goodwill on this acquisition of $25,391$114,228 which is nondeductible for tax purposes as this acquisition is a nontaxable transaction. The goodwill is calculated based on the fair values of the assets acquired and liabilities assumed as of the acquisition date. Fair value estimates are based on the information available, and are subject to change for up to one year after the closing date of the acquisition as additional information relative to closing date fair values becomes available.  

The Company acquired 100% of the outstanding common stock of Community.Sunshine. The purchase price consisted of bothstock plus cash and stock.in lieu of fractional shares. Each share of CommunitySunshine common stock was either exchanged for $13.31 cash or 0.91480.89 shares of the Company’s common stock. Based on the closing price of the Company’s common stock on FebruaryDecember 29, 2016,2017, the resulting purchase price was $64,986.$187,852.  

The table below summarizes the purchase price calculation.

Number of shares of Community common stock exchanged for CenterState common stock

 

 

2,488,260

 

Per share exchange ratio

 

 

0.9148

 

Number of shares of CenterState common stock less 218 of fractional shares

 

 

2,276,042

 

Multiplied by CenterState common stock price per share on February 29, 2016

 

$

14.00

 

Fair value of CenterState common stock issued

 

$

31,865

 

Total Community common shares exchanged for cash

 

 

2,488,261

 

Multiplied by the cash consideration each Community share was entitled to receive

 

$

13.31

 

Total cash consideration, plus $3 for 218 of fractional shares

 

$

33,121

 

Total purchase price

 

$

64,986

 

Number of shares of Sunshine common stock outstanding at December 31, 2017

 

 

7,922,479

 

Per share exchange ratio

 

0.89

 

Number of shares of CenterState common stock less 361 of fractional shares

 

 

7,050,645

 

CenterState common stock price per share on December 29, 2017

 

$

25.73

 

Fair value of CenterState common stock issued

 

$

181,413

 

Cash consideration paid for 361 of fractional shares

 

 

7

 

Total consideration to be paid to Sunshine common shareholders

 

$

181,420

 

Fair value of Sunshine stock options converted to CenterState stock options

 

 

6,432

 

Total Purchase Price for Sunshine

 

$

187,852

 


 

The list below summarizes the estimates of the fair value of the assets purchased, including goodwill, and liabilities assumed as of the MarchJanuary 1, 20162018 purchase date.

 

March 1, 2016

 

 

January 1, 2018

 

Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

79,800

 

 

$

47,056

 

Loans, held for investment

 

 

273,146

 

 

 

676,090

 

Purchased credit impaired loans

 

 

43,298

 

 

 

8,232

 

Loans held for sale

 

 

732

 

 

 

430

 

Investments

 

 

63,716

 

 

 

93,006

 

Accrued interest receivable

 

 

995

 

 

 

2,170

 

Branch real estate

 

 

10,646

 

 

 

9,375

 

Furniture and fixtures

 

 

459

 

 

 

916

 

Bank property held for sale

 

 

850

 

 

 

9,503

 

Federal Home Loan Bank stock

 

 

420

 

Other repossessed real estate owned

 

 

4,819

 

FHLB stock

 

 

4,875

 

Bank owned life insurance

 

 

23,101

 

Core deposit intangible

 

 

3,684

 

 

 

8,525

 

Goodwill

 

 

25,391

 

 

 

114,228

 

Deferred tax asset

 

 

11,827

 

 

 

11,670

 

Other assets

 

 

758

 

 

 

6,135

 

Total assets acquired

 

$

520,541

 

 

$

1,015,312

 

Liabilities:

 

 

 

Liabilities:

 

 

 

 

Deposits

 

$

452,935

 

 

$

719,039

 

Notes payable

 

 

650

 

Federal Home Loan Bank advances

 

 

95,001

 

Securities sold under agreement to repurchase

 

 

353

 

Subordinated notes

 

 

11,000

 

Accrued interest payable

 

 

604

 

 

 

457

 

Other liabilities

 

 

1,366

 

 

 

1,610

 

Total liabilities assumed

 

$

455,555

 

 

$

827,460

 

121


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

In the acquisition, the Company acquired $316,444$684,322 of loans at fair value, net of $20,439,$22,657, or 6.1%3.2%, estimated discount to the outstanding principal balance, representing 12.2%14.3% of the Company’s total loans at December 31, 2015.2017. Of the total loans acquired, management identified $43,298$8,232 with credit deficiencies. All loans that were on non-accrual status, impaired loans including TDRs and other substandard loans were considered by management to be credit impaired and are accounted for pursuant to ASC Topic 310-30.

The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and fair value of the loans as of MarchJanuary 1, 20162018 for purchased credit impaired loans. Contractually required principal and interest payments have been adjusted for estimated prepayments.

Contractually required principal and interest

 

$

69,400

 

 

$

21,598

 

Non-accretable difference

 

 

(8,383

)

 

 

(12,213

)

Cash flows expected to be collected

 

 

61,017

 

 

 

9,385

 

Accretable yield

 

 

(17,719

)

 

 

(1,153

)

Total purchased credit-impaired loans acquired

 

$

43,298

 

 

$

8,232

 

 


122


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

The table below presents information with respect to the fair value of acquired loans, as well as their unpaid principal balance (“Book Balance”) at acquisition date.

 

Book

 

 

Fair

 

 

Book

Balance

 

 

Fair

Value

 

 

Balance

 

 

Value

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family residential real estate

 

$

76,035

 

 

$

73,737

 

 

$

148,342

 

 

$

146,057

 

Commercial real estate

 

 

160,875

 

 

 

155,678

 

 

 

375,377

 

 

 

371,323

 

Construction/development/land

 

 

18,391

 

 

 

17,587

 

 

 

58,530

 

 

 

57,331

 

Commercial loans

 

 

19,467

 

 

 

19,294

 

 

 

104,811

 

 

 

99,650

 

Consumer and other loans

 

 

6,914

 

 

 

6,850

 

 

 

1,770

 

 

 

1,729

 

Purchased credit-impaired

 

 

55,201

 

 

 

43,298

 

 

 

18,149

 

 

 

8,232

 

Total earning assets

 

$

336,883

 

 

$

316,444

 

 

$

706,979

 

 

$

684,322

 

In its assumption of the deposit liabilities, the Company believed the deposits assumed from the acquisition have an intangible value. The Company applied ASC Topic 805, which prescribes the accounting for goodwill and other intangible assets such as


core deposit intangibles, in a business combination. The Company determined the estimated fair value of the core deposit intangible asset totaled $8,525,which will be amortized utilizing an accelerated amortization method over an estimated economic life not to exceed ten years. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.

Acquisition of HCBF Holding Company, Inc.

On January 1, 2018, the Company completed its acquisition of HCBF Holding Company, Inc. (“HCBF”) whereby HCBF merged with and into the Company. Pursuant to and simultaneously with the merger of HCBF with and into the Company, HCBF’s wholly owned subsidiary bank, Harbor Bank merged with and into the Company’s subsidiary bank, CenterState Bank, N.A.

The Company’s primary reasons for the transaction were to further solidify its market share in the Florida market and expand its customer base to enhance deposit fee income and leverage operating cost through economies of scale.  The acquisition increased the Company’s total assets and total deposits by approximately 33% and 32%, respectively, as compared with the balances at December 31, 2017, and is expected to positively affect the Company’s operating results to the extent the Company earns more from interest earning assets than it pays in interest on its interest bearing liabilities.  NaN acquisition costs related to the Sunshine acquisition were incurred during the twelve-month period ending December 31, 2019.  During the twelve-month periods ending December 31, 2018 and 2017, the Company incurred approximately $12,302 and $2,060, respectively, of acquisition costs related to this transaction. These acquisition costs are reported in Merger Related Expenses on the Company’s Consolidated Statements of Income and Comprehensive Income.

The acquisition was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations. The Company recognized goodwill on this acquisition of $233,321 which is nondeductible for tax purposes as this acquisition is a nontaxable transaction. The goodwill is calculated based on the fair values of the assets acquired and liabilities assumed as of the acquisition date.

The Company acquired 100% of the outstanding common stock of HCBF. The purchase price consisted of both cash and stock. Each share of HCBF common stock was exchanged for $1.925 cash and 0.675 shares of the Company’s common stock. Based on the closing price of the Company’s common stock on December 29, 2017, the resulting purchase price was $448,236.  

The table below summarizes the purchase price calculation.

 Number of shares of HCBF common stock outstanding at December 31, 2017

 

 

22,299,082

 

Per share exchange ratio

 

 

0.675

 

Number of shares of CenterState common stock less 241 of fractional shares

 

 

15,051,639

 

CenterState common stock price per share on December 29, 2017

 

$

25.73

 

Fair value of CenterState common stock issued

 

$

387,279

 

 

 

 

 

 

Number of shares of HCBF common stock outstanding at December 31, 2017

 

 

22,299,082

 

Cash consideration each HCBF share is entitled to receive

 

$

1.925

 

Total Cash Consideration plus $6 for 241 of fractional shares

 

$

42,932

 

 

 

 

 

 

Total Stock Consideration

 

$

387,279

 

Total Cash Consideration

 

 

42,932

 

Total consideration to be paid to HCBF common shareholders

 

$

430,211

 

Fair value of HCBF stock options converted to CenterState stock options

 

$

18,025

 

Total Purchase Price for HCBF

 

$

448,236

 


The list below summarizes the fair value of the assets purchased, including goodwill, and liabilities assumed as of the January 1, 2018 purchase date.

 

 

January 1, 2018

 

Assets:

 

 

 

 

Cash and cash equivalents

 

$

77,176

 

Loans, held for investment

 

 

1,290,004

 

Purchased credit impaired loans

 

 

36,031

 

Loans held for sale

 

 

5,694

 

Investments

 

 

585,297

 

Accrued interest receivable

 

 

5,847

 

Branch real estate

 

 

34,035

 

Furniture and fixtures

 

 

3,571

 

Bank property held for sale

 

 

14,140

 

FHLB and other stock

 

 

9,488

 

Bank owned life insurance

 

 

39,089

 

Other real estate owned

 

 

5,144

 

Core deposit intangible

 

 

23,625

 

Goodwill

 

 

233,321

 

Deferred tax asset

 

 

14,071

 

Other assets

 

 

2,536

 

     Total assets acquired

 

$

2,379,069

 

Liabilities:

 

 

 

 

Deposits

 

$

1,755,155

 

Federal Home Loan Bank advances

 

 

157,919

 

Corporate debentures

 

 

5,872

 

Accrued interest payable

 

 

478

 

Other liabilities

 

 

11,409

 

     Total liabilities assumed

 

$

1,930,833

 

In the acquisition, the Company acquired $1,326,035 of loans at fair value, net of $40,438, or 3.0%, estimated discount to the outstanding principal balance, representing 27.8% of the Company’s total loans at December 31, 2017. Of the total loans acquired, management identified $36,031 with credit deficiencies. All loans that were on non-accrual status, impaired loans including TDRs and other substandard loans were considered by management to be credit impaired and are accounted for pursuant to ASC Topic 310-30.

The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and fair value of the loans as of January 1, 2018 for purchased credit impaired loans. Contractually required principal and interest payments have been adjusted for estimated prepayments.

Contractually required principal and interest

 

$

67,107

 

Non-accretable difference

 

 

(25,951

)

Cash flows expected to be collected

 

 

41,156

 

Accretable yield

 

 

(5,125

)

Total purchased credit-impaired loans acquired

 

$

36,031

 

The table below presents information with respect to the fair value of acquired loans, as well as their unpaid principal balance (“Book Balance”) at acquisition date.

 

 

Book

 

 

Fair

 

 

 

Balance

 

 

Value

 

Loans:

 

 

 

 

 

 

 

 

Single family residential real estate

 

$

370,611

 

 

$

363,559

 

Commercial real estate

 

 

636,517

 

 

 

627,900

 

Construction/development/land

 

 

149,547

 

 

 

146,639

 

Commercial loans

 

 

113,818

 

 

 

110,630

 

Consumer and other loans

 

 

41,660

 

 

 

41,276

 

Purchased credit-impaired

 

 

54,320

 

 

 

36,031

 

Total earning assets

 

$

1,366,473

 

 

$

1,326,035

 

In its assumption of the deposit liabilities, the Company believed the deposits assumed from the acquisition have an intangible value. The Company applied ASC Topic 805, which prescribes the accounting for goodwill and other intangible assets such as core deposit intangibles, in a business combination. The Company determined the estimated fair value of the core deposit


intangible asset totaled $23,625,which will be amortized utilizing an accelerated amortization method over an estimated economic life not to exceed ten years. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.

Acquisition of Charter Financial Corporation

On September 1, 2018, the Company completed its acquisition of Charter Financial Corporation (“Charter”) whereby Charter merged with and into the Company. Pursuant to and simultaneously with the merger of Charter with and into the Company, Charter’s wholly owned subsidiary bank, CharterBank, merged with and into the Company’s subsidiary bank, CenterState Bank, N.A.

The Company’s primary reasons for the transaction were to expand its franchise into Georgia and Alabama, further solidify its market share in the Florida market and expand its customer base to enhance deposit fee income and leverage operating cost through economies of scale.  The acquisition increased the Company’s total assets and total deposits by approximately 24% as compared with the balances at December 31, 2017, and is expected to positively affect the Company’s operating results to the extent the Company earns more from interest earning assets than it pays in interest on its interest bearing liabilities.  During the twelve-month periods ending December 31, 2019 and 2018, the Company incurred approximately $6,162 and $11,987, respectively, of acquisition costs related to this transaction. These acquisition costs are reported in Merger Related Expenses on the Company’s Consolidated Statements of Income and Comprehensive Income.

The acquisition was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations. The Company recognized goodwill on this acquisition of $197,648 which is nondeductible for tax purposes as this acquisition is a nontaxable transaction. The goodwill is calculated based on the fair values of the assets acquired and liabilities assumed as of the acquisition date.  

The Company acquired 100% of the outstanding common stock of Charter. The purchase price consisted of both cash and stock. Each share of Charter common stock was exchanged for $2.30 cash and 0.738 shares of the Company’s common stock. Based on the closing price of the Company’s common stock on August 31, 2018, the resulting purchase price was $389,476.  

The table below summarizes the purchase price calculation.

Number of shares of Charter common stock outstanding at August 31, 2018

 

 

15,480,776

 

Per share exchange ratio

 

 

0.738

 

Number of shares of CenterState common stock less 599 of fractional shares

 

 

11,424,214

 

CenterState common stock price per share on August 31, 2018

 

$

30.62

 

Fair value of CenterState common stock issued

 

$

349,809

 

 

 

 

 

 

Number of shares of Charter common stock outstanding at August 31, 2018

 

 

15,480,776

 

Cash consideration each Charter share is entitled to receive

 

$

2.300

 

Total Cash Consideration plus $17 for 599 of fractional shares

 

$

35,624

 

 

 

 

 

 

Total Stock Consideration

 

$

349,809

 

Total Cash Consideration

 

 

35,624

 

Total consideration to be paid to Charter common shareholders

 

$

385,433

 

Cash out of Charter stock options

 

 

4,043

 

Total Purchase Price for Charter

 

$

389,476

 


The list below summarizes the fair value of the assets purchased, including goodwill, and liabilities assumed as of the September 1, 2018 purchase date.

 

 

September 1, 2018

 

Assets:

 

 

 

 

Cash and cash equivalents

 

$

184,020

 

Loans, held for investment

 

 

1,130,240

 

Purchased credit impaired loans

 

 

11,432

 

Loans held for sale

 

 

2,835

 

Investments

 

 

73,808

 

Accrued interest receivable

 

 

3,684

 

Branch real estate

 

 

27,930

 

Furniture and fixtures

 

 

1,988

 

Bank property held for sale

 

 

1,695

 

FHLB and other stock

 

 

1,483

 

Bank owned life insurance

 

 

54,813

 

Other real estate owned

 

 

257

 

Servicing asset

 

 

1,828

 

Core deposit intangible

 

 

19,795

 

Goodwill

 

 

197,648

 

Deferred tax asset

 

 

3,441

 

Other assets

 

 

17,644

 

     Total assets acquired

 

$

1,734,541

 

Liabilities:

 

 

 

 

Deposits

 

$

1,321,970

 

Corporate debentures

 

 

9,000

 

Accrued interest payable

 

 

1,015

 

Other liabilities

 

 

13,080

 

     Total liabilities assumed

 

$

1,345,065

 

In the acquisition, the Company acquired $1,141,672 of loans at fair value, net of $23,118, or 2.0%, estimated discount to the outstanding principal balance, representing 23.9% of the Company’s total loans at December 31, 2017. Of the total loans acquired, management identified $11,432 with credit deficiencies. All loans that were on non-accrual status, impaired loans including TDRs and some substandard loans were considered by management to be credit impaired and are accounted for pursuant to ASC Topic 310-30.

The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and fair value of the loans as of September 1, 2018 for purchased credit impaired loans. Contractually required principal and interest payments have been adjusted for estimated prepayments.

Contractually required principal and interest

 

$

33,687

 

Non-accretable difference

 

 

(20,763

)

Cash flows expected to be collected

 

 

12,924

 

Accretable yield

 

 

(1,492

)

Total purchased credit-impaired loans acquired

 

$

11,432

 

The table below presents information with respect to the fair value of acquired loans, as well as their unpaid principal balance (“Book Balance”) at acquisition date.

 

 

Book

 

 

Fair

 

 

 

Balance

 

 

Value

 

Loans:

 

 

 

 

 

 

 

 

Single family residential real estate

 

$

284,505

 

 

$

280,200

 

Commercial real estate

 

 

567,506

 

 

 

557,730

 

Construction/development/land

 

 

181,128

 

 

 

178,687

 

Commercial loans

 

 

88,308

 

 

 

87,062

 

Consumer and other loans

 

 

26,221

 

 

 

26,561

 

Purchased credit-impaired

 

 

17,122

 

 

 

11,432

 

Total earning assets

 

$

1,164,790

 

 

$

1,141,672

 

In its assumption of the deposit liabilities, the Company believed the deposits assumed from the acquisition have an intangible value. The Company applied ASC Topic 805, which prescribes the accounting for goodwill and other intangible assets such as core deposit intangibles, in a business combination. The Company determined the estimated fair value of the core deposit


intangible asset totaled $19,795,which will be amortized utilizing an accelerated amortization method over an estimated economic life not to exceed ten years. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.

Acquisition of National Commerce Corporation

On April 1, 2019, the Company completed its acquisition of NCOM whereby NCOM merged with and into the Company.  Pursuant to and simultaneously with the merger of NCOM with and into the Company, NCOM’s wholly owned subsidiary bank, National Bank of Commerce, merged with and into the Company’s subsidiary bank, CenterState Bank, N.A.  As a result of that merger, the Bank acquired a controlling 70% interest in CBI, and its factoring subsidiary, Corporate Billing.  Subsequently on September 30, 2019, the Company purchased the 30% noncontrolling interest of CBI for $11,400.  The undistributed earnings attributable to the noncontrolling interest at period-end September 30, 2019 payable to the noncontrolling interest were distributed in October 2019.

The Company’s primary reasons for the transaction were to further expand its franchise into Georgia and Alabama, further solidify its market share in the Florida market and expand its customer base to enhance deposit fee income and leverage operating cost through economies of scale.  The acquisition increased the Company’s total assets and total deposits by approximately 36% and 37% as compared with the balances at December 31, 2018 and is expected to positively affect the Company’s operating results to the extent the Company earns more from interest earning assets than it pays in interest on its interest bearing liabilities.  During the twelve-month period ending December 31, 2019, the Company incurred approximately $33,095 of acquisition costs related to this transaction.  These acquisition costs are reported in merger and acquisition related expenses on the Company’s Consolidated Statements of Income and Comprehensive Income.

The acquisition was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations.  The Company recognized goodwill on this acquisition of $401,537 which is nondeductible for tax purposes as this acquisition is a nontaxable transaction.  The goodwill is calculated based on the fair values of the assets acquired and liabilities assumed as of the acquisition date.  

The Company acquired 100% of the outstanding common stock of NCOM. The purchase price consisted of stock plus cash in lieu of fractional shares. Each share of NCOM common stock was exchanged for 1.65 shares of the Company’s common stock.  Based on the closing price of the Company’s common stock on March 29, 2019, the resulting purchase price was $831,696.  

The table below summarizes the purchase price calculation.

Number of shares of NCOM common stock outstanding at March 29, 2019

 

 

21,011,352

 

Per share exchange ratio

 

 

1.650

 

Number of shares of CenterState common stock less 763 of fractional shares

 

 

34,667,968

 

CenterState common stock price per share on March 29, 2019

 

$

23.81

 

Fair value of CenterState common stock issued

 

$

825,444

 

 

 

 

 

 

Cash Consideration for 763 of fractional shares

 

$

20

 

 

 

 

 

 

Total Stock Consideration

 

$

825,444

 

Total Cash Consideration

 

 

20

 

Total consideration to be paid to NCOM common shareholders

 

$

825,464

 

Fair value of NCOM stock options converted to CenterState stock options

 

 

5,848

 

Fair value of NCOM warrants converted to CenterState warrants

 

 

384

 

Total Purchase Price for NCOM

 

$

831,696

 


The list below summarizes the fair value of the assets purchased, including goodwill, and liabilities assumed as of the April 1, 2019 purchase date.

 

 

April 1, 2019

 

Assets:

 

 

 

 

Cash and cash equivalents

 

$

268,524

 

Loans, held for investment

 

 

3,309,234

 

Purchased credit impaired loans

 

 

18,616

 

Loans held for sale

 

 

14,588

 

Investments

 

 

178,488

 

Accrued interest receivable

 

 

11,006

 

Branch real estate

 

 

61,295

 

Furniture and fixtures

 

 

7,204

 

Bank property held for sale

 

 

12,436

 

FHLB, FRB and other stock

 

 

17,076

 

Bank owned life insurance

 

 

55,474

 

Other real estate owned

 

 

875

 

Servicing asset

 

 

1,581

 

Core deposit intangible

 

 

39,900

 

Goodwill

 

 

401,537

 

Deferred tax asset

 

 

16,285

 

Other assets

 

 

23,663

 

     Total assets acquired

 

$

4,437,782

 

Liabilities:

 

 

 

 

Deposits

 

$

3,486,732

 

Securities sold under agreement to repurchase

 

 

18,833

 

Subordinated debt

 

 

38,802

 

Accrued interest payable

 

 

2,095

 

Other liabilities

 

 

47,622

 

Noncontrolling interest

 

 

12,002

 

     Total liabilities assumed and noncontrolling interest

 

$

3,606,086

 

In the acquisition, the Company acquired $3,327,850 of loans at fair value, net of $61,384, or 1.8%, estimated discount to the outstanding principal balance, representing 39.9% of the Company’s total loans at December 31, 2018.  Of the total loans acquired, management identified $18,616 with credit deficiencies.  All loans that were on non-accrual status including accruing loans that are 90 days or more past due that should be recognized as non-accrual, all substandard loans or all loans with impaired collateral value including TDRs and all loans under litigation were considered by management to be credit impaired and are accounted for pursuant to ASC Topic 310-30.  NaN TDRs were acquired from the NCOM transaction.

The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and fair value of the loans as of April 1, 2019 for purchased credit impaired loans. Contractually required principal and interest payments have been adjusted for estimated prepayments.

Contractually required principal and interest

 

$

51,527

 

Non-accretable difference

 

 

(29,187

)

Cash flows expected to be collected

 

 

22,340

 

Accretable yield

 

 

(3,724

)

Total purchased credit-impaired loans acquired

 

$

18,616

 

The table below presents information with respect to the fair value of acquired loans, as well as their Book Balance at acquisition date.

 

 

Book

 

 

Fair

 

 

 

Balance

 

 

Value

 

Loans:

 

 

 

 

 

 

 

 

Single family residential real estate

 

$

615,296

 

 

$

608,705

 

Commercial real estate

 

 

1,762,480

 

 

 

1,736,653

 

Construction/development/land

 

 

363,005

 

 

 

358,643

 

Commercial loans

 

 

539,698

 

 

 

536,262

 

Consumer and other loans

 

 

70,058

 

 

 

68,971

 

Purchased credit-impaired

 

 

38,697

 

 

 

18,616

 

Total earning assets

 

$

3,389,234

 

 

$

3,327,850

 


In its assumption of the deposit liabilities, the Company believed the deposits assumed from the acquisition have an intangible value. The Company applied ASC Topic 805, which prescribes the accounting for goodwill and other intangible assets such as core deposit intangibles, in a business combination.  The Company determined the estimated fair value of the core deposit intangible asset totaled $3,684,$39,900, which will be amortized utilizing an accelerated amortization method over an estimated economic life not to exceed ten years. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.

Measurement period adjustments

On March 1, 2016 the Company purchased Community. As previously disclosed, the fair values initially assigned to the assets acquired and liabilities assumed were preliminary and subject to refinement for up to one year after the closing date of the acquisition as newPro-forma information relative to closing date fair values became available. Based on income tax returns filed subsequent to the acquisition date, the Company adjusted its initial fair value estimate of the deferred tax asset acquired.

 

 

 

 

 

 

measurement

 

 

 

 

 

 

 

March 1, 2016

 

 

period

 

 

March 1, 2016

 

 

 

as initially reported

 

 

adjustments

 

 

(as adjusted)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

79,800

 

 

$

 

 

$

79,800

 

Loans, held for investment

 

 

273,146

 

 

 

 

 

 

 

273,146

 

Purchased credit impaired loans

 

 

43,298

 

 

 

 

 

 

 

43,298

 

Loans held for sale

 

732

 

 

 

 

 

 

732

 

Investments

 

 

63,716

 

 

 

 

 

 

 

63,716

 

Accrued interest receivable

 

995

 

 

 

 

 

 

995

 

Branch real estate

 

 

10,646

 

 

 

 

 

 

 

10,646

 

Furniture and fixtures

 

459

 

 

 

 

 

 

459

 

Bank property held for sale

 

850

 

 

 

 

 

 

850

 

Federal Home Loan Bank stock

 

420

 

 

 

 

 

 

420

 

Other repossessed real estate owned

 

 

4,819

 

 

 

 

 

 

 

4,819

 

Core deposit intangible

 

 

3,684

 

 

 

 

 

 

 

3,684

 

Goodwill

 

 

25,464

 

 

 

(73

)

 

 

25,391

 

Deferred tax asset

 

 

11,754

 

 

73

 

 

 

11,827

 

Other assets

 

758

 

 

 

 

 

 

758

 

     Total assets acquired

 

$

520,541

 

 

$

 

 

$

520,541

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

452,935

 

 

$

 

 

$

452,935

 

Notes payable

 

650

 

 

 

 

 

 

650

 

Accrued interest payable

 

604

 

 

 

 

 

 

604

 

Other liabilities

 

 

1,366

 

 

 

 

 

 

 

1,366

 

     Total liabilities assumed

 

$

455,555

 

 

$

 

 

$

455,555

 

123


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Acquisition of Hometown of Homestead Banking Company

On March 1, 2016, the Company completed its acquisition of Hometown of Homestead Banking Company (“Hometown”) whereby a newly formed wholly-owned subsidiary of the Company merged with and into Hometown and, immediately thereafter, Hometown merged with and into the Company. Pursuant to and simultaneously with the merger of Hometown with and into the Company, Hometown’s subsidiary bank, 1st National Bank of South Florida, merged with and into the Company’s subsidiary bank, CenterState Bank of Florida, N.A.

The Company’s primary reasons for the transaction were to expand its market share in the South Florida market, together with its acquisition of Community as described above, and expand its customer base to enhance deposit fee income and leverage operating cost through economies of scale. The acquisition increased the Company’s total assets and total deposits by approximately 8% and 8%, respectively, as compared with the balances at December 31, 2015, and is expected to positively affect the Company’s operating results to the extent the Company earns more from interest earning assets than it pays in interest on its interest bearing liabilities.

The acquisition was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations. The Company recognized goodwill on this acquisition of $3,898 which is nondeductible for tax purposes as this acquisition is a nontaxable transaction. The goodwill is calculated based on the fair values of the assets acquired and liabilities assumed as of the acquisition date. Fair value estimates are based on the information available, and are subject to change for up to one year after the closing date of the acquisition as additional information relative to closing date fair values becomes available.

The Company acquired 100% of the outstanding common stock of Hometown. Each share of Hometown common stock was exchanged for $1.25, resulting in a purchase price of $19,150.

The table below summarizes the purchase price calculation.

Number of shares of Hometown common stock outstanding at February 29, 2016

 

 

15,319,622

 

Multiplied by the cash consideration each Hometown share was entitled to receive

 

$

1.25

 

Total purchase price

 

$

19,150

 

The list below summarizes the preliminary estimates of the fair value of the assets purchased, including goodwill, and liabilities assumed as of the March 1, 2016 purchase date.

 

 

March 1, 2016

 

Assets:

 

 

 

 

Cash and cash equivalents

 

$

14,356

 

Loans, held for investment

 

 

195,960

 

Purchased credit impaired loans

 

 

1,827

 

Investments

 

 

77,999

 

Accrued interest receivable

 

 

1,163

 

Branch real estate

 

 

6,830

 

Furniture and fixtures

 

 

132

 

Bank property held for sale

 

 

3,897

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

 

2,571

 

Other repossessed real estate owned

 

 

1,955

 

Core deposit intangible

 

 

2,598

 

Goodwill

 

 

3,898

 

Deferred tax asset

 

 

2,521

 

Other assets

 

 

842

 

Total assets acquired

 

$

316,549

 

Liabilities:

 

 

 

 

Deposits

 

$

252,977

 

Repurchase agreements

 

 

544

 

Federal Home Loan Bank advances

 

 

31,768

 

Corporate debentures

 

 

10,640

 

Accrued interest payable

 

 

314

 

Other liabilities

 

 

1,156

 

Total liabilities assumed

 

$

297,399

 

124


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

In the acquisition, the Company acquired $197,787 of loans at fair value, net of $3,051, or 1.5%, estimated discount to the outstanding principal balance, representing 7.6% of the Company’s total loans at December 31, 2015. Of the total loans acquired, management identified $1,827 with credit deficiencies.  All loans that were on non-accrual status, impaired loans including TDRs and other substandard loans were considered by management to be credit impaired and are accounted for pursuant to ASC Topic 310-30.   The table below summarizes the total contractually required principal and interest cash payments, management’s estimate of expected total cash payments and fair value of the loans as of March 1, 2016 for purchased credit impaired loans.

Contractually required principal and interest payments have been adjusted for estimated prepayments.

Contractually required principal and interest

 

$

3,605

 

Non-accretable difference

 

 

(912

)

Cash flows expected to be collected

 

 

2,693

 

Accretable yield

 

 

(866

)

Total purchased credit-impaired loans acquired

 

$

1,827

 

The table below presents information with respect to the fair value of acquired loans, as well as their unpaid principal balance (“Book Balance”) at acquisition date.

 

 

Book

 

 

Fair

 

 

 

Balance

 

 

Value

 

Loans:

 

 

 

 

 

 

 

 

Single family residential real estate

 

$

73,178

 

 

$

72,994

 

Commercial real estate

 

 

111,175

 

 

 

109,837

 

Construction/development/land

 

 

6,491

 

 

 

6,173

 

Commercial loans

 

 

3,531

 

 

 

3,482

 

Consumer and other loans

 

 

3,529

 

 

 

3,474

 

Purchased credit-impaired

 

 

2,934

 

 

 

1,827

 

Total earning assets

 

$

200,838

 

 

$

197,787

 

In its assumption of the deposit liabilities, the Company believed the deposits assumed from the acquisition have an intangible value. The Company applied ASC Topic 805, which prescribes the accounting for goodwill and other intangible assets such as core deposit intangibles, in a business combination. The Company determined the estimated fair value of the core deposit intangible asset totaled $2,598, which will be amortized utilizing an accelerated amortization method over an estimated economic life not to exceed ten years. In determining the valuation amount, deposits were analyzed based on factors such as type of deposit, deposit retention, interest rates and age of deposit relationships.


125


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Measurement period adjustments

On March 1, 2016 the Company purchased Hometown. As previously disclosed, the fair values initially assigned to the assets acquired and liabilities assumed were preliminary and subject to refinement for up to one year after the closing date of the acquisition as new information relative to closing date fair values became available. Subsequent to the acquisition date, the Company identified additional net operating loss carryforwards from the Hometown acquisition that would not be fully realized before the expirations dates, and therefore adjusted its initial fair value estimate of the deferred tax asset acquired.

 

 

 

 

 

 

measurement

 

 

 

 

 

 

 

March 1, 2016

 

 

period

 

 

March 1, 2016

 

 

 

as initially reported

 

 

adjustments

 

 

(as adjusted)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

14,356

 

 

$

 

 

$

14,356

 

Loans, held for investment

 

 

195,960

 

 

 

 

 

 

 

195,960

 

Purchased credit impaired loans

 

 

1,827

 

 

 

 

 

 

 

1,827

 

Investments

 

 

77,999

 

 

 

 

 

 

 

77,999

 

Accrued interest receivable

 

1163

 

 

 

 

 

 

1163

 

Branch real estate

 

 

6,830

 

 

 

 

 

 

 

6,830

 

Furniture and fixtures

 

132

 

 

 

 

 

 

132

 

Bank property held for sale

 

 

3,897

 

 

 

 

 

 

3897

 

Federal Reserve Bank and Federal Home Loan Bank stock

 

2 571

 

 

 

 

 

 

2571

 

Other repossessed real estate owned

 

 

1,955

 

 

 

 

 

 

 

1,955

 

Core deposit intangible

 

 

2,598

 

 

 

 

 

 

 

2,598

 

Goodwill

 

 

3,289

 

 

 

609

 

 

 

3,898

 

Deferred tax asset

 

 

3,130

 

 

 

(609

)

 

 

2,521

 

Other assets

 

842

 

 

 

 

 

 

842

 

     Total assets acquired

 

$

316,549

 

 

$

 

 

$

316,549

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

252,977

 

 

$

 

 

$

252,977

 

Repurchase agreements

 

544

 

 

 

 

 

 

 

544

 

Federal Home Loan Bank advances

 

 

31,768

 

 

 

 

 

 

 

31,768

 

Corporate debentures

 

 

10,640

 

 

 

 

 

 

 

10,640

 

Accrued interest payable

 

314

 

 

 

 

 

 

314

 

Other liabilities

 

 

1,156

 

 

 

 

 

 

 

1,156

 

     Total liabilities assumed

 

$

297,399

 

 

$

 

 

$

297,399

 

(supplemental)

Pro-forma information

for the twelve-month period ending December 31, 2018 assumes the Charter and NCOM acquisitions occurred at the beginning of 2018. Pro-forma data for the twelve monthtwelve-month period ending December 31, 20142019 listed in the table below presents pro-forma information as if the First Southern, Community and Hometown acquisitionsNCOM acquisition occurred at the beginning of 2014. Because2018.  

 

 

Years ended December 31,

 

 

 

2019

 

 

2018

 

Net interest income

 

$

620,072

 

 

$

623,929

 

Net income available to common shareholders

 

$

257,271

 

 

$

240,107

 

EPS - basic

 

$

2.01

 

 

$

1.90

 

EPS - diluted

 

$

1.99

 

 

$

1.87

 

The disclosures regarding the Gulfstream transaction closed on January 17, 2014results of operations for Charter and its actual resultsNCOM subsequent to their respective acquisition dates are includedomitted as this information is not practical to obtain.  Although the Company did not convert Charter’s core system in the Company’s actual operating results for 2014, its actual resultsthird quarter of 2018 or did not convert NCOM’s core system until the third quarter of 2019, the majority of the fixed costs and purchase accounting entries were used in the table below for the twelve month period ending December 31, 2014 instead of a pro-forma amount.   The pro-forma information for the twelve month period ending December 31, 2015 assumes the First Southern, Community and Hometown acquisitions occurred at the beginning of 2014.  The pro-forma information for the twelve month period ending December 31, 2016 assumes the Community and Hometown acquisitions occurred at the beginning of 2014.  Because the First Southern transaction closedbooked on June 1, 2014 and its actual results are included the in the Company’s actual operatingcore system making it impractical to determine Charter or NCOM’s results for 2016, its actual results were used in the table below for the twelve month period ending December 31, 2016 instead of operation on a pro-forma amount.stand-alone basis.


 

 

 

Years ended December 31,

 

 

 

2016

 

 

2015

 

 

2014

 

Net interest income

 

$

179,128

 

 

$

186,375

 

 

$

177,284

 

Net income available to common shareholders

 

$

47,302

 

 

$

42,426

 

 

$

26,327

 

EPS - basic

 

$

0.99

 

 

$

0.90

 

 

$

0.56

 

EPS - diluted

 

$

0.98

 

 

$

0.89

 

 

$

0.56

 


126


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Dollar amounts in thousands, except per share data)

December 31, 2016, 2015 and 2014

Announced acquisitions

On October 17, 2016, the Company entered into a definitive agreement to acquire Platinum Bank Holding Company (“Platinum”), whereby Platinum will be merged with and into the Company, with the Company continuing as the surviving corporation in the merger.  Immediately after the merger, the Company’s subsidiary bank and Platinum’s subsidiary bank will merge with CenterState Bank as the surviving bank.  Under the terms of the agreement, each outstanding share of Platinum common stock will be converted into the right to receive 3.7832 shares of the Company’s common stock and $7.60 in cash.  The transaction was approved by the boards of directors of both companies and all required regulatory approvals have been received. The transaction is expected to close in the second quarter of 2017 subject to Platinum’s shareholder approval and the satisfaction of other customary closing conditions.  The Company’s primary reasons for the transaction are to further solidify its market share in the Central Florida market and expand its customer base to enhance deposit fee income and leverage operating cost through economies of scale.  Platinum, which is headquartered in Brandon, Florida, currently operates seven banking locations in the Tampa-St. Petersburg-Clearwater and Lakeland-Winter Haven MSAs.  As of December 31, 2016, Platinum reported total assets of $554,205, total loans of $459,739 and total deposits of $462,388.

On November 30, 2016, the Company entered into a definitive agreement to acquire Gateway Financial Holdings of Florida, Inc. (“Gateway”), whereby Gateway will be merged with and into the Company, with the Company continuing as the surviving corporation in the merger.  Immediately after the merger, the Company’s wholly owned subsidiary bank and Gateway’s subsidiary banks, Gateway Bank of Florida, Gateway Bank of Central Florida and Gateway Bank of Southwest Florida, will merge with CenterState Bank as the surviving bank.  Under the terms of the agreement, each outstanding share of Gateway common stock will be converted into the right to receive $18.00 in cash or 0.95 shares of the Company’s common stock.  The transaction was approved by the boards of directors of both companies and all required regulatory approvals have been received.  The transaction is expected to close in the second quarter of 2017 subject to Gateway’s shareholder approval and the satisfaction of other customary closing conditions. The Company’s primary reasons for the transaction are to further solidify its market share in the Central Florida market and expand its customer base to enhance deposit fee income and leverage operating cost through economies of scale.  Gateway, which is headquartered in Daytona, Florida, currently operates nine banking locations in the Deltona-Daytona-Ormond Beach, Ocala-Gaineville and Sarasota-Bradenton MSAs.  As of December 31, 2016, Gateway reported total assets of $883,504, total loans of $550,547 and total deposits of $740,535.

(27)

Interest Rate Swap Derivatives

Fair Value Hedge

The Company enters into interest rate swaps in order to provide commercial loan clients the ability to swap from fixedvariable to variablefixed interest rates.  Under these agreements, the Company enters into a fixed-ratevariable-rate loan with a client in addition to a swap agreement.  This swap agreement effectively converts the client’s fixedvariable rate loan into a variablefixed rate.  The Company then enters into a matching swap agreement with a third party dealer in order to offset its exposure on the customer swap.  At years ended December 31, 20162019 and 2015,2018, the notional amount of such arrangements was $2,441,768$10,596,427 and $939,831, respectively,$5,743,283, respectively. The Company pledged $140,913 and investment securities with a fair value$28,345 of $22,562 and $31,801 were pledgedcash as collateral to the third party dealers.dealers and clearinghouse exchanges at December 31, 2019 and 2018, respectively. The Company also pledged $361,127 of securities to the third party dealers and clearinghouse exchanges at December 31, 2019.  As the interest rate swaps with the clients and third parties are not designated as hedges under ASC 815, changes in market values are reported in earnings.

Summary information about the derivative instruments is as follows:

  

 

2019

 

 

2018

 

Notional amount

 

$

10,596,427

 

 

$

5,743,283

 

Weighted average pay rate on interest-rate swaps

 

 

3.20

%

 

 

3.64

%

Weighted average receive rate on interest rate swaps

 

 

3.20

%

 

 

3.64

%

Weighted average maturity (years)

 

 

11

 

 

 

11

 

Fair value of interest rate swap derivatives (asset)

 

 

273,068

 

 

 

92,475

 

Fair value of interest rate swap derivatives (liability)

 

 

274,216

 

 

 

92,892

 

Cash Flow Hedge

The Company is exposed to certain risks relating to its ongoing business operations. The primary risk managed by using derivative instruments is interest rate risk. Interest rate swaps are utilized to manage interest rate risk associated with the Company's variable rate borrowings entered during the second quarter of 2019. The Company recognizes interest rate swaps as either assets or liabilities at fair value in the Consolidated Balance Sheets.

The interest rate swap contract entered during the second quarter of 2019 on a variable rate borrowing was designated as a cash flow hedge and was negotiated over the counter. The contract was entered into by the Company with a counterparty and the specific agreement of terms were negotiated, including the amount, interest rate and maturity.

The following table reflects the cash flow hedge included in the Condensed Consolidated Balance Sheets as of December 31, 2019:

 

December 31, 2019

 

Notional amount

 

$

150,000

 

Fair value of interest rate swap derivatives (asset)

 

 

 

Fair value of interest rate swap derivatives (liability)

 

 

817

 

The following table presents the net unrealized holding losses recorded in Accumulated Other Comprehensive Income on the Company’s Condensed Consolidated Balance Sheet and Condensed Consolidated Statements of Income and Comprehensive Income relating to the cash flow derivative instrument for the nine-month period ended December 31, 2019:

  

 

December 31, 2019

 

 

Amount of

 

 

Amount of gain / (loss)

 

 

Location of gain / (loss)

 

 

loss

 

 

reclassified from OCI

 

 

reclassified from AOCI

 

 

recognized in OCI

 

 

to interest income

 

 

to income

Interest rate contracts - pay fixed, receive floating

 

$

(613

)

 

$

 

 

Interest expense: Federal funds purchased and other borrowings

During the year ended December 31, 2019, the derivative position designed as a cash flow hedge was not discontinued and 0ne of the losses reported in Accumulated Other Comprehensive Income were reclassified into earnings as a result of the discontinuance of a cash flow hedge or because of the early extinguishment of the borrowing.


 

 

 

2016

 

 

2015

 

Notional amount

 

$

2,441,768

 

 

$

939,831

 

Weighted average pay rate on interest-rate swaps

 

 

2.56

%

 

 

2.61

%

Weighted average receive rate on interest rate swaps

 

 

2.55

%

 

 

2.57

%

Weighted average maturity (years)

 

 

11

 

 

 

12

 

Fair value of interest rate swap derivatives (asset)

 

 

31,817

 

 

 

18,619

 

Fair value of interest rate swap derivatives (liability)

 

 

32,691

 

 

 

19,822

 


(28)

Revenue from Contracts with Customers

On January 1, 2018, the Company adopted 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”). ASU 2014-09 implements a common revenue standard that clarifies the principles for recognizing revenue. The core principle of ASU 2014-09 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. To achieve that core principle, an entity should apply the following steps: (i) identify the contract(s) with a customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract and (v) recognize revenue when (or as) the entity satisfies a performance obligation.

TheCompany concluded that there is no change to the timing and pattern of revenue recognition for its current revenue streams in scope of Topic 606 or the presentation of revenue as gross versus net. NaN adjustment to retained earnings was required on the adoption date.  Because there is no change to the timing and pattern of revenue recognition, there are no material changes to the Company’s processes and internal controls.  Expanded disclosures including disaggregation of revenues and descriptions of performance obligations required by ASU 2014-09 are included below. The Company adopted ASU 2014-09 in the first quarter of 2018 under the modified retrospective approach, and management determined during the assessment of the Company’s revenue streams that the adoption of ASU 2014-09 did not impact the Consolidated Financial Statements of the Company.  

There are two reasons ASU 2014-09 did not have an impact to the Company.  First, the majority of revenues are interest earned and gain on sales of loans, investment securities and other financial instruments, all of which are unaffected as they are outside the scope of ASU 2014-09.  Secondly, the Company’s non-interest income revenue streams such as service charges on deposits, treasury management fees, wealth advisory fees, fixed income sales, and correspondent bank fees, are all within the scope of ASU 2014-09.  However, ASC Topic 606 focuses on revenues from contracts earned over time, but all of these in-scope noninterest income revenue streams are governed by agreements that do not have an enforceable, contractual term.  Given the cancellable-at-will structure, ASC Topic 606 views these contracts as agreements-at-will without a defined term, the revenues of which are immediately recognized.  The revenue recognition timing is identical compared to previous revenue recognition standards.  

All of the Company’s revenue from contracts with customers in the scope of ASC 606 is recognized within Non-Interest Income.  ASU 2014-09 requires disclosure of sufficient information to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers.  A description of the Company’s revenue streams accounted for under ASC 606 as well as an explanation of why they are not impacted are as follows:  

Revenues by Operating Segment/Line of Business

Correspondent Banking Capital Markets Revenue - Fixed Income Sales

The company earns commission revenues from the sale of fixed income securities to institutional investors.  These revenues are earned and collected at each individual sale, and the sale is the sole performance obligation.  There are no minimum orders or future performance obligations or deferred recognition requirements.  

Other Correspondent Banking Related Revenue

The company earns revenues from a variety of services to other financial institutions including but not limited to correspondent banking, cash and clearing, safekeeping, wire transfers, international services, bond accounting, and others.  Fixed income sales are discussed separately.  While there is a significant variety of a la carte services, all (except fixed income sales) are either billed as incurred or are subject to monthly billing, at which point the performance obligation have been fulfilled.  Even though a Correspondent agreement may provide for services over an indefinite period of time, the customer is free to end the agreement at will without penalty.  This structure is viewed as an at-will agreement under ASC 606, the revenues of which are recognized immediately.  

Service Charges on Deposit Accounts

The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services.  Transaction-based fees, which include but are not limited to: services such as ATM use fees, stop payment charges, statement rendering, ACH fees, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request.  Maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation.  Overdraft fees are recognized at the point in time that the overdraft occurs.  Service charges on deposits are withdrawn from the customer’s account balance.

Wealth Management Related Revenue - Treasury Management


The Company earns fees for Treasury Management products and services which include but are not limited to online cash management, remote deposit capture, positive pay, and lockboxes.  Similar to the above service charges on deposit accounts above, these fees are also recognized at either the time the transaction or at the end of the month in the case where service obligations are provided over the course of each month.  Even though a customer’s Treasury Management agreement may provide for services over an indefinite period of time, the customer is free to end the agreement at will without penalty.  This structure is viewed as an at-will agreement under ASC 606, the revenues of which are recognized immediately.  

Wealth Management Related Revenue - Wealth Management & Advisory

The Company has contracted with a third party to provide wealth management and investment brokerage services on behalf of the Company.  All fees earned by the Company from Wealth Management and Advisory activities are in the form of a revenue sharing agreement.  The Company acts as agent in this agreement, and as such, ASC 606 deems the third party to be the customer of the Company as opposed to those individual and entities receiving the wealth advisory services.  The agreed-upon portion of revenues generated by the third party for services provided other entities and individuals are owed and remitted to the Company at the end of each month, at which time all performance obligations of the Company are fulfilled.  

Wealth Management Related Revenue - Trust

The Company sold its Trust Department in December 2017.  While there would have been ASC Topic 606 revenue recognition timing implications, the sale prior to December 31, 2017 removed these revenues from consideration.  Trust revenues are displayed for prior periods only.  

Debit, Prepaid, ATM and Merchant Card Related Fees - Prepaid Cards

The Company earns revenues from prepaid card interchange fees and maintenance fees. Interchange fees from cardholder transactions represent a portion of the underlying transaction value and are recognized daily, concurrently with the transaction processing services to the cardholder.  Similar to fees from deposits accounts, maintenance fees are earned over the performance obligation period, after which all obligations have been fulfilled.  

Debit, Prepaid, ATM and Merchant Card Related Fees - Credit Cards

The Company earns revenues from a revenue sharing agreement with a third party who provides credit card services for Company customers.  Similar to the Wealth Management and Advisory revenue sharing agreement discussed above, the Company is the agent and the third party is the customer.  The revenue sharing agreement calculates fees owed to the Company based on interchange and application amounts and levels.  These share of fees are remitted to the Company each month, at which time the performance obligation is fulfilled.  

Debit, Prepaid, ATM and Merchant Card Related Fees - Debit Card Interchange Income

The Company earns interchange fees from debit cardholder transactions through the MasterCard payment network.  Interchange fees form cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. 

Gains/Losses on Sales of Repossessed Real Estate (“OREO”)

The Company records a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time of an executed deed.  There are no ASC 606 implications unless the Company finances the sale of OREO.  There are no instances of the Company financing the sale of one of its repossessed OREO properties as of December 31, 2019.  

Contract Balances

The Contract Balances disclosure requirement is not relevant, as 0 revenues are earned over time that would require the monitoring of contract balances.  The Performance Obligations disclosure requirements call for a description of when performance obligations are satisfied, significant payment terms, nature of goods or services promised, and obligations for returns, refunds, and warranties.  

 

 

(29)

Leases

In February 2016, the FASB established Topic 842, Leases, by issuing Accounting Standards Update (ASU) No. 2016-02, which requires lessees to recognize leases on-balance sheet and disclose key information about leasing arrangements.  Subsequently, amendments ASU No. 2018-01, Land Easement Practical Expedient for Transition to Topic 842; ASU No. 2018-


10, Codification Improvements to Topic 842, Leases; and ASU No. 2018-11, Targeted Improvements were issued.  ASC 842 establishes a right-of-use (“ROU”) model that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months.  Leases are classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement.

The Company leases certain properties and equipment under operating leases that resulted in the recognition of ROU Lease Assets of $20,311 and Lease Liabilities of $22,795 on the Company’s Condensed Consolidated Balance Sheets.The one-time transition impact to retained earnings from measurement differences was approximately $1,093 as disclosed on the Company’s Condensed Consolidated Statements of Changes in Stockholders’ Equity.

ASC 842 was effective on January 1, 2019.  A modified retrospective transition approach is required, applying the new standard to all leases existing at the date of initial application.  The Company chose to use the effective date approach.  As such, all periods presented after January 1, 2019 are under ASC 842 whereas periods presented prior to January 1, 2019 are in accordance with prior lease accounting of ASC 840.  Financial information was not updated and the disclosures required under ASC 842 was not provided for dates and periods before January 1, 2019.  

ASC 842 provides a number of optional practical expedients in transition.  The Company has elected the ‘package of practical expedients,’ which permits the Company not to reassess under the new standard the prior conclusions about lease identification, lease classification and initial direct costs.  The Company also elected the use of the hindsight, a practical expedient which permits the use of information available after lease inception to determine the lease term via the knowledge of renewal options exercised not available as of the leases inception.  The practical expedient pertaining to land easements is not applicable to the Company.  

ASC 842 also requires certain accounting elections for ongoing application of ASC 842.  The Company elected the short-term lease recognition exemption for all leases that qualify, meaning those with terms under twelve months. ROU assets or lease liabilities are not to be recognized for short-term leases.  However, since all real estate and equipment leases have terms greater than 12 months, no leases currently meet this exemption.  The Company also elected the practical expedient to not separate lease and non-lease components for all leases, the majority of which consist of real estate common area maintenance expenses.  However, since these non-lease items are subject to change, they are treated and disclosed as variable payments in the quantitative disclosures below.  Consequently, ASC 842’s changed guidance on contract components will not significantly affect our financial reporting.  Similarly, ASC 842’s narrowed definition of initial direct costs will not significantly affect financial reporting.

Lessee Leases

The majority of the Company’s lessee leases are operating leases, and consist of leased real estate for branches and operations centers.  Options to extend and renew leases are generally exercised under normal circumstances.  Advance notification is required prior to termination, and any noticing period is often limited to the months prior to renewal.  Variable payments generally consist of common area maintenance and taxes.  Rent escalations are generally specified by a payment schedule, or are subject to a defined formula.  The Company also elected the practical expedient to not separate lease and non-lease components for all leases, the majority of which consist of real estate common area maintenance expenses.  Generally, leases do not include guaranteed residual values, but instead typically specify that the leased premises are to be returned in satisfactory condition with the Company liable for damages.  The Company also has other operating leases for various equipment, including copiers, printers, and other small equipment.  Equipment lease terms and conditions generally specify a fixed amount and term with options to renew.  The Company’s equipment leases are typically not renewed, and existing leases are typically assumed from prior bank acquisitions.  

For operating leases, the lease liability and ROU asset (before adjustments) are recorded at the present value of future lease payments.  ASC 842 requires the use of the lease interest rate; however, this rate is typically not known.  As an alternative, ASC 842 permits the use of an entity’s fully secured incremental borrowing rate.  The Company is electing to utilize the FHLB Atlanta Fixed Rate Advance index, as it is the most actively used institution-specific collateralized borrowing source available to the Company.  

The Company also holds a small number of finance leases assumed in connection to prior acquisitions.  These leases are all real estate leases.  Terms and conditions are similar to those real estate operating leases described above, but the lease terms are generally longer.  Lease classifications from the acquired institution were retained, and were again retained as a result of the election of the package of practical expedients described above.  

 


 

 

December 31, 2019

 

Amortization of ROU Assets - Finance Leases

 

$

196

 

Interest on Lease Liabilities - Finance Leases

 

 

215

 

Operating Lease Cost (Cost resulting from lease payments)

 

 

7,453

 

Variable Lease Cost (Cost excluded from lease payments)

 

 

1,211

 

Total Lease Cost

 

$

9,075

 

Finance Lease - Operating Cash Flows

 

 

294

 

Finance Lease - Financing Cash Flows

 

 

294

 

Operating Lease - Operating Cash Flows (Fixed Payments)

 

 

7,585

 

Operating Lease - Operating Cash Flows (Liability Reduction)

 

 

7,131

 

New ROU Assets - Operating Leases

 

 

39,205

 

Weighted Average Lease Term (Years) - Finance Leases

 

 

10.93

 

Weighted Average Lease Term (Years) - Operating Leases

 

 

7.13

 

Weighted Average Discount Rate - Finance Leases

 

 

5.83

%

Weighted Average Discount Rate - Operating Leases

 

 

3.33

%

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liabilities as of December 31, 2019 is as follows:

 

 

December 31, 2019

 

Operating lease payments due:

 

 

 

 

Within one year

 

$

7,577

 

After one but within two years

 

 

6,693

 

After two but within three years

 

 

5,358

 

After three but within four years

 

 

4,419

 

After four years but within five years

 

 

3,723

 

After five years

 

 

11,410

 

Total undiscounted cash flows

 

 

39,180

 

Discount on cash flows

 

 

(4,695

)

Total operating lease liabilities

 

$

34,485

 

The following is a schedule of future minimum annual rentals under operating leases as of December 31, 2018:

Year ending December 31,

 

 

2019

 

$6,524

2020

 

5,096

2021

 

4,411

2022

 

3,633

2023

 

2,558

Thereafter

 

11,088

 

 

$33,310

Lessor Leases

ASC 842 also impacted lessor accounting.  ASC 842 changed the criteria in which a lessor lease is classified.  A lease is a sales-type lease if any one of five criteria are met, each of which indicate that the lease, in effect, transfers control of the underlying asset to the lessee. If none of those five criteria are met, but two additional criteria are both met, indicating that the lessor has transferred substantially all the risks and benefits of the underlying asset to the lessee and a third party, the lease is a direct financing lease.  All leases that are not sales-type or direct financing leases are operating leases.

Similar to the above lessee leases, the Company has elected the ‘package of practical expedients,’ which allows the Company not to reassess the Company’s prior conclusions under ASC 842 about lease identification, lease classification and initial direct costs. The Company also elected the use of the hindsight, a practical expedient which permits the use of information available after lease inception to determine the lease term via the knowledge of renewal options exercised not available as of the leases inception.  Lastly, the practical expedient pertaining to land easements is not applicable to the Company.  

While ASC 842 identifies common area building maintenance as a non-lease component of our real estate lease contracts, the Company elected to account for the Company’s real estate leases and associated common area maintenance service components as a single, combined operating lease component.  Consequently, ASC 842’s changed guidance on contract components will not significantly affect financial reporting.


Substantially, all of the Company’s lessor leases are related to unused real estate office space owned by the Company.  Most have defined terms, though some leases have gone month-to-month once the initial term has passed.  The impact of subleases is not material.  Income from operating leases are reported within Occupancy Expense as an offset to Non-interest Expense in the Company’s Condensed Consolidated Statements of Income and Comprehensive Income.  

The Company is also the lessor on a few equipment direct finance leases (formerly known as capital leases) with three municipal entities.  Interest income from these leases are tax exempt, and is reported within loan interest income.  The lessee retains the title to all equipment in each of these finance leases.  Each of these leases originated in 2018, and therefore the prior ASC 840 classification was not reassessed due to the election of the package of practical expedients.  

 

 

December 31, 2019

 

Operating Lease Income from Lease Payments

 

$

1,793

 

Direct Financing Lease Income

 

 

513

 

Total Lease Income

 

$

2,306

 

 

 

 

 

 

Net Investment in Direct Financing Leases

 

$

1,391

 

Unguaranteed Residual Assets

 

 

 

Deferred Selling Profit on Direct Financing Leases

 

 

 

 

 

 

 

 

Maturity Analysis of Operating Lease Receivables

 

 

 

 

0 - 12 Months

 

$

1,978

 

13 - 24 Months

 

 

1,599

 

25 - 36 Months

 

 

897

 

37 - 48 Months

 

 

188

 

48 - 60 Months

 

 

 

Over 60 Months

 

 

 

 

 

 

 

 

Maturity Analysis of Finance Lease Receivables

 

 

 

 

0 - 12 Months

 

$

916

 

13 - 24 Months

 

 

475

 

25 - 36 Months

 

 

 

37 - 48 Months

 

 

 

48 - 60 Months

 

 

 

Over 60 Months

 

 

 

(30) Subsequent Events

 

Announcement of Merger of Equals between CenterState and South State Corporation

 

127


CENTERSTATE BANKS, INC. AND SUBSIDIARIES

NotesOn January 27, 2020, the Company and South State Corporation (“South State”) announced the execution of an Agreement and Plan of Merger, dated as of January 25, 2020 (the “Merger Agreement”), providing for the merger of the Company and South State, subject to Consolidated Financial Statements

(Dollar amountsthe terms and conditions set forth therein.  Under the terms of the Merger Agreement, which was unanimously approved by the Boards of Directors of both companies, the Company’s shareholders will receive 0.3001 shares of South State common stock for each share of CenterState common stock they own.  The transaction is expected to close in thousands, except per share data)

the third quarter of 2020 subject to customary closing conditions, including receipt of all applicable regulatory approvals and shareholder approval of each company.  The Company’s primary reason for the transaction is to create a leading Southeastern-based regional bank, which diversifies each company’s geographies into a contiguous six-state footprint, spanning from Florida to Virginia.  The transaction will also expand both companies’ customer base which will enhance deposit fee income and leverage operating cost through economies of scale.  The combined company will operate under the South State Bank name and will trade under the South State ticker symbol SSB on the Nasdaq stock market.  The company will be headquartered in Winter Haven, Florida and will maintain a significant presence in Columbia and Charleston, South Carolina; Charlotte, North Carolina; and Atlanta, Georgia.  South State is a bank holding company headquartered in Columbia, South Carolina.  South State’s bank subsidiary South State Bank operates 157 banking locations.  South State reported total assets of $15,921,092, total loans of $11,370,040 and total deposits of $12,177,096 as of December 31, 2016, 2015 and 20142019.

(28) Subsequent EventsStock Repurchase Plan

 

On January 13, 2017,16, 2020, the Company raised approximately $63,791 throughannounced that it had approved a public offering by issuing 2,695,000new share repurchase program.  Under this repurchase program, the maximum number of shares subject to its share repurchase program is 6,500,000 shares of the Company’s outstanding common stock, subject to market conditions.  The total shares subject to the Company’s repurchase plan represent approximately 5% of the Company’s outstanding shares as of December 31, 2019.  The repurchases will be made from time to time by the Company in the open market as conditions allow throughout the plan period from January 16, 2020 to January 16, 2022, unless shortened or


extended by the Company’s Board of Directors.  The stock repurchase program does not obligate the Company to repurchase any specified number of shares of its common stock.  The shares may be purchased in open market or negotiated transactions.  Open market purchases will be conducted in accordance with the limitations set forth in Rule 10b-18 of the Securities and Exchange and Commission and other applicable legal requirements.  The number, price and timing of the repurchases, if any, will be at the Company’s sole discretion and will depend on a number of factors, including 245,000market and economic conditions, liquidity needs and other factors and there is no assurance that the Company will purchase any shares under the program.  This stock repurchase program replaces the stock repurchase plan authorized on April 25, 2019.

As of February 26, 2020, subsequent to the fourth quarter of 2019, the Company repurchased an additional 1,102,934 common shares pursuant to an ongoing 10b-5 repurchase plan disclosed above at a volume-weighted average price of $23.46.  Approximately 5.4 million shares remain under the exercise of the underwriters’ over-allotment option.  Net proceeds of the offering, after all expenses, were approximately $63,262.  

On January 23, 2017, the Company entered into a First Amendment to Loan Agreement and Loan Documents (the “First Amendment”) with NexBank SSB (the “Lender”) providing for the amendment of that certain Loan Agreement dated as of April 8, 2015 to increase the maximum aggregate principal amount of revolving loans that may be outstanding thereunder at any one time to $50,000  and reduce the total risk-based capital ratio required of CenterState Bank.  In connection with entering into the First Amendment, the Company issued to the Lender an Amended and Restated Revolving Promissory Note dated as of January 23, 2017.      

Company’s existing repurchase authorization.


SIGNATURESSIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has caused this report to be duly signed on its behalf by the undersigned, thereunto duly authorized, in the City of Winter Haven, State of Florida, on the 2nd27th day of March, 2017.February 2020.

 

CENTERSTATE BANKS, INC.BANK CORPORATION

 

/s/ John C. Corbett

John C. Corbett

President and Chief Executive Officer

(Principal executive officer)

 

/s/ Jennifer IdellWilliam E. Matthews, V

Jennifer IdellWilliam E. Matthews, V

SeniorExecutive Vice President and Chief Financial Officer (Principal financial officer and principal accounting officer)


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities shown on March 2, 2017.February 27, 2020.

 

Signature

 

Title

 

 

 

/s/ Ernest S. Pinner

 

Executive Chairman of the Board

Ernest S. Pinner

 

 

 

 

 

/s/ James H. Bingham

 

Director

James H. Bingham

 

 

 

 

 

/s/ G. Robert Blanchard, Jr.Michael J. Brown, Sr.

 

Director

G. Robert Blanchard, Jr.Michael J. Brown, Sr.

 

 

 

 

 

/s/ C. Dennis Carlton

 

Director

C. Dennis Carlton

 

 

 

 

 

/s/ Michael F. Ciferri

 

Director

Michael F. Ciferri

 

 

 

 

 

/s/ John C. Corbett

 

Director

John C. Corbett

 

President and Chief Executive Officer

 

 

 

/s/ Griffin A. GreeneJody J. Dreyer

 

Director

Jody J. Dreyer

/s/ Griffin A. Greene

Director

Griffin A. Greene

 

 

 

 

 

/s/ John H. Holcomb III

Director

John H. Holcomb III

/s/ Charles W. McPherson

 

Director

Charles W. McPherson

/s/ Richard Murray IV

Director

Richard Murray IV

 

 

 

 

 

/s/ G. Tierso Nunez II

 

Director

G. Tierso Nunez II

 

 

 

 

 

/s/ Thomas E. Oakley

 

Director

Thomas E. Oakley

/s/ G. Ruffner Page, Jr.

Director

G. Ruffner Page, Jr.

 

 

 

 

 

/s/ William Knox Pou, Jr.

 

Director

William Knox Pou, Jr.

 

 

 

 

 

/s/ Daniel R. Richey

 

Director

Daniel R. Richey

 

 

 

 

 

/s/ David G. Salyers

Director

David G. Salyers

/s/ Joshua A. Snively

 

Director

Joshua A. Snively

 

 


CenterState Banks, Inc.

Form 10-K

For Fiscal Year Ending December 31, 2016

EXHIBIT INDEX

Exhibit No.

Exhibit

 

 

 

  3.7/s/ Mark W. Thompson

 

Amended and Restated BylawsDirector

Mark W. Thompson

 

  10.13

Employment Agreement between the Company and Jennifer I. Idell, its Chief Financial Officer (Incorporated by reference to Exhibit 10.1 to our Form 8-K, dated May 2,2016.)*

  10.14

Amendment to Employment Agreement between the Company and Ernest S. Pinner, its Executive Chairman of the Board, (Incorporated by reference to Exhibit 10.1 to our Form 8-K, dated September 22, 2016)*

  21.1

Subsidiaries of the Registrant

  23.1

Consent of Crowe Horwath LLP

  31.1

Certification ofBank President and Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002

  31.2

Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002

  32.1

Certification of President and Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002

  32.2

Certification of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002

101.INS

XBRL Instance Document

101.SCH

XBRL Schema Document

101.CAL

XBRL Calculation Linkbase Document

101.DEF

XBRL Definition Linkbase Document

101.LAB

XBRL Label Linkbase Document

101.PRE

XBRL Presentation Linkbase Document

 

131145