UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark one)

x

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

For the quarterly period ended JuneSeptember 30, 2015

¨

o

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

For the transition period fromto.

Commission File Number 0-22759

 

BANK OF THE OZARKS, INC.

(Exact name of registrant as specified in its charter)

 

 

ARKANSAS

 

ARKANSAS

71-0556208

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification Number)

 

17901 CHENAL PARKWAY, LITTLE ROCK, ARKANSAS

72223

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (501) 978-2265

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 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  x    No  ¨o

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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

x

Accelerated filer

¨

Non-accelerated filer

¨   (Do not check if a smaller reporting company)

Smaller reporting company

¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨o    No  x

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practical date.

 

Class

Outstanding at July 31,October 30, 2015

Common Stock, $0.01 par value per share

86,813,057

88,268,727

 

 

 


BANK OF THE OZARKS, INC.

FORM 10-Q

JuneSeptember 30, 2015

INDEX

 

PART I.

Financial Information

Item 1.

Financial Statements

Consolidated Balance Sheets as of JuneSeptember 30, 2015 and 2014 and December 31, 2014

1

3

Consolidated Statements of Income for the Three Months Ended JuneSeptember 30, 2015 and 2014 and for the SixNine Months Ended JuneSeptember 30, 2015 and 2014

2

4

Consolidated Statements of Comprehensive Income for the Three Months Ended JuneSeptember 30, 2015 and 2014 and for the SixNine Months Ended JuneSeptember 30, 2015 and 2014

3

5

Consolidated Statements of Stockholders’ Equity for the SixNine Months Ended JuneSeptember 30, 2015 and 2014

4

6

Consolidated Statements of Cash Flows for the SixNine Months Ended JuneSeptember 30, 2015 and 2014

5

7

Notes to Consolidated Financial Statements

6

8

Item 2.

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

33

38

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

65

72

Item 4.

Controls and Procedures

66

73

PART II.

Other Information

Item 1.

Legal Proceedings

67

74

Item 1A.

Risk Factors

68

74

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

68

75

Item 3.

Defaults Upon Senior Securities

68

75

Item 4.

Mine Safety Disclosures

68

75

Item 5.

Other Information

68

75

Item 6.

Exhibits

68

75

Signature

69

76

Exhibit Index

70

77


PART I. FINANCIALFINANCIAL INFORMATION

Item 1.

Financial Statements

BANK OF THE OZARKS, INC.

CONSOLIDATED BALANCE SHEETS

 

  Unaudited   

 

Unaudited

 

 

 

 

 

  June 30, December 31,
2014
 

 

September 30,

 

 

December 31,

 

  2015 2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands, except per share amounts) 

 

(Dollars in thousands, except per share amounts)

 

ASSETS    

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

  $512,908   $107,240   $147,751  

 

$

279,111

 

 

$

109,877

 

 

$

147,751

 

Interest earning deposits

   1,982   3,448   2,452  

 

 

2,513

 

 

 

2,207

 

 

 

2,452

 

  

 

  

 

  

 

 

Cash and cash equivalents

   514,890   110,688   150,203  

 

 

281,624

 

 

 

112,084

 

 

 

150,203

 

Investment securities - available for sale (“AFS”)

   782,277   892,129   839,321  

 

 

796,373

 

 

 

859,876

 

 

 

839,321

 

Non-purchased loans and leases

   4,767,123   3,171,585   3,979,870  

 

 

5,447,278

 

 

 

3,639,142

 

 

 

3,979,870

 

Purchased loans

   1,826,848   1,404,069   1,147,947  

 

 

1,959,502

 

 

 

1,279,790

 

 

 

1,147,947

 

  

 

  

 

  

 

 

Total loans and leases

   6,593,971   4,575,654   5,127,817  

 

 

7,406,780

 

 

 

4,918,932

 

 

 

5,127,817

 

Allowance for loan and lease losses

   (56,749 (46,958 (52,918

 

 

(59,017

)

 

 

(49,606

)

 

 

(52,918

)

  

 

  

 

  

 

 

Net loans and leases

   6,537,222   4,528,696   5,074,899  

 

 

7,347,763

 

 

 

4,869,326

 

 

 

5,074,899

 

Federal Deposit Insurance Corporation (“FDIC”) loss share receivable

   0   50,679   0  

 

 

 

 

 

36,583

 

 

 

 

Premises and equipment, net

   285,087   265,061   273,591  

 

 

296,433

 

 

 

267,888

 

 

 

273,591

 

Foreclosed assets

   25,973   56,356   37,775  

 

 

24,397

 

 

 

42,663

 

 

 

37,775

 

Accrued interest receivable

   26,345   21,143   20,192  

 

 

28,095

 

 

 

20,966

 

 

 

20,192

 

Bank owned life insurance (“BOLI”)

   269,311   179,277   182,052  

 

 

283,016

 

 

 

180,667

 

 

 

182,052

 

Intangible assets, net

   151,150   108,640   105,576  

 

 

156,756

 

 

 

107,108

 

 

 

105,576

 

Other, net

   118,180   85,306   82,890  

 

 

114,759

 

 

 

83,199

 

 

 

82,890

 

  

 

  

 

  

 

 

Total assets

  $8,710,435   $6,297,975   $6,766,499  

 

$

9,329,216

 

 

$

6,580,360

 

 

$

6,766,499

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY    

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

    

 

 

 

 

 

 

 

 

 

 

 

 

Demand non-interest bearing

  $1,320,779   $1,058,210   $1,145,454  

 

$

1,413,892

 

 

$

1,089,415

 

 

$

1,145,454

 

Savings and interest bearing transaction

   3,645,551   2,748,929   2,892,989  

 

 

4,010,103

 

 

 

2,787,958

 

 

 

2,892,989

 

Time

   2,120,969   1,176,758   1,457,939  

 

 

2,182,795

 

 

 

1,262,332

 

 

 

1,457,939

 

  

 

  

 

  

 

 

Total deposits

   7,087,299   4,983,897   5,496,382  

 

 

7,606,790

 

 

 

5,139,705

 

 

 

5,496,382

 

Repurchase agreements with customers

   70,011   55,999   65,578  

 

 

80,040

 

 

 

73,942

 

 

 

65,578

 

Other borrowings

   161,931   280,875   190,855  

 

 

161,861

 

 

 

352,616

 

 

 

190,855

 

Subordinated debentures

   117,403   64,950   64,950  

 

 

117,544

 

 

 

64,950

 

 

 

64,950

 

FDIC clawback payable

   0   26,533   0  

 

 

 

 

 

26,676

 

 

 

 

Accrued interest payable and other liabilities

   61,033   32,063   36,892  

 

 

45,307

 

 

 

43,452

 

 

 

36,892

 

  

 

  

 

  

 

 

Total liabilities

   7,497,677   5,444,317   5,854,657  

 

 

8,011,542

 

 

 

5,701,341

 

 

 

5,854,657

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

    

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock; $0.01 par value; 1,000,000 shares authorized; no shares outstanding at June 30, 2015 and 2014 or at December 31, 2014

   0   0   0  

Common stock; $0.01 par value; 125,000,000 shares authorized; 86,811,457, 79,662,150 and 79,924,350 shares issued at June 30, 2015, June 30, 2014 and December 31, 2014, respectively

   868   797   799  

Preferred stock; $0.01 par value; 1,000,000 shares authorized; no shares

outstanding at September 30, 2015 and 2014 or at December 31, 2014

 

 

 

 

 

 

 

 

 

Common stock; $0.01 par value; 125,000,000 shares authorized;

88,264,627, 79,704,950 and 79,924,350 shares issued at September 30, 2015,

September 30, 2014 and December 31, 2014, respectively

 

 

883

 

 

 

797

 

 

 

799

 

Additional paid-in capital

   566,320   315,267   324,354  

 

 

633,941

 

 

 

317,390

 

 

 

324,354

 

Retained earnings

   633,998   524,134   571,454  

 

 

667,972

 

 

 

546,667

 

 

 

571,454

 

Accumulated other comprehensive income

   8,068   10,006   14,132  

 

 

11,721

 

 

 

10,724

 

 

 

14,132

 

Treasury stock, at cost, none at June 30, 2015 or June 30, 2014, 72,268 shares at December 31, 2014

   0   0   (2,349
  

 

  

 

  

 

 

Treasury stock, at cost, none at September 30, 2015 or September 30,

2014, 72,268 shares at December 31, 2014

 

 

 

 

 

 

 

 

(2,349

)

Total stockholders’ equity before noncontrolling interest

   1,209,254   850,204   908,390  

 

 

1,314,517

 

 

 

875,578

 

 

 

908,390

 

Noncontrolling interest

   3,504   3,454   3,452  

 

 

3,157

 

 

 

3,441

 

 

 

3,452

 

  

 

  

 

  

 

 

Total stockholders’ equity

   1,212,758   853,658   911,842  

 

 

1,317,674

 

 

 

879,019

 

 

 

911,842

 

  

 

  

 

  

 

 

Total liabilities and stockholders’ equity

  $8,710,435   $6,297,975   $6,766,499  

 

$

9,329,216

 

 

$

6,580,360

 

 

$

6,766,499

 

  

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.

3


BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF INCOME

Unaudited

 

  Three Months Ended Six Months Ended 

 

Three Months Ended

 

 

Nine Months Ended

 

  June 30, June 30, 

 

September 30,

 

 

September 30,

 

  2015 2014 2015 2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands, except per share amounts) 

 

(Dollars in thousands, except per share amounts)

 

Interest income:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-purchased loans and leases

  $56,637   $36,833   $107,069   $70,247  

 

$

62,688

 

 

$

43,153

 

 

$

169,757

 

 

$

113,400

 

Purchased loans

   35,762   25,128   68,622   42,013  

 

 

33,255

 

 

 

28,686

 

 

 

101,877

 

 

 

70,700

 

Investment securities:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

   3,230   2,790   6,715   5,149  

 

 

3,253

 

 

 

2,986

 

 

 

9,968

 

 

 

8,135

 

Tax-exempt

   4,456   4,974   9,125   9,371  

 

 

4,280

 

 

 

5,247

 

 

 

13,405

 

 

 

14,617

 

Deposits with banks and federal funds sold

   18   35   27   38  

 

 

8

 

 

 

11

 

 

 

35

 

 

 

50

 

  

 

  

 

  

 

  

 

 

Total interest income

   100,103   69,760   191,558   126,818  

 

 

103,484

 

 

 

80,083

 

 

 

295,042

 

 

 

206,902

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

   3,917   1,827   7,454   3,408  

 

 

4,634

 

 

 

2,285

 

 

 

12,088

 

 

 

5,693

 

Repurchase agreements with customers

   19   13   36   25  

 

 

20

 

 

 

15

 

 

 

56

 

 

 

40

 

Other borrowings

   1,443   2,692   3,146   5,347  

 

 

1,459

 

 

 

2,736

 

 

 

4,605

 

 

 

8,083

 

Subordinated debentures

   968   427   1,676   840  

 

 

984

 

 

 

426

 

 

 

2,660

 

 

 

1,267

 

  

 

  

 

  

 

  

 

 

Total interest expense

   6,347   4,959   12,312   9,620  

 

 

7,097

 

 

 

5,462

 

 

 

19,409

 

 

 

15,083

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

   93,756   64,801   179,246   117,198  

 

 

96,387

 

 

 

74,621

 

 

 

275,633

 

 

 

191,819

 

Provision for loan and lease losses

   (4,308 (5,582 (10,623 (6,887

 

 

(3,581

)

 

 

(3,687

)

 

 

(14,205

)

 

 

(10,574

)

  

 

  

 

  

 

  

 

 

Net interest income after provision for loan and lease losses

   89,448   59,219   168,623   110,311  

 

 

92,806

 

 

 

70,934

 

 

 

261,428

 

 

 

181,245

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

   7,088   6,605   13,715   12,244  

 

 

7,425

 

 

 

7,356

 

 

 

21,140

 

 

 

19,601

 

Mortgage lending income

   1,772   1,126   3,279   2,080  

 

 

1,825

 

 

 

1,728

 

 

 

5,104

 

 

 

3,807

 

Trust income

   1,463   1,364   2,895   2,681  

 

 

1,500

 

 

 

1,419

 

 

 

4,395

 

 

 

4,099

 

BOLI income

   1,785   1,278   5,407   2,408  

 

 

2,264

 

 

 

1,390

 

 

 

7,672

 

 

 

3,799

 

Net amortization of FDIC loss share receivable and FDIC clawback payable

   0   (741 0   (49

 

 

 

 

 

(562

)

 

 

 

 

 

(611

)

Other income from purchased loans, net

   6,971   3,629   15,879   6,940  

 

 

5,456

 

 

 

3,369

 

 

 

21,335

 

 

 

10,309

 

Net gains on investment securities

   85   18   2,618   23  

 

 

 

 

 

43

 

 

 

2,619

 

 

 

67

 

Gains on sales of other assets

   2,557   1,448   5,385   2,422  

 

 

1,905

 

 

 

1,688

 

 

 

7,290

 

 

 

4,111

 

Gain on merger and acquisition transaction

   0   0   0   4,667  

 

 

 

 

 

 

 

 

 

 

 

4,667

 

Other

   1,549   2,661   3,159   4,333  

 

 

1,763

 

 

 

2,817

 

 

 

4,920

 

 

 

7,147

 

  

 

  

 

  

 

  

 

 

Total non-interest income

   23,270   17,388   52,337   37,749  

 

 

22,138

 

 

 

19,248

 

 

 

74,475

 

 

 

56,996

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

   22,646   18,831   45,243   36,520  

 

 

21,207

 

 

 

20,876

 

 

 

66,450

 

 

 

57,396

 

Net occupancy and equipment

   7,344   5,707   14,635   10,751  

 

 

8,076

 

 

 

6,823

 

 

 

22,711

 

 

 

17,574

 

Other operating expenses

   13,734   13,340   34,030   28,062  

 

 

16,145

 

 

 

14,824

 

 

 

50,175

 

 

 

42,886

 

  

 

  

 

  

 

  

 

 

Total non-interest expense

   43,724   37,878   93,908   75,333  

 

 

45,428

 

 

 

42,523

 

 

 

139,336

 

 

 

117,856

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before taxes

   68,994   38,729   127,052   72,727  

 

 

69,516

 

 

 

47,659

 

 

 

196,567

 

 

 

120,385

 

Provision for income taxes

   24,190   12,251   42,330   20,981  

 

 

23,385

 

 

 

15,579

 

 

 

65,714

 

 

 

36,559

 

  

 

  

 

  

 

  

 

 

Net income

   44,804   26,478   84,722   51,746  

 

 

46,131

 

 

 

32,080

 

 

 

130,853

 

 

 

83,826

 

Earnings attributable to noncontrolling interest

   (28 8   (52 16  

 

 

(3

)

 

 

13

 

 

 

(55

)

 

 

29

 

  

 

  

 

  

 

  

 

 

Net income available to common stockholders

  $44,776   $26,486   $84,670   $51,762  

 

$

46,128

 

 

$

32,093

 

 

$

130,798

 

 

$

83,855

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

  $0.52   $0.35   $0.99   $0.69  

 

$

0.53

 

 

$

0.40

 

 

$

1.52

 

 

$

1.09

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

  $0.51   $0.34   $0.98   $0.68  

 

$

0.52

 

 

$

0.40

 

 

$

1.51

 

 

$

1.08

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

  $0.135   $0.115   $0.265   $0.225  

 

$

0.14

 

 

$

0.12

 

 

$

0.405

 

 

$

0.345

 

  

 

  

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.

4


BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Unaudited

 

  Three Months Ended Six Months Ended 
  June 30, June 30, 

 

Three Months Ended

 

 

Nine Months Ended

 

  2015 2014 2015 2014 

 

September 30,

 

 

September 30,

 

  (Dollars in thousands) 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 

(Dollars in thousands)

 

Net income

  $44,804   $26,478   $84,722   $51,746  

 

$

46,131

 

 

$

32,080

 

 

$

130,853

 

 

$

83,826

 

Other comprehensive income (loss):

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains and losses on investment securities AFS

   (10,091 11,199   (7,600 22,529  

 

 

5,918

 

 

 

1,223

 

 

 

(1,274

)

 

 

23,754

 

Tax effect of unrealized gains and losses on investment securities AFS

   3,844   (4,393 3,157   (8,837

 

 

(2,265

)

 

 

(479

)

 

 

484

 

 

 

(9,317

)

Reclassification of gains and losses on investment securities AFS included in net income

   (85 (18 (2,618 (23

 

 

 

 

 

(43

)

 

 

(2,619

)

 

 

(67

)

Tax effect of reclassification of gains and losses on investment securities AFS included in net income

   33   7   997   9  

 

 

 

 

 

17

 

 

 

998

 

 

 

26

 

  

 

  

 

  

 

  

 

 

Total other comprehensive income (loss)

   (6,299 6,795   (6,064 13,678  

 

 

3,653

 

 

 

718

 

 

 

(2,411

)

 

 

14,396

 

  

 

  

 

  

 

  

 

 

Total comprehensive income

  $38,505   $33,273   $78,658   $65,424  

 

$

49,784

 

 

$

32,798

 

 

$

128,442

 

 

$

98,222

 

  

 

  

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.

5


BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

Unaudited

 

   Common
Stock
   Additional
Paid-In

Capital
  Retained
Earnings
  Accumulated
Other
Comprehensive

Income (Loss)
  Treasury
Stock
  Non-
Controlling
Interest
  Total 
   (Dollars in thousands) 

Balances – January 1, 2014

  $737    $143,017   $488,978   $(3,672 $0   $3,470   $632,530  

Net income

   0     0    51,746    0    0    0    51,746  

Earnings attributable to noncontrolling interest

   0     0    16    0    0    (16  0  

Total other comprehensive income

   0     0    0    13,678    0    0    13,678  

Common stock dividends paid

   0     0    (16,606  0    0    0    (16,606

Issuance of 185,000 shares of common stock for exercise of stock options

   2     1,570    0    0    0    0    1,572  

Forfeiture of 400 shares of unvested restricted common stock

   0     0    0    0    0    0    0  

Excess tax benefit on stock-based compensation

   0     1,373    0    0    0    0    1,373  

Stock-based compensation expense

   0     3,050    0    0    0    0    3,050  

Issuance of 5,765,846 shares of common stock for acquisition of Summit Bancorp, Inc., net of issuance costs of $88,000

   58     166,257    0    0    0    0    166,315  
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balances – June 30, 2014

  $797    $315,267   $524,134   $10,006   $0   $3,454   $853,658  
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balances – January 1, 2015

  $799    $324,354   $571,454   $14,132   $(2,349 $3,452   $911,842  

Net income

   0     0    84,722    0    0    0    84,722  

Earnings attributable to noncontrolling interest

   0     0    (52  0    0    52    0  

Total other comprehensive income (loss)

   0     0    0    (6,064  0    0    (6,064

Common stock dividends paid

   0     0    (22,126  0    0    0    (22,126

Issuance of 99,050 shares of common stock for exercise of stock options

   1     996    0    0    0    0    997  

Issuance of 245,300 shares of unvested restricted common stock

   2     (2,351  0    0    2,349    0    0  

Excess tax benefit on stock-based compensation

   0     791    0    0    0    0    791  

Stock-based compensation expense

   0     4,220    0    0    0    0    4,220  

Forfeiture of 29,875 shares of unvested restricted common stock

   0     0    0    0    0    0    0  

Issuance of 7,657 shares of common stock to non-employee directors

   0     0    0    0    0    0    0  

Issuance of 6,637,243 shares of common stock for acquisition of Intervest Bancshares Corporation, net of issuance costs of $100,000

   66     238,310    0    0    0    0    238,376  
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balances – June 30, 2015

  $868    $566,320   $633,998   $8,068   $0   $3,504   $1,212,758  
  

 

 

   

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

Common

Stock

 

 

Additional

Paid-In

Capital

 

 

Retained

Earnings

 

 

Accumulated

Other

Comprehensive

Income (Loss)

 

 

Treasury

Stock

 

 

Non-

Controlling

Interest

 

 

Total

 

 

 

(Dollars in thousands)

 

Balances – January 1, 2014

 

$

737

 

 

$

143,017

 

 

$

488,978

 

 

$

(3,672

)

 

$

 

 

$

3,470

 

 

$

632,530

 

Net income

 

 

 

 

 

 

 

 

83,826

 

 

 

 

 

 

 

 

 

 

 

 

83,826

 

Earnings attributable to noncontrolling

   interest

 

 

 

 

 

 

 

 

29

 

 

 

 

 

 

 

 

 

(29

)

 

 

 

Total other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

14,396

 

 

 

 

 

 

 

 

 

14,396

 

Common stock dividends paid

 

 

 

 

 

 

 

 

(26,166

)

 

 

 

 

 

 

 

 

 

 

 

(26,166

)

Issuance of 228,600 shares of common stock

   for exercise of stock options

 

 

2

 

 

 

2,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,067

 

Forfeiture of 1,200 shares of unvested

   restricted common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excess tax benefit on stock-based

   compensation

 

 

 

 

 

1,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,649

 

Stock-based compensation expense

 

 

 

 

 

4,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,402

 

Issuance of 5,765,846 shares of common

   stock for acquisition of Summit Bancorp,

   Inc., net of issuance costs of $88,000

 

 

58

 

 

 

166,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

166,315

 

Balances – September 30, 2014

 

$

797

 

 

$

317,390

 

 

$

546,667

 

 

$

10,724

 

 

$

 

 

$

3,441

 

 

$

879,019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances – January 1, 2015

 

$

799

 

 

$

324,354

 

 

$

571,454

 

 

$

14,132

 

 

$

(2,349

)

 

$

3,452

 

 

$

911,842

 

Net income

 

 

 

 

 

 

 

 

130,853

 

 

 

 

 

 

 

 

 

 

 

 

130,853

 

Earnings attributable to noncontrolling

   interest

 

 

 

 

 

 

 

 

(55

)

 

 

 

 

 

 

 

 

55

 

 

 

 

Total other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

(2,411

)

 

 

 

 

 

 

 

 

(2,411

)

Common stock dividends paid

 

 

 

 

 

 

 

 

(34,280

)

 

 

 

 

 

 

 

 

 

 

 

(34,280

)

Dividend paid to non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(350

)

 

 

(350

)

Issuance of 116,050 shares of common stock

   for exercise of stock options

 

 

1

 

 

 

1,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,286

 

Issuance of 245,300 shares of unvested

   restricted common stock

 

 

2

 

 

 

(2,351

)

 

 

 

 

 

 

 

 

2,349

 

 

 

 

 

 

 

Excess tax benefit on stock-based

   compensation

 

 

 

 

 

818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

818

 

Stock-based compensation expense

 

 

 

 

 

6,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,214

 

Forfeiture of 41,325 shares of unvested

   restricted common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of 7,657 shares of common stock to

   non-employee directors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of 6,637,243 shares of common

   stock for acquisition of Intervest Bancshares

   Corporation, net of issuance costs of

   $100,000

 

 

66

 

 

 

238,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

238,376

 

Issuance of 1,447,620 shares of common

   stock for acquisition of Bank of the

   Carolinas Corporation, net of issuance

   costs of $64,000

 

 

15

 

 

 

65,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65,326

 

Balances – September 30, 2015

 

$

883

 

 

$

633,941

 

 

$

667,972

 

 

$

11,721

 

 

$

 

 

$

3,157

 

 

$

1,317,674

 

See accompanying notes to consolidated financial statements

6


BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited

 

  Six Months Ended 

 

Nine Months Ended

 

  June 30, 

 

September 30,

 

  2015 2014 

 

2015

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Cash flows from operating activities:

   

 

 

 

 

 

 

 

 

Net income

  $84,722   $51,746  

 

$

130,853

 

 

$

83,826

 

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

   

 

 

 

 

 

 

 

 

Depreciation

   4,575   3,816  

 

 

7,252

 

 

 

5,968

 

Amortization

   3,236   1,932  

 

 

4,934

 

 

 

3,464

 

Earnings attributable to noncontrolling interest

   (52 16  

 

 

(55

)

 

 

29

 

Provision for loan and lease losses

   10,623   6,887  

 

 

14,205

 

 

 

10,574

 

Provision for losses on foreclosed assets

   2,427   863  

 

 

2,980

 

 

 

862

 

Net (accretion) amortization of investment securities AFS

   (51 301  

Net amortization of investment securities AFS

 

 

41

 

 

 

431

 

Net gains on investment securities AFS

   (2,618 (23

 

 

(2,619

)

 

 

(67

)

Originations of mortgage loans held for sale

   (136,267 (90,110

 

 

(197,989

)

 

 

(152,767

)

Proceeds from sales of mortgage loans held for sale

   127,302   83,337  

 

 

196,756

 

 

 

154,409

 

Accretion of purchased loans

   (68,622 (42,013

 

 

(101,877

)

 

 

(70,700

)

Net amortization of FDIC loss share receivable and FDIC clawback payable

   0   49  

 

 

 

 

 

611

 

Gains on sales of other assets

   (5,385 (2,422

 

 

(7,290

)

 

 

(4,111

)

Gain on merger and acquisition transaction

   0   (4,667

 

 

 

 

 

(4,667

)

Prepayment penalty on Federal Home Loan Bank of Dallas advances

   2,480   0  

 

 

2,480

 

 

 

 

Deferred income tax expense (benefit)

   2,252   (3,407

 

 

6,940

 

 

 

(6,625

)

Increase in cash surrender value of BOLI

   (3,119 (2,408

 

 

(5,383

)

 

 

(3,799

)

BOLI death benefits in excess of cash surrender value

   (2,289 0  

 

 

(2,289

)

 

 

 

Stock-based compensation expense

   4,220   3,050  

 

 

6,214

 

 

 

4,402

 

Excess tax benefit on stock-based compensation

   (791 (1,373

 

 

(818

)

 

 

(1,649

)

Changes in assets and liabilities:

   

 

 

 

 

 

 

 

 

Accrued interest receivable

   (4,420 (2,049

 

 

(5,547

)

 

 

(1,872

)

Other assets, net

   28,658   3,449  

 

 

30,723

 

 

 

5,496

 

Accrued interest payable and other liabilities

   (1,951 13,094  

 

 

(2,358

)

 

 

24,396

 

  

 

  

 

 

Net cash provided by operating activities

   44,930   20,068  

 

 

77,153

 

 

 

48,211

 

  

 

  

 

 

Cash flows from investing activities:

   

 

 

 

 

 

 

 

 

Proceeds from sales of investment securities AFS

   32,777   48,394  

 

 

32,777

 

 

 

54,957

 

Proceeds from maturities/calls/paydowns of investment securities AFS

   81,532   29,706  

 

 

111,838

 

 

 

68,349

 

Purchases of investment securities AFS

   (37,522 (35,109

 

 

(61,534

)

 

 

(46,618

)

Net increase of non-purchased loans and leases

   (800,061 (539,695

 

 

(1,495,210

)

 

 

(1,017,513

)

Payments received on purchased loans

   462,027   207,403  

 

 

625,814

 

 

 

351,262

 

Payments received from FDIC under loss share agreements

   0   16,076  

 

 

 

 

 

24,810

 

Other net decreases in assets covered by FDIC loss share agreements and FDIC loss share receivable

   0   9,246  

 

 

 

 

 

15,267

 

Purchases of premises and equipment

   (9,720 (4,586

 

 

(11,978

)

 

 

(10,352

)

Purchase of BOLI

   (85,000 0  

 

 

(85,000

)

 

 

 

Proceeds from BOLI death benefits

   3,149   0  

 

 

3,149

 

 

 

 

Proceeds from sales of other assets

   40,018   30,166  

 

 

48,514

 

 

 

54,350

 

Cash invested in unconsolidated investments

   (639 (2,320

Cash (invested in) received from unconsolidated investments and noncontrolling interest

 

 

(1,056

)

 

 

1,320

 

Net cash received in merger and acquisition transactions

   274,235   121,918  

 

 

299,810

 

 

 

121,918

 

  

 

  

 

 

Net cash used by investing activities

   (39,204 (118,801

 

 

(532,876

)

 

 

(382,250

)

  

 

  

 

 

Cash flows from financing activities:

   

 

 

 

 

 

 

 

 

Net increase in deposits

   406,269   41,190  

 

 

636,870

 

 

 

196,998

 

Net repayments of other borrowings

   (31,404 (464

Net increase (decrease) in repurchase agreements with customers

   4,434   (13,619

Net (repayments of) proceeds from other borrowings

 

 

(31,475

)

 

 

71,276

 

Net increase in repurchase agreements with customers

 

 

13,925

 

 

 

4,324

 

Proceeds from exercise of stock options

   997   1,572  

 

 

1,286

 

 

 

2,067

 

Excess tax benefit on stock-based compensation

   791   1,373  

 

 

818

 

 

 

1,649

 

Cash dividends paid on common stock

   (22,126 (16,606

 

 

(34,280

)

 

 

(26,166

)

  

 

  

 

 

Net cash provided by financing activities

   358,961   13,446  

 

 

587,144

 

 

 

250,148

 

  

 

  

 

 

Net increase (decrease) in cash and cash equivalents

   364,687   (85,287

 

 

131,421

 

 

 

(83,891

)

Cash and cash equivalents – beginning of period

   150,203   195,975  

 

 

150,203

 

 

 

195,975

 

  

 

  

 

 

Cash and cash equivalents – end of period

  $514,890   $110,688  

 

$

281,624

 

 

$

112,084

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.

7


BANK OF THE OZARKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Unaudited

 

1.

Organization and Principles of Consolidation

Bank of the Ozarks, Inc. (the “Company”) is a bank holding company headquartered in Little Rock, Arkansas, which operates under the rules and regulations of the Board of Governors of the Federal Reserve System. The Company owns a wholly-owned state chartered bank subsidiary – Bank of the Ozarks (the “Bank”), eight 100%-owned finance subsidiary business trusts – Ozark Capital Statutory Trust II (“Ozark II”), Ozark Capital Statutory Trust III (“Ozark III”), Ozark Capital Statutory Trust IV (“Ozark IV”), Ozark Capital Statutory Trust V (“Ozark V”) (collectively, the “Ozark Trusts”), Intervest Statutory Trust II (“Intervest II”), Intervest Statutory Trust III (“Intervest III”), Intervest Statutory Trust IV (“Intervest IV”) and Intervest Statutory Trust V (“Intervest V”), (collectively, the “Intervest Trusts”; and together with Ozark Trusts, the “Trusts”) and, indirectly through the Bank, a subsidiary engaged in the development of real estate, a subsidiary that owns private aircraft and various other entities that hold foreclosed assets or tax credits or engage in other activities. The Company and Bank are subject to the regulation of certain federal and state agencies and undergo periodic examinations by those regulatory authorities. The consolidated financial statements include the accounts of the Company, the Bank, the real estate subsidiary, the aircraft subsidiary and certain of those various other entities in accordance with accounting principles generally accepted in the United States (“GAAP”). Significant intercompany transactions and amounts have been eliminated in consolidation.

At JuneSeptember 30, 2015, the Company had 164174 offices, including 8081 in Arkansas, 28 in Georgia, 21 in Texas, 1625 in North Carolina, 1122 in Texas, 10 in Florida, three in Alabama, two offices each in South Carolina and New York and one office in California.

 

2.

Basis of Presentation

The accompanying consolidated financial statements have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) in Article 10 of Regulation S-X and in accordance with the instructions to Form 10-Q and GAAP for interim financial information. Certain information, accounting policies and footnote disclosures normally included in complete financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with such rules and regulations. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. In the opinion of management, all adjustments considered necessary, consisting of normal recurring items, have been included for a fair presentation of the accompanying consolidated financial statements. Operating results for the three months or sixnine months ended JuneSeptember 30, 2015 are not necessarily indicative of the results that may be expected for the full year or future periods.

Certain reclassifications of prior period amounts have been made to conform with the current period presentation. These reclassifications had no impact on previously reported net income.

During the fourth quarter of 2014, the Bank and the Federal Deposit Insurance Corporation (“FDIC”) entered into agreements terminating the loss share agreements for all seven of its FDIC-assisted acquisitions. As a result of entering these termination agreements, the Company reclassified its loans previously reported as covered by FDIC loss share to purchased loans for all periods presented, and it has reclassified all interest income on loans previously reported as covered by FDIC loss share to interest income on purchased loans for all periods presented.

During the second quarter of 2015, the Company revised its initial estimates and assumptions regarding the recovery of certain acquired loans and acquired deferred tax assets from its acquisition of Intervest Bancshares Corporation (“Intervest”). As a result, certain amounts previously reported in the Company’s consolidated financial statements have been recast.

 

3.

Acquisitions

Bank of the Carolinas

On August 5, 2015, the Company completed the acquisition of Bank of the Carolinas Corporation (“BCAR”) and its wholly-owned subsidiary Bank of the Carolinas for an aggregate of 1,447,620 shares of common stock (plus cash in lieu of fractional shares) in a transaction valued at approximately $65.4 million. The acquisition of BCAR expands the Company’s operations in North Carolina by adding eight banking offices, including one office each in Advance, Asheboro, Concord, Harrisburg, Landis, Lexington,

8


Mocksville and Winston-Salem. As a result of the BCAR acquisition, the Company acquired total assets with an estimated fair value of $350.9 million, total loans with an estimated fair value of $265.8 million and total deposits with an estimated fair value of $288.9 million.  Goodwill of $5.2 million, which is the excess of the merger consideration over the estimated fair value of net assets acquired, was recorded in the BCAR acquisition and is the result of expected operational synergies, expansion of banking services in the Piedmont Triad region of North Carolina and other factors.  This goodwill is not expected to be deductible for tax purposes.

Intervest

On February 10, 2015, the Company completed its previously announced acquisition of Intervest and its wholly-owned bank subsidiary Intervest National Bank, for an aggregate of 6,637,243 shares of its common stock (plus cash in lieu of fractional shares) in a transaction valued at approximately $238.5 million. The acquisition of Intervest provided the Company with a banking office in New York City and expanded its service area in Florida by adding five banking offices in Clearwater, Florida and one office in South Pasadena, Florida. During the third quarter of 2015, the Company closed one of the acquired banking offices in Clearwater, Florida.

During the second quarter of 2015, management revised its initial estimates and assumptions regarding the recovery of certain acquired loans and acquired deferred tax assets. Because such revision occurred during the first 12 months following the date of acquisition and was not the result of a change in circumstances, management has recast the first quarter 2015 consolidated financial statements to decrease the goodwill recorded in the Intervest acquisition by $2.7 million to reflect this change in estimate.

The following table provides a summary of the assets acquired and liabilities assumed as recorded by Intervest, the estimates of the fair value adjustments necessary to adjust those acquired assets and assumed liabilities to estimated fair value, the recast adjustment described above and the estimates of the resultant fair values of those assets and liabilities as recorded by the Company. As provided for under GAAP, management has up to 12 months following the date of acquisition to finalize the fair values of the acquired assets and assumed liabilities. Once management has finalized the fair values of acquired assets and assumed liabilities within this 12-month period, management considers such values to be the day 1 fair values (“Day 1 Fair Values”). The fair value adjustments and the resultant fair values shown in the following table continue to be evaluated by management and may be subject to further adjustment.

 

  February 10, 2015 

 

February 10, 2015

 

  As Recorded
by

Intervest
   Fair Value
Adjustments(1)
 Recast
Adjustment
   As Recorded
by the
Company(1)
 

 

As Recorded

by

Intervest

 

 

Fair Value

Adjustments(1)

 

 

Recast

Adjustment

 

 

As Recorded

by the

Company(1)

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Assets acquired:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash, due from banks and interest earning deposits

  $274,343    $0   $0    $274,343  

 

$

274,343

 

 

$

 

 

$

 

 

$

274,343

 

Investment securities

   21,495     321  a  0     21,816  

 

 

21,495

 

 

321

 

a

 

 

 

 

21,816

 

Loans

   1,108,439     (33,868) b  4,393     1,078,964  

 

 

1,108,439

 

 

 

(33,868

)

b

 

4,393

 

 

 

1,078,964

 

Allowance for loan losses

   (25,208   25,208  b  0     0  

 

 

(25,208

)

 

 

25,208

 

b

 

 

 

 

 

Premises and equipment

   4,357     2,256  c  0     6,613  

 

 

4,357

 

 

 

2,256

 

c

 

 

 

 

6,613

 

Foreclosed assets

   2,350     (1,710) d  0     640  

 

 

2,350

 

 

 

(1,710

)

d

 

 

 

 

640

 

Accrued interest receivable and other assets

   34,076     (4,091) e  (689   29,296  

 

 

34,076

 

 

 

(4,091

)

e

 

(689

)

 

 

29,296

 

Core deposit intangible asset

   0     4,595  f  0     4,595  

 

 

 

 

 

4,595

 

f

 

 

 

 

4,595

 

Deferred income taxes

   11,758     8,082  g  (985   18,855  

 

 

11,758

 

 

 

8,082

 

g

 

(985

)

 

 

18,855

 

  

 

   

 

  

 

   

 

 

Total assets acquired

   1,431,610     793     2,719     1,435,122  

 

 

1,431,610

 

 

 

793

 

 

 

2,719

 

 

 

1,435,122

 

  

 

   

 

  

 

   

 

 

Liabilities assumed:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

   1,162,437     22,211  h  0     1,184,648  

 

 

1,162,437

 

 

 

22,211

 

h

 

 

 

 

1,184,648

 

Subordinated debentures

   56,702     (4,463) i  0     52,239  

 

 

56,702

 

 

 

(4,463

)

i

 

 

 

 

52,239

 

Accrued interest payable and other liabilities

   3,608     358  j  0     3,966  

 

 

3,608

 

 

358

 

j

 

 

 

 

3,966

 

  

 

   

 

  

 

   

 

 

Total liabilities assumed

   1,222,747     18,106   0     1,240,853  

 

 

1,222,747

 

 

 

18,106

 

 

 

 

 

 

1,240,853

 

  

 

   

 

  

 

   

 

 

Net assets acquired

  $208,863    $(17,313 $2,719     194,269  

 

$

208,863

 

 

$

(17,313

)

 

$

2,719

 

 

 

194,269

 

  

 

   

 

  

 

   

Consideration paid:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash in lieu of fractional shares

        (7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7

)

Stock

        (238,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(238,476

)

       

 

 

Total consideration paid

        (238,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(238,483

)

       

 

 

Goodwill

       $44,214  

 

 

 

 

 

 

 

 

 

 

 

 

 

$

44,214

 

       

 

 

 

(1)

Management is continuing to evaluate each of these fair value adjustments and may revise, if necessary, one or more of such fair value adjustments in future periods. To the extent that any of these fair value adjustments are revised in future periods, the resultant fair values and the amount of goodwill may be subject to further adjustment.

9


Explanation of preliminary fair value adjustments

a-

Adjustment reflects the fair value adjustment based on the pricing of the acquired investment securities portfolio.

b-

Adjustment reflects the fair value adjustment based on the evaluation of the acquired loan portfolio and to eliminate the recorded allowance for loan losses.

c-

Adjustment reflects the fair value adjustment based on the evaluation of the premises and equipment acquired.

d-

Adjustment reflects the fair value adjustment based on the evaluation of the acquired foreclosed assets.

e-

Adjustment reflects the fair value adjustment based on the evaluation of accrued interest receivable and other assets.

f-

Adjustment reflects the fair value adjustment for the core deposit intangible asset recorded as a result of the acquisition.

g-

This adjustment reflects the differences in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes.

h-

Adjustment reflects the fair value adjustment based on the evaluation of the acquired deposits.

i-

Adjustment reflects the fair value adjustment of these assumed liabilities based on a valuation of such instruments by an independent, third party valuation firm.

j-

Adjustment reflects the amount needed to adjust other liabilities to estimated fair value and to record certain liabilities directly attributable to the Intervest acquisition.

As a result of the recast adjustment described above, certain amounts previously reported in the Company’s consolidated financial statements as of March 31, 2015 have been recast. The following is a summary of those financial statement captions that have been impacted by the recast adjustment.

 

  As
Previously
Reported
   Recast
Adjustment
   As Recast 
  (Dollars in thousands) 

 

As

Previously

Reported

 

 

Recast

Adjustment

 

 

As Recast

 

 

(Dollars in thousands)

 

Purchased loans

  $2,042,164    $4,393    $2,046,557  

 

$

2,042,164

 

 

$

4,393

 

 

$

2,046,557

 

Net deferred tax asset

   63,483     (985   62,498  

 

 

63,483

 

 

 

(985

)

 

 

62,498

 

Goodwill

   125,603     (2,719   122,884  

 

 

125,603

 

 

 

(2,719

)

 

 

122,884

 

Income taxes receivable

   689     (689   0  

 

 

689

 

 

 

(689

)

 

 

 

Goodwill of $44.2 million, which is the excess of the merger consideration over the estimated fair value of net assets acquired, was recorded in the Intervest acquisition and is the result of expected operational synergies, expansion of full service banking in New York City and other factors. This goodwill is not expected to be deductible for tax purposes. To the extent that management further revises any of the above fair value adjustments as a result of its continuing evaluation, the amount of goodwill recorded in the Intervest acquisition may be subject to further adjustment.

The Company’s consolidated results of operations include the operating results of Intervest beginning February 11, 2015 through the end of the reporting period. For the three months ended JuneSeptember 30, 2015, Intervest contributed $14.9$13.1 million of net interest income and $8.6$5.7 million of net income to the Company’s operating results. For the sixnine months ended JuneSeptember 30, 2015, Intervest contributed $23.8$36.9 million of net interest income and $13.5$19.2 million of net income to the Company’s operating results.

The following unaudited supplemental pro forma information is presented to show the estimated results assuming Intervest was acquired as of the beginning of the earliest period presented, adjusted for estimated potential costs savings. These unaudited pro forma results are not necessarily indicative of the operating results that the Company would have achieved had it completed the acquisition as of January 1, 2014 or 2015 and should not be considered as representative of future operating results.

 

  Six Months Ended 
  June 30, 

 

Nine Months Ended

 

  2015   2014 

 

September 30,

 

  

(Dollars in thousands,

except per share amounts)

 

 

2015

 

 

2014

 

 

(Dollars in thousands,

except per share amounts)

 

Net interest income – pro forma (unaudited)

  $186,428    $143,484  

 

$

288,659

 

 

$

231,247

 

Net income – pro forma (unaudited)

  $88,745    $62,949  

 

$

137,595

 

 

$

102,014

 

Diluted earnings per common share – pro forma (unaudited)

  $1.01    $0.76  

 

$

1.55

 

 

$

1.21

 

10


Summit Bancorp, Inc.

On May 16, 2014, the Company completed theits acquisition of Summit Bancorp, Inc. (“Summit”) and Summit Bank, its wholly-owned bank subsidiary, for an aggregate of $42.5 million in cash and 5,765,846 shares of its common stock. The acquisition of Summit expanded its service area in Central, South and Western Arkansas by adding 23 banking locations and one loan production office in nine Arkansas counties. DuringSubsequent to the second quarter of 2014,acquisition, the Company closed one of the banking offices and the oneacquired loan production office acquired in the Summit acquisition. During the fourth quarter of 2014 and the second quarter of 2015, the Company closed eight additionalnine banking offices, including sixseven banking offices that were acquired from Summit, in markets where the Company had excess branches as a result of the Summit acquisition.  Goodwill of $73.4 million, which is the excess of the merger consideration over the fair value of net assets acquired, was recorded in the Summit acquisition and is the result of expected operational synergies and other factors. This goodwill is not expected to be deductible for tax purposes.

Bancshares, Inc.

On March 5, 2014, the Company completed its acquisition of Bancshares, Inc. (“Bancshares”) and OMNIBANK, N.A., its wholly-owned bank subsidiary, for an aggregate of $21.5 million in cash. The Company recognized a bargain purchase gain of $4.7 million during the first quarter of 2014 as a result of the Bancshares acquisition. The acquisition of Bancshares expanded the Company’s service area in South Texas by adding three offices in Houston and one office each in Austin, Cedar Park, Lockhart, and San Antonio.

 

4.

Earnings Per Common Share (“EPS”)

Basic EPS is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding. Diluted EPS is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding after consideration of the dilutive effect, if any, of outstanding common stock options using the treasury stock method. For the three months and nine months ended September 30, 2015, options to purchase 4,000 shares and 519,270 shares, respectively, of the Company’s common stock were excluded from the diluted EPS calculations as inclusion of these options would have been anti-dilutive. No options to purchase shares of common stock for the three months ended June 30, 2015 and 2014 or the six

nine months ended JuneSeptember 30, 2014 were excluded from the diluted EPS calculations as all options were dilutive.  Options to purchase 531,500 shares of the Company’s common stock at a weighted-average exercise price of $40.34 were outstanding but not included in the computation of diluted EPS for the six months ended June 30, 2015 because the options exercise price was greater than the average market price of the common shares and inclusion would have been antidilutive.

The following table presents the computation of basic and diluted EPS for the periods indicated.

 

  Three Months Ended   Six Months Ended 

 

Three Months Ended

 

 

Nine Months Ended

 

  June 30,   June 30, 

 

September 30,

 

 

September 30,

 

  2015   2014   2015   2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (In thousands, except per share amounts) 

 

(In thousands, except per share amounts)

 

Numerator:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributed earnings allocated to common stockholders

  $11,713    $8,497    $22,126    $16,606  

 

$

12,154

 

 

$

9,560

 

 

$

34,280

 

 

$

26,166

 

Undistributed earnings allocated to common stockholders

   33,063     17,989     62,544     35,156  

 

 

33,974

 

 

 

22,533

 

 

 

96,518

 

 

 

57,689

 

  

 

   

 

   

 

   

 

 

Net income available to common stockholders

  $44,776    $26,486    $84,670    $51,762  

 

$

46,128

 

 

$

32,093

 

 

$

130,798

 

 

$

83,855

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic EPS – weighted-average common shares

   86,786     76,743     85,251     75,281  

 

 

87,683

 

 

 

79,678

 

 

 

86,070

 

 

 

76,763

 

Effect of dilutive securities – stock options

   729     723     750     700  

 

 

771

 

 

 

767

 

 

 

768

 

 

 

706

 

  

 

   

 

   

 

   

 

 

Denominator for diluted EPS – weighted-average common shares and assumed conversions

   87,515     77,466     86,001     75,981  

 

 

88,454

 

 

 

80,445

 

 

 

86,838

 

 

 

77,469

 

  

 

   

 

   

 

   

 

 

Basic EPS

  $0.52    $0.35    $0.99    $0.69  

 

$

0.53

 

 

$

0.40

 

 

$

1.52

 

 

$

1.09

 

  

 

   

 

   

 

   

 

 

Diluted EPS

  $0.51    $0.34    $0.98    $0.68  

 

$

0.52

 

 

$

0.40

 

 

$

1.51

 

 

$

1.08

 

  

 

   

 

   

 

   

 

 

 

5.

Investment Securities

At JuneSeptember 30, 2015 and 2014 and at December 31, 2014, the Company classified all of its investment securities portfolio as AFS. Accordingly, investment securities are stated at estimated fair value in the consolidated financial statements with unrealized gains and losses, net of related income tax, reported as a separate component of stockholders’ equity and included in accumulated other comprehensive income (loss).

11


The following table presents the amortized cost and estimated fair value of investment securities AFS as of the dates indicated. The Company’s investment in the “CRA qualified investment fund” includes shares held in a mutual fund that qualifies under the Community Reinvestment Act of 1977 for community reinvestment purposes. The Company’s holdings of equity securities in Federal Home Loan Bank of Dallas (“FHLB”) and First National Banker’s Bankshares, Inc. (“FNBB”) do not have readily determinable fair values and are carried at cost.

 

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Estimated
Fair Value
 

 

(Dollars in thousands)

 

  (Dollars in thousands) 

June 30, 2015:

        

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $496,777    $11,768    $(1,630  $506,915  

 

$

495,220

 

 

$

13,374

 

 

$

(384

)

 

$

508,210

 

U.S. Government agency securities

   257,849     4,627     (1,723   260,753  

 

 

267,608

 

 

 

6,536

 

 

 

(592

)

 

 

273,552

 

Corporate obligations

   3,574     0     0     3,574  

 

 

3,551

 

 

 

 

 

 

 

 

 

3,551

 

CRA qualified investment fund

   1,028     0     (8   1,020  

 

 

1,033

 

 

 

2

 

 

 

 

 

 

1,035

 

FHLB and FNBB equity securities

   10,015     0     0     10,015  

 

 

10,025

 

 

 

 

 

 

 

 

 

10,025

 

  

 

   

 

   

 

   

 

 

Total

  $769,243    $16,395    $(3,361  $782,277  

 

$

777,437

 

 

$

19,912

 

 

$

(976

)

 

$

796,373

 

  

 

   

 

   

 

   

 

 

December 31, 2014:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $555,335    $18,267    $(393  $573,209  

 

$

555,335

 

 

$

18,267

 

 

$

(393

)

 

$

573,209

 

U.S. Government agency securities

   245,854     6,144     (765   251,233  

 

 

245,854

 

 

 

6,144

 

 

 

(765

)

 

 

251,233

 

Corporate obligations

   654     0     0     654  

 

 

654

 

 

 

 

 

 

 

 

 

654

 

FHLB and FNBB equity securities

   14,225     0     0     14,225  

 

 

14,225

 

 

 

 

 

 

 

 

 

14,225

 

  

 

   

 

   

 

   

 

 

Total

  $816,068    $24,411    $(1,158  $839,321  

 

$

816,068

 

 

$

24,411

 

 

$

(1,158

)

 

$

839,321

 

  

 

   

 

   

 

   

 

 

June 30, 2014:

        

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $603,533    $15,536    $(2,504  $616,565  

 

$

572,070

 

 

$

16,610

 

 

$

(1,101

)

 

$

587,579

 

U.S. Government agency securities

   254,878     5,613     (2,180   258,311  

 

 

251,926

 

 

 

4,427

 

 

 

(2,291

)

 

 

254,062

 

Corporate obligations

   685     0     0     685  

 

 

655

 

 

 

 

 

 

 

 

 

655

 

FHLB and FNBB equity securities

   16,568     0     0     16,568  

 

 

17,580

 

 

 

 

 

 

 

 

 

17,580

 

  

 

   

 

   

 

   

 

 

Total

  $875,664    $21,149    $(4,684  $892,129  

 

$

842,231

 

 

$

21,037

 

 

$

(3,392

)

 

$

859,876

 

  

 

   

 

   

 

   

 

 

The following table shows estimated fair value of investment securities AFS having gross unrealized losses and the amount of such unrealized losses, aggregated by investment category and length of time that individual investment securities have been in a continuous unrealized loss position, as of the dates indicated.

 

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

  Less than 12 Months   12 Months or More   Total 

 

Estimated

Fair Value

 

 

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Unrealized

Losses

 

  Estimated
Fair Value
   Unrealized
Losses
   Estimated
Fair Value
   Unrealized
Losses
   Estimated
Fair Value
   Unrealized
Losses
 

 

(Dollars in thousands)

 

  (Dollars in thousands) 

June 30, 2015:

            

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $104,621    $1,532    $7,515    $98    $112,136    $1,630  

 

$

44,794

 

 

$

332

 

 

$

7,363

 

 

$

52

 

 

$

52,157

 

 

$

384

 

U.S. Government agency securities

   76,252     1,534     7,181     189     83,433     1,723  

 

 

48,418

 

 

 

503

 

 

 

5,588

 

 

 

89

 

 

 

54,006

 

 

 

592

 

CRA qualified investment fund

   1,020     8     0     0     1,020     8  
  

 

   

 

   

 

   

 

   

 

   

 

 

Total temporarily impaired securities

  $181,893    $3,074    $14,696    $287    $196,589    $3,361  

 

$

93,212

 

 

$

835

 

 

$

12,951

 

 

$

141

 

 

$

106,163

 

 

$

976

 

  

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $29,174    $75    $34,414    $318    $63,588    $393  

 

$

29,174

 

 

$

75

 

 

$

34,414

 

 

$

318

 

 

$

63,588

 

 

$

393

 

U.S. Government agency securities

   9,630     25     47,626     740     57,256     765  

 

 

9,630

 

 

 

25

 

 

 

47,626

 

 

 

740

 

 

 

57,256

 

 

 

765

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total temporarily impaired securities

  $38,804    $100    $82,040    $1,058    $120,844    $1,158  

 

$

38,804

 

 

$

100

 

 

$

82,040

 

 

$

1,058

 

 

$

120,844

 

 

$

1,158

 

  

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014:

            

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $60,769    $386    $79,000    $2,118    $139,769    $2,504  

 

$

40,386

 

 

$

146

 

 

$

53,628

 

 

$

955

 

 

$

94,014

 

 

$

1,101

 

U.S. Government agency securities

   15,227     67     58,608     2,113     73,835     2,180  

 

 

44,958

 

 

 

226

 

 

 

57,610

 

 

 

2,065

 

 

 

102,568

 

 

 

2,291

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total temporarily impaired securities

  $75,996    $453    $137,608    $4,231    $213,604    $4,684  

 

$

85,344

 

 

$

372

 

 

$

111,238

 

 

$

3,020

 

 

$

196,582

 

 

$

3,392

 

  

 

   

 

   

 

   

 

   

 

   

 

 

12


In evaluating the Company’s unrealized loss positions for other-than-temporary impairment of its investment securities portfolio, management considers the credit quality of the issuer, the nature and cause of the unrealized loss, the severity and duration of the impairments and other factors. At JuneSeptember 30, 2015 management determined the unrealized losses were the result of fluctuations in interest rates and did not reflect deteriorations of the credit quality of the investments. Accordingly, management considers these unrealized losses to be temporary in nature. The Company does not have the intent to sell these investment securities with unrealized losses and, more likely than not, will not be required to sell these investment securities before fair value recovers to amortized cost.

The following table shows the amortized cost and estimated fair value of investment securities AFS by maturity or estimated date of repayment as of the date indicated.

 

  June 30, 2015 

 

September 30, 2015

 

Maturity or Estimated Repayment

  Amortized
Cost
   Estimated
Fair Value
 

 

Amortized

Cost

 

 

Estimated

Fair Value

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

One year or less

  $36,133    $36,619  

 

$

50,009

 

 

$

50,799

 

After one year to five years

   139,079     140,690  

 

 

145,036

 

 

 

147,853

 

After five years to ten years

   189,702     192,251  

 

 

193,377

 

 

 

197,734

 

After ten years

   404,329     412,717  

 

 

389,015

 

 

 

399,987

 

  

 

   

 

 

Total

  $769,243    $782,277  

 

$

777,437

 

 

$

796,373

 

  

 

   

 

 

For purposes of this maturity distribution, all investment securities AFS are shown based on their contractual maturity date or estimated date of repayment, except (i) FHLB and FNBB equity securities and the CRA qualified investment fund with no contractual maturity date are shown in the longest maturity category and (ii) U.S. Government agency securities and municipal housing authority securities backed by residential mortgages are allocated among various maturities based on an estimated repayment schedule utilizing Bloomberg median prepayment speeds or other estimates of prepayment speeds and interest rate levels at the measurement date. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

The following table is a summary of sales activities in the Company’s investment securities AFS for the periods indicated.

 

  Three Months Ended
June 30,
   Six Months Ended
June 30,
 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

  2015   2014   2015   2014 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands) 

(Dollars in thousands)

 

Sales proceeds

  $2,660    $47,170    $32,777    $48,394  

$

 

 

$

6,563

 

 

$

32,777

 

 

$

54,957

 

  

 

   

 

   

 

   

 

 

Gross realized gains

  $85    $18    $2,619    $23  

$

 

 

$

58

 

 

$

2,620

 

 

$

82

 

Gross realized losses

   0     0     (1   0  

$

 

 

$

(15

)

 

$

(1

)

 

$

(15

)

  

 

   

 

   

 

   

 

 

Net gains on investment securities

  $85    $18    $2,618    $23  

$

 

 

$

43

 

 

$

2,619

 

 

$

67

 

  

 

   

 

   

 

   

 

 

 

13


6.

Allowance for Loan and Lease Losses (“ALLL”) and Credit Quality Indicators

Allowance for Loan and Lease Losses

The following table is a summary of activity within the ALLL for the periods indicated.

 

  Three Months Ended
June 30,
   Six Months Ended
June 30,
 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

  2015   2014   2015   2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Beginning balance

  $54,147    $43,861    $52,918    $42,945  

 

$

56,749

 

 

$

46,958

 

 

$

52,918

 

 

$

42,945

 

Non-purchased loans and leases charged off

   (1,496   (1,650   (5,575   (2,569

 

 

(992

)

 

 

(737

)

 

 

(6,567

)

 

 

(3,306

)

Recoveries of non-purchased loans and leases previously charged off

   198     247     506     982  

 

 

360

 

 

 

185

 

 

 

866

 

 

 

1,167

 

  

 

   

 

   

 

   

 

 

Net non-purchased loans and leases charged off

   (1,298   (1,403   (5,069   (1,587

 

 

(632

)

 

 

(552

)

 

 

(5,701

)

 

 

(2,139

)

Purchased loans charged off, net

   (408   (1,082   (1,723   (1,287

 

 

(681

)

 

 

(487

)

 

 

(2,405

)

 

 

(1,774

)

  

 

   

 

   

 

   

 

 

Net charge-offs – total loans and leases

   (1,706   (2,485   (6,792   (2,874

 

 

(1,313

)

 

 

(1,039

)

 

 

(8,106

)

 

 

(3,913

)

Provision for loan and lease losses:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-purchased loans and leases

   3,900     4,500     8,900     5,600  

 

 

2,900

 

 

 

3,200

 

 

 

11,800

 

 

 

8,800

 

Purchased loans

   408     1,082     1,723     1,287  

 

 

681

 

 

 

487

 

 

 

2,405

 

 

 

1,774

 

  

 

   

 

   

 

   

 

 

Total provision

   4,308     5,582     10,623     6,887  

 

 

3,581

 

 

 

3,687

 

 

 

14,205

 

 

 

10,574

 

  

 

   

 

   

 

   

 

 

Ending balance

  $56,749    $46,958    $56,749    $46,958  

 

$

59,017

 

 

$

49,606

 

 

$

59,017

 

 

$

49,606

 

  

 

   

 

   

 

   

 

 

As of JuneSeptember 30, 2015, the Company had identified purchased loans where it had determined it was probable that the Company would be unable to collect all amounts according to the contractual terms thereof (for purchased loans without evidence of credit deterioration at date of acquisition) or the expected performance of such loans had deteriorated from its performance expectations established in conjunction with the determination of the Day 1 Fair Values or since ourits most recent review of such portfolio’s performance (for purchased loans with evidence of credit deterioration at date of acquisition). As a result, the Company recorded partial charge-offs totaling $0.4$0.7 million and $1.1$0.5 million during the second quarter ofthree months ended September 30, 2015 and 2014, respectively, and $1.7$2.4 million and $1.3$1.8 million during the first sixnine months ofended September 30, 2015 and 2014, respectively. The Company also recorded provision for loan and lease losses of $0.4$0.7 million and $1.1$0.5 million during the second quarter ofthree months ended September 30, 2015 and 2014, respectively, and $1.7$2.4 million and $1.3$1.8 million during the first sixnine months ofended September 30, 2015 and 2014, respectively. At JuneSeptember 30, 2015, the Company had $12.3$10.0 million of impaired purchased loans compared to $21.2$15.3 million at JuneSeptember 30, 2014 and $14.0 million at December 31, 2014.

14


The following tables are a summary of the Company’s ALLL for the periods indicated.

 

 

Beginning

Balance

 

 

Charge-offs

 

 

Recoveries

 

 

Provision

 

 

Ending

Balance

 

  Beginning
Balance
   Charge-offs Recoveries   Provision Ending
Balance
 

 

(Dollars in thousands)

 

  (Dollars in thousands) 

Three months ended June 30, 2015:

        

Three months ended September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $5,657    $(92 $10    $26   $5,601  

 

$

5,601

 

 

$

(121

)

 

$

37

 

 

$

92

 

 

$

5,609

 

Non-farm/non-residential

   17,766     (119 5     580   18,232  

 

 

18,232

 

 

 

(6

)

 

 

1

 

 

 

(144

)

 

 

18,083

 

Construction/land development

   17,580     (469 0     2,037   19,148  

 

 

19,148

 

 

 

(38

)

 

 

40

 

 

 

1,997

 

 

 

21,147

 

Agricultural

   2,526     0   0     (66 2,460  

 

 

2,460

 

 

 

 

 

 

 

 

 

12

 

 

 

2,472

 

Multifamily residential

   2,423     (208 0     671   2,886  

 

 

2,886

 

 

 

(20

)

 

 

 

 

 

42

 

 

 

2,908

 

Commercial and industrial

   3,301     (93 23     18   3,249  

 

 

3,249

 

 

 

(132

)

 

 

149

 

 

 

(106

)

 

 

3,160

 

Consumer

   824     (24 21     4   825  

 

 

825

 

 

 

(11

)

 

 

5

 

 

 

34

 

 

 

853

 

Direct financing leases

   3,258     (155 7     444   3,554  

 

 

3,554

 

 

 

(222

)

 

 

7

 

 

 

522

 

 

 

3,861

 

Other

   812     (336 132     186   794  

 

 

794

 

 

 

(442

)

 

 

121

 

 

 

451

 

 

 

924

 

Purchased loans

   0     (408 0     408   0  

 

 

 

 

 

(681

)

 

 

 

 

 

681

 

 

 

 

  

 

   

 

  

 

   

 

  

 

 

Total

  $54,147    $(1,904 $198    $4,308   $56,749  

 

$

56,749

 

 

$

(1,673

)

 

$

360

 

 

$

3,581

 

 

$

59,017

 

  

 

   

 

  

 

   

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30, 2015:

        

Nine months ended September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $5,482    $(621 $21    $719   $5,601  

 

$

5,482

 

 

$

(742

)

 

$

58

 

 

$

811

 

 

$

5,609

 

Non-farm/non-residential

   17,190     (324 17     1,349   18,232  

 

 

17,190

 

 

 

(330

)

 

 

18

 

 

 

1,205

 

 

 

18,083

 

Construction/land development

   15,960     (771 37     3,922   19,148  

 

 

15,960

 

 

 

(809

)

 

 

77

 

 

 

5,919

 

 

 

21,147

 

Agricultural

   2,558     (13 0     (85 2,460  

 

 

2,558

 

 

 

(13

)

 

 

 

 

 

(73

)

 

 

2,472

 

Multifamily residential

   2,147     (208 0     947   2,886  

 

 

2,147

 

 

 

(228

)

 

 

 

 

 

989

 

 

 

2,908

 

Commercial and industrial

   4,873     (2,540 39     877   3,249  

 

 

4,873

 

 

 

(2,672

)

 

 

188

 

 

 

771

 

 

 

3,160

 

Consumer

   818     (69 42     34   825  

 

 

818

 

 

 

(80

)

 

 

47

 

 

 

68

 

 

 

853

 

Direct financing leases

   2,989     (341 13     893   3,554  

 

 

2,989

 

 

 

(563

)

 

 

20

 

 

 

1,415

 

 

 

3,861

 

Other

   901     (688 337     244   794  

 

 

901

 

 

 

(1,130

)

 

 

458

 

 

 

695

 

 

 

924

 

Purchased loans

   0     (1,723 0     1,723   0  

 

 

 

 

 

(2,405

)

 

 

 

 

 

2,405

 

 

 

 

  

 

   

 

  

 

   

 

  

 

 

Total

  $52,918    $(7,298 $506    $10,623   $56,749  

 

$

52,918

 

 

$

(8,972

)

 

$

866

 

 

$

14,205

 

 

$

59,017

 

  

 

   

 

  

 

   

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2014:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $4,701    $(577 $135    $1,223   $5,482  

 

$

4,701

 

 

$

(577

)

 

$

135

 

 

$

1,223

 

 

$

5,482

 

Non-farm/non-residential

   13,633     (1,357 33     4,881   17,190  

 

 

13,633

 

 

 

(1,357

)

 

 

33

 

 

 

4,881

 

 

 

17,190

 

Construction/land development

   12,306     (638 11     4,281   15,960  

 

 

12,306

 

 

 

(638

)

 

 

11

 

 

 

4,281

 

 

 

15,960

 

Agricultural

   3,000     (214 14     (242 2,558  

 

 

3,000

 

 

 

(214

)

 

 

14

 

 

 

(242

)

 

 

2,558

 

Multifamily residential

   2,504     0   0     (357 2,147  

 

 

2,504

 

 

 

 

 

 

 

 

 

(357

)

 

 

2,147

 

Commercial and industrial

   2,855     (720 808     1,930   4,873  

 

 

2,855

 

 

 

(720

)

 

 

808

 

 

 

1,930

 

 

 

4,873

 

Consumer

   917     (222 80     43   818  

 

 

917

 

 

 

(222

)

 

 

80

 

 

 

43

 

 

 

818

 

Direct financing leases

   2,266     (602 49     1,276   2,989  

 

 

2,266

 

 

 

(602

)

 

 

49

 

 

 

1,276

 

 

 

2,989

 

Other

   763     (793 266     665   901  

 

 

763

 

 

 

(793

)

 

 

266

 

 

 

665

 

 

 

901

 

Purchased loans

   0     (3,215 0     3,215   0  

 

 

 

 

 

(3,215

)

 

 

 

 

 

3,215

 

 

 

 

  

 

   

 

  

 

   

 

  

 

 

Total

  $42,945    $(8,338 $1,396    $16,915   $52,918  

 

$

42,945

 

 

$

(8,338

)

 

$

1,396

 

 

$

16,915

 

 

$

52,918

 

  

 

   

 

  

 

   

 

  

 

 

 

 

 

Beginning

Balance

 

 

Charge-offs

 

 

 

 

Recoveries

 

 

Provision

 

 

Ending

Balance

 

 

 

(Dollars in thousands)

 

Three months ended September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

4,760

 

 

$

(115

)

 

 

 

$

47

 

 

$

610

 

 

$

5,302

 

Non-farm/non-residential

 

 

14,836

 

 

 

(90

)

 

 

 

 

15

 

 

 

3,267

 

 

 

18,028

 

Construction/land development

 

 

15,464

 

 

 

 

 

 

 

 

4

 

 

 

(950

)

 

 

14,518

 

Agricultural

 

 

2,908

 

 

 

(198

)

 

 

 

 

2

 

 

 

(98

)

 

 

2,614

 

Multifamily residential

 

 

1,772

 

 

 

 

 

 

 

 

 

 

 

(161

)

 

 

1,611

 

Commercial and industrial

 

 

2,848

 

 

 

(55

)

 

 

 

 

38

 

 

 

108

 

 

 

2,939

 

Consumer

 

 

926

 

 

 

(29

)

 

 

 

 

14

 

 

 

(89

)

 

 

822

 

Direct financing leases

 

 

2,572

 

 

 

(151

)

 

 

 

 

29

 

 

 

371

 

 

 

2,821

 

Other

 

 

872

 

 

 

(99

)

 

 

 

 

36

 

 

 

142

 

 

 

951

 

Purchased loans

 

 

 

 

 

(487

)

 

 

 

 

 

 

 

487

 

 

 

 

Total

 

$

46,958

 

 

$

(1,224

)

 

 

 

$

185

 

 

$

3,687

 

 

$

49,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

4,701

 

 

$

(456

)

 

 

 

$

118

 

 

$

939

 

 

$

5,302

 

Non-farm/non-residential

 

 

13,633

 

 

 

(1,344

)

 

 

 

 

19

 

 

 

5,720

 

 

 

18,028

 

Construction/land development

 

 

12,306

 

 

 

(14

)

 

 

 

 

12

 

 

 

2,214

 

 

 

14,518

 

Agricultural

 

 

3,000

 

 

 

(213

)

 

 

 

 

13

 

 

 

(186

)

 

 

2,614

 

Multifamily residential

 

 

2,504

 

 

 

 

 

 

 

 

 

 

 

(893

)

 

 

1,611

 

Commercial and industrial

 

 

2,855

 

 

 

(477

)

 

 

 

 

801

 

 

 

(240

)

 

 

2,939

 

Consumer

 

 

917

 

 

 

(126

)

 

 

 

 

50

 

 

 

(19

)

 

 

822

 

Direct financing leases

 

 

2,266

 

 

 

(418

)

 

 

 

 

43

 

 

 

930

 

 

 

2,821

 

Other

 

 

763

 

 

 

(258

)

 

 

 

 

111

 

 

 

335

 

 

 

951

 

Purchased loans

 

 

 

 

 

(1,774

)

 

 

 

 

 

 

 

1,774

 

 

 

 

Total

 

$

42,945

 

 

$

(5,080

)

 

 

 

$

1,167

 

 

$

10,574

 

 

$

49,606

 

   Beginning
Balance
   Charge-offs  Recoveries   Provision  Ending
Balance
 
   (Dollars in thousands) 

Three months ended June 30, 2014:

        

Real estate:

        

Residential 1-4 family

  $4,622    $(142 $49    $231   $4,760  

Non-farm/non-residential

   14,013     (1,181  1     2,003    14,836  

Construction/land development

   12,828     (14  0     2,650    15,464  

Agricultural

   3,018     0    6     (116  2,908  

Multifamily residential

   2,429     0    0     (657  1,772  

Commercial and industrial

   2,738     (48  135     23    2,848  

Consumer

   831     (56  18     133    926  

Direct financing leases

   2,438     (121  8     247    2,572  

Other

   944     (88  30     (14  872  

Purchased loans

   0     (1,082  0     1,082    0  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $43,861    $(2,732 $247    $5,582   $46,958  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Six months ended June 30, 2014:

        

Real estate:

        

Residential 1-4 family

  $4,701    $(341 $71    $329   $4,760  

Non-farm/non-residential

   13,633     (1,254  4     2,453    14,836  

Construction/land development

   12,306     (14  8     3,164    15,464  

Agricultural

   3,000     (15  11     (88  2,908  

Multifamily residential

   2,504     0    0     (732  1,772  

Commercial and industrial

   2,855     (422  763     (348  2,848  

Consumer

   917     (97  36     70    926  

Direct financing leases

   2,266     (267  14     559    2,572  

Other

   763     (159  75     193    872  

Purchased loans

   0     (1,287  0     1,287    0  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 

Total

  $42,945    $(3,856 $982    $6,887   $46,958  
  

 

 

   

 

 

  

 

 

   

 

 

  

 

 

 
16


The following table is a summary of the Company’s ALLL and recorded investment in non-purchased loans and leases as of the dates indicated.

 

 

ALLL

 

 

Non-Purchased Loans and Leases

 

  ALLL   Non-Purchased Loans and Leases 

 

ALLL for

Individually

Evaluated

Impaired

Loans and

Leases

 

 

ALLL for

All Other

Loans and

Leases

 

 

Total

ALLL

 

 

Individually

Evaluated

Impaired

Loans and

Leases

 

 

All Other

Loans and

Leases

 

 

Total Loans

and Leases

 

  ALLL for
Individually
Evaluated
Impaired
Loans and
Leases
   ALLL for
All Other
Loans and
Leases
   Total
ALLL
   Individually
Evaluated
Impaired
Loans and
Leases
   All Other
Loans and
Leases
   Total Loans
and Leases
 

 

(Dollars in thousands)

 

  (Dollars in thousands) 

June 30, 2015:

            

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $345    $5,256    $5,601    $1,908    $316,328    $318,236  

 

$

315

 

 

$

5,294

 

 

$

5,609

 

 

$

1,989

 

 

$

325,860

 

 

$

327,849

 

Non-farm/non-residential

   3     18,229     18,232     809     1,687,994     1,688,803  

 

 

2

 

 

 

18,081

 

 

 

18,083

 

 

 

1,535

 

 

 

1,807,334

 

 

 

1,808,869

 

Construction/land development

   49     19,099     19,148     9,065     1,890,960     1,900,025  

 

 

49

 

 

 

21,098

 

 

 

21,147

 

 

 

7,412

 

 

 

2,416,219

 

 

 

2,423,631

 

Agricultural

   470     1,990     2,460     1,450     49,333     50,783  

 

 

 

 

 

2,472

 

 

 

2,472

 

 

 

265

 

 

 

54,451

 

 

 

54,716

 

Multifamily residential

   0     2,886     2,886     345     296,529     296,874  

 

 

 

 

 

2,908

 

 

 

2,908

 

 

 

345

 

 

 

297,264

 

 

 

297,609

 

Commercial and industrial

   487     2,762     3,249     547     259,073     259,620  

 

 

487

 

 

 

2,673

 

 

 

3,160

 

 

 

709

 

 

 

250,975

 

 

 

251,684

 

Consumer

   3     822     825     33     25,499     25,532  

 

 

3

 

 

 

850

 

 

 

853

 

 

 

31

 

 

 

27,155

 

 

 

27,186

 

Direct financing leases

   0     3,554     3,554     0     137,146     137,146  

 

 

 

 

 

3,861

 

 

 

3,861

 

 

 

 

 

 

148,532

 

 

 

148,532

 

Other

   0     794     794     7     90,097     90,104  

 

 

 

 

 

924

 

 

 

924

 

 

 

7

 

 

 

107,195

 

 

 

107,202

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $1,357    $55,392    $56,749    $14,164    $4,752,959    $4,767,123  

 

$

856

 

 

$

58,161

 

 

$

59,017

 

 

$

12,293

 

 

$

5,434,985

 

 

$

5,447,278

 

  

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $356    $5,126    $5,482    $2,734    $280,519    $283,253  

 

$

356

 

 

$

5,126

 

 

$

5,482

 

 

$

2,734

 

 

$

280,519

 

 

$

283,253

 

Non-farm/non-residential

   18     17,172     17,190     2,507     1,501,034     1,503,541  

 

 

18

 

 

 

17,172

 

 

 

17,190

 

 

 

2,507

 

 

 

1,501,034

 

 

 

1,503,541

 

Construction/land development

   68     15,892     15,960     14,304     1,397,534     1,411,838  

 

 

68

 

 

 

15,892

 

 

 

15,960

 

 

 

14,304

 

 

 

1,397,534

 

 

 

1,411,838

 

Agricultural

   6     2,552     2,558     365     46,870     47,235  

 

 

6

 

 

 

2,552

 

 

 

2,558

 

 

 

365

 

 

 

46,870

 

 

 

47,235

 

Multifamily residential

   0     2,147     2,147     0     211,156     211,156  

 

 

 

 

 

2,147

 

 

 

2,147

 

 

 

 

 

 

211,156

 

 

 

211,156

 

Commercial and industrial

   644     4,229     4,873     623     287,084     287,707  

 

 

644

 

 

 

4,229

 

 

 

4,873

 

 

 

623

 

 

 

287,084

 

 

 

287,707

 

Consumer

   3     815     818     34     25,635     25,669  

 

 

3

 

 

 

815

 

 

 

818

 

 

 

34

 

 

 

25,635

 

 

 

25,669

 

Direct financing leases

   0     2,989     2,989     0     115,475     115,475  

 

 

 

 

 

2,989

 

 

 

2,989

 

 

 

 

 

 

115,475

 

 

 

115,475

 

Other

   0     901     901     8     93,988     93,996  

 

 

 

 

 

901

 

 

 

901

 

 

 

8

 

 

 

93,988

 

 

 

93,996

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $1,095    $51,823    $52,918    $20,575    $3,959,295    $3,979,870  

 

$

1,095

 

 

$

51,823

 

 

$

52,918

 

 

$

20,575

 

 

$

3,959,295

 

 

$

3,979,870

 

  

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014:

            

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $411    $4,349    $4,760    $3,245    $263,252    $266,497  

 

$

345

 

 

$

4,957

 

 

$

5,302

 

 

$

2,360

 

 

$

275,981

 

 

$

278,341

 

Non-farm/non-residential

   13     14,823     14,836     2,363     1,287,811     1,290,174  

 

 

24

 

 

 

18,004

 

 

 

18,028

 

 

 

2,300

 

 

 

1,370,994

 

 

 

1,373,294

 

Construction/land development

   2     15,462     15,464     9,738     1,039,420     1,049,158  

 

 

2

 

 

 

14,516

 

 

 

14,518

 

 

 

10,191

 

 

 

1,223,062

 

 

 

1,233,253

 

Agricultural

   200     2,708     2,908     845     44,696     45,541  

 

 

30

 

 

 

2,584

 

 

 

2,614

 

 

 

376

 

 

 

46,345

 

 

 

46,721

 

Multifamily residential

   0     1,772     1,772     491     136,462     136,953  

 

 

 

 

 

1,611

 

 

 

1,611

 

 

 

 

 

 

155,940

 

 

 

155,940

 

Commercial and industrial

   553     2,295     2,848     689     166,195     166,884  

 

 

606

 

 

 

2,333

 

 

 

2,939

 

 

 

578

 

 

 

312,714

 

 

 

313,292

 

Consumer

   3     923     926     42     28,632     28,674  

 

 

3

 

 

 

819

 

 

 

822

 

 

 

32

 

 

 

25,367

 

 

 

25,399

 

Direct financing leases

   0     2,572     2,572     0     98,768     98,768  

 

 

 

 

 

2,821

 

 

 

2,821

 

 

 

 

 

 

109,059

 

 

 

109,059

 

Other

   0     872     872     9     88,927     88,936  

 

 

 

 

 

951

 

 

 

951

 

 

 

8

 

 

 

103,835

 

 

 

103,843

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $1,182    $45,776    $46,958    $17,422    $3,154,163    $3,171,585  

 

$

1,010

 

 

$

48,596

 

 

$

49,606

 

 

$

15,845

 

 

$

3,623,297

 

 

$

3,639,142

 

  

 

   

 

   

 

   

 

   

 

   

 

 

17


The following table is a summary of impaired non-purchased loans and leases as of and for the three months and sixnine months ended JuneSeptember 30, 2015.

 

  Principal
Balance
   Net
Charge-offs
to Date
 Principal
Balance,

Net of
Charge-offs
   Specific
ALLL
   Weighted
Average
Carrying
Value – Three
Months Ended
June 30, 2015
   Weighted
Average
Carrying
Value – Six
Months Ended
June 30, 2015
 

 

Principal

Balance

 

 

Net

Charge-offs

to Date

 

 

Principal

Balance,

Net of

Charge-offs

 

 

Specific 

ALLL

 

 

Weighted

Average

Carrying

Value – Three

Months Ended

September 30,

2015

 

 

Weighted

Average

Carrying

Value – Nine

Months Ended

September 30,

2015

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Impaired loans and leases for which there is a related ALLL:

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $3,147    $(1,859 $1,288    $345    $1,299    $1,362  

 

$

3,030

 

 

$

(1,831

)

 

$

1,199

 

 

$

315

 

 

$

1,243

 

 

$

1,321

 

Non-farm/non-residential

   145     (142 3     3     22     196  

 

 

457

 

 

 

(455

)

 

 

2

 

 

 

2

 

 

 

2

 

 

 

147

 

Construction/land development

   115     0   115     49     66     1,414  

 

 

115

 

 

 

 

 

 

115

 

 

 

49

 

 

 

115

 

 

 

1,090

 

Agricultural

   1,148     0   1,148     470     574     413  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

574

 

 

 

310

 

Commercial and industrial

   672     (185 487     487     244     343  

 

 

850

 

 

 

(363

)

 

 

487

 

 

 

487

 

 

 

487

 

 

 

379

 

Consumer

   40     (23 17     3     18     18  

 

 

40

 

 

 

(23

)

 

 

17

 

 

 

3

 

 

 

17

 

 

 

17

 

  

 

   

 

  

 

   

 

   

 

   

 

 

Total impaired loans and leases with a related ALLL

   5,267     (2,209 3,058     1,357     2,223     3,746  

 

 

4,492

 

 

 

(2,672

)

 

 

1,820

 

 

 

856

 

 

 

2,438

 

 

 

3,264

 

  

 

   

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans and leases for which there is not a related ALLL:

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

��

 

 

 

 

 

 

 

 

Real estate:

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

   731     (111 620     0     910     1,022  

 

 

981

 

 

 

(190

)

 

 

791

 

 

 

 

 

 

705

 

 

 

964

 

Non-farm/non-residential

   999     (193 806     0     651     1,089  

 

 

1,668

 

 

 

(135

)

 

 

1,533

 

 

 

 

 

 

1,170

 

 

 

1,200

 

Construction/land development

   9,440     (490 8,950     0     9,174     9,514  

 

 

7,788

 

 

 

(491

)

 

 

7,297

 

 

 

 

 

 

8,123

 

 

 

8,959

 

Agricultural

   518     (215 303     0     304     293  

 

 

475

 

 

 

(210

)

 

 

265

 

 

 

 

 

 

284

 

 

 

286

 

Multifamily residential

   686     (341 345     0     173     115  

 

 

686

 

 

 

(341

)

 

 

345

 

 

 

 

 

 

345

 

 

 

173

 

Commercial and industrial

   158     (98 60     0     95     90  

 

 

271

 

 

 

(50

)

 

 

221

 

 

 

 

 

 

141

 

 

 

123

 

Consumer

   19     (5 14     0     15     15  

 

 

19

 

 

 

(5

)

 

 

14

 

 

 

 

 

 

15

 

 

 

15

 

Other

   8     0   8     0     8     8  

 

 

7

 

 

 

 

 

 

7

 

 

 

 

 

 

7

 

 

 

8

 

  

 

   

 

  

 

   

 

   

 

   

 

 

Total impaired loans and leases without a related ALLL

   12,559     (1,453 11,106     0     11,330     12,146  

 

 

11,895

 

 

 

(1,422

)

 

 

10,473

 

 

 

 

 

 

10,790

 

 

 

11,728

 

  

 

   

 

  

 

   

 

   

 

   

 

 

Total impaired loans and leases

  $17,826    $(3,662 $14,164    $1,357    $13,553    $15,892  

 

$

16,387

 

 

$

(4,094

)

 

$

12,293

 

 

$

856

 

 

$

13,228

 

 

$

14,992

 

  

 

   

 

  

 

   

 

   

 

   

 

 

18


The following table is a summary of impaired non-purchased loans and leases as of and for the year ended December 31, 2014.

 

  Principal
Balance
   Net
Charge-offs
to Date
 Principal
Balance,

Net of
Charge-offs
   Specific
ALLL
   Weighted
Average
Carrying
Value – Year
Ended
December 31,
2014
 

 

Principal

Balance

 

 

Net

Charge-offs

to Date

 

 

Principal

Balance,

Net of

Charge-offs

 

 

Specific

ALLL

 

 

Weighted

Average

Carrying

Value – Year

Ended

December 31,

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Impaired loans and leases for which there is a related ALLL:

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $3,163    $(1,674 $1,489    $356    $1,457  

 

$

3,163

 

 

$

(1,674

)

 

$

1,489

 

 

$

356

 

 

$

1,457

 

Non-farm/non-residential

   762     (220 542     18     211  

 

 

762

 

 

 

(220

)

 

 

542

 

 

 

18

 

 

 

211

 

Construction/land development

   4,656     (545 4,111     68     1,040  

 

 

4,656

 

 

 

(545

)

 

 

4,111

 

 

 

68

 

 

 

1,040

 

Agricultural

   105     (12 93     6     217  

 

 

105

 

 

 

(12

)

 

 

93

 

 

 

6

 

 

 

217

 

Commercial and industrial

   1,233     (691 542     644     554  

 

 

1,233

 

 

 

(691

)

 

 

542

 

 

 

644

 

 

 

554

 

Consumer

   41     (23 18     3     20  

 

 

41

 

 

 

(23

)

 

 

18

 

 

 

3

 

 

 

20

 

  

 

   

 

  

 

   

 

   

 

 

Total impaired loans and leases with a related ALLL

   9,960     (3,165 6,795     1,095     3,499  

 

 

9,960

 

 

 

(3,165

)

 

 

6,795

 

 

 

1,095

 

 

 

3,499

 

  

 

   

 

  

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans and leases for which there is not a related ALLL:

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

   1,373     (128 1,245     0     1,581  

 

 

1,373

 

 

 

(128

)

 

 

1,245

 

 

 

 

 

 

1,581

 

Non-farm/non-residential

   2,676     (711 1,965     0     1,988  

 

 

2,676

 

 

 

(711

)

 

 

1,965

 

 

 

 

 

 

1,988

 

Construction/land development

   10,378     (185 10,193     0     7,600  

 

 

10,378

 

 

 

(185

)

 

 

10,193

 

 

 

 

 

 

7,600

 

Agricultural

   474     (202 272     0     383  

 

 

474

 

 

 

(202

)

 

 

272

 

 

 

 

 

 

383

 

Multifamily residential

   133     (133 0     0     123  

 

 

133

 

 

 

(133

)

 

 

 

 

 

 

 

 

123

 

Commercial and industrial

   264     (183 81     0     75  

 

 

264

 

 

 

(183

)

 

 

81

 

 

 

 

 

 

75

 

Consumer

   81     (65 16     0     18  

 

 

81

 

 

 

(65

)

 

 

16

 

 

 

 

 

 

18

 

Other

   8     0   8     0     8  

 

 

8

 

 

 

 

 

 

8

 

 

 

 

 

 

8

 

  

 

   

 

  

 

   

 

   

 

 

Total impaired loans and leases without a related ALLL

   15,387     (1,607 13,780     0     11,776  

 

 

15,387

 

 

 

(1,607

)

 

 

13,780

 

 

 

 

 

 

11,776

 

  

 

   

 

  

 

   

 

   

 

 

Total impaired loans and leases

  $25,347    $(4,772 $20,575    $1,095    $15,275  

 

$

25,347

 

 

$

(4,772

)

 

$

20,575

 

 

$

1,095

 

 

$

15,275

 

  

 

   

 

  

 

   

 

   

 

 



The following table is a summary of impaired non-purchased loans and leases as of and for the three months and sixnine months ended JuneSeptember 30, 2014.

 

  Principal
Balance
   Net
Charge-offs
to Date
 Principal
Balance,
Net of
Charge-offs
   Specific
ALLL
   Weighted
Average
Carrying
Value – Three
Months Ended
June 30, 2014
   Weighted
Average
Carrying
Value – Six
Months Ended
June 30, 2014
 

 

Principal

Balance

 

 

Net

Charge-offs

to Date

 

 

Principal

Balance,

Net of

Charge-offs

 

 

Specific

ALLL

 

 

Weighted

Average

Carrying

Value – Three

Months Ended

September 30, 2014

 

 

Weighted

Average

Carrying

Value – Nine

Months Ended

September 30, 2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Impaired loans and leases for which there is a related ALLL:

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $3,294    $(1,721 $1,573    $411    $1,505    $1,642  

 

$

2,984

 

 

$

(1,654

)

 

$

1,330

 

 

$

345

 

 

$

1,452

 

 

$

1,564

 

Non-farm/non-residential

   186     (142 44     13     52     50  

 

 

415

 

 

 

(216

)

 

 

199

 

 

 

24

 

 

 

121

 

 

 

87

 

Construction/land development

   38     (22 16     2     16     16  

 

 

36

 

 

 

(22

)

 

 

14

 

 

 

2

 

 

 

16

 

 

 

16

 

Agricultural

   336     (12 324     200     336     380  

 

 

116

 

 

 

(12

)

 

 

104

 

 

 

30

 

 

 

214

 

 

 

311

 

Commercial and industrial

   838     (278 560     553     562     579  

 

 

1,314

 

 

 

(764

)

 

 

550

 

 

 

606

 

 

 

555

 

 

 

571

 

Consumer

   102     (79 23     3     23     23  

 

 

101

 

 

 

(84

)

 

 

17

 

 

 

3

 

 

 

20

 

 

 

22

 

Other

   0     0   0     0     0     5  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

  

 

   

 

  

 

   

 

   

 

   

 

 

Total impaired loans and leases with a related ALLL

   4,794     (2,254 2,540     1,182     2,494     2,695  

 

 

4,966

 

 

 

(2,752

)

 

 

2,214

 

 

 

1,010

 

 

 

2,378

 

 

 

2,575

 

  

 

   

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans and leases for which there is not a related ALLL:

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

           

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

   2,094     (421 1,673     0     2,023     2,059  

 

 

1,343

 

 

 

(313

)

 

 

1,030

 

 

 

 

 

 

1,352

 

 

 

1,802

 

Non-farm/non-residential

   3,444     (1,125 2,319     0     1,942     1,999  

 

 

2,826

 

 

 

(725

)

 

 

2,101

 

 

 

 

 

 

2,210

 

 

 

2,025

 

Construction/land development

   9,803     (81 9,722     0     5,015     3,417  

 

 

10,258

 

 

 

(81

)

 

 

10,177

 

 

 

 

 

 

9,949

 

 

 

5,107

 

Agricultural

   554     (33 521     0     494     468  

 

 

474

 

 

 

(202

)

 

 

272

 

 

 

 

 

 

397

 

 

 

419

 

Multifamily residential

   624     (133 491     0     246     164  

 

 

133

 

 

 

(133

)

 

 

 

 

 

 

 

 

246

 

 

 

123

 

Commercial and industrial

   288     (159 129     0     95     88  

 

 

187

 

 

 

(159

)

 

 

28

 

 

 

 

 

 

79

 

 

 

73

 

Consumer

   33     (14 19     0     22     24  

 

 

20

 

 

 

(5

)

 

 

15

 

 

 

 

 

 

17

 

 

 

21

 

Other

   8     0   8     0     9     9  

 

 

8

 

 

 

 

 

 

8

 

 

 

 

 

 

8

 

 

 

9

 

  

 

   

 

  

 

   

 

   

 

   

 

 

Total impaired loans and leases without a related ALLL

   16,848     (1,966 14,882     0     9,846     8,228  

 

 

15,249

 

 

 

(1,618

)

 

 

13,631

 

 

 

 

 

 

14,258

 

 

 

9,579

 

�� 

 

   

 

  

 

   

 

   

 

   

 

 

Total impaired loans and leases

  $21,642    $(4,220 $17,422    $1,182    $12,340    $10,923  

 

$

20,215

 

 

$

(4,370

)

 

$

15,845

 

 

$

1,010

 

 

$

16,636

 

 

$

12,154

 

  

 

   

 

  

 

   

 

   

 

   

 

 

Management has determined that certain of the Company’s impaired non-purchased loans and leases do not require any specific allowance at JuneSeptember 30, 2015 and 2014 or at December 31, 2014 because (i) management’s analysis of such individual loans and leases resulted in no impairment or (ii) all identified impairment on such loans and leases has previously been charged off.

Interest income on impaired non-purchased loans and leases is recognized on a cash basis when and if actually collected. Total interest income recognized on impaired non-purchased loans and leases for the three months and sixnine months ended JuneSeptember 30, 2015 and 2014 and for the year ended December 31, 2014 was not material.

20


Credit Quality Indicators

Non-Purchased Loans and Leases

The following table is a summary of credit quality indicators for the Company’s non-purchased loans and leases as of the dates indicated.

 

 

Satisfactory

 

 

Moderate

 

 

Watch

 

 

Substandard

 

 

Total

 

 

 

(Dollars in thousands)

 

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family (1)

 

$

318,978

 

 

$

 

 

$

3,731

 

 

$

5,140

 

 

$

327,849

 

Non-farm/non-residential

 

 

1,514,407

 

 

 

219,000

 

 

 

67,579

 

 

 

7,883

 

 

 

1,808,869

 

Construction/land development

 

 

2,181,636

 

 

 

221,901

 

 

 

11,409

 

 

 

8,685

 

 

 

2,423,631

 

Agricultural

 

 

27,047

 

 

 

16,552

 

 

 

8,603

 

 

 

2,514

 

 

 

54,716

 

Multifamily residential

 

 

257,763

 

 

 

33,714

 

 

 

4,068

 

 

 

2,064

 

 

 

297,609

 

Commercial and industrial

 

 

182,704

 

 

 

65,406

 

 

 

1,947

 

 

 

1,627

 

 

 

251,684

 

Consumer (1)

 

 

26,744

 

 

 

 

 

 

163

 

 

 

279

 

 

 

27,186

 

Direct financing leases

 

 

147,962

 

 

 

246

 

 

 

155

 

 

 

169

 

 

 

148,532

 

Other (1)

 

 

101,767

 

 

 

5,229

 

 

 

191

 

 

 

15

 

 

 

107,202

 

Total

 

$

4,759,008

 

 

$

562,048

 

 

$

97,846

 

 

$

28,376

 

 

$

5,447,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family (1)

 

$

271,576

 

 

$

 

 

$

4,082

 

 

$

7,595

 

 

$

283,253

 

Non-farm/non-residential

 

 

1,300,582

 

 

 

142,688

 

 

 

53,863

 

 

 

6,408

 

 

 

1,503,541

 

Construction/land development

 

 

1,190,005

 

 

 

192,046

 

 

 

11,135

 

 

 

18,652

 

 

 

1,411,838

 

Agricultural

 

 

22,446

 

 

 

12,375

 

 

 

10,226

 

 

 

2,188

 

 

 

47,235

 

Multifamily residential

 

 

171,806

 

 

 

37,886

 

 

 

713

 

 

 

751

 

 

 

211,156

 

Commercial and industrial

 

 

208,054

 

 

 

59,967

 

 

 

18,310

 

 

 

1,376

 

 

 

287,707

 

Consumer (1)

 

 

25,267

 

 

 

 

 

 

141

 

 

 

261

 

 

 

25,669

 

Direct financing leases

 

 

114,586

 

 

 

715

 

 

 

117

 

 

 

57

 

 

 

115,475

 

Other (1)

 

 

89,364

 

 

 

4,312

 

 

 

286

 

 

 

34

 

 

 

93,996

 

Total

 

$

3,393,686

 

 

$

449,989

 

 

$

98,873

 

 

$

37,322

 

 

$

3,979,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family (1)

 

$

268,707

 

 

$

 

 

$

3,797

 

 

$

5,837

 

 

$

278,341

 

Non-farm/non-residential

 

 

1,170,334

 

 

 

141,395

 

 

 

54,078

 

 

 

7,487

 

 

 

1,373,294

 

Construction/land development

 

 

1,016,496

 

 

 

186,496

 

 

 

16,979

 

 

 

13,282

 

 

 

1,233,253

 

Agricultural

 

 

24,335

 

 

 

10,202

 

 

 

10,062

 

 

 

2,122

 

 

 

46,721

 

Multifamily residential

 

 

119,765

 

 

 

35,039

 

 

 

382

 

 

 

754

 

 

 

155,940

 

Commercial and industrial

 

 

267,178

 

 

 

43,286

 

 

 

1,347

 

 

 

1,481

 

 

 

313,292

 

Consumer (1)

 

 

24,879

 

 

 

 

 

 

263

 

 

 

257

 

 

 

25,399

 

Direct financing leases

 

 

108,126

 

 

 

829

 

 

 

32

 

 

 

72

 

 

 

109,059

 

Other (1)

 

 

99,786

 

 

 

3,853

 

 

 

180

 

 

 

24

 

 

 

103,843

 

Total

 

$

3,099,606

 

 

$

421,100

 

 

$

87,120

 

 

$

31,316

 

 

$

3,639,142

 

 

   Satisfactory   Moderate   Watch   Substandard   Total 
   (Dollars in thousands) 

June 30, 2015:

          

Real estate:

          

Residential 1-4 family(1)

  $308,914    $0    $3,830    $5,492    $318,236  

Non-farm/non-residential

   1,442,958     169,776     67,722     8,347     1,688,803  

Construction/land development

   1,653,991     223,812     10,207     12,015     1,900,025  

Agricultural

   24,997     14,457     9,088     2,241     50,783  

Multifamily residential

   252,433     40,802     1,646     1,993     296,874  

Commercial and industrial

   185,737     70,305     2,092     1,486     259,620  

Consumer(1)

   25,022     0     214     296     25,532  

Direct financing leases

   136,605     297     100     144     137,146  

Other(1)

   84,271     5,648     93     92     90,104  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $4,114,928    $525,097    $94,992    $32,106    $4,767,123  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2014:

          

Real estate:

          

Residential 1-4 family(1)

  $271,576    $0    $4,082    $7,595    $283,253  

Non-farm/non-residential

   1,300,582     142,688     53,863     6,408     1,503,541  

Construction/land development

   1,190,005     192,046     11,135     18,652     1,411,838  

Agricultural

   22,446     12,375     10,226     2,188     47,235  

Multifamily residential

   171,806     37,886     713     751     211,156  

Commercial and industrial

   208,054     59,967     18,310     1,376     287,707  

Consumer(1)

   25,267     0     141     261     25,669  

Direct financing leases

   114,586     715     117     57     115,475  

Other(1)

   89,364     4,312     286     34     93,996  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $3,393,686    $449,989    $98,873    $37,322    $3,979,870  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

June 30, 2014:

          

Real estate:

          

Residential 1-4 family(1)

  $258,098    $0    $2,620    $5,779    $266,497  

Non-farm/non-residential

   1,090,525     139,080     53,478     7,091     1,290,174  

Construction/land development

   846,365     176,977     12,078     13,738     1,049,158  

Agricultural

   22,766     9,785     10,388     2,602     45,541  

Multifamily residential

   105,366     29,954     385     1,248     136,953  

Commercial and industrial

   127,935     35,769     1,768     1,412     166,884  

Consumer(1)

   28,244     0     132     298     28,674  

Direct financing leases

   97,967     727     34     40     98,768  

Other(1)

   85,684     3,036     189     27     88,936  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $2,662,950    $395,328    $81,072    $32,235    $3,171,585  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

(1)

The Company does not risk rate its residential 1-4 family loans, its consumer loans, and certain “other” loans. However, for purposes of the above table, the Company considers such loans to be (i) satisfactory – if they are performing and less than 30 days past due, (ii) watch – if they are performing and 30 to 89 days past due or (iii) substandard – if they are nonperforming or 90 days or more past due.

The following categories of credit quality indicators are used by the Company.

Satisfactory – Loans and leases in this category are considered to be a satisfactory credit risk and are generally considered to be collectible in full.

Moderate – Loans and leases in this category are considered to be a marginally satisfactory credit risk and are generally considered to be collectible in full.

Watch – Loans and leases in this category are presently protected from apparent loss; however, weaknesses exist which could cause future impairment of repayment of principal or interest.

Substandard – Loans and leases in this category are characterized by deterioration in quality exhibited by a number of weaknesses requiring corrective action and posing risk of some loss.

21


The following table is an aging analysis of past due non-purchased loans and leases as of the dates indicated.

 

   30-89 Days
Past Due (1)
   90 Days
or More (2)
   Total
Past Due
   Current(3)   Total 
   (Dollars in thousands) 

June 30, 2015:

          

Real estate:

          

Residential 1-4 family

  $4,642    $1,031    $5,673    $312,563    $318,236  

Non-farm/non-residential

   2,672     1,180     3,852     1,684,951     1,688,803  

Construction/land development

   906     9,119     10,025     1,890,000     1,900,025  

Agricultural

   516     1,426     1,942     48,841     50,783  

Multifamily residential

   1,042     0     1,042     295,832     296,874  

Commercial and industrial

   737     115     852     258,768     259,620  

Consumer

   225     35     260     25,272     25,532  

Direct financing leases

   140     106     246     136,900     137,146  

Other

   98     85     183     89,921     90,104  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $10,978    $13,097    $24,075    $4,743,048    $4,767,123  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2014:

          

Real estate:

          

Residential 1-4 family

  $6,352    $1,536    $7,888    $275,365    $283,253  

Non-farm/non-residential

   2,708     1,445     4,153     1,499,388     1,503,541  

Construction/land development

   3,520     12,881     16,401     1,395,437     1,411,838  

Agricultural

   1,680     304     1,984     45,251     47,235  

Multifamily residential

   0     0     0     211,156     211,156  

Commercial and industrial

   586     94     680     287,027     287,707  

Consumer

   161     55     216     25,453     25,669  

Direct financing leases

   39     54     93     115,382     115,475  

Other

   58     12     70     93,926     93,996  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $15,104    $16,381    $31,485    $3,948,385    $3,979,870  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

June 30, 2014:

          

Real estate:

          

Residential 1-4 family

  $2,890    $1,521    $4,411    $262,086    $266,497  

Non-farm/non-residential

   1,714     1,693     3,407     1,286,767     1,290,174  

Construction/land development

   49     10,060     10,109     1,039,049     1,049,158  

Agricultural

   269     436     705     44,836     45,541  

Multifamily residential

   491     0     491     136,462     136,953  

Commercial and industrial

   674     0     674     166,210     166,884  

Consumer

   139     54     193     28,481     28,674  

Direct financing leases

   10     30     40     98,728     98,768  

Other

   0     0     0     88,936     88,936  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $6,236    $13,794    $20,030    $3,151,555    $3,171,585  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

30-89 Days

Past Due  (1)

 

 

90 Days

or More  (2)

 

 

Total

Past Due

 

 

Current (3)

 

 

Total

 

 

 

(Dollars in thousands)

 

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

4,295

 

 

$

979

 

 

$

5,274

 

 

$

322,575

 

 

$

327,849

 

Non-farm/non-residential

 

 

3,022

 

 

 

1,656

 

 

 

4,678

 

 

 

1,804,191

 

 

 

1,808,869

 

Construction/land development

 

 

2,282

 

 

 

7,297

 

 

 

9,579

 

 

 

2,414,052

 

 

 

2,423,631

 

Agricultural

 

 

439

 

 

 

500

 

 

 

939

 

 

 

53,777

 

 

 

54,716

 

Multifamily residential

 

 

39

 

 

 

428

 

 

 

467

 

 

 

297,142

 

 

 

297,609

 

Commercial and industrial

 

 

973

 

 

 

227

 

 

 

1,200

 

 

 

250,484

 

 

 

251,684

 

Consumer

 

 

188

 

 

 

50

 

 

 

238

 

 

 

26,948

 

 

 

27,186

 

Direct financing leases

 

 

47

 

 

 

116

 

 

 

163

 

 

 

148,369

 

 

 

148,532

 

Other

 

 

17

 

 

 

7

 

 

 

24

 

 

 

107,178

 

 

 

107,202

 

Total

 

$

11,302

 

 

$

11,260

 

 

$

22,562

 

 

$

5,424,716

 

 

$

5,447,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

6,352

 

 

$

1,536

 

 

$

7,888

 

 

$

275,365

 

 

$

283,253

 

Non-farm/non-residential

 

 

2,708

 

 

 

1,445

 

 

 

4,153

 

 

 

1,499,388

 

 

 

1,503,541

 

Construction/land development

 

 

3,520

 

 

 

12,881

 

 

 

16,401

 

 

 

1,395,437

 

 

 

1,411,838

 

Agricultural

 

 

1,680

 

 

 

304

 

 

 

1,984

 

 

 

45,251

 

 

 

47,235

 

Multifamily residential

 

 

 

 

 

 

 

 

 

 

 

211,156

 

 

 

211,156

 

Commercial and industrial

 

 

586

 

 

 

94

 

 

 

680

 

 

 

287,027

 

 

 

287,707

 

Consumer

 

 

161

 

 

 

55

 

 

 

216

 

 

 

25,453

 

 

 

25,669

 

Direct financing leases

 

 

39

 

 

 

54

 

 

 

93

 

 

 

115,382

 

 

 

115,475

 

Other

 

 

58

 

 

 

12

 

 

 

70

 

 

 

93,926

 

 

 

93,996

 

Total

 

$

15,104

 

 

$

16,381

 

 

$

31,485

 

 

$

3,948,385

 

 

$

3,979,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

4,203

 

 

$

1,230

 

 

$

5,433

 

 

$

272,908

 

 

$

278,341

 

Non-farm/non-residential

 

 

879

 

 

 

1,432

 

 

 

2,311

 

 

 

1,370,983

 

 

 

1,373,294

 

Construction/land development

 

 

1,854

 

 

 

10,017

 

 

 

11,871

 

 

 

1,221,382

 

 

 

1,233,253

 

Agricultural

 

 

1,574

 

 

 

192

 

 

 

1,766

 

 

 

44,955

 

 

 

46,721

 

Multifamily residential

 

 

 

 

 

 

 

 

 

 

 

155,940

 

 

 

155,940

 

Commercial and industrial

 

 

813

 

 

 

28

 

 

 

841

 

 

 

312,451

 

 

 

313,292

 

Consumer

 

 

295

 

 

 

35

 

 

 

330

 

 

 

25,069

 

 

 

25,399

 

Direct financing leases

 

 

 

 

 

 

 

 

 

 

 

109,059

 

 

 

109,059

 

Other

 

 

12

 

 

 

 

 

 

12

 

 

 

103,831

 

 

 

103,843

 

Total

 

$

9,630

 

 

$

12,934

 

 

$

22,564

 

 

$

3,616,578

 

 

$

3,639,142

 

(1)

Includes $0.7 million, $0.9 million and $1.8 million at JuneSeptember 30, 2015, December 31, 2014 and JuneSeptember 30, 2014 respectively, of loans and leases on nonaccrual status.

(2)

All loans and leases greater than 90 days past due were on nonaccrual status at JuneSeptember 30, 2015 and 2014 and December 31, 2014.

(3)

Includes $2.5$2.0 million, $0.4 million and $2.8$3.9 million of loans and leases on nonaccrual status at JuneSeptember 30, 2015, December 31, 2014 and JuneSeptember 30, 2014, respectively.

22


Purchased Loans

The following table is a summary of credit quality indicators for the Company’s purchased loans as of the dates indicated.

 

 

Purchased Loans Without Evidence

of Credit Deterioration at Acquisition

 

 

Purchased Loans

With Evidence of

Credit Deterioration

at Acquisition

 

 

Total

Purchased

 

  Purchased Loans Without Evidence
of Credit Deterioration at Acquisition
   Purchased Loans
With Evidence of
Credit Deterioration
at Acquisition
   Total
Purchased

Loans
 

 

FV 33

 

 

FV 44

 

 

FV 55

 

 

FV 36

 

 

FV 77

 

 

FV 66

 

 

FV 88

 

 

Loans

 

  FV 33   FV 44   FV 55   FV 36   FV 77   FV 66   FV 88   

 

(Dollars in thousands)

 

  (Dollars in thousands) 

June 30, 2015:

                

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

                

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $61,886    $88,824    $30,228    $58,905    $83    $85,917    $1,888    $327,731  

 

$

64,692

 

 

$

125,782

 

 

$

42,599

 

 

$

91,489

 

 

$

222

 

 

$

88,807

 

 

$

2,031

 

 

$

415,622

 

Non-farm/non-residential

   209,433     702,962     119,491     3,780     255     119,406     6,778     1,162,105  

 

 

213,501

 

 

 

727,364

 

 

 

138,324

 

 

 

5,413

 

 

 

254

 

 

 

117,123

 

 

 

4,355

 

 

 

1,206,334

 

Construction/land development

   18,084     9,638     3,397     8,724     0     19,420     2,695     61,958  

 

 

20,672

 

 

 

16,478

 

 

 

7,370

 

 

 

5,782

 

 

 

22

 

 

 

19,254

 

 

 

2,546

 

 

 

72,124

 

Agricultural

   6,903     13,465     1,901     865     108     6,377     0     29,619  

 

 

5,075

 

 

 

11,552

 

 

 

2,304

 

 

 

808

 

 

 

 

 

 

5,378

 

 

 

 

 

 

25,117

 

Multifamily residential

   23,260     117,586     25,968     706     65     12,555     0     180,140  

 

 

22,900

 

 

 

100,429

 

 

 

23,794

 

 

 

1,034

 

 

 

77

 

 

 

12,505

 

 

 

 

 

 

160,739

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total real estate

   319,566     932,475     180,985     72,980     511     243,675     11,361     1,761,553  

 

 

326,840

 

 

 

981,605

 

 

 

214,391

 

 

 

104,526

 

 

 

575

 

 

 

243,067

 

 

 

8,932

 

 

 

1,879,936

 

Commercial and industrial

   10,126     17,812     4,316     5,722     20     8,179     449     46,624  

 

 

10,155

 

 

 

25,562

 

 

 

11,000

 

 

 

6,887

 

 

 

20

 

 

 

7,607

 

 

 

487

 

 

 

61,718

 

Consumer

   793     261     213     7,775     2     310     4     9,358  

 

 

753

 

 

 

282

 

 

 

200

 

 

 

7,546

 

 

 

5

 

 

 

327

 

 

 

 

 

 

9,113

 

Other

   4,247     3,558     288     462     0     758     0     9,313  

 

 

4,236

 

 

 

3,351

 

 

 

218

 

 

 

347

 

 

 

 

 

 

583

 

 

 

 

 

 

8,735

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $334,732    $954,106    $185,802    $86,939    $533    $252,922    $11,814    $1,826,848  

 

$

341,984

 

 

$

1,010,800

 

 

$

225,809

 

 

$

119,306

 

 

$

600

 

 

$

251,584

 

 

$

9,419

 

 

$

1,959,502

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

                

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

                

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $73,196    $81,840    $30,180    $71,687    $151    $96,752    $1,899    $355,705  

 

$

73,196

 

 

$

81,840

 

 

$

30,180

 

 

$

71,687

 

 

$

151

 

 

$

96,752

 

 

$

1,899

 

 

$

355,705

 

Non-farm/non-residential

   166,754     180,522     32,157     4,906     505     114,217     5,828     504,889  

 

 

166,754

 

 

 

180,522

 

 

 

32,157

 

 

 

4,906

 

 

 

505

 

 

 

114,217

 

 

 

5,828

 

 

 

504,889

 

Construction/land development

   21,803     26,858     4,312     13,708     0     28,497     4,598     99,776  

 

 

21,803

 

 

 

26,858

 

 

 

4,312

 

 

 

13,708

 

 

 

 

 

 

28,497

 

 

 

4,598

 

 

 

99,776

 

Agricultural

   10,444     25,187     2,409     1,525     0     8,331     92     47,988  

 

 

10,444

 

 

 

25,187

 

 

 

2,409

 

 

 

1,525

 

 

 

 

 

 

8,331

 

 

 

92

 

 

 

47,988

 

Multifamily residential

   22,731     11,646     1,971     884     67     4,823     312     42,434  

 

 

22,731

 

 

 

11,646

 

 

 

1,971

 

 

 

884

 

 

 

67

 

 

 

4,823

 

 

 

312

 

 

 

42,434

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total real estate

   294,928     326,053     71,029     92,710     723     252,620     12,729     1,050,792  

 

 

294,928

 

 

 

326,053

 

 

 

71,029

 

 

 

92,710

 

 

 

723

 

 

 

252,620

 

 

 

12,729

 

 

 

1,050,792

 

Commercial and industrial

   20,340     23,048     4,900     10,659     22     9,297     559     68,825  

 

 

20,340

 

 

 

23,048

 

 

 

4,900

 

 

 

10,659

 

 

 

22

 

 

 

9,297

 

 

 

559

 

 

 

68,825

 

Consumer

   1,605     272     420     12,538     3     426     4     15,268  

 

 

1,605

 

 

 

272

 

 

 

420

 

 

 

12,538

 

 

 

3

 

 

 

426

 

 

 

4

 

 

 

15,268

 

Other

   4,845     5,830     597     945     0     845     0     13,062  

 

 

4,845

 

 

 

5,830

 

 

 

597

 

 

 

945

 

 

 

 

 

 

845

 

 

 

 

 

 

13,062

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $321,718    $355,203    $76,946    $116,852    $748    $263,188    $13,292    $1,147,947  

 

$

321,718

 

 

$

355,203

 

 

$

76,946

 

 

$

116,852

 

 

$

748

 

 

$

263,188

 

 

$

13,292

 

 

$

1,147,947

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014:

                

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

                

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $81,102    $84,839    $32,286    $79,449    $10    $111,106    $2,306    $391,098  

 

$

74,617

 

 

$

81,344

 

 

$

30,058

 

 

$

75,815

 

 

$

143

 

 

$

103,303

 

 

$

2,268

 

 

$

367,548

 

Non-farm/non-residential

   211,896     198,937     40,193     3,704     0     148,491     10,249     613,470  

 

 

200,653

 

 

 

194,295

 

 

 

32,819

 

 

 

3,283

 

 

 

505

 

 

 

137,788

 

 

 

6,674

 

 

 

576,017

 

Construction/land development

   32,850     37,840     12,447     10,878     9     36,031     6,032     136,087  

 

 

28,857

 

 

 

33,070

 

 

 

9,607

 

 

 

13,783

 

 

 

9

 

 

 

32,981

 

 

 

3,648

 

 

 

121,955

 

Agricultural

   15,058     29,337     3,185     1,744     0     10,984     323     60,631  

 

 

12,510

 

 

 

26,723

 

 

 

3,053

 

 

 

1,933

 

 

 

 

 

 

9,728

 

 

 

338

 

 

 

54,285

 

Multifamily residential

   10,505     13,418     7,453     1,030     67     8,754     1,090     42,317  

 

 

9,877

 

 

 

13,019

 

 

 

7,226

 

 

 

940

 

 

 

72

 

 

 

6,277

 

 

 

1,096

 

 

 

38,507

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total real estate

   351,411     364,371     95,564     96,805     86     315,366     20,000     1,243,603  

 

 

326,514

 

 

 

348,451

 

 

 

82,763

 

 

 

95,754

 

 

 

729

 

 

 

290,077

 

 

 

14,024

 

 

 

1,158,312

 

Commercial and industrial

   27,269     49,175     9,702     14,637     0     11,371     1,119     113,273  

 

 

23,424

 

 

 

27,645

 

 

 

7,282

 

 

 

13,284

 

 

 

 

 

 

9,885

 

 

 

535

 

 

 

82,055

 

Consumer

   3,215     1,165     670     20,204     0     615     0     25,869  

 

 

2,498

 

 

 

884

 

 

 

627

 

 

 

16,023

 

 

 

 

 

 

490

 

 

 

3

 

 

 

20,525

 

Other

   5,762     9,292     935     4,391     0     944     0     21,324  

 

 

5,105

 

 

 

8,369

 

 

 

735

 

 

 

3,776

 

 

 

 

 

 

913

 

 

 

 

 

 

18,898

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $387,657    $424,003    $106,871    $136,037    $86    $328,296    $21,119    $1,404,069  

 

$

357,541

 

 

$

385,349

 

 

$

91,407

 

 

$

128,837

 

 

$

729

 

 

$

301,365

 

 

$

14,562

 

 

$

1,279,790

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

The following grades are used for purchased loans without evidence of credit deterioration at the date of acquisition.

FV 33 – Loans in this category are considered to be satisfactory with minimal credit risk and are generally considered collectible.

FV 44 – Loans in this category are considered to be marginally satisfactory with minimal to moderate credit risk and are generally considered collectible.

FV 55 – Loans in this category exhibit weakness and are considered to have elevated credit risk and elevated risk of repayment.

23


FV 36 – Loans in this category were not individually reviewed at the date of purchase and are assumed to have characteristics similar to the characteristics of the aggregate acquired portfolio.

FV 77 – Loans in this category have deteriorated since the date of purchase and are considered impaired.

The following grades are used for purchased loans with evidence of credit deterioration at the date of acquisition.

FV 66 – Loans in this category are performing in accordance with or exceeding management’s performance expectations established in conjunction with the determination of Day 1 Fair Values.

FV 88 – Loans in this category have deteriorated from management’s performance expectations established in conjunction with the determination of Day 1 Fair Values.

The Company had no allowance at JuneSeptember 30, 2015 and 2014 or December 31, 2014 for its (i) purchased loans without evidence of credit deterioration at the date of acquisition as management’s analysis of such individual loans resulted in no impairment or all identified impairment on such loans had been charged off, or (ii) purchased loans with evidence of credit deterioration at the date of acquisition as all such loans were performing in accordance with management’s expectations established in conjunction with the determination of the Day 1 Fair Values or all losses had been charged off on such loans whose performance had deteriorated from management’s expectations established in conjunction with the determination of the Day 1 Fair Values.

24


The following table is an aging analysis of past due purchased loans as of the dates indicated.

 

 

30-89 Days

Past Due

 

 

90 Days

or More

 

 

Total

Past Due

 

 

Current

 

 

Total

Purchased

Loans

 

  30-89 Days
Past Due
   90 Days
or More
   Total
Past Due
   Current   Total
Purchased
Loans
 

 

(Dollars in thousands)

 

  (Dollars in thousands) 

June 30, 2015:

          

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $6,476    $5,975    $12,451    $315,280    $327,731  

 

$

9,624

 

 

$

6,545

 

 

$

16,169

 

 

$

399,453

 

 

$

415,622

 

Non-farm/non-residential

   16,737     9,191     25,928     1,136,177     1,162,105  

 

 

4,381

 

 

 

11,143

 

 

 

15,524

 

 

 

1,190,810

 

 

 

1,206,334

 

Construction/land development

   1,045     2,715     3,760     58,198     61,958  

 

 

906

 

 

 

3,363

 

 

 

4,269

 

 

 

67,855

 

 

 

72,124

 

Agriculture

   291     166     457     29,162     29,619  

 

 

91

 

 

 

305

 

 

 

396

 

 

 

24,721

 

 

 

25,117

 

Multifamily residential

   408     709     1,117     179,023     180,140  

 

 

 

 

 

314

 

 

 

314

 

 

 

160,425

 

 

 

160,739

 

Commercial and industrial

   936     611     1,547     45,077     46,624  

 

 

1,009

 

 

 

624

 

 

 

1,633

 

 

 

60,085

 

 

 

61,718

 

Consumer

   111     68     179     9,179     9,358  

 

 

74

 

 

 

45

 

 

 

119

 

 

 

8,994

 

 

 

9,113

 

Other

   40     11     51     9,262     9,313  

 

 

 

 

 

11

 

 

 

11

 

 

 

8,724

 

 

 

8,735

 

  

 

   

 

   

 

   

 

   

 

 

Total

  $26,044    $19,446    $45,490    $1,781,358    $1,826,848  

 

$

16,085

 

 

$

22,350

 

 

$

38,435

 

 

$

1,921,067

 

 

$

1,959,502

 

  

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $8,088    $9,043    $17,131    $338,574    $355,705  

 

$

8,088

 

 

$

9,043

 

 

$

17,131

 

 

$

338,574

 

 

$

355,705

 

Non-farm/non-residential

   8,907     12,439     21,346     483,543     504,889  

 

 

8,907

 

 

 

12,439

 

 

 

21,346

 

 

 

483,543

 

 

 

504,889

 

Construction/land development

   1,197     5,464     6,661     93,115     99,776  

 

 

1,197

 

 

 

5,464

 

 

 

6,661

 

 

 

93,115

 

 

 

99,776

 

Agriculture

   237     875     1,112     46,876     47,988  

 

 

237

 

 

 

875

 

 

 

1,112

 

 

 

46,876

 

 

 

47,988

 

Multifamily residential

   515     67     582     41,852     42,434  

 

 

515

 

 

 

67

 

 

 

582

 

 

 

41,852

 

 

 

42,434

 

Commercial and industrial

   863     751     1,614     67,211     68,825  

 

 

863

 

 

 

751

 

 

 

1,614

 

 

 

67,211

 

 

 

68,825

 

Consumer

   199     103     302     14,966     15,268  

 

 

199

 

 

 

103

 

 

 

302

 

 

 

14,966

 

 

 

15,268

 

Other

   0     31     31     13,031     13,062  

 

 

 

 

 

31

 

 

 

31

 

 

 

13,031

 

 

 

13,062

 

  

 

   

 

   

 

   

 

   

 

 

Total

  $20,006    $28,773    $48,779    $1,099,168    $1,147,947  

 

$

20,006

 

 

$

28,773

 

 

$

48,779

 

 

$

1,099,168

 

 

$

1,147,947

 

  

 

   

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014:

          

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $10,866    $14,074    $24,940    $366,158    $391,098  

 

$

9,101

 

 

$

13,518

 

 

$

22,619

 

 

$

344,929

 

 

$

367,548

 

Non-farm/non-residential

   4,929     25,570     30,499     582,971     613,470  

 

 

5,187

 

 

 

17,561

 

 

 

22,748

 

 

 

553,269

 

 

 

576,017

 

Construction/land development

   1,146     9,766     10,912     125,175     136,087  

 

 

1,777

 

 

 

6,484

 

 

 

8,261

 

 

 

113,694

 

 

 

121,955

 

Agriculture

   165     2,260     2,425     58,206     60,631  

 

 

211

 

 

 

1,798

 

 

 

2,009

 

 

 

52,276

 

 

 

54,285

 

Multifamily residential

   0     2,594     2,594     39,723     42,317  

 

 

 

 

 

1,228

 

 

 

1,228

 

 

 

37,279

 

 

 

38,507

 

Commercial and industrial

   392     1,733     2,125     111,148     113,273  

 

 

800

 

 

 

872

 

 

 

1,672

 

 

 

80,383

 

 

 

82,055

 

Consumer

   170     183     353     25,516     25,869  

 

 

206

 

 

 

159

 

 

 

365

 

 

 

20,160

 

 

 

20,525

 

Other

   16     19     35     21,289     21,324  

 

 

73

 

 

 

31

 

 

 

104

 

 

 

18,794

 

 

 

18,898

 

  

 

   

 

   

 

   

 

   

 

 

Total

  $17,684    $56,199    $73,883    $1,330,186    $1,404,069  

 

$

17,355

 

 

$

41,651

 

 

$

59,006

 

 

$

1,220,784

 

 

$

1,279,790

 

  

 

   

 

   

 

   

 

   

 

 

At JuneSeptember 30, 2015 and 2014 and December 31, 2014, a portion of the Company’s purchased loans with evidence of credit deterioration at the date of acquisition were past due, including many that were 90 days or more past due. Such delinquencies were included in the Company’s performance expectations in determining the Day 1 Fair Values. Additionally, in accordance with GAAP, the Company continues to accrete into earnings income on such loans.

 

25


7.

Income Taxes

The following table is a summary of the types of temporary differences between the tax basis of assets and liabilities and their financial reporting amounts that give rise to deferred income tax assets and liabilities and their approximate tax effects as of the dates indicated.

 

  June 30,   December 31, 

 

September 30,

 

 

December 31,

 

  2015   2014   2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Deferred tax assets:

      

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

  $21,617    $18,116    $20,324  

 

$

22,692

 

 

$

19,052

 

 

$

20,324

 

Differences in amounts reflected in the financial statements and income tax basis of purchased loans not previously covered by FDIC loss share agreements

   28,605     26,024     20,444  

 

 

32,009

 

 

 

24,769

 

 

 

20,444

 

Differences in amounts reflected in the financial statements and income tax basis for deposits assumed in acquisitions

   7,703     2,405     1,337  

 

 

3,630

 

 

 

2,141

 

 

 

1,337

 

Stock-based compensation

   4,477     3,364     3,268  

 

 

5,108

 

 

 

3,811

 

 

 

3,268

 

Deferred compensation

   2,092     1,890     1,991  

 

 

2,121

 

 

 

1,962

 

 

 

1,991

 

Foreclosed assets

   3,111     5,624     3,503  

 

 

2,999

 

 

 

5,195

 

 

 

3,503

 

Deferred fees and costs on loans and leases

   6,405     2,059     4,785  

 

 

7,941

 

 

 

3,311

 

 

 

4,785

 

Differences in amounts reflected in the financial statements and income tax basis of assets acquired and liabilities assumed in FDIC-assisted acquisitions

   8,032     7,397     8,098  

 

 

8,037

 

 

 

8,708

 

 

 

8,098

 

Acquired net operating losses

   13,456     13,662     13,332  

 

 

27,920

 

 

 

13,976

 

 

 

13,332

 

Other, net

   1,949     1,486     2,568  

 

 

2,579

 

 

 

1,858

 

 

 

2,568

 

  

 

   

 

   

 

 

Total gross deferred tax assets

   97,447     82,027     79,650  

 

 

115,036

 

 

 

84,783

 

 

 

79,650

 

Less valuation allowance

   (474   (474   (474

 

 

(474

)

 

 

(474

)

 

 

(474

)

  

 

   

 

   

 

 

Net deferred tax asset

   96,973     81,553     79,176  

 

 

114,562

 

 

 

84,309

 

 

 

79,176

 

  

 

   

 

   

 

 

Deferred tax liabilities:

      

 

 

 

 

 

 

 

 

 

 

 

 

Accelerated depreciation on premises and equipment

   18,921     18,028     18,653  

 

 

21,848

 

 

 

17,933

 

 

 

18,653

 

Investment securities AFS

   3,798     5,022     7,692  

 

 

6,072

 

 

 

5,499

 

 

 

7,692

 

Acquired intangible assets

   10,407     10,847     9,743  

 

 

10,668

 

 

 

10,466

 

 

 

9,743

 

  

 

   

 

   

 

 

Total gross deferred tax liabilities

   33,126     33,897     36,088  

 

 

38,588

 

 

 

33,898

 

 

 

36,088

 

  

 

   

 

   

 

 

Net deferred tax assets

  $63,847    $47,656    $43,088  

 

$

75,974

 

 

$

50,411

 

 

$

43,088

 

  

 

   

 

   

 

 

Net

Federal net operating losses were acquired in the Bancshares, SummitBCAR and Intervest acquisitions and the Company’s 2013 acquisition of The First National Bank of Shelby (“FNB Shelby”). acquisitions. The federal net operating losses from the Bancshares transaction total $15.7acquired totaled $75.0 million, at Juneof which $72.2 million remained to be utilized as of September 30, 2015 and will expire at various dates from 2030 through 2034.beginning in 2028 to 2033.

State net operating losses were acquired in the FNB Shelby, Summit, Intervest and BCAR acquisitions. The state net operating losses acquired from the Summit transaction weretotaled $84.3 million, of which $69.2 million remained to be utilized during 2014. The net operating losses acquired in the Intervest transaction totaled $6.3 million at Juneas of September 30, 2015 and will expire at various dates from 2030 through 2035. The net operating losses from the FNB Shelby transaction totaled $20.0 million at June 30, 2015, of which $12.5 million will expirebeginning in 2032 and $7.5 million will expire in 2033.2022 to 2034.

At JuneSeptember 30, 2015 and 2014 and December 31, 2014, the Company had a deferred tax valuation allowance of approximately $0.5 million to reflect its assessment that the realization of the benefits from the recovery of certain acquired net operating losses acquired in the Bancshares acquisition are expected to be subject to limitations under section 382 of the Internal Revenue Code.

To the extent that additional information becomes available regarding the settlement or recovery of acquired net operating loss carryforwards or assets with built-in losses acquired in any of the Company’s previous acquisitions, management may be required to make adjustments to its deferred tax asset valuation allowance, which adjustments could affect goodwill or deferred income tax expense (benefit).

26


8.

Supplemental Data for Cash Flows

The following table provides supplemental cash flow information for the periods indicated.

 

   Six Months Ended 
   June 30, 
   2015   2014 
   (Dollars in thousands) 

Cash paid during the period for:

    

Interest

  $13,031    $9,808  

Taxes

   34,024     17,690  

Supplemental schedule of non-cash investing and financing activities:

    

Net change in unrealized gains/losses on investment securities AFS

   (10,218   22,506  

Loans and premises and equipment transferred to foreclosed assets

   9,797     31,013  

Loans advanced for sales of foreclosed assets

   0     258  

Unsettled AFS investment security purchases

   4,453     1,465  

Unsettled AFS investment security sales

   0     1,815  

Unsettled loan sales

   14,361     0  

Unsettled loan purchases

   18,269     0  

Common stock issued in merger and acquisition transactions

   238,476     166,315  

 

 

Nine Months Ended

September 30,

 

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

20,438

 

 

$

15,450

 

Taxes

 

 

48,869

 

 

 

30,834

 

Supplemental schedule of non-cash investing and financing

   activities:

 

 

 

 

 

 

 

 

Net change in unrealized gains/losses on investment

   securities AFS

 

 

(4,317

)

 

 

23,687

 

Loans and premises and equipment transferred to

   foreclosed assets

 

 

14,493

 

 

 

39,866

 

Loans advanced for sales of foreclosed assets

 

 

 

 

 

258

 

Unsettled AFS investment security purchases

 

 

2,640

 

 

 

 

Common stock issued in merger and acquisition

   transactions

 

 

303,866

 

 

 

166,402

 

 

9.

Guarantees and Commitments

Outstanding standby letters of credit are contingent commitments issued by the Company generally to guarantee the performance of a customer in third party arrangements. The maximum amount of future payments the Company could be required to make under these guarantees at JuneSeptember 30, 2015 was $13.3$17.9 million. The Company holds collateral to support guarantees when deemed necessary. Collateralized commitments at JuneSeptember 30, 2015 totaled $13.2$17.2 million.

At JuneSeptember 30, 2015, the Company had outstanding commitments to extend credit, excluding mortgage interest rate lock commitments, totaling $4.0$4.86 billion. The following table shows the contractual maturities of outstanding commitments to extend credit as of the date indicated.

 

Contractual Maturities at

June 30, 2015

 

Contractual Maturities at

September 30, 2015

Contractual Maturities at

September 30, 2015

 

Maturity

  Amount 

 

Amount

 

(Dollars in thousands)(Dollars in thousands) 

(Dollars in thousands)

 

2015

  $91,624  

 

$

47,497

 

2016

   358,317  

 

 

337,878

 

2017

   1,715,962  

 

 

1,534,110

 

2018

   1,356,777  

 

 

2,379,715

 

2019

   170,419  

 

 

249,631

 

Thereafter

   312,844  

 

 

316,051

 

  

 

 

Total

  $4,005,943  

 

$

4,864,882

 

  

 

 

27


10.

Subordinated Debentures

At JuneSeptember 30, 2015, the Company had the following issues of trust preferred securities and subordinated debentures owed to the Trusts.

 

  Subordinated
Debentures Owed
to Trust
   Unamortized
Discount at
June 30, 2015
 Carrying Value
of Subordinated
Debentures at
June 30, 2015
   Trust
Preferred
Securities
of the
Trusts
   Contractual
Interest Rate
at June 30, 2015
 

 

Subordinated

Debentures Owed

to Trusts

 

 

Unamortized

Discount at

September 30,

2015

 

 

Carrying Value

of Subordinated

Debentures at

September 30, 2015

 

 

Trust

Preferred

Securities

of the

Trusts

 

 

Contractual

Interest Rate at

September 30,

2015

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Ozark II

  $14,433    $0   $14,433    $14,000     3.18

 

$

14,433

 

 

$

 

 

$

14,433

 

 

$

14,000

 

 

 

3.18

%

Ozark III

   14,434     0   14,434     14,000     3.24  

 

 

14,434

 

 

 

 

 

 

14,434

 

 

 

14,000

 

 

 

3.24

 

Ozark IV

   15,464     0   15,464     15,000     2.50  

 

 

15,464

 

 

 

 

 

 

15,464

 

 

 

15,000

 

 

 

2.55

 

Ozark V

   20,619     0   20,619     20,000     1.89  

 

 

20,619

 

 

 

 

 

 

20,619

 

 

 

20,000

 

 

 

1.94

 

Intervest II

   15,464     (678 14,786     15,000     3.23  

 

 

15,464

 

 

 

(656

)

 

 

14,808

 

 

 

15,000

 

 

 

3.28

 

Intervest III

   15,464     (785 14,679     15,000     3.07  

 

 

15,464

 

 

 

(759

)

 

 

14,705

 

 

 

15,000

 

 

 

3.07

 

Intervest IV

   15,464     (1,428 14,036     15,000     2.68  

 

 

15,464

 

 

 

(1,381

)

 

 

14,083

 

 

 

15,000

 

 

 

2.75

 

Intervest V

   10,310     (1,358 8,952     10,000     1.94  

 

 

10,310

 

 

 

(1,312

)

 

 

8,998

 

 

 

10,000

 

 

 

1.99

 

  

 

   

 

  

 

   

 

   

 

$

121,652

 

 

$

(4,108

)

 

$

117,544

 

 

$

118,000

 

 

 

 

 

  $121,652    $(4,249 $117,403    $118,000    
  

 

   

 

  

 

   

 

   

On February 10, 2015, in conjunction with the Intervest acquisition, the Company acquired the Intervest Trusts with outstanding subordinated debentures totaling $56.7 million and related trust preferred securities totaling $55.0 million. On the date of such acquisition, the Company recorded the assumed subordinated debentures owed to the Intervest Trusts at estimated fair value of $52.2 million, based on an independent third party valuation, to reflect a current market interest rate for comparable obligations. The fair value adjustment of $4.5 million is being amortized, using a level-yield methodology over the estimated holding period of approximately eight years, as an increase in interest expense of the subordinated debentures owed to the Intervest Trusts. In addition to the subordinated debentures of the Intervest Trusts, the Company also acquired $1.7 million of trust common equity issued by the Intervest Trusts.

The trust preferred securities issued by Intervest Trust II and the related subordinated debentures bear interest, adjustable quarterly, at 90-day London Interbank Offered Rates (“LIBOR”) plus 2.95% and contain a final maturity of September 17, 2033. The trust preferred securities issued by Intervest Trust III and the related subordinated debentures bear interest, adjustable quarterly, at 90-day LIBOR plus 2.79% and contain a final maturity of March 17, 2034. The trust preferred securities issued by Intervest Trust IV and the related subordinated debentures bear interest, adjustable quarterly, at 90-day LIBOR plus 2.40% and contain a final maturity of September 20, 2034. The trust preferred securities issued by Intervest Trust V and the related subordinated debentures bear interest, adjustable quarterly, at 90-day LIBOR plus 1.65% and contain a final maturity of December 15, 2036.

At JuneSeptember 30, 2015, the Company had an aggregate of $121.7 million of subordinated debentures outstanding (with an aggregate carrying value of $117.4$117.5 million) and had an asset of $3.7 million representing its investment in the common equity issued by the Trusts. The sole assets of the Trusts are the adjustable rate debentures and the liabilities of the Trusts are the trust preferred securities. At JuneSeptember 30, 2015 and 2014, the Trusts had aggregate common equity of $3.7 million and $1.9 million, respectively, and did not have any restricted net assets. The Company has, through various contractual arrangements or by operation of law, fully and unconditionally guaranteed all obligations of the Trusts with respect to the trust preferred securities. Additionally, there are no restrictions on the ability of the Trusts to transfer funds to the Company in the form of cash dividends, loans or advances. The Company has the option to defer interest payments on the subordinated debentures from time to time for a period not to exceed five consecutive years. These trust preferred securities generally mature at or near the 30th anniversary date of each issuance. However, the trust preferred securities and related subordinated debentures may be prepaid at par, subject to regulatory approval.

 

11.

Stock-Based Compensation

The Company has a nonqualified stock option plan for certain employees of the Company. This plan provides for the granting of nonqualified options to purchase shares of common stock in the Company. No option may be granted under this plan for less than the fair market value of the common stock, defined by the plan as the average of the highest reported asked price and the lowest reported bid price, on the date of the grant. The benefits or amounts that may be received by or allocated to any particular officer or employee of the Company under this plan will be determined in the sole discretion of the personnel and compensation committee of the Company’s board of directors. While the vesting period and the termination date for the employee plan options are determined when options are granted, all suchAll employee options outstanding at JuneSeptember 30, 2015 were issued with a vesting date three years after issuance and an expiration date seven years after issuance.

28


During the second quarter of 2015, the Company adopted the Bank of the Ozarks, Inc. Non-Employee Director Stock Plan (the “Director Plan”) that provides for awards of common stock to eligible non-employee directors. The Director Plan grants to each director who is not otherwise an employee of the Company, or any subsidiary, shares of common stock on the day of his or her election as director of the Company at each annual shareholders meeting, or any special meeting called for the purpose of electing a director or directors of the Company, and upon appointment for the first time as director of the Company. The number of shares of common stock to be awarded will be the equivalent of $25,000 worth of shares of common stock based on the average of the highest reported asked price and lowest reported bid price on the grant date. The common stock awarded under this plan is fully vested on the grant date. The aggregate number of shares of common stock which may be issued as awards under this plan will not exceed 50,000 shares, subject to certain adjustments. For the three months ended JuneSeptember 30, 2015, the Company issued no shares of common stock under the Director Plan.  For the nine months ended September 30, 2015, the Company issued 7,657 shares of common stock and incurred $0.3 million in stock-based compensation expense related to common-stock awards issued under the Director Plan.

Prior to the adoption of the Director Plan, the Company had a nonqualified stock option plan for non-employee directors. No options were granted under this plan during the sixthree months or nine months ended JuneSeptember 30, 2015. All options previously granted under this plan were exercisable immediately and expire ten years after issuance.

All shares issued in connection with options exercised under both the employee and non-employee director stock option plans were in the form of newly issued shares.

The following table summarizes stock option activity for both the employee and non-employee director stock option plans for the period indicated.

 

 

Options

 

 

Weighted-

Average

Exercise

Price/Share

 

 

Weighted-Average

Remaining

Contractual Life

(in years)

 

 

Aggregate

Intrinsic

Value

(in thousands)

 

 

  Options   Weighted-
Average

Exercise
Price/Share
   Weighted-Average
Remaining
Contractual Life
(in years)
   Aggregate
Intrinsic

Value
(in thousands)
 

Six Months Ended June 30, 2015:

        

Nine Months Ended September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding – January 1, 2015

   1,859,350    $23.49      

 

 

1,859,350

 

 

$

23.49

 

 

 

 

 

 

 

 

 

 

Granted

   2,000     40.82      

 

 

4,000

 

 

 

42.82

 

 

 

 

 

 

 

 

 

 

Exercised

   (99,050   10.06      

 

 

(116,050

)

 

 

11.08

 

 

 

 

 

 

 

 

 

 

Forfeited

   (74,350   26.13      

 

 

(101,880

)

 

 

26.83

 

 

 

 

 

 

 

 

 

 

  

 

       

Outstanding – June 30, 2015

   1,687,950     24.18     5.3    $36,400(1) 
  

 

   

 

   

 

   

 

 

Fully vested and exercisable – June 30, 2015

   315,550    $14.17     4.6    $9,966(1) 
    

 

   

 

   

 

 

Outstanding – September 30, 2015

 

 

1,645,420

 

 

 

24.21

 

 

 

5.0

 

 

$

32,173

 

(1)

Fully vested and exercisable – September 30, 2015

 

 

298,550

 

 

$

14.00

 

 

 

4.3

 

 

$

8,883

 

(1)

Expected to vest in future periods

   1,248,680        

 

 

1,246,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

       

Fully vested and expected to vest – June 30, 2015(2)

   1,564,230    $23.58     5.2    $34,676(1) 
  

 

   

 

   

 

   

 

 

Fully vested and expected to vest – September 30, 2015 (2)

 

 

1,544,550

 

 

$

23.70

 

 

 

5.0

 

 

$

30,979

 

(1)

 

(1)

Based on closing price of $45.75$43.76 per share on JuneSeptember 30, 2015.

(2)

At JuneSeptember 30, 2015, the Company estimated that outstanding options to purchase 123,720100,870 shares of its common stock would not vest and would be forfeited prior to their vesting date.

Intrinsic value for stock options is defined as the amount by which the current market price of the underlying stock exceeds the exercise price. For those stock options where the exercise price exceeds the current market price of the underlying stock, the intrinsic value is zero. The total intrinsic value of options exercised during the three months ended JuneSeptember 30, 2015 and 2014 was $1.4$0.5 million and $0.2$0.9 million, respectively. The total intrinsic value of options exercised during the sixnine months ended JuneSeptember 30, 2015 and 2014 was $2.8$3.3 million and $4.1$5.0 million, respectively.

Options to purchase 2,0004,000 shares and 52,000 split-adjusted shares of the Company’s stock were issued during the sixnine months ended JuneSeptember 30, 2015 and 2014, respectively. Stock-based compensation expense for stock options included in non-interest expense was $0.6 million and $0.8$0.4 million for the three months ended JuneSeptember 30, 2015 and 2014, respectively, and $1.2$1.8 million and $1.6 million for both six month periodsthe nine months ended JuneSeptember 30, 2015 and 2014. Total unrecognized compensation cost related to non-vested stock option grants was $3.7$3.1 million at JuneSeptember 30, 2015 and is expected to be recognized over a weighted-average period of 2.01.8 years.

29


The Company has a restricted stock and incentive plan whereby all officers and employees of the Company are eligible to receive awards of restricted stock, restricted stock units or performance awards. The benefits or amounts that may be received by or allocated to any particular officer or employee of the Company under this plan will be determined in the sole discretion of the Company’s board of directors or its personnel and compensation committee. Shares of common stock issued under the plan may be shares of original issuance or shares held in treasury that have been reacquired by the Company. While the vesting period for awards under the plan is determined by the personnel and compensation committee at the time of grant, all restricted stock awards granted under the plan have a vesting date of three years after issuance.

The following table summarizes non-vested restricted stock activity for the period indicated.

 

  Six Months Ended
June 30, 2015
 

 

Nine Months Ended

September 30, 2015

 

Outstanding – January 1, 2015

   444,700  

 

 

444,700

 

Granted

   245,300  

 

 

245,300

 

Forfeited

   (29,875

 

 

(41,325

)

Vested

   0  

 

 

 

  

 

 

Outstanding – June 30, 2015

   660,125  
  

 

 

Outstanding – September 30, 2015

 

 

648,675

 

 

 

 

 

Weighted-average grant date fair value

  $25.27  

 

$

25.29

 

  

 

 

The fair value of the restricted stock awards is amortized to compensation expense over the vesting period and is based on the market price of the Company’s common stock at the date of grant multiplied by the number of shares granted that are expected to vest. Stock-based compensation expense for restricted stock included in non-interest expense was $1.4 million and $0.9 million for the quartersthree months ended JuneSeptember 30, 2015 and 2014, respectively, and $2.7$4.1 million and $1.8$2.8 million for the sixnine months ended JuneSeptember 30, 2015 and 2014, respectively. Unrecognized compensation expense for non-vested restricted stock awards was $9.5$8.0 million at JuneSeptember 30, 2015 and is expected to be recognized over a weighted-average period of 2.22.0 years.

 

12.

Fair Value Measurements

The Company measures certain of its assets and liabilities on a fair value basis using various valuation techniques and assumptions, depending on the nature of the asset or liability. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Additionally, fair value is used either annually or on a non-recurring basis to evaluate certain assets and liabilities for impairment or for disclosure purposes. The Company had no liabilities that were accounted for at fair value at JuneSeptember 30, 2015 or 2014 or at December 31, 2014.

The Company applies the following fair value hierarchy.

 

Level 1 

Quoted prices for identical instruments in active markets.

Level 2 

Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable.

Level 3 

Instruments whose inputs are unobservable.

30


The following table sets forth the Company’s assets, as of the dates indicated, that are accounted for at fair value.

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

  Level 1   Level 2   Level 3   Total 

 

(Dollars in thousands)

 

  (Dollars in thousands) 

June 30, 2015:

  

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities AFS(1):

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $0    $488,158    $18,757    $506,915  

 

$

 

 

$

489,542

 

 

$

18,668

 

 

$

508,210

 

U.S. Government agency securities

   0     260,753     0     260,753  

 

 

 

 

 

273,552

 

 

 

 

 

 

273,552

 

Corporate obligations

   0     3,574     0     3,574  

 

 

 

 

 

3,551

 

 

 

 

 

 

3,551

 

CRA qualified investment fund

   1,020     0     0     1,020  

 

 

1,035

 

 

 

 

 

 

 

 

 

1,035

 

  

 

   

 

   

 

   

 

 

Total investment securities AFS

   1,020     752,485     18,757     772,262  

 

 

1,035

 

 

 

766,645

 

 

 

18,668

 

 

 

786,348

 

Impaired non-purchased loans and leases

   0     0     12,807     12,807  

 

 

 

 

 

 

 

 

11,437

 

 

 

11,437

 

Impaired purchased loans

   0     0     12,347     12,347  

 

 

 

 

 

 

 

 

10,019

 

 

 

10,019

 

Foreclosed assets

   0     0     25,973     25,973  

 

 

 

 

 

 

 

 

24,397

 

 

 

24,397

 

  

 

   

 

   

 

   

 

 

Total assets at fair value

  $1,020    $752,485    $69,884    $823,389  

 

$

1,035

 

 

$

766,645

 

 

$

64,521

 

 

$

832,201

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities AFS(1):

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $0    $553,808    $19,401    $573,209  

 

$

 

 

$

553,808

 

 

$

19,401

 

 

$

573,209

 

U.S. Government agency securities

   0     251,233     0     251,233  

 

 

 

 

 

251,233

 

 

 

 

 

 

251,233

 

Corporate obligations

   0     654     0     654  

 

 

 

 

 

654

 

 

 

 

 

 

654

 

  

 

   

 

   

 

   

 

 

Total investment securities AFS

   0     805,695     19,401     825,096  

 

 

 

 

 

805,695

 

 

 

19,401

 

 

 

825,096

 

Impaired non-purchased loans and leases

   0     0     19,480     19,480  

 

 

 

 

 

 

 

 

19,480

 

 

 

19,480

 

Impaired purchased loans

   0     0     14,040     14,040  

 

 

 

 

 

 

 

 

14,040

 

 

 

14,040

 

Foreclosed assets

   0     0     37,775     37,775  

 

 

 

 

 

 

 

 

37,775

 

 

 

37,775

 

  

 

   

 

   

 

   

 

 

Total assets at fair value

  $0    $805,695    $90,696    $896,391  

 

$

 

 

$

805,695

 

 

$

90,696

 

 

$

896,391

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014:

        

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities AFS(1):

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

  $0    $595,965    $20,600    $616,565  

 

$

 

 

$

568,021

 

 

$

19,558

 

 

$

587,579

 

U.S. Government agency securities

   0     258,311     0     258,311  

 

 

 

 

 

254,062

 

 

 

 

 

 

254,062

 

Corporate obligations

   0     685     0     685  

 

 

 

 

 

655

 

 

 

 

 

 

655

 

  

 

   

 

   

 

   

 

 

Total investment securities AFS

   0     854,961     20,600     875,561  

 

 

 

 

 

822,738

 

 

 

19,558

 

 

 

842,296

 

Impaired non-purchased loans and leases

   0     0     16,240     16,240  

 

 

 

 

 

 

 

 

14,835

 

 

 

14,835

 

Impaired purchased loans

   0     0     21,205     21,205  

 

 

 

 

 

 

 

 

15,291

 

 

 

15,291

 

Foreclosed assets

   0     0     56,356     56,356  

 

 

 

 

 

 

 

 

42,663

 

 

 

42,663

 

  

 

   

 

   

 

   

 

 

Total assets at fair value

  $0    $854,961    $114,401    $969,362  

 

$

 

 

$

822,738

 

 

$

92,347

 

 

$

915,085

 

  

 

   

 

   

 

   

 

 

 

(1)

Does not include $10.0 million at JuneSeptember 30, 2015; $14.2 million at December 31, 2014 and $16.6$17.6 million at JuneSeptember 30, 2014 of FHLB and FNBB equity securities that do not have readily determinable fair values and are carried at cost.

31


The following table presents information related to Level 3 non-recurring fair value measurements as of the date indicated.

 

Description

  Fair Value at
June 30, 2015
   

Technique

 

Unobservable Inputs

 

Fair Value at

September 30, 2015

 

 

Technique

 

Unobservable Inputs

(Dollars in thousands)(Dollars in thousands)

(Dollars in thousands)

Impaired non-purchased loans and leases

  $12,807    Third party appraisal(1) or discounted cash flows 1. Management discount based on underlying collateral characteristics and market conditions

 

$

11,437

 

 

Third party appraisal (1) or discounted cash flows

 

1.

 

Management discount based on underlying collateral characteristics and market conditions

     2. Life of loan

 

 

 

 

 

 

 

2.

 

Life of loan

Impaired purchased loans

  $12,347    Third party appraisal(1)and/or discounted cash flows 1. Management discount based on underlying collateral characteristics and market conditions

 

$

10,019

 

 

Third party appraisal (1) and/or discounted cash flows

 

1.

 

Management discount based on underlying collateral characteristics and market conditions

     2. Life of loan

 

 

 

 

 

 

 

2.

 

Life of loan

Foreclosed assets

  $25,973    Third party appraisal,(1) broker price opinions and/or discounted cash flows 1. Management discount based on asset characteristics and market conditions

 

$

24,397

 

 

Third party appraisal, (1) broker price opinions and/or discounted cash flows

 

1.

 

Management discount based on asset characteristics and market conditions

     2. Discount rate

 

 

 

 

 

 

 

2.

 

Discount rate

     3. Holding period

 

 

 

 

 

 

 

3.

 

Holding period

 

(1)

The Company utilizes valuation techniques consistent with the market, cost, and income approaches, or a combination thereof in determining fair value.

The following methods and assumptions are used to estimate the fair value of the Company’s assets and liabilities that are accounted for at fair value.

Investment securities – The Company utilizes independent third parties as its principal pricing sources for determining fair value of investment securities which are measured on a recurring basis. As a result, the Company receives estimates of fair values from at least two independent pricing sources for the majority of its individual securities within its investment portfolio. For investment securities traded in an active market, fair values are based on quoted market prices if available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities, broker quotes, comprehensive interest rate tables and pricing matrices or a combination thereof. For investment securities traded in a market that is not active, fair value is determined using unobservable inputs. All fair value estimates of the Company’s investment securities are reviewed and approved on a quarterly basis by its Investment Portfolio Manager and its Chief Financial Officer.

The Company has determined that certain of its investment securities had a limited to non-existent trading market at JuneSeptember 30, 2015. As a result, the Company considers these investments as Level 3 in the fair value hierarchy. Specifically, the fair values of certain obligations of state and political subdivisions consisting primarily of certain unrated private placement bonds (the “private placement bonds”) in the amount of $18.8$18.7 million at JuneSeptember 30, 2015 were calculated using Level 3 hierarchy inputs and assumptions as the trading market for such securities was determined to be “not active.” This determination was based on the limited number of trades or, in certain cases, the existence of no reported trades for the private placement bonds. The private placement bonds are generally prepayable at par value at the option of the issuer. As a result, management believes the private placement bonds should be individually valued at the lower of (i) the matrix pricing provided by the Company’s third party pricing services for comparable unrated municipal securities or (ii) par value. At JuneSeptember 30, 2015, the third parties’ pricing matrices valued the Company’s portfolio of private placement bonds at $18.8$18.7 million which was equal to the aggregate par value of the private placement bonds. Accordingly, at JuneSeptember 30, 2015, the Company reported the private placement bonds at $18.8$18.7 million.

Impaired non-purchased loans and leases – Fair values are measured on a nonrecurring basis and are based on the underlying collateral value of the impaired loan or lease, net of holding and selling costs, or the estimated discounted cash flows for such loan or lease. At JuneSeptember 30, 2015 the Company had reduced the carrying value of its impaired loans and leases (all of which are included in nonaccrual loans and leases) by $5.0 million to the estimated fair value of $12.8$11.4 million. The $5.0 million adjustment to reduce the carrying value of impaired loans and leases to estimated fair value consisted of $3.6$4.1 million of partial charge-offs and $1.4$0.9 million of specific allowance for loan and lease loss allocations.

32


Impaired purchased loans – Impaired purchased loans are measured at fair value on a non-recurring basis. As of JuneSeptember 30, 2015, the Company had identified purchased loans where the expected performance had deteriorated from management’s performance expectations established in conjunction with the determination of the Day 1 Fair Values or where current information indicates it is probable that the Company will not be able to collect all amounts according to the contractual terms thereof (for purchased loans without evidence of credit deterioration at date of acquisition) or the expected performance of such loans had deteriorated from management’s performance expectations established in conjunction with the determination of the Day 1 Fair Values or since management’s most recent review of such portfolio’s performance (for purchased loans with

evidence of credit deterioration at date of acquisition). As a result, the Company recorded partial charge-offs totaling $0.4$0.7 million and $1.1$0.5 million during the second quarter ofthree months ended September 30, 2015 and 2014, respectively, and $1.7$2.4 million and $1.3$1.8 million during the first sixnine months ofended September 30, 2015 and 2014, respectively. The Company also recorded provision for loan and lease losses of $0.4$0.7 million and $1.1$0.5 million during the second quarter ofthree months ended September 30, 2015 and 2014, respectively, and $1.7$2.4 million and $1.3$1.8 million during the first sixnine months ofended September 30, 2015 and 2014, respectively, to cover such charge-offs. In addition to these charge-offs, the Company transferred certain of these purchased loans to foreclosed assets. As a result of these actions, at JuneAt September 30, 2015, the Company had $12.3$10.0 million of impaired purchased loans.

Foreclosed assets – Repossessed personal properties and real estate acquired through or in lieu of foreclosure are measured on a non-recurring basis and are initially recorded at the lesser of current principal investment or fair value less estimated cost to sell (generally 8% to 10%) at the date of repossession or foreclosure. Purchased foreclosed assets are initially recorded at Day 1 Fair Values. In estimating such Day 1 Fair Values, management considered a number of factors including, among others, appraised value, estimated selling price, estimated holding periods and net present value (calculated using discount rates ranging from 8.0% to 9.5% per annum) of cash flows expected to be received. Valuations of these assets are periodically reviewed by management with the carrying value of such assets adjusted to the then estimated fair value net of estimated selling costs, if lower, until disposition. Fair values of foreclosed and repossessed assets are generally based on third party appraisals, broker price opinions or other valuations of the property.

The following table presents additional information for the periods indicated about assets measured at fair value on a recurring basis and for which the Company has utilized Level 3 inputs to determine fair value.

 

  Investment
Securities AFS
 
  (Dollars in thousands) 

 

Investment

Securities AFS

 

 

(Dollars in thousands)

 

Balance – January 1, 2015

  $19,401  

 

$

19,401

 

Total realized gains (losses) included in earnings

   0  

 

 

 

Total unrealized gains (losses) included in comprehensive income

   (271

 

 

(19

)

Paydowns and maturities

   (373

 

 

(714

)

Sales

   0  

 

 

 

Transfers in and/or out of Level 3

   0  

 

 

 

  

 

 

Balance – June 30, 2015

  $18,757  
  

 

 

Balance – September 30, 2015

 

$

18,668

 

 

 

 

 

Balance – January 1, 2014

  $18,682  

 

$

18,682

 

Total realized gains (losses) included in earnings

   0  

 

 

 

Total unrealized gains (losses) included in comprehensive income

   403  

 

 

497

 

Acquired

   1,907  

 

 

1,907

 

Paydowns and maturities

   (392

 

 

(672

)

Sales

   0  

 

 

(856

)

Transfers in and/or out of Level 3

   0  

 

 

 

  

 

 

Balance – June 30, 2014

  $20,600  
  

 

 

Balance – September 30, 2014

 

$

19,558

 

 

33


13.

Fair Value of Financial Instruments

The following methods and assumptions were used to estimate the fair value of financial instruments.

Cash and due from banks – For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

Investment securities – The Company utilizes independent third parties as its principal pricing sources for determining fair value of investment securities which are measured on a recurring basis. As a result, the Company receives estimates of fair values from at least two independent pricing sources for the majority of its individual securities within its investment portfolio. For investment securities traded in an active market, fair values are based on quoted market prices if available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities, broker quotes, comprehensive interest rate tables, pricing matrices or a combination thereof. For investment securities traded in a market that is not active, fair value is determined using unobservable inputs. All fair value estimates of the Company’s investment securities are reviewed and approved on a quarterly basis by its Investment Portfolio Manager and its Chief Financial Officer. The Company’s investments in FHLB and FNBB equity securities totaling $10.0 million at JuneSeptember 30, 2015, $14.2 million at December 31, 2014 and $16.6$17.6 million at JuneSeptember 30, 2014, do not have readily determinable fair values and are carried at cost.

Loans and leases – The fair value of loans and leases, including purchased loans, is estimated by discounting the contractual cash flows to be received in future periods using the current rate at which similar loans or leases would be made to borrowers or lessees with similar credit ratings and for the same remaining maturities.

Deposit liabilities – The fair value of demand deposits, savings accounts, money market deposits and other transaction accounts is the amount payable on demand at the reporting date. The fair value of fixed maturity time deposits is estimated using the rate currently available for deposits of similar remaining maturities.

Repurchase agreements – For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

Other borrowed funds – For these short-term instruments, the carrying amount is a reasonable estimate of fair value. The fair value of long-term instruments is estimated based on the current rates available to the Company for borrowings with similar terms and remaining maturities.

Subordinated debentures – The fair values of these instruments are based primarily upon discounted cash flows using rates for securities with similar terms and remaining maturities.

Off-balance sheet instruments The fair values of commercial loan commitments and letters of credit are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, and were not material at JuneSeptember 30, 2015 and 2014 or at December 31, 2014.

The fair values of certain of these instruments were calculated by discounting expected cash flows, which contain numerous uncertainties and involve significant judgments by management. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company did not know whether the fair values represent values at which the respective financial instruments could be sold individually or in the aggregate.

34


The following table presents the carrying amounts and estimated fair values foras of the dates indicated and the fair value hierarchy of the Company’s financial instruments.

 

 June 30,   

 

 

 

September 30,

 

 

 

 

 

 

 

 

 

 2015 2014 December 31, 2014 

 

 

 

2015

 

 

2014

 

 

December 31, 2014

 

 Fair
Value
Hierarchy
 Carrying
Amount
 Estimated
Fair

Value
 Carrying
Amount
 Estimated
Fair

Value
 Carrying
Amount
 Estimated
Fair

Value
 

 

Fair

Value

Hierarchy

 

Carrying

Amount

 

 

Estimated

Fair

Value

 

 

Carrying

Amount

 

 

Estimated

Fair

Value

 

 

Carrying

Amount

 

 

Estimated

Fair

Value

 

     (Dollars in thousands)     

 

 

 

(Dollars in thousands)

 

Financial assets:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 Level 1 $514,890   $514,890   $110,688   $110,688   $150,203   $150,203  

 

Level 1

 

$

281,624

 

 

$

281,624

 

 

$

112,084

 

 

$

112,084

 

 

$

150,203

 

 

$

150,203

 

Investment securities AFS

 Levels 1, 2
and 3
 782,277   782,277   892,129   892,129   839,321   839,321  

 

Levels 1,

2 and 3

 

 

796,373

 

 

 

796,373

 

 

 

859,876

 

 

 

859,876

 

 

 

839,321

 

 

 

839,321

 

Loans and leases, net of ALLL

 Level 3 6,537,222   6,469,690   4,528,696   4,480,221   5,074,899   5,042,831  

 

Level 3

 

 

7,347,763

 

 

 

7,245,531

 

 

 

4,869,329

 

 

 

4,822,383

 

 

 

5,074,899

 

 

 

5,042,831

 

FDIC loss share receivable

 Level 3 0   0   50,679   50,600   0   0  

 

Level 3

 

 

 

 

 

 

 

 

36,583

 

 

 

36,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, savings and interest bearing transaction deposits

 Level 1 $4,966,330   $4,966,330   $3,807,139   $3,807,139   $4,038,443   $4,038,443  

 

Level 1

 

$

5,423,995

 

 

$

5,423,995

 

 

$

3,877,373

 

 

$

3,877,373

 

 

$

4,038,443

 

 

$

4,038,443

 

Time deposits

 Level 2 2,120,969   2,142,807   1,176,758   1,177,108   1,457,939   1,463,590  

 

Level 2

 

 

2,182,795

 

 

 

2,197,872

 

 

 

1,262,332

 

 

 

1,263,635

 

 

 

1,457,939

 

 

 

1,463,590

 

Repurchase agreements with customers

 Level 1 70,011   70,011   55,999   55,999   65,578   65,578  

 

Level 1

 

 

80,040

 

 

 

80,040

 

 

 

73,942

 

 

 

73,942

 

 

 

65,578

 

 

 

65,578

 

Other borrowings

 Level 2 161,931   171,614   280,875   304,381   190,855   203,493  

 

Level 2

 

 

161,861

 

 

 

171,092

 

 

 

352,616

 

 

 

373,696

 

 

 

190,855

 

 

 

203,493

 

FDIC clawback payable

 Level 3 0   0   26,533   26,533   0   0  

 

Level 3

 

 

 

 

 

 

 

 

26,676

 

 

 

26,676

 

 

 

 

 

 

 

Subordinated debentures

 Level 2 117,403   66,679   64,950   32,554   64,950   39,103  

 

Level 2

 

 

117,544

 

 

 

72,751

 

 

 

64,950

 

 

 

33,452

 

 

 

64,950

 

 

 

39,103

 

14.

Repurchase Agreements With Customers

At JuneSeptember 30, 2015 and 2014 and December 31, 2014, securities sold under agreements to repurchase (“repurchase agreements”) totaled $70.0$80.0 million, $56.0$73.9 million and $65.6 million, respectively. Securities utilized as collateral for repurchase agreements are primarily U.S. Government agency mortgage-backed securities and are maintained by the Company’s safekeeping agents. These securities are reviewed by the Company on a daily basis, and the Company may be required to provide additional collateral due to changes in the fair market value of these securities. The terms of the Company’s repurchase agreements are continuous but may be cancelled at any time by the Company or the customer.

 

15.

Changes In and Reclassifications From Accumulated Other Comprehensive Income (“AOCI”)

The following table presents changes in AOCI for the periods indicated.

 

  Three Months Ended   Six Months Ended 
  June 30,   June 30, 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

  2015   2014   2015   2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Beginning balance of AOCI – unrealized gains and losses on investment securities AFS

  $14,367    $3,211    $14,132    $(3,672

 

$

8,068

 

 

$

10,006

 

 

$

14,132

 

 

$

(3,672

)

Other comprehensive income (loss):

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains and losses on investment securities AFS

   (10,091   11,199     (7,600   22,529  

 

 

5,918

 

 

 

1,223

 

 

 

(1,274

)

 

 

23,754

 

Tax effect of unrealized gains and losses on investment securities AFS

   3,844     (4,393   3,157     (8,837

 

 

(2,265

)

 

 

(479

)

 

 

484

 

 

 

(9,317

)

Amounts reclassified from AOCI

   (84   (18   (2,618   (23

 

 

 

 

 

(43

)

 

 

(2,619

)

 

 

(67

)

Tax effect of amounts reclassified from AOCI

   32     7     997     9  

 

 

 

 

 

17

 

 

 

998

 

 

 

26

 

  

 

   

 

   

 

   

 

 

Total other comprehensive income (loss)

   (6,299   6,795     (6,064   13,678  

 

 

3,653

 

 

 

718

 

 

 

(2,411

)

 

 

14,396

 

  

 

   

 

   

 

   

 

 

Ending balance of AOCI – unrealized gains and losses on investment securities AFS

  $8,068    $10,006    $8,068    $10,006  

 

$

11,721

 

 

$

10,724

 

 

$

11,721

 

 

$

10,724

 

  

 

   

 

   

 

   

 

 

Amounts reclassified from AOCI are included in net gains on investment securities and the tax effect of amounts reclassified from AOCI are included in provision for income tax in the consolidated statements of income. The amounts reclassified from AOCI relate entirely to unrealized gains/losses on investment securities AFS.AFS that were sold during the periods indicated.

 

35


16.

Other Operating Expenses

The following table is a summary of other operating expenses for the periods indicated.

 

  Three Months Ended   Six Months Ended 
  June 30,   June 30, 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

  2015   2014   2015   2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Salaries and employee benefits

  $22,646    $18,831    $45,243    $36,520  

 

$

21,207

 

 

$

20,876

 

 

$

66,450

 

 

$

57,396

 

Net occupancy and equipment

   7,344     5,707     14,635     10,751  

 

 

8,076

 

 

 

6,823

 

 

 

22,711

 

 

 

17,574

 

Other operating expenses:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postage and supplies

   1,014     852     1,929     1,623  

 

 

1,015

 

 

 

1,155

 

 

 

2,944

 

 

 

2,793

 

Advertising and public relations

   586     636     1,169     1,036  

 

 

575

 

 

 

887

 

 

 

1,744

 

 

 

1,923

 

Telecommunication services

   1,616     1,191     2,964     2,207  

 

 

1,583

 

 

 

971

 

 

 

4,547

 

 

 

3,177

 

Professional and outside services

   2,526     2,353     6,912     4,526  

 

 

2,772

 

 

 

3,000

 

 

 

9,684

 

 

 

7,446

 

Software and data processing

   766     1,662     1,515     2,799  

 

 

630

 

 

 

1,643

 

 

 

2,145

 

 

 

4,442

 

Travel and meals

   821     629     1,617     1,169  

 

 

922

 

 

 

772

 

 

 

2,538

 

 

 

1,941

 

FDIC insurance

   900     555     1,650     1,105  

 

 

1,020

 

 

 

600

 

 

 

2,670

 

 

 

1,658

 

FDIC and state assessments

   331     218     641     431  

 

 

330

 

 

 

234

 

 

 

971

 

 

 

712

 

ATM expense

   543     307     1,251     516  

 

 

591

 

 

 

370

 

 

 

1,842

 

 

 

886

 

Loan collection and repossession expense

   1,020     1,528     2,753     1,987  

 

 

1,322

 

 

 

1,212

 

 

 

4,075

 

 

 

3,227

 

Writedowns of foreclosed and other assets

   235     798     2,427     877  

 

 

553

 

 

 

41

 

 

 

2,980

 

 

 

862

 

Amortization of intangibles

   1,640     1,119     3,236     1,932  

 

 

1,697

 

 

 

1,532

 

 

 

4,934

 

 

 

3,464

 

FHLB prepayment penalty

   0     0     2,480     0  

 

 

 

 

 

 

 

 

2,480

 

 

 

 

Other

   1,736     1,492     3,486     7,854  

 

 

3,135

 

 

 

2,407

 

 

 

6,621

 

 

 

10,355

 

  

 

   

 

   

 

   

 

 

Total non-interest expense

  $43,724    $37,878    $93,908    $75,333  

 

$

45,428

 

 

$

42,523

 

 

$

139,336

 

 

$

117,856

 

  

 

   

 

   

 

   

 

 

17.

Subsequent Event

On August 5,October 19, 2015, the Company completed the acquisitionentered into a definitive agreement and plan of Bank of the Carolinas Corporationmerger (the “C&S Agreement”) with Community & Southern Holdings, Inc. (“BCAR”C&S”) and its wholly-owned bank subsidiary Community & Southern Bank, whereby the Company will acquire all of the Carolinas for an aggregate of approximately 1.4 million shares ofoutstanding common stock (plus cash in lieu of fractional shares)C&S in a transaction valued at approximately $65.4$799.6 million.  The acquisitionCommunity & Southern Bank, headquartered in Atlanta, Georgia, operates 47 banking offices throughout Georgia and one banking office in Jacksonville, Florida.  At September 30, 2015, including the pro forma impact of BCAR expandscertain assets acquired and liabilities assumed by C&S from CertusBank, C&S had approximately $4.4 billion in total assets, approximately $3.0 billion in total loans, approximately $3.7 billion in total deposits and approximately $457 million in stockholders’ equity.

Under the terms of the C&S Agreement, each outstanding share of common stock of C&S and each outstanding C&S stock option, warrant, restricted stock unit and deferred stock unit will be converted into the right to receive shares of the Company’s operationscommon stock, plus cash in North Carolina by adding eight full service branch locationslieu of any fractional share, all subject to certain conditions and potential adjustments. The number of Company shares to be issued will be determined based on the Company’s fifteen day volume weighted average stock price as of the second business day prior to the closing date, subject to a minimum price of $34.10 per share and a maximum price of $56.84 per share. Upon the closing of the transaction, which is expected to occur late in Advance, Asheboro, Concord, Harrisburg, Landis, Lexington, Mocksvillethe first quarter or in the second quarter of 2016, C&S will merge into the Company and Winston-Salem. At June 30, 2015, BCAR had approximately $345 millionCommunity & Southern Bank will merge into the Bank. Completion of total assets, $277 millionthe transaction is subject to certain closing conditions, including receipt of loans, $296 millioncustomary regulatory approvals and the approval of depositsC&S and $48 million of total common stockholders’ equity.the Company’s shareholders.

18.

Recent and Proposed Accounting Pronouncements

Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09,“Revenue from Contracts with Customers.”ASU 2014-09 provides guidance 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 and services. In August 2015, the FASB issued ASU 2014-09 is2015-14, which defers the effective fordate of this standard to annual and interim periods beginning after December 15, 2017.2017; however, early adoption is permitted for annual and interim reporting periods beginning after December 15, 2016. The Company is currently evaluating the impact, if any, ASU 2014-09 will have on its financial position, results of operations, and its financial statement disclosures.

In June 2014, the FASB issued ASU 2014-11“Transfers and Servicing (Topic 860).”ASU 2014-11 amends the accounting guidance for repo-to-maturity transactions and requires such transactions to be accounted for as secured borrowings. In addition, ASU

36


2014-11 requires enhanced disclosures related to the collateral pledged, maturity and risk associated with repurchase agreements. The Company adopted the provision of ASU 2014-11 beginning April 1, 2015. The adoption of ASU 2014-11 had no significant impact on the Company’s financial position or results of operations; however, theoperations but did require additional disclosures required by ASU 2014-11 are included in Note 14-Repurchase Agreement with Customers.about the Company’s repurchase agreements.

In January 2015, the FASB issued ASU 2015-01, “Income“Income Statement – Extraordinary and Unusual Items (Subtopic 225-20) – Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items.” ASU 2015-01 eliminates from GAAP the concept of extraordinary items, which, among other things, required an entity to segregate extraordinary items considered to be unusual and infrequent from the results of ordinary operations and show the item separately in the income statement, net of tax, after income from continuing operations. ASU 2015-01 is effective for interim and annual periods beginning after December 15, 2015. ASU 2015-01 is not expected to have a significant impact on the Company’s financial position, results of operations, andor its financial statement disclosures.

In February 2015, the FASB issued ASU 2015-02,“Consolidation (Topic 810): Amendments to the Consolidation Analysis” which amends the consolidation requirements of ASU 810 by changing the consolidation analysis required under GAAP. The revised guidance amends the consolidation analysis based on certain fee arrangements or relationships to the reporting entity and, for limited partnerships, requires entities to consider the limited partner’s rights relative to the general partner. ASU 2015-02 is effective for annual and interim periods beginning after December 15, 2015. The Company is currently evaluating the impact, if any, ASU 2015-02 willis not expected to have a significant impact on itsthe Company’s financial position, results of operations, andor its financial statement disclosures.

In April 2015, the FASB issued ASU 2015-03,“Interest – Imputation of Interest (Subtopic 835-30) – Simplifying the Presentation of Debt Issuance Costs.”ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in ASU 2015-03. In August 2015, the FASB issued ASU 2015-15 to clarify the SEC staff’s position on presenting and measuring debt issue costs related to line-of-credit arrangements.  ASU 2015-03 isand ASU 2015-15 are effective for interim and annual periods beginning after December 15, 2015. ASU 2015-03 isand ASU 2015-15 are not expected to have a significant impact on the Company’s financial position, results of operations, andor its financial statement disclosures.

In September 2015, the FASB issued ASU 2015-16 “Simplifying the Accounting for Measurement-Period Adjustments.”  ASU 2015-16 requires entities to recognize measurement period adjustments during the reporting period in which the adjustments are determined.  The income effects, if any, of a measurement period adjustment are cumulative and are to be reported in the period in which the adjustment to a provisional amount is determined.  Also, ASU 2015-16 requires presentation on the face of the income statement or in the notes, the effect of the measurement period adjustment as if the adjustment had been recognized at acquisition date.  ASU 2015-16 is effective for fiscal periods beginning after December 15, 2016 and should be applied prospectively to measurement period adjustments that occur after the effective date.

Proposed Accounting Pronouncements

In December 2012, the FASB announced a project related to the impairment of financial instruments in an effort to provide new guidance that would significantly change how entities measure and recognize credit impairment for certain financial assets.  While completion of the project and related guidance is still pending, it is anticipated that new guidance will replace the current incurred loss model that is utilized in estimating the allowance for loan and lease losses with a model that requires management to estimate all contractual cash flows that are not expected to be collected over the life of the loan.  This revised model is what FASB describes as the current expected credit loss (“CECL”) model and FASB believes the CECL model will result in more timely recognition of credit losses since the CECL model incorporates expected credit losses versus incurred credit losses.  The proposed scope of FASB’s CECL model would include loans, held-to-maturity debt instruments, lease receivables, loan commitments and financial guarantees that are not accounted for at fair value.  The final issuance date and the implementation date of the CECL guidance is currently pending; however, the Company will continue to monitor FASB’s progress on this project.  

37


Item 2.

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

Unless this quarterly report on Form 10-Q indicates otherwise, or the context otherwise requires, the terms “we,” “our,” “us,” and “the Company,” as used herein refer to Bank of the Ozarks, Inc. and its subsidiaries, including Bank of the Ozarks, which we sometimes refer to as “Bank of the Ozarks,” “our bank subsidiary,” or “the Bank.”

FORWARD-LOOKING INFORMATION

This quarterly report on Form 10-Q, including Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”), other filings made by us with the Securities and Exchange Commission (“SEC”) and other oral and written statements or reports by us and our management include certain forward-looking statements that are intended to be covered by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on management’s expectations as well as certain assumptions and estimates made by, and information available to, management at the time. Forward-looking statements include, without limitation, statements about economic, real estate market, competitive, employment, credit market and interest rate conditions and our plans, goals, beliefs, expectations, thoughts, estimates and outlook for the future with respect to our revenue growth; net income and earnings per common share; net interest margin; net interest income; non-interest income, including service charges on deposit accounts, mortgage lending and trust income, gains (losses) on investment securities and sales of other assets; gains on merger and acquisition transactions; other income from purchased loans; non-interest expense; efficiency ratio; anticipated future operating results and financial performance; asset quality and asset quality ratios, including the effects of current economic and real estate market conditions; nonperforming loans and leases; nonperforming assets; the impact from termination of the loss share agreement; net charge-offs and net charge-off ratios; provision and allowance for loan and lease losses; past due loans and leases; current or future litigation; interest rate sensitivity, including the effects of possible interest rate changes; future growth and expansion opportunities including plans for making additional acquisitions; problems with integrating or managing acquisitions; the effect of the announcements or completion of any pending or future mergers or acquisitions on customer relationships and operating results; plans for opening new offices or relocating or closing existing offices; opportunities and goals for future market share growth; expected capital expenditures; loan, lease and deposit growth, including growth from unfunded closed loans; changes in the volume, yield and value of our investment securities portfolio; availability of unused borrowings and other similar forecasts and statements of expectation. Words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “goal,” “hope,” “intend,” “look,” “may,” “plan,” “project,” “seek,” “target,” “trend,” “will,” “would,” and similar expressions, as they relate to us or our management, identify forward-looking statements.

Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements made by us and our management due to certain risks, uncertainties and assumptions. Certain factors that may affect our future results include, but are not limited to, potential delays or other problems in implementing our growth and expansion strategy including delays in identifying satisfactory sites, hiring or retaining qualified personnel, obtaining regulatory or other approvals, obtaining permits and designing, constructing and opening new offices; the ability to enter into and/or close additional acquisitions; problems with, or additional expenses relating to, integrating or managing acquisitions; the availability of capital; the ability to attract new or retain existing or acquired deposits; the ability to achieve growth in loans and leases, including growth from unfunded closed loans; the ability to generate future revenue growth or to control future growth in non-interest expense; interest rate fluctuations, including changes in the yield curve between short-term and long-term interest rates; competitive factors and pricing pressures, including their effect on our net interest margin; general economic, unemployment, credit market and real estate market conditions, and the effect of such conditions on the creditworthiness of borrowers and lessees, collateral values, the value of investment securities and asset recovery values; changes in legal and regulatory requirements; recently enacted and potential legislation and regulatory actions, and the costs and expenses to comply with new legislation and regulatory actions, including legislation and regulatory actions intended to stabilize economic conditions and credit markets, strengthen the capital of financial institutions, increase regulation of the financial services industry and protect homeowners or consumers; changes in U.S. government monetary and fiscal policy; possible further downgrade of U.S. Treasury securities; the ability to keep pace with technological changes, including changes regarding cyber security; an increase in the incidence or severity of fraud, illegal payments, security breaches and other illegal acts impacting our bank subsidiary or our customers; adoption of new accounting standards or changes in existing standards; and adverse results in current or future litigation or regulatory examinations as well as other factors described in this quarterly report on Form 10-Q or as detailed from time to time in the other reports we file with the SEC, including those factors included in the disclosures under the heading “Forward-Looking Information” and “Item 1A. Risk Factors” in our most recent Annual Report on Form 10-K for the year ended December 31, 2014. Should one or more of the foregoing risks materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those described in the forward-looking statements. We disclaim any obligation to update or revise any forward-looking statement based on the occurrence of future events, the receipt of new information or otherwise.


38


SELECTED AND SUPPLEMENTAL FINANCIAL DATA

The following tables set forth selected unaudited consolidated financial data as of and for the three months and sixnine months ended JuneSeptember 30, 2015 and 2014 and supplemental unaudited quarterly financial data for each of the most recent eight quarters beginning with the thirdfourth quarter of 2013 through the secondthird quarter of 2015. These tables are qualified in their entirety by our consolidated financial statements and related notes presented elsewhere in this quarterly report on Form 10-Q. The calculations of our tangible book value per common share and our annualized returns on average tangible common stockholders’ equity and the reconciliations to generally accepted accounting principles (“GAAP”) are included in this MD&A under “Capital Resources and Liquidity” in this quarterly report on Form 10-Q.

Selected Consolidated Financial Data - Unaudited

 

  Three Months Ended Six Months Ended 
  June 30, June 30, 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

  2015 2014 2015 2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands, except per share amounts) 

 

(Dollars in thousands, except per share amounts)

 

Income statement data:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

  $100,103   $69,760   $191,558   $126,818  

 

$

103,484

 

 

$

80,083

 

 

$

295,042

 

 

$

206,902

 

Interest expense

   6,347   4,959   12,312   9,620  

 

 

7,097

 

 

 

5,462

 

 

 

19,409

 

 

 

15,083

 

Net interest income

   93,756   64,801   179,246   117,198  

 

 

96,387

 

 

 

74,621

 

 

 

275,633

 

 

 

191,819

 

Provision for loan and lease losses

   4,308   5,582   10,623   6,887  

 

 

3,581

 

 

 

3,687

 

 

 

14,205

 

 

 

10,574

 

Non-interest income

   23,270   17,388   52,337   37,749  

 

 

22,138

 

 

 

19,248

 

 

 

74,475

 

 

 

56,996

 

Non-interest expense

   43,724   37,878   93,908   75,333  

 

 

45,428

 

 

 

42,523

 

 

 

139,336

 

 

 

117,856

 

Net income available to common stockholders

   44,776   26,486   84,670   51,762  

 

 

46,128

 

 

 

32,093

 

 

 

130,798

 

 

 

83,855

 

Common share and per common share data:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings – diluted

  $0.51   $0.34   $0.98   $0.68  

 

$

0.52

 

 

$

0.40

 

 

$

1.51

 

 

$

1.08

 

Book value

   13.93   10.67   13.93   10.67  

 

 

14.89

 

 

 

10.99

 

 

 

14.89

 

 

 

10.99

 

Tangible book value

   12.19   9.31   12.19   9.31  

 

 

13.12

 

 

 

9.64

 

 

 

13.12

 

 

 

9.64

 

Dividends

   0.135   0.115   0.265   0.225  

 

 

0.14

 

 

 

0.12

 

 

 

0.405

 

 

 

0.345

 

Weighted-average diluted shares outstanding (thousands)

   87,515   77,466   86,001   75,981  

 

 

88,454

 

 

 

80,445

 

 

 

86,839

 

 

 

77,469

 

End of period shares outstanding (thousands)

   86,811   79,662   86,811   79,662  

 

 

88,265

 

 

 

79,705

 

 

 

88,265

 

 

 

79,705

 

Balance sheet data at period end:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

  $8,710,435   $6,297,975   $8,710,435   $6,297,975  

 

$

9,329,216

 

 

$

6,580,360

 

 

$

9,329,216

 

 

$

6,580,360

 

Non-purchased loans and leases

   4,767,123   3,171,585   4,767,123   3,171,585  

 

 

5,447,278

 

 

 

3,639,142

 

 

 

5,447,278

 

 

 

3,639,142

 

Purchased loans(1)

   1,826,848   1,404,069   1,826,848   1,404,069  

 

 

1,959,502

 

 

 

1,279,790

 

 

 

1,959,502

 

 

 

1,279,790

 

Allowance for loan and lease losses

   56,749   46,958   56,749   46,958  

 

 

59,017

 

 

 

49,606

 

 

 

59,017

 

 

 

49,606

 

Foreclosed assets(1)

   25,973   56,356   25,973   56,356  

 

 

24,397

 

 

 

42,663

 

 

 

24,397

 

 

 

42,663

 

Investment securities

   782,277   892,129   782,277   892,129  

 

 

796,373

 

 

 

859,876

 

 

 

796,373

 

 

 

859,876

 

Deposits

   7,087,299   4,983,897   7,087,299   4,983,897  

 

 

7,606,790

 

 

 

5,139,705

 

 

 

7,606,790

 

 

 

5,139,705

 

Repurchase agreements with customers

   70,011   55,999   70,011   55,999  

 

 

80,040

 

 

 

73,942

 

 

 

80,040

 

 

 

73,942

 

Other borrowings

   161,931   280,875   161,931   280,875  

 

 

161,861

 

 

 

352,616

 

 

 

161,861

 

 

 

352,616

 

Subordinated debentures

   117,403   64,950   117,403   64,950  

 

 

117,544

 

 

 

64,950

 

 

 

117,544

 

 

 

64,950

 

Total common stockholders’ equity

   1,209,254   850,204   1,209,254   850,204  

 

 

1,314,517

 

 

 

875,578

 

 

 

1,314,517

 

 

 

875,578

 

Loan and lease (including purchased loans) to deposit ratio

   93.04 91.81 93.04 91.81

 

 

97.37

%

 

 

95.70

%

 

 

97.37

%

 

 

95.70

%

Average balance sheet data:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

  $8,283,023   $5,660,136   $7,945,178   $5,247,221  

 

$

8,931,443

 

 

$

6,435,697

 

 

$

8,273,066

 

 

$

5,650,230

 

Total average common stockholders’ equity

   1,191,798   749,692   1,121,225   696,360  

 

 

1,265,619

 

 

 

860,240

 

 

 

1,169,885

 

 

 

751,602

 

Average common equity to average assets

   14.39 13.25 14.11 13.27

 

 

14.17

%

 

 

13.37

%

 

 

14.14

%

 

 

13.30

%

Performance ratios:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(2)

   2.17 1.88 2.15 1.99

 

 

2.05

%

 

 

1.98

%

 

 

2.11

%

 

 

1.98

%

Return on average common stockholders’ equity(2)

   15.07   14.17   15.23   14.99  

 

 

14.46

 

 

 

14.80

 

 

 

14.95

 

 

 

14.92

 

Return on average tangible common stockholders’ equity(2)

   17.27   15.41   17.43   15.90  

 

 

16.48

 

 

 

16.93

 

 

 

17.08

 

 

 

16.27

 

Net interest margin – FTE(2)

   5.37   5.62   5.39   5.55  

 

 

5.07

 

 

 

5.49

 

 

 

5.28

 

 

 

5.52

 

Efficiency ratio

   36.56   44.60   39.67   47.05  

 

 

37.58

 

 

 

43.95

 

 

 

38.96

 

 

 

45.88

 

Common stock dividend payout ratio

   26.20   33.82   26.10   33.09  

 

 

26.40

 

 

 

29.79

 

 

 

26.20

 

 

 

31.20

 

Asset quality ratios:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average total loans and leases(2) (3)

   0.12 0.19 0.24 0.11

 

 

0.05

%

 

 

0.06

%

 

 

0.17

%

 

 

0.10

%

Nonperforming loans and leases to total loans and leases(4)

   0.34   0.58   0.34   0.58  

 

 

0.26

 

 

 

0.49

 

 

 

0.26

 

 

 

0.49

 

Nonperforming assets to total assets(4)

   0.49   0.62   0.49   0.62  

Nonperforming assets to total assets (4) (5)

 

 

0.41

 

 

 

0.92

 

 

 

0.41

 

 

 

0.92

 

Allowance for loan and lease losses as a percentage of:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans and leases(4)

   1.19 1.48 1.19 1.48

 

 

1.08

%

 

 

1.36

%

 

 

1.08

%

 

 

1.36

%

Nonperforming loans and leases(4)

   349 255 349 255

 

 

421

%

 

 

276

%

 

 

421

%

 

 

276

%

Capital ratios at period end:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage

   14.41 14.31 14.41 14.31

 

 

10.70

%

 

 

12.97

%

 

 

10.70

%

 

 

12.97

%

Common equity tier 1

   11.18   N/A   11.18   N/A  

 

 

11.64

 

 

N/A

 

 

 

11.64

 

 

N/A

 

Tier 1 capital

   12.43   13.40   12.43   13.40  

 

 

12.18

 

 

 

12.28

 

 

 

12.18

 

 

 

12.28

 

Total capital

   13.03   14.19   13.03   14.19  

 

 

14.30

 

 

 

13.03

 

 

 

14.30

 

 

 

13.03

 

 

(1)

Prior periods have been adjusted to include loans and/or foreclosed assets previously covered by Federal Deposit Insurance Corporation (“FDIC”) loss share.

(2)

Ratios annualized based on actual days.

(3)

Excludes purchased loans and net charge-offs related to such loans.

(4)

Excludes purchased loans, except for their inclusion in total assets.

N/A – Ratio not applicable for period indicated.

Supplemental Quarterly Financial Data - Unaudited

(Dollars in thousands, except per share amounts)

  9/30/13  12/31/13  3/31/14  6/30/14  9/30/14  12/31/14  3/31/15  6/30/15 

Earnings Summary:

        

Net interest income

 $50,633   $55,282   $52,396   $64,801   $74,621   $78,675   $85,489   $93,756  

Federal tax (FTE) adjustment

  2,161    2,372    2,424    2,737    2,892    2,690    2,570    2,552  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net interest income (FTE)

  52,794    57,654    54,820    67,538    77,513    81,365    88,059    96,308  

Provision for loan and lease losses

  (3,818  (2,863  (1,304  (5,582  (3,687  (6,341  (6,315  (4,308

Non-interest income

  22,102    18,592    20,360    17,388    19,248    27,887    29,067    23,270  

Non-interest expense

  (32,208  (34,728  (37,454  (37,878  (42,523  (48,158  (50,184  (43,724
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Pretax income (FTE)

  38,870    38,655    36,422    41,466    50,551    54,753    60,627    71,546  

FTE adjustment

  (2,161  (2,372  (2,424  (2,737  (2,892  (2,690  (2,570  (2,552

Provision for income taxes

  (10,224  (11,893  (8,730  (12,251  (15,579  (17,300  (18,139  (24,190

Noncontrolling interest

  (33  8    8    8    13    (11  (24  (28
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Net income available to common stockholders

 $26,452   $24,398   $25,276   $26,486   $32,093   $34,752   $39,894   $44,776  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Earnings per common share – diluted(1)

 $0.36   $0.33   $0.34   $0.34   $0.40   $0.43   $0.47   $0.51  

Non-interest Income:

        

Service charges on deposit accounts

 $5,817   $6,031   $5,639   $6,605   $7,356   $7,009   $6,627   $7,088  

Mortgage lending income

  1,276    967    954    1,126    1,728    1,379    1,507    1,772  

Trust income

  1,060    1,289    1,316    1,364    1,419    1,493    1,432    1,463  

BOLI income

  1,179    1,164    1,130    1,278    1,390    1,385    3,623    1,785  

Net accretion (amortization) of FDIC loss share receivable and FDIC clawback payable

  1,396    901    692    (741  (562  —      —      —    

Other income from purchased loans

  2,484    4,825    3,311    3,629    3,369    4,494    8,908    6,971  

Gains on investment securities

  —      4    5    18    43    78    2,534    85  

Gains on sales of other assets

  2,501    1,801    974    1,448    1,688    1,912    2,829    2,557  

Gains on merger and acquisition transactions

  5,163    —      4,667    —      —      —      —      —    

Gain on termination of FDIC loss share agreements

  —      —      —      —      —      7,996    —      —    

Other

  1,226    1,610    1,672    2,661    2,817    2,141    1,607    1,549  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total non-interest income

 $22,102   $18,592   $20,360   $17,388   $19,248   $27,887   $29,067   $23,270  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Non-interest Expense:

        

Salaries and employee benefits

 $16,456   $17,381   $17,689   $18,831   $20,876   $19,488   $22,597   $22,646  

Net occupancy expense

  4,786    5,039    5,044    5,707    6,823    6,528    7,291    7,344  

Other operating expenses

  10,178    11,427    13,908    12,221    13,292    20,610    18,700    12,094  

Amortization of intangibles

  788    881    813    1,119    1,532    1,532    1,596    1,640  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Total non-interest expense

 $32,208   $34,728   $37,454   $37,878   $42,523   $48,158   $50,184   $43,724  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Allowance for Loan and Lease Losses:

        

Balance at beginning of period

 $39,372   $41,660   $42,945   $43,861   $46,958   $49,606   $52,918   $54,147  

Net charge-offs

  (1,530  (1,578  (388  (2,485  (1,039  (3,029  (5,086  (1,706

Provision for loan and lease losses

  3,818    2,863    1,304    5,582    3,687    6,341    6,315    4,308  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Balance at end of period

 $41,660   $42,945   $43,861   $46,958   $49,606   $52,918   $54,147   $56,749  
 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

Selected Ratios:

        

Net interest margin – FTE(2)

  5.55  5.63  5.46  5.62  5.49  5.53  5.42  5.37

Efficiency ratio

  43.00    45.55    49.82    44.60    43.95    44.08    42.85    36.56  

Net charge-offs to average loans and leases(2)(3)

  0.10    0.14    0.03    0.19    0.06    0.17    0.37    0.12  

Nonperforming loans and leases to total loans and leases(4)

  0.41    0.33    0.42    0.58    0.49    0.53    0.33    0.34  

Nonperforming assets to total assets(4)(5)

  1.33    1.22    1.44    1.19    0.92    0.87    0.56    0.49  

Allowance for loan and lease losses to total loans and leases(4)

  1.65    1.63    1.58    1.48    1.36    1.33    1.26    1.19  

Loans and leases past due 30 days or more, including past due non-accrual loans and leases, to total loans and leases(4)

  0.54    0.45    0.75    0.63    0.63    0.79    0.57    0.50  

(1)

(5)

Adjusted to give effect to 2-for-1 stock split on June 23, 2014.
(2)Ratios annualized based on actual days.
(3)Excludes purchased loans and net charge-offs related to such loans.
(4)Excludes purchased loans, except for their inclusion in total assets.
(5)

Ratios for prior periods have been recalculated to include foreclosed assets previously covered by FDIC loss share agreements as nonperforming assets.

N/A – Ratio not applicable for period indicated.

39


Supplemental Quarterly Financial Data - Unaudited

(Dollars in thousands, except per share amounts)

 

 

12/31/13

 

 

3/31/14

 

 

6/30/14

 

 

9/30/14

 

 

12/31/14

 

 

3/31/15

 

 

6/30/15

 

 

9/30/2015

 

Earnings Summary:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

55,282

 

 

$

52,396

 

 

$

64,801

 

 

$

74,621

 

 

$

78,675

 

 

$

85,489

 

 

$

93,756

 

 

$

96,387

 

Federal tax (FTE) adjustment

 

 

2,372

 

 

 

2,424

 

 

 

2,737

 

 

 

2,892

 

 

 

2,690

 

 

 

2,570

 

 

 

2,552

 

 

 

2,368

 

Net interest income (FTE)

 

 

57,654

 

 

 

54,820

 

 

 

67,538

 

 

 

77,513

 

 

 

81,365

 

 

 

88,059

 

 

 

96,308

 

 

 

98,755

 

Provision for loan and lease losses

 

 

(2,863

)

 

 

(1,304

)

 

 

(5,582

)

 

 

(3,687

)

 

 

(6,341

)

 

 

(6,315

)

 

 

(4,308

)

 

 

(3,581

)

Non-interest income

 

 

18,592

 

 

 

20,360

 

 

 

17,388

 

 

 

19,248

 

 

 

27,887

 

 

 

29,067

 

 

 

23,270

 

 

 

22,138

 

Non-interest expense

 

 

(34,728

)

 

 

(37,454

)

 

 

(37,878

)

 

 

(42,523

)

 

 

(48,158

)

 

 

(50,184

)

 

 

(43,724

)

 

 

(45,428

)

Pretax income (FTE)

 

 

38,655

 

 

 

36,422

 

 

 

41,466

 

 

 

50,551

 

 

 

54,753

 

 

 

60,627

 

 

 

71,546

 

 

 

71,884

 

FTE adjustment

 

 

(2,372

)

 

 

(2,424

)

 

 

(2,737

)

 

 

(2,892

)

 

 

(2,690

)

 

 

(2,570

)

 

 

(2,552

)

 

 

(2,368

)

Provision for income taxes

 

 

(11,893

)

 

 

(8,730

)

 

 

(12,251

)

 

 

(15,579

)

 

 

(17,300

)

 

 

(18,139

)

 

 

(24,190

)

 

 

(23,385

)

Noncontrolling interest

 

 

8

 

 

 

8

 

 

 

8

 

 

 

13

 

 

 

(11

)

 

 

(24

)

 

 

(28

)

 

 

(3

)

Net income available to

   common stockholders

 

$

24,398

 

 

$

25,276

 

 

$

26,486

 

 

$

32,093

 

 

$

34,752

 

 

$

39,894

 

 

$

44,776

 

 

$

46,128

 

Earnings per common share –

   diluted (1)

 

$

0.33

 

 

$

0.34

 

 

$

0.34

 

 

$

0.40

 

 

$

0.43

 

 

$

0.47

 

 

$

0.51

 

 

$

0.52

 

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

6,031

 

 

$

5,639

 

 

$

6,605

 

 

$

7,356

 

 

$

7,009

 

 

$

6,627

 

 

$

7,088

 

 

$

7,425

 

Mortgage lending income

 

 

967

 

 

 

954

 

 

 

1,126

 

 

 

1,728

 

 

 

1,379

 

 

 

1,507

 

 

 

1,772

 

 

 

1,825

 

Trust income

 

 

1,289

 

 

 

1,316

 

 

 

1,364

 

 

 

1,419

 

 

 

1,493

 

 

 

1,432

 

 

 

1,463

 

 

 

1,500

 

BOLI income

 

 

1,164

 

 

 

1,130

 

 

 

1,278

 

 

 

1,390

 

 

 

1,385

 

 

 

3,623

 

 

 

1,785

 

 

 

2,264

 

Net accretion (amortization) of

   FDIC loss share receivable

   and FDIC clawback payable

 

 

901

 

 

 

692

 

 

 

(741

)

 

 

(562

)

 

 

 

 

 

 

 

 

 

 

 

 

Other income from purchased loans

 

 

4,825

 

 

 

3,311

 

 

 

3,629

 

 

 

3,369

 

 

 

4,494

 

 

 

8,908

 

 

 

6,971

 

 

 

5,456

 

Gains on investment securities

 

 

4

 

 

 

5

 

 

 

18

 

 

 

43

 

 

 

78

 

 

 

2,534

 

 

 

85

 

 

 

 

Gains on sales of other assets

 

 

1,801

 

 

 

974

 

 

 

1,448

 

 

 

1,688

 

 

 

1,912

 

 

 

2,829

 

 

 

2,557

 

 

 

1,905

 

Gains on merger and acquisition

   transaction

 

 

 

 

 

4,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on termination of FDIC

   loss share agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,996

 

 

 

 

 

 

 

 

 

 

Other

 

 

1,610

 

 

 

1,672

 

 

 

2,661

 

 

 

2,817

 

 

 

2,141

 

 

 

1,607

 

 

 

1,549

 

 

 

1,763

 

Total non-interest income

 

$

18,592

 

 

$

20,360

 

 

$

17,388

 

 

$

19,248

 

 

$

27,887

 

 

$

29,067

 

 

$

23,270

 

 

$

22,138

 

Non-interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

17,381

 

 

$

17,689

 

 

$

18,831

 

 

$

20,876

 

 

$

19,488

 

 

$

22,597

 

 

$

22,646

 

 

$

21,207

 

Net occupancy expense

 

 

5,039

 

 

 

5,044

 

 

 

5,707

 

 

 

6,823

 

 

 

6,528

 

 

 

7,291

 

 

 

7,344

 

 

 

8,076

 

Other operating expenses

 

 

11,427

 

 

 

13,908

 

 

 

12,221

 

 

 

13,292

 

 

 

20,610

 

 

 

18,700

 

 

 

12,094

 

 

 

14,448

 

Amortization of intangibles

 

 

881

 

 

 

813

 

 

 

1,119

 

 

 

1,532

 

 

 

1,532

 

 

 

1,596

 

 

 

1,640

 

 

 

1,697

 

Total non-interest expense

 

$

34,728

 

 

$

37,454

 

 

$

37,878

 

 

$

42,523

 

 

$

48,158

 

 

$

50,184

 

 

$

43,724

 

 

$

45,428

 

Allowance for Loan and Lease Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

41,660

 

 

$

42,945

 

 

$

43,861

 

 

$

46,958

 

 

$

49,606

 

 

$

52,918

 

 

$

54,147

 

 

$

56,749

 

Net charge-offs

 

 

(1,578

)

 

 

(388

)

 

 

(2,485

)

 

 

(1,039

)

 

 

(3,029

)

 

 

(5,086

)

 

 

(1,706

)

 

 

(1,313

)

Provision for loan and lease

   losses

 

 

2,863

 

 

 

1,304

 

 

 

5,582

 

 

 

3,687

 

 

 

6,341

 

 

 

6,315

 

 

 

4,308

 

 

 

3,581

 

Balance at end of period

 

$

42,945

 

 

$

43,861

 

 

$

46,958

 

 

$

49,606

 

 

$

52,918

 

 

$

54,147

 

 

$

56,749

 

 

$

59,017

 

Selected Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin – FTE(2)

 

 

5.63

%

 

 

5.46

%

 

 

5.62

%

 

 

5.49

%

 

 

5.53

%

 

 

5.42

%

 

 

5.37

%

 

 

5.07

%

Efficiency ratio

 

 

45.55

 

 

 

49.82

 

 

 

44.60

 

 

 

43.95

 

 

 

44.08

 

 

 

42.85

 

 

 

36.56

 

 

 

37.58

 

Net charge-offs to average loans

   and leases (2)(3)

 

 

0.14

 

 

 

0.03

 

 

 

0.19

 

 

 

0.06

 

 

 

0.17

 

 

 

0.37

 

 

 

0.12

 

 

 

0.05

 

Nonperforming loans and leases

   to total loans and leases (4)

 

 

0.33

 

 

 

0.42

 

 

 

0.58

 

 

 

0.49

 

 

 

0.53

 

 

 

0.33

 

 

 

0.34

 

 

 

0.26

 

Nonperforming assets to total

   assets (4)(5)

 

 

1.22

 

 

 

1.44

 

 

 

1.19

 

 

 

0.92

 

 

 

0.87

 

 

 

0.56

 

 

 

0.49

 

 

 

0.41

 

Allowance for loan and lease

   losses to total loans and leases (4)

 

 

1.63

 

 

 

1.58

 

 

 

1.48

 

 

 

1.36

 

 

 

1.33

 

 

 

1.26

 

 

 

1.19

 

 

 

1.08

 

Loans and leases past due 30

   days or more, including past

   due non-accrual loans and

   leases, to total loans and leases (4)

 

 

0.45

 

 

 

0.75

 

 

 

0.63

 

 

 

0.63

 

 

 

0.79

 

 

 

0.57

 

 

 

0.50

 

 

 

0.41

 

(1)

Adjusted to give effect to 2-for-1 stock split on June 23, 2014.

(2)

Ratios annualized based on actual days.

(3)

Excludes purchased loans and net charge-offs related to such loans.

(4)

Excludes purchased loans, except for their inclusion in total assets.

(5)

Ratios for prior periods have been recalculated to include foreclosed assets previously covered by FDIC loss share agreements as nonperforming assets.

40


OVERVIEW

The following discussion explains our financial condition and results of operations as of and for the three months and sixnine months ended JuneSeptember 30, 2015. The purpose of this discussion is to focus on information about our financial condition and results of operations which is not otherwise apparent from the consolidated financial statements. The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes presented elsewhere in this report and our Annual Report on Form 10-K for the year ended December 31, 2014 previously filed with the SEC. Annualized results for these interim periods may not be indicative of results for the full year or future periods.

Bank of the Ozarks, Inc. is a bank holding company whose primary business is commercial banking conducted through its wholly-owned state chartered bank subsidiary – Bank of the Ozarks. Our results of operations depend primarily on net interest income, which is the difference between the interest income from earning assets, such as loans and leases and investments, and the interest expense incurred on interest bearing liabilities, such as deposits, borrowings and subordinated debentures. We also generate non-interest income, including, among others, service charges on deposit accounts, mortgage lending income, trust income, bank owned life insurance (“BOLI”) income, other income from purchased loans, gains on investment securities and from sales of other assets, and gains on merger and acquisition transactions.

Our non-interest expense consists primarily of employee compensation and benefits, net occupancy and equipment expense and other operating expenses. Our results of operations are significantly affected by our provision for loan and lease losses and our provision for income taxes.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the consolidated financial statements. Our determination of (i) the provisions to and the adequacy of the allowance for loan and lease losses (“ALLL”), (ii) the fair value of our investment securities portfolio, (iii) the fair value of foreclosed assets and (iv) the fair value of the assets acquired and liabilities assumed pursuant to business combination transactions all involve a higher degree of judgment and complexity than our other significant accounting policies. Accordingly, we consider the determination of (i) provisions to and the adequacy of the ALLL, (ii) the fair value of our investment securities portfolio, (iii) the fair value of foreclosed assets and (iv) the fair value of the assets acquired and liabilities assumed pursuant to business combination transactions to be critical accounting policies. A detailed discussion of each of these critical accounting policies is included in our Annual Report on Form 10-K for the year ended December 31, 2014. There has been no change in our critical accounting policies and no material change in the application of critical accounting policies as presented in our Annual Report on Form 10-K for the year ended December 31, 2014.

ANALYSIS OF RESULTS OF OPERATIONS

General

During the fourth quarter of 2014, we entered into agreements with the Federal Deposit Insurance Corporation (“FDIC”) terminating the loss share agreements for all seven of our FDIC-assisted acquisitions. As a result of entering these termination agreements, we reclassified loans previously reported as covered by FDIC loss share to purchased loans for all periods presented. Additionally, we reclassified all interest income on loans previously reported as covered by FDIC loss share to interest income on purchased loans for all periods presented.

Net income available to our common stockholders was $44.8$46.1 million for the secondthird quarter of 2015, a 69.1%43.7% increase from $26.5$32.1 million for the secondthird quarter of 2014. Diluted earnings per common share were $0.51$0.52 for the secondthird quarter of 2015, a 50.0%30.0% increase from $0.34$0.40 for the secondthird quarter of 2014. For the first sixnine months of 2015, net income available to common stockholders was $84.7$130.8 million, a 63.6%56.0% increase from $51.8$83.9 million for the first sixnine months of 2014. Diluted earnings per common share for the first sixnine months of 2015 were $0.98,$1.51, a 44.1%39.8% increase from $0.68$1.08 for the first sixnine months of 2014.

Our annualized return on average assets was 2.17%2.05% for the secondthird quarter of 2015 compared to 1.88%1.98% for the secondthird quarter of 2014. Our annualized return on average common stockholders’ equity was 15.07%14.46% for the secondthird quarter of 2015 compared to 14.17%14.80% for the secondthird quarter of 2014. Our annualized return on average tangible common stockholders’ equity was 17.27%16.48% for the secondthird quarter of 2015 compared to 15.41%16.93% for the secondthird quarter of 2014. Our annualized return on average assets was 2.15%2.11% for the first sixnine months of 2015 compared to 1.99%1.98% for the first sixnine months of 2014. Our annualized return on average common stockholders’ equity was 15.23%14.95% for the first sixnine months of 2015 compared to 14.99%14.92% for the first sixnine months of 2014. Our annualized return on average tangible common stockholders’ equity was 17.43%17.08% for the first sixnine months of 2015 compared to 15.90%16.27% for the first sixnine months of 2014. The calculation of our return on average tangible common stockholders’ equity and the reconciliation to GAAP is included elsewhere in this MD&A.

41


Total assets were $8.71$9.33 billion at JuneSeptember 30, 2015 compared to $6.77 billion at December 31, 2014. Non-purchased loans and leases were $4.77$5.45 billion at JuneSeptember 30, 2015 compared to $3.98 billion at December 31, 2014. Purchased loans were $1.83$1.96 billion at JuneSeptember 30, 2015 compared to $1.15 billion at December 31, 2015.2014. Total loans and leases were $6.59$7.41 billion at JuneSeptember 30, 2015 compared to $5.13 billion at December 31, 2014. Deposits were $7.09$7.61 billion at JuneSeptember 30, 2015 compared to $5.50 billion at December 31, 2014.

Common stockholders’ equity was $1.21$1.31 billion at JuneSeptember 30, 2015 compared to $908 million at December 31, 2014. Tangible common stockholders’ equity was $1.06$1.16 billion at June 20,September 30, 2015 compared to $803 million at December 31, 2014. Book value per common share was $13.93$14.89 at JuneSeptember 30, 2015 compared to $11.37 at December 31, 2014. Tangible book value per common share was $12.19$13.12 at JuneSeptember 30, 2015 compared to $10.04 at December 31, 2014. The calculation of our tangible common stockholders’ equity and tangible book value per common share and the reconciliation to GAAP is included elsewhere in this MD&A.

On March 5, 2014, we completed our acquisition of Bancshares, Inc. (“Bancshares”). Our consolidated results of operations include the acquired operations of Bancshares beginning March 6, 2014.

On May 16, 2014, we completed our acquisition of Summit Bancorp, Inc. (“Summit”). Our consolidated results of operations include the acquired operations of Summit beginning May 17, 2014.

On February 10, 2015, we completed our acquisition of Intervest Bancshares Corporation (“Intervest”). Our consolidated results of operations include the acquired operations of Intervest beginning February 11, 2015. During the second quarter of 2015, we revised our initial estimates regarding the recovery of certain acquired loans and acquired deferred tax assets in the Intervest acquisition. Because such revision occurred during the first 12 months following the date of acquisition and was not the result of a change in circumstances, management haswe have recast the consolidated financial statements as of and for the three months ended March 31, 2015 to decrease the goodwill recorded in the Intervest acquisition by $2.7 million to reflect this change in estimate. The fair value adjustments and resultant fair values recorded in the Intervest acquisition continue to be evaluated and may be subject to further adjustments.

A summary of the Bancshares, Summit and Intervest acquisitions is included in Note 3 to the Consolidated Financial Statements included elsewhere in this quarterly report on Form 10-Q.

On August 5, 2015, we completed our acquisition of Bank of the Carolinas Corporation (“BCAR”) and its wholly-owned subsidiary, Bank. Our consolidated results of operations include the Carolinas. The acquired operations of BCAR will be included in our operating results beginning August 6, 2015.

Net Interest Income

Net interest income is a significant source of our earnings and represents the amount by which interest income on earning assets exceeds the interest expense paid on liabilities. The volume of interest earning assets and the related funding sources, the overall mix of these assets and liabilities, and the rates paid on each affect net interest income.

Net interest income and net interest margin are analyzed in this discussion and the following tables on a fully taxable equivalent (“FTE”) basis. The adjustment to convert certain income to a FTE basis consists of dividing federal tax-exempt income by one minus our statutory federal income tax rate of 35%. The FTE adjustments to net interest income were $2.6$2.4 million and $2.7$2.9 million for the quartersthree months ended JuneSeptember 30, 2015 and 2014, respectively, and $5.1$7.5 million and $5.2$8.1 million for the sixnine months ended JuneSeptember 30, 2015 and 2014, respectively. No adjustments have been made in this analysis for income exempt from state income taxes or for interest expense deductions disallowed under the provisions of the Internal Revenue Code (the “Code”) as a result of investment in certain tax-exempt securities.

Net interest income for the secondthird quarter of 2015 increased 42.6%27.4% to $96.3$98.8 million compared to $67.5$77.5 million for the secondthird quarter of 2014. Net interest income for the first sixnine months of 2015 increased 50.7%41.7% to $184.4$283.1 million compared to $122.4$199.9 million for the first sixnine months of 2014. This increase in net interest income for the secondthird quarter and first sixnine months of 2015 compared to the same periods in 2014 was primarily due to the increase in average earning assets, which increased 49.2%37.9% to $7.20$7.73 billion for the secondthird quarter of 2015, and 55.0%48.2% to $6.89$7.17 billion for the first sixnine months of 2015, compared to $4.82$5.61 billion for the secondthird quarter and $4.45$4.84 billion for the first sixnine months of 2014, partially offset by decreases in our net interest margin.

The increase in average earning assets for the third quarter and first nine months of 2015 compared to the same periods in 2014 was due to an increase in the average balances of non-purchased loans and leases of $1.62 billion, or 47.5%, for the third quarter and $1.54 billion, or 51.3%, for the first nine months of 2015 compared to the same periods in 2014 as we continued to experience strong growth in our originations of non-purchased loans and leases. Additionally, the average balance of purchased loans increased $595 million, or 44.6%, for the third quarter and $786 million, or 74.3%, for the first nine months of 2015 compared to the same periods in 2014, primarily as a result of our Intervest acquisition.

42


Our net interest margin for the secondthird quarter of 2015 decreased 2542 basis points (“bps”) to 5.37%5.07% compared to 5.62%5.49% for the secondthird quarter in 2014. This decrease was primarily due to a 3144 bps decrease in the yield on earning assets, partially offset by a four bps reduction in rates paid on interest bearing liabilities. Our net interest margin for the first nine months of 2015 decreased 24 bps to 5.28% compared to 5.52% for the first nine months of 2014. This decrease was primarily due to a 30 bps decrease in the yield on earning assets, partially offset by a seven bps reduction in rates paid on interest bearing liabilities. Our net interest margin for the first six months of 2015 decreased 16 bps to 5.39% compared to 5.55% for the first six months of 2014. This decrease was primarily due to a 23 bps decrease in the yield on earning assets, partially offset by a nine bps reduction in the rates paid on interest bearing liabilities.

Yields on earning assets decreased to 5.72%5.43% for the secondthird quarter and 5.75%5.64% for the first sixnine months of 2015 compared to 6.03%5.87% for the secondthird quarter and 5.98%5.94% for the first sixnine months of 2014 primarily due to the decreasedecreases in yieldsyield on our non-purchased loan and lease portfolio, our purchased loan portfolio and decreases in the yield on our aggregate investment securities portfolio. The yield on our purchasednon-purchased loan and lease portfolio decreased 173eight bps for the secondthird quarter and 156five bps for the first sixnine months of 2015 compared to the same periods in 2014.  These decreases were partially offset byprimarily attributable to the increaseextremely low interest rate environment experienced in the average balancerecent years and increased pricing competition from many of our competitors. Assuming this low interest rate environment and pricing competition from many of our competitors continues, we expect our yields on our non-purchased loan and lease portfolio will continue to decrease. The yield on our purchased loans which comprised 27.0% and 26.2%, respectively, of average earning assetsloan portfolio decreased 170 bps for the secondthird quarter and six155 bps for the first nine months ended June 30,of 2015 compared to 22.9% and 20.7%, respectively, of average earnings assets for the same periods in 2014. TheThese decreases in yield on purchased loans were primarily attributable to the loans acquired in theour Summit and Intervest transactions, many of which did not contain evidence of credit deterioration on the date of purchase and were priced at a lower yield compared to the then existing yield on our purchased loan portfolio. This decreaseThese decreases in yield on our purchased loans wasloan portfolio were partially offset by the increaseincreases in the yield on certain purchased loans with evidence of credit deterioration on the date of acquisition due to upward revisions of estimated cash flows as a result of recent evaluations of the expected performance of such loans. The yield on our aggregate investment securities portfolio decreased 13four bps for

the secondthird quarter and 1511 bps for the first sixnine months of 2015 compared to the same periods in 2014. This decrease wasThese decreases were primarily the result of (i) a change in the composition of our investment securities portfolio to include a larger percentage of lower yielding taxable investment securities, which comprised 45.8%47.1% of total average investment securities for the secondthird quarter of 2015 and 44.6%45.4% for the first sixnine months of 2015 compared to 40.4% for the third quarter and 40.5% for the second quarter in 2014 and 40.6% for the first sixnine months of 2014 and (ii) the current low interest rate environment which has resulted in many issuers of investment securities, particularly tax-exempt municipal bonds, calling higher-rate investment securities and refinancing such securities at lower interest rates. Assuming this current low interest rate environment continues, we expect additional tax-exempt investment securities to be called by their issuers and be refinanced at lower interest rates, likely resulting in continued decreases on the yield of our tax-exempt investment securities portfolio.

The overall decrease in rates on average interest bearing liabilities, which decreased four bps for the third quarter and seven bps for the nine months ended September 30, 2015 compared to the same periods in 2014, was primarily due to a shift in the composition of total interest bearing liabilities to include a larger percentage of lower rate interest bearing deposits, which comprised 94.0% of total average interest bearing liabilities for the second quarter and 93.6% for the first six months of 2015 compared to 89.6% for the second quarter and 88.7% for the first six months of 2014, partially offset by an increase in rates on interest bearing deposits, particularly time deposits.  Interest bearing deposits, which generally have lower rates than most of our other interest bearing liabilities, comprised 94.3% of total average interest bearing liabilities for the third quarter and 93.9% for the first nine months of 2015 compared to 90.4% for the third quarter and 89.4% for the first nine months of 2014. The increase in interest bearing deposits as a percentage of total interest bearing liabilities is primarilywas due, in part, to interest bearing deposits assumed in theour Summit and Intervest transactions,acquisitions and growth in interest bearing deposits as a result of increased deposit pricing in several target markets and the prepayment of $120 million of other borrowings, partially offset by the assumption of $52.2 million of subordinated debentures assumed in the Intervest transaction.deposits. The eight bps increase in rates on interest bearing time deposits, which increased eight bps for both the secondthird quarter of 2015 and first sixnine months of 2015 compared to the second quarter of 2014 and first six months ofsame periods in 2014, is primarily due to a shift in the composition of interest bearing deposits to a larger percentage of higher rate time deposits, primarily as a result of theour Intervest acquisition. The average balance of time deposits increased from 28.6%29.7% of total average interest bearing deposits for the secondthird quarter of 2014 to 39.8%36.3% for the secondthird quarter of 2015 and 28.6%from 29.0% for the first sixnine months of 2014 to 38.8%37.9% for the first sixnine months of 2015. Additionally, throughout much of 2014 and during the third quarter of 2015, we increased deposit pricing, including the pricing of time deposits, in several target markets to fund growth in loans and leases. To the extent we have future growth in loans and leases, we would expect to increase deposit pricing in certain target markets to fund such growth. Any such increase in deposit pricing is expected to result in increased deposit costs in future periods.

Our other borrowing sources include (i) repurchase agreements with customers (“repos”), (ii) other borrowings comprised primarily of Federal Home Loan Bank of Dallas (“FHLB”) advances, and, to a lesser extent, Federal Reserve Bank (“FRB”) borrowings and federal funds purchased and (iii) subordinated debentures. The rates on repos increased two bps for the secondthird quarter and one bps for the first sixnine months of 2015 compared to the same periods of 2014. The rates on our other borrowing sources, which consist primarily of fixed rate callable FHLB advances, decreased 26five bps in the secondthird quarter and 2215 bps for the first sixnine months of 2015 compared to the same periods of 2014. This decrease in rates on other borrowings is primarily the result of our prepaying $90 million of fixed rate callable FHLB advances with a weighted average interest rate of 4.13% during the fourth quarter of 2014, and our prepaying $30 million of fixed rate callable FHLB advances with a weighted average interest rate of 4.07% during the first quarter of 2015. The weighted average interest rate on our remaining $160 million of fixed rate callable FHLB advances is approximately 3.54%. The rates paid on our subordinated debentures, which are tied to a spread over the 90-day London Interbank Offered Rate (“LIBOR”) and reset periodically, increased 6772 bps in the secondthird quarter and 6064 bps for the first sixnine months of 2015 compared to the same periods ofin 2014. This increase in rates on our subordinated debentures is primarily due to the $52.2 million of subordinated debentures assumed in the Intervest transaction, which, net of amortization of the discount of the purchase accounting adjustments, had a weighted average interest rate of 4.13%4.18% at JuneSeptember 30, 2015.

The increase in average earning assets for the second quarter and first six months of 2015 compared to the same periods in 2014 was due to an increase in the average balances of non-purchased loans and leases of $1.56 billion for the second quarter and $1.49 billion for the first six months of 2015 compared to the same periods in 2014. Additionally, the average balance of purchased loans increased $0.84 billion for the second quarter and $0.89 billion during the first six months of 2015 compared to the second quarter and first six months of 2014, primarily as a result of the Intervest acquisition.43


The following table sets forth certain information relating to our net interest income for the periods indicated. The yields and rates are derived by dividing interest income or interest expense by the average balance of the related assets or liabilities, respectively, for the periods shown. Average balances are derived from daily average balances for such assets and liabilities. The average balances of investment securities are computed based on amortized cost adjusted for unrealized gains and losses on investment securities AFS and other-than-temporary impairment writedowns. The yields on investment securities include amortization of premiums and accretion of discounts. The average balance of non-purchased loans and leases includes non-purchased loans and leases on which we have discontinued accruing interest. The yields on non-purchased loans and leases and purchased loans without evidence of credit deterioration at date of acquisition include late fees and amortization of certain deferred fees, origination costs and, for such purchased loans, accretion or amortization of any purchase accounting yield adjustment, which are considered adjustments to yields.adjustment. The yields on purchased loans with evidence of credit deterioration at date of acquisition consist of accretion of the net present value of expected future cash flows using the effective yield method over the term of the loans and include late fees. Interest expense and rates on other borrowings are presented net of interest capitalized on construction projects. The interest expense on the subordinated debentures assumed in the Intervest transaction includes the amortization of purchase accounting adjustments, using the level yield method, over the estimated holding period of approximately eight years.

Average Consolidated Balance Sheets and Net Interest Analysis – FTE

 

 Three Months Ended June 30, Six Months Ended June 30, 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 2015 2014 2015 2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

 Average
Balance
 Income/
Expense
 Yield/
Rate
 Average
Balance
 Income/
Expense
 Yield/
Rate
 Average
Balance
 Income/
Expense
 Yield/
Rate
 Average
Balance
 Income/
Expense
 Yield/
Rate
 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Rate

 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Rate

 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Rate

 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Rate

 

 (Dollars in thousands) 

 

(Dollars in thousands)

 

ASSETS

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits and federal funds sold

 $2,898   $18   2.51 $12,398   $35   1.14 $2,716   $27   2.01 $6,770   $38   1.14

 

$

2,309

 

 

$

8

 

 

 

1.39

%

 

$

2,165

 

 

$

11

 

 

 

2.08

%

 

$

2,578

 

 

$

35

 

 

 

1.82

%

 

$

5,218

 

 

$

50

 

 

 

1.27

%

Investment securities:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 358,907   3,230   3.61   320,298   2,790   3.49   358,163   6,715   3.78   298,551   5,149   3.48  

 

 

369,189

 

 

 

3,254

 

 

 

3.50

 

 

 

352,281

 

 

 

2,986

 

 

 

3.36

 

 

 

361,879

 

 

 

9,969

 

 

 

3.68

 

 

 

316,658

 

 

 

8,135

 

 

 

3.43

 

Tax-exempt – FTE

 424,553   6,856   6.48   471,001   7,652   6.52   444,781   14,038   6.36   437,364   14,416   6.65  

 

 

414,785

 

 

 

6,584

 

 

 

6.30

 

 

 

519,546

 

 

 

8,072

 

 

 

6.16

 

 

 

434,673

 

 

 

20,623

 

 

 

6.34

 

 

 

465,059

 

 

 

22,488

 

 

 

6.47

 

Non-purchased loans and leases – FTE

 4,468,971   56,789   5.10   2,913,816   36,892   5.08   4,280,175   107,278   5.05   2,785,645   70,358   5.09  

 

 

5,016,009

 

 

 

62,751

 

 

 

4.96

 

 

 

3,399,681

 

 

 

43,220

 

 

 

5.04

 

 

 

4,528,130

 

 

 

170,029

 

 

 

5.02

 

 

 

2,992,573

 

 

 

113,577

 

 

 

5.07

 

Purchased loans

 1,941,271   35,762   7.39   1,105,244   25,128   9.12   1,809,016   68,622   7.65   919,404   42,013   9.21  

 

 

1,926,236

 

 

 

33,255

 

 

 

6.85

 

 

 

1,331,697

 

 

 

28,686

 

 

 

8.55

 

 

 

1,844,463

 

 

 

101,877

 

 

 

7.38

 

 

 

1,058,345

 

 

 

70,700

 

 

 

8.93

 

 

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

  

Total earning assets – FTE

 7,196,600   102,655   5.72   4,822,757   72,497   6.03   6,894,851   196,680   5.75   4,447,734   131,974   5.98  

 

 

7,728,528

 

 

 

105,852

 

 

 

5.43

 

 

 

5,605,370

 

 

 

82,975

 

 

 

5.87

 

 

 

7,171,723

 

 

 

302,533

 

 

 

5.64

 

 

 

4,837,853

 

 

 

214,950

 

 

 

5.94

 

Non-interest earning assets

 1,086,423     837,379     1,050,327     799,487    

 

 

1,202,915

 

 

 

 

 

 

 

 

 

 

 

830,327

 

 

 

 

 

 

 

 

 

 

 

1,101,343

 

 

 

 

 

 

 

 

 

 

 

812,377

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

   

Total assets

 $8,283,023     $5,660,136     $7,945,178     $5,247,221    

 

$

8,931,443

 

 

 

 

 

 

 

 

 

 

$

6,435,697

 

 

 

 

 

 

 

 

 

 

$

8,273,066

 

 

 

 

 

 

 

 

 

 

$

5,650,230

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

   

LIABILITIES AND STOCKHOLDERS’ EQUITY

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest bearing transaction

 $3,261,928   $1,638   0.20 $2,484,649   $1,271   0.21 $3,182,841   $3,188   0.20 $2,291,407   $2,337   0.21

 

$

3,766,749

 

 

$

2,230

 

 

 

0.23

%

 

$

2,821,987

 

 

$

1,508

 

 

 

0.21

%

 

$

3,377,490

 

 

$

5,418

 

 

 

0.21

%

 

$

2,470,211

 

 

$

3,845

 

 

 

0.21

%

Time deposits of $100,00 or more

 1,254,844   1,373   0.44   488,265   281   0.23   1,181,143   2,671   0.46   435,850   516   0.24  

Time deposits of $100,000 or

more

 

 

1,210,629

 

 

 

1,554

 

 

 

0.51

 

 

 

626,785

 

 

 

412

 

 

 

0.26

 

 

 

1,190,189

 

 

 

4,225

 

 

 

0.47

 

 

 

500,194

 

 

 

928

 

 

 

0.25

 

Other time deposits

 900,283   906   0.40   505,260   275   0.22   835,968   1,595   0.38   481,887   555   0.23  

 

 

932,608

 

 

 

850

 

 

 

0.36

 

 

 

564,445

 

 

 

365

 

 

 

0.26

 

 

 

867,799

 

 

 

2,445

 

 

 

0.38

 

 

 

509,709

 

 

 

920

 

 

 

0.24

 

 

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

  

Total interest bearing deposits

 5,417,055   3,917   0.29   3,478,174   1,827   0.21   5,199,952   7,454   0.29   3,209,144   3,408   0.21  

 

 

5,909,986

 

 

 

4,634

 

 

 

 

0.31

 

 

 

4,013,217

 

 

 

2,285

 

 

 

0.23

 

 

 

5,435,478

 

 

 

12,088

 

 

 

0.30

 

 

 

3,480,114

 

 

 

5,693

 

 

 

0.22

 

Repurchase agreements with customers

 68,656   19   0.11   58,607   13   0.09   73,091   36   0.10   61,808   25   0.08  

 

 

75,745

 

 

 

20

 

 

 

0.11

 

 

 

62,430

 

 

 

15

 

 

 

0.09

 

 

 

73,975

 

 

 

56

 

 

 

0.10

 

 

 

62,018

 

 

 

40

 

 

 

0.09

 

Other borrowings

 161,652   1,443   3.58   281,009   2,692   3.84   175,148   3,146   3.62   280,968   5,347   3.84  

 

 

161,885

 

 

 

1,459

 

 

 

3.58

 

 

 

299,436

 

 

 

2,736

 

 

 

3.63

 

 

 

170,678

 

 

 

4,605

 

 

 

3.61

 

 

 

287,191

 

 

 

8,083

 

 

 

3.76

 

Subordinated debentures

 117,325   968   3.31   64,950   427   2.64   105,431   1,676   3.21   64,950   840   2.61  

 

 

117,469

 

 

 

984

 

 

 

3.32

 

 

 

64,950

 

 

 

426

 

 

 

2.60

 

 

 

109,488

 

 

 

2,661

 

 

 

3.25

 

 

 

64,950

 

 

 

1,267

 

 

 

2.61

 

 

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

  

Total interest bearing liabilities

 5,764,688   6,347   0.44   3,882,740   4,959   0.51   5,553,622   12,312   0.45   3,616,870   9,620   0.54  

 

 

6,265,085

 

 

 

7,097

 

 

 

0.45

 

 

 

4,440,033

 

 

 

5,462

 

 

 

0.49

 

 

 

5,789,619

 

 

 

19,410

 

 

 

0.45

 

 

 

3,894,273

 

 

 

15,083

 

 

 

0.52

 

Non-interest bearing liabilities:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 1,279,202     964,935     1,225,379     878,349    

 

 

1,350,466

 

 

 

 

 

 

 

 

 

 

 

1,064,142

 

 

 

 

 

 

 

 

 

 

 

1,266,826

 

 

 

 

 

 

 

 

 

 

 

943,445

 

 

 

 

 

 

 

 

 

Other non-interest bearing liabilities

 43,837     59,311     41,471     52,180    

 

 

47,005

 

 

 

 

 

 

 

 

 

 

 

67,698

 

 

 

 

 

 

 

 

 

 

 

43,325

 

 

 

 

 

 

 

 

 

 

 

57,410

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

   

Total liabilities

 7,087,727     4,906,986     6,820,472     4,547,399    

 

 

7,662,556

 

 

 

 

 

 

 

 

 

 

 

5,571,873

 

 

 

 

 

 

 

 

 

 

 

7,099,770

 

 

 

 

 

 

 

 

 

 

 

4,895,128

 

 

 

 

 

 

 

 

 

Common stockholders’ equity

 1,191,798     749,692     1,121,225     696,360    

 

 

1,265,619

 

 

 

 

 

 

 

 

 

 

 

860,240

 

 

 

 

 

 

 

 

 

 

 

1,169,885

 

 

 

 

 

 

 

 

 

 

 

751,602

 

 

 

 

 

 

 

 

 

Noncontrolling interest

 3,498     3,458     3,481     3,462    

 

 

3,268

 

 

 

 

 

 

 

 

 

 

 

3,584

 

 

 

 

 

 

 

 

 

 

 

3,411

 

 

 

 

 

 

 

 

 

 

 

3,500

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

   

Total liabilities and stockholders’ equity

 $8,283,023     $5,660,136     $7,945,178     $5,247,221    

 

$

8,931,443

 

 

 

 

 

 

 

 

 

 

$

6,435,697

 

 

 

 

 

 

 

 

 

 

$

8,273,066

 

 

 

 

 

 

 

 

 

 

$

5,650,230

 

 

 

 

 

 

 

 

 

 

 

  

 

   

 

  

 

   

 

  

 

   

 

  

 

  

Net interest income – FTE

  $96,308     $67,538     $184,368     $122,354   

 

 

 

 

 

$

98,755

 

 

 

 

 

 

 

 

 

 

 

$

77,513

 

 

 

 

 

 

 

 

 

 

$

283,123

 

 

 

 

 

 

 

 

 

 

$

199,867

 

 

 

 

 

  

 

    

 

    

 

    

 

  

Net interest margin – FTE

   5.37   5.62   5.39   5.55

 

 

 

 

 

 

 

 

 

 

5.07

%

 

 

 

 

 

 

 

 

 

 

5.49

%

 

 

 

 

 

 

 

 

 

 

5.28

%

 

 

 

 

 

 

 

 

 

 

5.52

%

   

 

    

 

    

 

    

 

 

44


The following table reflects how changes in the volume of interest earning assets and interest bearing liabilities and changes in interest rates have affected our interest income - FTE, interest expense and net interest income - FTE for the periods indicated. Information is provided in each category with respect to changes attributable to (1) changes in volume (changes in volume multiplied by prior yield/rate); (2) changes in yield/rate (changes in yield/rate multiplied by prior volume); and (3) changes in both yield/rate and volume (changes in yield/rate multiplied by changes in volume). The changes attributable to the combined impact of volume and yield/rate have all been allocated to the changes due to volume.

Analysis of Changes in Net Interest Income – FTE

 

  Three Months Ended
June 30, 2015
Over
Three Months Ended
June 30, 2014
 Six Months Ended
June 30, 2015
Over
Six Months Ended
June 30, 2014
 
    Yield/ Net   Yield/ Net 

 

Three Months Ended

September 30, 2015

Over

Three Months Ended

September 30, 2014

��

 

Nine Months Ended

September 30, 2015

Over

Nine Months Ended

September 30, 2014

 

  Volume Rate Change Volume Rate Change 

 

Volume

 

 

Yield/

Rate

 

 

Net

Change

 

 

Volume

 

 

Yield/

Rate

 

 

Net

Change

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Increase (decrease) in:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income – FTE:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits and federal funds sold

  $(59 $42   $(17 $(40 $29   $(11

 

$

1

 

 

$

(4

)

 

$

(3

)

 

$

(37

)

 

$

22

 

 

$

(15

)

Investment securities:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

   347   93   440   1,118   448   1,566  

 

 

149

 

 

 

119

 

 

 

268

 

 

 

1,246

 

 

 

588

 

 

 

1,834

 

Tax-exempt – FTE

   (750 (46 (796 235   (613 (378

 

 

(1,663

)

 

 

175

 

 

 

(1,488

)

 

 

(1,441

)

 

 

(424

)

 

 

(1,865

)

Non-purchased loans and leases – FTE

   19,762   135   19,897   37,458   (538 36,920  

 

 

20,220

 

 

 

(689

)

 

 

19,531

 

 

 

57,659

 

 

 

(1,207

)

 

 

56,452

 

Purchased loans

   15,401   (4,767 10,634   33,745   (7,136 26,609  

 

 

10,265

 

 

 

(5,696

)

 

 

4,569

 

 

 

43,420

 

 

 

(12,243

)

 

 

31,177

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest income – FTE

   34,701   (4,543 30,158   72,516   (7,810 64,706  

 

 

28,972

 

 

 

(6,095

)

 

 

22,877

 

 

 

100,847

 

 

 

(13,264

)

 

 

87,583

 

  

 

  

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest bearing transaction

   390   (23 367   893   (42 851  

 

 

559

 

 

 

163

 

 

 

722

 

 

 

1,455

 

 

 

118

 

 

 

1,573

 

Time deposits of $100,000 or more

   839   253   1,092   1,686   469   2,155  

 

 

749

 

 

 

393

 

 

 

1,142

 

 

 

2,450

 

 

 

847

 

 

 

3,297

��

Other time deposits

   398   233   631   675   365   1,040  

 

 

336

 

 

 

149

 

 

 

485

 

 

 

1,009

 

 

 

516

 

 

 

1,525

 

Repurchase agreements with customers

   3   4   7   6   5   11  

 

 

3

 

 

 

2

 

 

 

5

 

 

 

9

 

 

 

7

 

 

 

16

 

Other borrowings

   (1,065 (185 (1,250 (1,900 (301 (2,201

 

 

(1,240

)

 

 

(37

)

 

 

(1,277

)

 

 

(3,144

)

 

 

(334

)

 

 

(3,478

)

Subordinated debentures

   432   109   541   642   194   836  

 

 

441

 

 

 

117

 

 

 

558

 

 

 

1,082

 

 

 

312

 

 

 

1,394

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total interest expense

   997   391   1,388   2,002   690   2,692  

 

 

848

 

 

 

787

 

 

 

1,635

 

 

 

2,861

 

 

 

1,466

 

 

 

4,327

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Increase (decrease) in net interest income – FTE

  $33,704   $(4,934 $28,770   $70,514   $(8,500 $62,014  

 

$

28,124

 

 

$

(6,882

)

 

$

21,242

 

 

$

97,986

 

 

$

(14,730

)

 

$

83,256

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Non-Interest Income

Our non-interest income consists primarily of, among others, service charges on deposit accounts, mortgage lending income, trust income, BOLI income, other income from purchased loans, gains on investment securities and on sales of other assets and gains on merger and acquisition transactions.

Non-interest income for the secondthird quarter of 2015 increased 33.8%15.0% to $23.3$22.1 million compared to $17.4$19.2 million for the secondthird quarter of 2014. Non-interest income for the first sixnine months of 2015 increased 38.6%30.7% to $52.3$74.5 million compared to $37.7$57.0 million for the first sixnine months of 2014. Non-interest income for the first sixnine months of 2014 included $4.7$4.6 million of tax-exempt bargain purchase gain from the acquisition of Bancshares.our Bancshares acquisition. There were no bargain purchase gains during the first sixnine months of 2015.

Service charges on deposit accounts increased 7.3%0.9% to $7.1$7.43 million for the secondthird quarter of 2015 compared to $6.6$7.36 million for the secondthird quarter of 2014. Service charges on deposit accounts increased 12.0%7.9% to $13.7$21.1 million in the first sixnine months of 2015 compared to $12.2$19.6 million in the first sixnine months of 2014. The increase in service charges on deposit accounts for the nine months ended September 30, 2015 compared to the same period in 2014 was primarily a result of growth in the number of transaction accounts and the addition of deposit customers from our Summit acquisition, and, to a lesser extent, our Intervest acquisition.and BCAR acquisitions.

45


Mortgage lending income increased 57.4%5.6% to $1.8 million for the secondthird quarter of 2015 compared to $1.1$1.7 million for the secondthird quarter of 2014. Mortgage lending income increased 57.6%34.1% to $3.3$5.1 million in the first sixnine months of 2015 compared to $2.1$3.8 million in the first sixnine months of 2014. The volume of originations of mortgage loans available for sale increased 43.5%decreased 1.6% to $73.8$61.7 million for the secondthird quarter of 2015 compared to $51.4$62.7 million for the secondthird quarter of 2014. The volume of originations of mortgage loans available for sale increased 51.2%29.6% to $136.3$198.0 million for the first sixnine months of 2015 compared to $90.1$152.8 million for the first sixnine months of 2014.

Trust income increased 7.3%5.7% to $1.5 million for the secondthird quarter of 2015 compared to $1.4 million for the secondthird quarter of 2014. Trust income increased 8.0%7.2% to $2.9$4.4 million for the first sixnine months of 2015 compared to $2.7$4.1 million for the first sixnine months of 2014. These increases in trust income are primarily the result of growth in both corporate and personal trust income.

BOLI income increased 39.7%62.9% to $1.8$2.3 million for the secondthird quarter of 2015 compared to $1.3$1.4 million for the secondthird quarter of 2014, primarily due to $85 million of BOLI purchased in May 2015. BOLI income increased 124.5%101.9% to $5.4$7.7 million for the first sixnine months of 2015 compared to $2.4$3.8 million for the first sixnine months of 2014, primarily due to $2.3 million in BOLI death benefits received in the first quarter of 2015 and $85 million of BOLI purchased in May 2015.

During the fourth quarter of 2014, we entered into agreements with the FDIC terminating the loss share agreements for all seven of our FDIC-assisted acquisitions. As a result, we had no net accretion (amortization) of the FDIC loss share receivable and FDIC clawback payable in the secondthird quarter and first sixnine months of 2015 compared to ($0.7)$0.6 million of net amortization expense in both the secondthird quarter of 2014 and ($49,000) of net amortization expense for the first sixnine months of 2014.

Other income from purchased loans was $7.0$5.5 million in the secondthird quarter of 2015 compared to $3.6$3.4 million in the secondthird quarter of 2014 and $15.9$21.3 million duringin the first sixnine months of 2015 compared to $6.9$10.3 million duringin the first sixnine months of 2014. Net gains on sales of other assets were $2.6$1.9 million in the secondthird quarter of 2015 compared to $1.4$1.7 million in the secondthird quarter of 2014 and $5.4$7.3 million duringin the first sixnine months of 2015 compared to $2.4$4.1 million duringin the first sixnine months of 2014. The increases in other income from purchased loans and net gains on sales of other assets during the third quarter and first nine months of 2015 compared to the same periods in 2014 are, in part, attributable to our having terminated the loss share agreements with the FDIC. Subsequent to the termination of such loss share agreements, all recoveries, gains, charge-offs, losses and expenses related to the previously covered assets are recognized entirely by us, since the FDIC no longer shares in such items. Accordingly, our earnings are positively impacted to the extent we recognize recoveries in excess of the carrying value of such assets and gains on any sales. Conversely, our earnings are negatively impacted to the extent we recognize charge-offs, losses on any sales and expenses related to such assets.

NetThere were no net gains on investment securities were $85,000 in the secondthird quarter of 2015 compared to $18,000$43,000 in the secondthird quarter of 2014 and2014.  There were $2.6 million duringof net gains on investment securities in the first sixnine months of 2015 compared to $23,000 during$0.1 million in the first sixnine months of 2014. During the first quarter of 2015, we sold certain of our longer term municipal bonds resulting in proceeds of $30.1$30 million and the net gains of $2.5 million. We utilized suchthese proceeds to prepay $30.0$30 million of our highest rate callable FHLB advances resulting in prepayment penalties of $2.5 million. These transactions were executed for various reasons, including reducing interest rate risk, increasing secondary sources of liquidity and more efficiently allocating capital.

The following table presents non-interest income for the periods indicated.

Non-Interest Income

 

  Three Months Ended
June 30,
   Six Months Ended
June 30,
 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

  2015   2014   2015   2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Service charges on deposit accounts

  $7,088    $6,605    $13,715    $12,244  

 

$

7,425

 

 

$

7,356

 

 

$

21,140

 

 

$

19,601

 

Mortgage lending income

   1,772     1,126     3,279     2,080  

 

 

1,825

 

 

 

1,728

 

 

 

5,104

 

 

 

3,807

 

Trust income

   1,463     1,364     2,895     2,681  

 

 

1,500

 

 

 

1,419

 

 

 

4,395

 

 

 

4,099

 

BOLI income

   1,785     1,278     5,407     2,408  

 

 

2,264

 

 

 

1,390

 

 

 

7,672

 

 

 

3,799

 

Net accretion of FDIC loss share receivable and FDIC clawback payable

   —       (741   —       (49

Net amortization of FDIC loss share receivable and FDIC

clawback payable

 

 

 

 

 

(562

)

 

 

 

 

 

(611

)

Other income from purchased loans, net

   6,971     3,629     15,879     6,940  

 

 

5,456

 

 

 

3,369

 

 

 

21,335

 

 

 

10,309

 

Gains on investment securities

   85     18     2,618     23  

Gains on sales of other assets

   2,557     1,448     5,385     2,422  

Net gains on investment securities

 

 

 

 

 

43

 

 

 

2,619

 

 

 

67

 

Net gains on sales of other assets

 

 

1,905

 

 

 

1,688

 

 

 

7,290

 

 

 

4,111

 

Gain on merger and acquisition transaction

   —       —       —       4,667  

 

 

 

 

 

 

 

 

 

 

 

4,667

 

Other

   1,549     2,661     3,159     4,333  

 

 

1,763

 

 

 

2,817

 

 

 

4,920

 

 

 

7,147

 

  

 

   

 

   

 

   

 

 

Total non-interest income

  $23,270    $17,388    $52,337    $37,749  

 

$

22,138

 

 

$

19,248

 

 

$

74,475

 

 

$

56,996

 

  

 

   

 

   

 

   

 

 

46


Non-Interest Expense

Our non-interest expense consists of salaries and employee benefits, net occupancy and equipment and other operating expenses. Non-interest expense increased 15.4%6.8% to $43.7$45.4 million for the secondthird quarter of 2015 compared to $37.9$42.5 million for the secondthird quarter of 2014. Non-interest expense increased 24.7%18.2% to $93.9$139.3 million for the first sixnine months of 2015 compared to $75.3$117.9 million for the first sixnine months of 2014. During the secondthird quarter of 2015, our non-interest expense included approximately $1.6$2.9 million of acquisition-related and systems conversion expenses.expenses and $0.2 million of software and contract termination charges. During the secondthird quarter of 2014, our non-interest expense included approximately $0.8$2.2 million of acquisition-related and systems conversion expenses.expenses, $0.5 million of software and contract termination charges and approximately $0.6 million of fraud losses attributable to a large retailer’s system breach. During the first sixnine months of 2015, our non-interest expense included $2.5 million in FHLB advance prepayment penalties, $2.8approximately $5.7 million of acquisition-related and systems conversion expenses and $0.7$1.0 million of software and contract termination charges. During the first sixnine months of 2014, our non-interest expense included $1.5approximately $3.7 million of acquisition-related and systems conversion expenses, and $5.0$5.6 million of software and contract termination charges.charges and approximately $0.6 million of fraud losses as a result of a large retailer’s system breach. The software and contract termination charges are included in other non-interest expense in the table below.following table.

Salaries and employee benefits, our largest component of non-interest expense, increased 20.3%1.6% to $22.6$21.2 million in the secondthird quarter of 2015 compared to $18.8$20.9 million in the secondthird quarter of 2014. Salaries and employee benefits increased 23.9%15.8% to $45.2$66.5 million for the first sixnine months of 2015 compared to $36.5$57.4 million for the first sixnine months of 2014. We had 1,5721,654 full-time equivalent employees at JuneSeptember 30, 2015 compared to 1,5281,513 full-time equivalent employees at JuneSeptember 30, 2014. The increase in our salaries and employee benefits for both the second quarter and first six months of 2015 compared to the same periods in 2014, despite the decrease in number of full-time equivalent employees at June 30, 2015 compared to June 30, 2014, is primarily attributable to the timing of acquisitions and subsequent reductions or eliminations of personnel upon completion of acquired systems conversions.

Net occupancy and equipment expense for the secondthird quarter of 2015 increased 28.7%18.4% to $7.3$8.1 million compared to $5.7$6.8 million for the secondthird quarter of 2014. Net occupancy and equipment expense for the first sixnine months of 2015 increased 36.1%29.2% to $14.6$22.7 million compared to $10.8$17.6 million for the first sixnine months of 2014. At JuneSeptember 30, 2015, and 2014, we had 164 offices. The increase in net occupancy and equipment expense for the second quarter and first six months of 2015174 offices, compared to the same periods in 2014, despite having the same number of164 offices at both JuneSeptember 30, 2015 and 2014, is primarily attributable to the timing of acquisitions, any subsequent office closures and the effect of such on net occupancy and equipment expense.2014.

Our efficiency ratio (non-interest expense divided by the sum of net interest income – FTE and non-interest income) was 36.6%37.6% for the secondthird quarter and 39.7%39.0% for the first sixnine months of 2015 compared to 44.6%44.0% for the secondthird quarter and 47.1%45.9% for the first sixnine months of 2014.

The following table presents non-interest expense for the periods indicated.

Non-Interest Expense

 

  Three Months Ended   Six Months Ended 

 

Three Months Ended

 

 

Nine Months Ended

 

  June 30,   June 30, 

 

September 30,

 

 

September 30,

 

  2015   2014   2015   2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Salaries and employee benefits

  $22,646    $18,831    $45,243    $36,520  

 

$

21,207

 

 

$

20,876

 

 

$

66,450

 

 

$

57,396

 

Net occupancy and equipment

   7,344     5,707     14,635     10,751  

 

 

8,076

 

 

 

6,823

 

 

 

22,711

 

 

 

17,574

 

Other operating expenses:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Postage and supplies

   1,014     852     1,929     1,623  

 

 

1,015

 

 

 

1,155

 

 

 

2,944

 

 

 

2,793

 

Advertising and public relations

   586     636     1,169     1,036  

 

 

575

 

 

 

887

 

 

 

1,744

 

 

 

1,923

 

Telecommunication services

   1,616     1,191     2,964     2,207  

 

 

1,583

 

 

 

971

 

 

 

4,547

 

 

 

3,177

 

Professional and outside services

   2,526     2,353     6,912     4,526  

 

 

2,772

 

 

 

3,000

 

 

 

9,684

 

 

 

7,446

 

Software and data processing

   766     1,662     1,515     2,799  

 

 

630

 

 

 

1,643

 

 

 

2,145

 

 

 

4,442

 

Travel and meals

   821     629     1,617     1,169  

 

 

922

 

 

 

772

 

 

 

2,538

 

 

 

1,941

 

FDIC insurance

   900     555     1,650     1,105  

 

 

1,020

 

 

 

600

 

 

 

2,670

 

 

 

1,658

 

FDIC and state assessments

   331     218     641     431  

 

 

330

 

 

 

234

 

 

 

971

 

 

 

712

 

ATM expense

   543     307     1,251     516  

 

 

591

 

 

 

370

 

 

 

1,842

 

 

 

886

 

Loan collection and repossession expense

   1,020     1,528     2,753     1,987  

 

 

1,322

 

 

 

1,212

 

 

 

4,075

 

 

 

3,227

 

Writedowns of foreclosed and other assets

   235     798     2,427     877  

 

 

553

 

 

 

41

 

 

 

2,980

 

 

 

862

 

Amortization of intangibles

   1,640     1,119     3,236     1,932  

 

 

1,697

 

 

 

1,532

 

 

 

4,934

 

 

 

3,464

 

FHLB prepayment penalties

   —       —       2,480     —    

 

 

 

 

 

 

 

 

2,480

 

 

 

 

Other

   1,736     1,492     3,486     7,854  

 

 

3,135

 

 

 

2,407

 

 

 

6,621

 

 

 

10,355

 

  

 

   

 

   

 

   

 

 

Total non-interest expense

  $43,724    $37,878    $93,908    $75,333  

 

$

45,428

 

 

$

42,523

 

 

$

139,336

 

 

$

117,856

 

  

 

   

 

   

 

   

 

 

47


Income Taxes

The provision for income taxes was $24.2$23.4 million for the secondthird quarter and $42.3$65.7 million for the first sixnine months of 2015 compared to $12.3$15.6 million for the secondthird quarter and $21.0$36.6 million for the first sixnine months of 2014. The effective income tax rate was 35.1%33.6% for the secondthird quarter and 33.3%33.4% for the first sixnine months of 2015 compared to 31.6%32.7% for the secondthird quarter and 28.8%30.4% for the first sixnine months of 2014. The increase in the effective tax rate for the secondthird quarter and first sixnine months of 2015 compared to the secondthird quarter and first sixnine months of 2014 was due primarily to the growth in income that is subject to federal and/or state income taxes. The effective tax rates were also affected by various other factors including non-taxable income and non-deductible expenses.

ANALYSIS OF FINANCIAL CONDITION

Loan and Lease Portfolio

At JuneSeptember 30, 2015, our total loan and lease portfolio was $6.59$7.41 billion, including $4.76$5.45 billion of non-purchased loans and leases and $1.83$1.96 billion of purchased loans, compared to $5.13 billion of total loans and leases at December 31, 2014, including $3.98 billion of non-purchased loans and leases and $1.15 billion of purchased loans, and $4.57$4.92 billion of total loans and leases at JuneSeptember 30, 2014, including $3.17$3.64 billion of non-purchased loans and leases and $1.40$1.28 billion of purchased loans. Real estate loans, our largest category of loans, consist of all loans secured by real estate as evidenced by mortgages or other liens, including all loans made to finance the development of real property construction projects, provided such loans are secured by real estate. Total real estate loans were $6.02$6.79 billion at JuneSeptember 30, 2015 compared to $4.51 billion at December 31, 2014 and $4.03$4.25 billion at JuneSeptember 30, 2014. The amount and type of loans and leases outstanding as of the dates indicated, and their respective percentage of the total loan and lease portfolio are reflected in the following table.

Total Loan and Lease Portfolio

 

  June 30, December 31, 

 

September 30,

 

 

December 31,

 

  2015 2014 2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Real estate:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $645,967     9.8 $657,595     14.4 $638,958     12.5

 

$

743,471

 

 

 

10.0

%

 

$

645,889

 

 

 

13.1

%

 

$

638,958

 

 

 

12.5

%

Non-farm/non-residential

   2,850,908     43.2   1,903,644     41.6   2,008,430     39.2  

 

 

3,015,203

 

 

 

40.7

 

 

 

1,949,311

 

 

 

39.6

 

 

 

2,008,430

 

 

 

39.2

 

Construction/land development

   1,961,983     29.8   1,185,245     25.9   1,511,614     29.5  

 

 

2,495,755

 

 

 

33.7

 

 

 

1,355,208

 

 

 

27.6

 

 

 

1,511,614

 

 

 

29.5

 

Agricultural

   80,402     1.2   106,172     2.3   95,223     1.9  

 

 

79,833

 

 

 

1.1

 

 

 

101,006

 

 

 

2.1

 

 

 

95,223

 

 

 

1.9

 

Multifamily residential

   477,014     7.2   179,270     3.9   253,590     4.9  

 

 

458,348

 

 

 

6.2

 

 

 

194,447

 

 

 

4.0

 

 

 

253,590

 

 

 

4.9

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total real estate

   6,016,274     91.2   4,031,926     88.1   4,507,815     88.0  

 

 

6,792,610

 

 

 

91.7

 

 

 

4,245,861

 

 

 

86.4

 

 

 

4,507,815

 

 

 

88.0

 

Commercial and industrial

   306,244     4.6   280,157     6.1   356,532     7.0  

 

 

313,402

 

 

 

4.2

 

 

 

395,347

 

 

 

8.0

 

 

 

356,532

 

 

 

7.0

 

Consumer

   34,890     0.5   54,543     1.2   40,937     0.8  

 

 

36,299

 

 

 

0.5

 

 

 

45,924

 

 

 

0.9

 

 

 

40,937

 

 

 

0.8

 

Direct financing leases

   137,146     2.1   98,768     2.2   115,475     2.2  

 

 

148,532

 

 

 

2.0

 

 

 

109,059

 

 

 

2.2

 

 

 

115,475

 

 

 

2.2

 

Other

   99,417     1.6   110,260     2.4   107,058     2.0  

 

 

115,937

 

 

 

1.6

 

 

 

122,741

 

 

 

2.5

 

 

 

107,058

 

 

 

2.0

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total loans and leases

  $6,593,971     100.0 $4,575,654     100.0 $5,127,817     100.0

 

$

7,406,780

 

 

 

100.0

%

 

$

4,918,932

 

 

 

100.0

%

 

$

5,127,817

 

 

 

100.0

%

  

 

   

 

  

 

   

 

  

 

   

 

 

48


The amount and type of our total real estate loans at JuneSeptember 30, 2015, based on the metropolitan statistical area (“MSA”) and other geographic areas in which the principal collateral is located, are reflected in the following table. Data for individual states and MSAs is separately presented when aggregate real estate loans in that state or MSA exceed $10.0 million.

Geographic Distribution of Total Real Estate Loans

 

   Residential
1-4 Family
   Non-
Farm/Non-
Residential
   Construction
/Land
Development
   Agricultural   Multifamily
Residential
   Total 
   (Dollars in thousands) 

Arkansas:

            

Little Rock–North Little Rock–Conway, AR MSA

  $162,692    $284,226    $99,893    $9,895    $27,005    $583,711  

Hot Springs, AR MSA

   55,239     99,121     21,355     536     15,923     192,174  

Fayetteville–Springdale–Rogers, AR–MO MSA

   12,448     65,258     16,962     3,932     3,219     101,819  

Fort Smith, AR–OK MSA

   21,860     50,694     8,308     1,786     6,864     89,512  

Southern Arkansas(1)

   35,714     32,340     3,901     10,750     2,180     84,885  

Western Arkansas(2)

   22,555     36,230     13,714     7,015     1,356     80,870  

Northern Arkansas(3)

   35,397     19,909     4,864     13,546     964     74,680  

All other Arkansas(4)

   17,309     20,371     7,996     15,932     2,877     64,485  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Arkansas

   363,214     608,149     176,993     63,392     60,388     1,272,136  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

New York:

            

New York–Newark–Jersey City, NY–NJ–PA MSA

   2,742     589,518     343,962     —       147,943     1,084,165  

All other New York(4)

   102     3,882     —       —       1,796     5,780  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total New York

   2,844     593,400     343,962     —       149,739     1,089,945  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Texas:

            

Dallas–Fort Worth–Arlington, TX MSA

   21,565     110,632     271,080     —       10,529     413,806  

Houston–The Woodlands–Sugar Land, TX MSA

   6,572     49,740     129,790     —       16,501     202,603  

Austin–Round Rock, TX MSA

   8,988     18,974     85,901     —       —       113,863  

San Antonio–New Braunfels, TX MSA

   1,620     5,814     27,614     —       1,209     36,257  

Texarkana, TX–AR MSA

   9,486     10,599     995     878     1,028     22,986  

College Station–Bryan, TX MSA

   169     —       —       —       17,350     17,519  

Beaumont–Port Arthur, TX MSA

   —       —       —       —       15,200     15,200  

Corpus Christi, TX MSA

   —       5,813     9,345     —       —       15,158  

All other Texas(4)

   1,212     20,401     3,210     —       658     25,481  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Texas

   49,612     221,973     527,935     878     62,475     862,873  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

California:

            

Los Angeles–Long Beach–Anaheim, CA MSA

   —       207,563     50,549     —       —       258,112  

San Francisco–Oakland–Hayward, CA MSA

   —       135,169     112,171     —       —       247,340  

Sacramento–Roseville– Arden–Arcade, CA MSA

   —       —       52,935     —       —       52,935  

Riverside–San Bernardino–Ontario, CA MSA

   —       12,416     25,780     —       —       38,196  

San Jose–Sunnyvale–Santa Clara, CA MSA

   —       —       27,991     —       —       27,991  

All other California(4)

   414     4,969     15,276     —       —       20,659  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total California

   414     360,117     284,702     —       —       645,233  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

Residential

1-4 Family

 

 

Non-

Farm/Non-

Residential

 

 

Construction

/Land

Development

 

 

Agricultural

 

 

Multifamily

Residential

 

 

Total

 

 

 

(Dollars in thousands)

 

Arkansas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Little Rock–North Little Rock–Conway,

   AR MSA

 

$

153,426

 

 

$

316,337

 

 

$

83,913

 

 

$

13,097

 

 

$

26,341

 

 

$

593,114

 

Hot Springs, AR MSA

 

 

55,630

 

 

 

100,317

 

 

 

16,341

 

 

 

755

 

 

 

3,834

 

 

 

176,877

 

Fayetteville–Springdale–Rogers, AR–MO MSA

 

 

16,458

 

 

 

70,434

 

 

 

24,858

 

 

 

4,078

 

 

 

3,174

 

 

 

119,002

 

Fort Smith, AR–OK MSA

 

 

21,942

 

 

 

59,710

 

 

 

7,603

 

 

 

1,712

 

 

 

7,336

 

 

 

98,303

 

Southern Arkansas (1)

 

 

35,282

 

 

 

33,433

 

 

 

4,094

 

 

 

9,176

 

 

 

2,156

 

 

 

84,141

 

Western Arkansas (2)

 

 

21,986

 

 

 

36,652

 

 

 

13,197

 

 

 

6,151

 

 

 

897

 

 

 

78,883

 

Northern Arkansas (3)

 

 

34,523

 

 

 

14,101

 

 

 

4,745

 

 

 

13,537

 

 

 

3,248

 

 

 

70,154

 

All other Arkansas (4)

 

 

18,418

 

 

 

17,310

 

 

 

7,929

 

 

 

14,588

 

 

 

3,038

 

 

 

61,283

 

Total Arkansas

 

 

357,665

 

 

 

648,294

 

 

 

162,680

 

 

 

63,094

 

 

 

50,024

 

 

 

1,281,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York–Newark–Jersey City, NY–NJ–PA

   MSA

 

 

2,385

 

 

 

609,181

 

 

 

429,244

 

 

 

 

 

 

128,004

 

 

 

1,168,814

 

All other New York (4)

 

 

501

 

 

 

3,500

 

 

 

 

 

 

 

 

 

1,722

 

 

 

5,723

 

Total New York

 

 

2,886

 

 

 

612,681

 

 

 

429,244

 

 

 

 

 

 

129,726

 

 

 

1,174,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Texas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dallas–Fort Worth–Arlington, TX MSA

 

 

22,674

 

 

 

105,441

 

 

 

273,473

 

 

 

 

 

 

21,573

 

 

 

423,161

 

Houston–The Woodlands–Sugar Land, TX MSA

 

 

6,323

 

 

 

51,372

 

 

 

115,068

 

 

 

 

 

 

16,673

 

 

 

189,436

 

Austin–Round Rock, TX MSA

 

 

9,240

 

 

 

20,124

 

 

 

153,603

 

 

 

 

 

 

 

 

 

182,967

 

San Antonio–New Braunfels, TX MSA

 

 

1,308

 

 

 

4,192

 

 

 

34,532

 

 

 

 

 

 

1,199

 

 

 

41,231

 

Texarkana, TX–AR MSA

 

 

9,603

 

 

 

11,542

 

 

 

1,077

 

 

 

1,068

 

 

 

1,020

 

 

 

24,310

 

Corpus Christi, TX MSA

 

 

 

 

 

7,299

 

 

 

10,059

 

 

 

 

 

 

 

 

 

17,358

 

College Station–Bryan, TX MSA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,224

 

 

 

17,224

 

All other Texas (4)

 

 

1,666

 

 

 

19,863

 

 

 

3,360

 

 

 

253

 

 

 

651

 

 

 

25,793

 

Total Texas

 

 

50,814

 

 

 

219,833

 

 

 

591,172

 

 

 

1,321

 

 

 

58,340

 

 

 

921,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Carolina/South Carolina:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charlotte–Concord–Gastonia, NC–SC MSA

 

 

72,048

 

 

 

138,267

 

 

 

56,305

 

 

 

314

 

 

 

11,874

 

 

 

278,808

 

Winston–Salem, NC MSA

 

 

49,409

 

 

 

40,452

 

 

 

9,430

 

 

 

 

 

 

1,152

 

 

 

100,443

 

North Carolina Foothills (5)

 

 

37,481

 

 

 

26,763

 

 

 

4,583

 

 

 

2,231

 

 

 

2,425

 

 

 

73,483

 

Greensboro–High Point, NC MSA

 

 

18,026

 

 

 

15,309

 

 

 

1,625

 

 

 

255

 

 

 

2,662

 

 

 

37,877

 

Myrtle Beach–North Myrtle Beach–Conway,

   SC–NC MSA

 

 

4,323

 

 

 

6,666

 

 

 

23,026

 

 

 

 

 

 

24

 

 

 

34,039

 

Wilmington, NC MSA

 

 

6,303

 

 

 

20,333

 

 

 

5,415

 

 

 

454

 

 

 

41

 

 

 

32,546

 

Raleigh, NC MSA

 

 

509

 

 

 

9,521

 

 

 

17,989

 

 

 

 

 

 

57

 

 

 

28,076

 

Charleston–North Charleston, SC MSA

 

 

1,183

 

 

 

4,733

 

 

 

5,846

 

 

 

 

 

 

5,534

 

 

 

17,296

 

Columbia, SC MSA

 

 

 

 

 

2,958

 

 

 

12,097

 

 

 

 

 

 

 

 

 

15,055

 

Hilton Head Island–Bluffton–Beaufort, SC MSA

 

 

3,708

 

 

 

5,583

 

 

 

1,573

 

 

 

 

 

 

3,014

 

 

 

13,878

 

Florence, SC MSA

 

 

 

 

 

3,177

 

 

 

8,302

 

 

 

 

 

 

 

 

 

11,479

 

All other N. Carolina (4)

 

 

17,921

 

 

 

41,159

 

 

 

34,157

 

 

 

1,751

 

 

 

1,388

 

 

 

96,376

 

All other S. Carolina (4)

 

 

1,114

 

 

 

15,525

 

 

 

283

 

 

 

 

 

 

7,215

 

 

 

24,137

 

Total N. Carolina/S. Carolina

 

 

212,025

 

 

 

330,446

 

 

 

180,631

 

 

 

5,005

 

 

 

35,386

 

 

 

763,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49


Geographic Distribution of Total Real Estate Loans (continued)

 

 

 

 

Residential

1-4 Family

 

 

Non-

Farm/Non-

Residential

 

 

Construction

/Land

Development

 

 

Agricultural

 

 

Multifamily

Residential

 

 

Total

 

 

 

(Dollars in thousands)

 

California:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Los Angeles–Long Beach–Anaheim, CA MSA

 

 

 

 

 

228,898

 

 

 

110,516

 

 

 

 

 

 

 

 

 

339,414

 

San Francisco–Oakland–Hayward, CA MSA

 

 

 

 

 

59,787

 

 

 

119,467

 

 

 

 

 

 

 

 

 

179,254

 

Sacramento–Roseville– Arden–Arcade, CA MSA

 

 

 

 

 

 

 

 

65,772

 

 

 

 

 

 

 

 

 

65,772

 

Riverside–San Bernardino–Ontario, CA MSA

 

 

 

 

 

12,943

 

 

 

42,768

 

 

 

 

 

 

 

 

 

55,711

 

Oxnard–Thousand Oaks–Ventura, CA MSA

 

 

 

 

 

 

 

 

41,859

 

 

 

 

 

 

 

 

 

41,859

 

San Jose–Sunnyvale–Santa Clara, CA MSA

 

 

 

 

 

 

 

 

34,999

 

 

 

 

 

 

 

 

 

34,999

 

All other California (4)

 

 

 

 

 

4,953

 

 

 

1,538

 

 

 

 

 

 

 

 

 

6,491

 

Total California

 

 

 

 

 

306,581

 

 

 

416,919

 

 

 

 

 

 

 

 

 

723,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Florida:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Miami–Fort Lauderdale–West Palm Beach,

   FL MSA

 

 

2,966

 

 

 

94,697

 

 

 

112,228

 

 

 

 

 

 

16,805

 

 

 

226,696

 

Tampa–St. Petersburg–Clearwater, FL MSA

 

 

9,791

 

 

 

35,049

 

 

 

5,189

 

 

 

 

 

 

18,015

 

 

 

68,044

 

Jacksonville, FL MSA

 

 

549

 

 

 

39,646

 

 

 

1,759

 

 

 

17

 

 

 

1,897

 

 

 

43,868

 

Orlando–Kissimmee–Sanford, FL MSA

 

 

4,704

 

 

 

25,102

 

 

 

10,601

 

 

 

 

 

 

58

 

 

 

40,465

 

Tallahassee, FL MSA

 

 

 

 

 

 

 

 

34,615

 

 

 

 

 

 

 

 

 

34,615

 

North Port–Sarasota–Bradenton, FL MSA

 

 

9,197

 

 

 

15,185

 

 

 

6,627

 

 

 

 

 

 

237

 

 

 

31,246

 

Sebring, FL MSA

 

 

 

 

 

22,218

 

 

 

 

 

 

 

 

 

17

 

 

 

22,235

 

Crestview–Fort Walton Beach–Destin, FL MSA

 

 

1,059

 

 

 

2,596

 

 

 

17,690

 

 

 

232

 

 

 

 

 

 

21,577

 

Lakeland–Winter Haven, FL MSA

 

 

 

 

 

16,112

 

 

 

3,316

 

 

 

 

 

 

21

 

 

 

19,449

 

Deltona–Daytona Beach–Ormond Beach,

   FL MSA

 

 

2,562

 

 

 

15,776

 

 

 

497

 

 

 

 

 

 

 

 

 

18,835

 

Gainesville, FL MSA

 

 

 

 

 

 

 

 

15,115

 

 

 

 

 

 

 

 

 

15,115

 

Palm Bay–Melbourne–Titusville, FL MSA

 

 

4,688

 

 

 

4,474

 

 

 

 

 

 

 

 

 

4,405

 

 

 

13,567

 

All other Florida (4)

 

 

9,950

 

 

 

90,004

 

 

 

574

 

 

 

1,094

 

 

 

2,926

 

 

 

104,548

 

Total Florida

 

 

45,466

 

 

 

360,859

 

 

 

208,211

 

 

 

1,343

 

 

 

44,381

 

 

 

660,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Atlanta–Sandy Springs–Roswell, GA MSA

 

 

20,031

 

 

 

132,905

 

 

 

49,831

 

 

 

3,753

 

 

 

21,747

 

 

 

228,267

 

Savannah, GA MSA

 

 

5,822

 

 

 

31,164

 

 

 

 

 

 

 

 

 

 

 

 

36,986

 

Brunswick, GA MSA

 

 

10,656

 

 

 

3,747

 

 

 

652

 

 

 

 

 

 

 

 

 

15,055

 

Valdosta, GA MSA

 

 

7,112

 

 

 

2,418

 

 

 

601

 

 

 

482

 

 

 

723

 

 

 

11,336

 

All other Georgia (4)

 

 

11,866

 

 

 

32,829

 

 

 

5,119

 

 

 

3,224

 

 

 

613

 

 

 

53,651

 

Total Georgia

 

 

55,487

 

 

 

203,063

 

 

 

56,203

 

 

 

7,459

 

 

 

23,083

 

 

 

345,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tennessee:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nashville–Davidson–Murfreesboro–Franklin, TN

   MSA

 

 

116

 

 

 

66,477

 

 

 

13,741

 

 

 

 

 

 

 

 

 

80,334

 

Knoxville, TN MSA

 

 

 

 

 

32,136

 

 

 

 

 

 

 

 

 

 

 

 

32,136

 

Memphis, TN–MS–AR MSA

 

 

410

 

 

 

9,170

 

 

 

 

 

 

 

 

 

13,130

 

 

 

22,710

 

All other Tennessee (4)

 

 

96

 

 

 

696

 

 

 

91

 

 

 

 

 

 

 

 

 

883

 

Total Tennessee

 

 

622

 

 

 

108,479

 

 

 

13,832

 

 

 

 

 

 

13,130

 

 

 

136,063

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas–Henderson–Paradise, NV MSA

 

 

 

 

 

33,064

 

 

 

59,401

 

 

 

 

 

 

 

 

 

92,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Arizona:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Phoenix–Mesa–Scottsdale, AZ MSA

 

 

 

 

 

41,288

 

 

 

46,845

 

 

 

 

 

 

 

 

 

88,133

 

All other Arizona (4)

 

 

 

 

 

2,663

 

 

 

 

 

 

 

 

 

 

 

 

2,663

 

Total Arizona

 

 

 

 

 

43,951

 

 

 

46,845

 

 

 

 

 

 

 

 

 

90,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chicago–Naperville–Elgin, IL–IN–WI MSA

 

 

2,240

 

 

 

1,921

 

 

 

66,873

 

 

 

 

 

 

 

 

 

71,034

 

All other Illinois (4)

 

 

 

 

 

 

 

 

8,813

 

 

 

 

 

 

 

 

 

8,813

 

Total Illinois

 

 

2,240

 

 

 

1,921

 

 

 

75,686

 

 

 

 

 

 

 

 

 

79,847

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geographic Distribution of Total Real Estate Loans (continued)50


Geographic Distribution of Total Real Estate Loans (continued)

 

 

 

 

Residential

1-4 Family

 

 

Non-

Farm/Non-

Residential

 

 

Construction

/Land

Development

 

 

Agricultural

 

 

Multifamily

Residential

 

 

Total

 

 

 

(Dollars in thousands)

 

Colorado:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denver–Aurora–Lakewood, CO MSA

 

 

13

 

 

 

12,433

 

 

 

22,186

 

 

 

 

 

 

1

 

 

 

34,633

 

Boulder, CO MSA

 

 

 

 

 

 

 

 

18,047

 

 

 

 

 

 

 

 

 

18,047

 

All other Colorado (4)

 

 

1,423

 

 

 

7,445

 

 

 

17,335

 

 

 

 

 

 

 

 

 

26,203

 

Total Colorado

 

 

1,436

 

 

 

19,878

 

 

 

57,568

 

 

 

 

 

 

1

 

 

 

78,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Seattle–Tacoma–Bellevue, WA MSA

 

 

 

 

 

 

 

 

63,756

 

 

 

 

 

 

 

 

 

63,756

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Philadelphia–Camden–Wilmington, PA–NJ–

   DE–MD MSA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54,729

 

 

 

54,729

 

All other Pennsylvania (4)

 

 

119

 

 

 

7,231

 

 

 

 

 

 

 

 

 

 

 

 

7,350

 

Total Pennsylvania

 

 

119

 

 

 

7,231

 

 

 

 

 

 

 

 

 

54,729

 

 

 

62,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington–Arlington–Alexandria, DC–VA–MD–WV

 

 

 

 

 

4,317

 

 

 

43,015

 

 

 

 

 

 

 

 

 

47,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Missouri:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

St. Louis, MO–IL MSA

 

 

 

 

 

423

 

 

 

9,648

 

 

 

 

 

 

19,304

 

 

 

29,375

 

All other Missouri (4)

 

 

517

 

 

 

6,487

 

 

 

6,755

 

 

 

989

 

 

 

 

 

 

14,748

 

Total Missouri

 

 

517

 

 

 

6,910

 

 

 

16,403

 

 

 

989

 

 

 

19,304

 

 

 

44,123

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabama:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mobile, AL MSA

 

 

3,755

 

 

 

17,036

 

 

 

602

 

 

 

 

 

 

1,892

 

 

 

23,285

 

All other Alabama (4)

 

 

8,553

 

 

 

2,439

 

 

 

3,360

 

 

 

622

 

 

 

3,510

 

 

 

18,484

 

Total Alabama

 

 

12,308

 

 

 

19,475

 

 

 

3,962

 

 

 

622

 

 

 

5,402

 

 

 

41,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Providence–Warwick, RI–MA MSA

 

 

 

 

 

26,543

 

 

 

 

 

 

 

 

 

 

 

 

26,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minneapolis–St. Paul–Bloomington, MN–WI MSA

 

 

 

 

 

 

 

 

21,794

 

 

 

 

 

 

 

 

 

21,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oklahoma

 

 

527

 

 

 

2,191

 

 

 

14,529

 

 

 

 

 

 

4,024

 

 

 

21,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portland–Vancouver–Hillsboro, OR–WA MSA

 

 

 

 

 

 

 

 

3,615

 

 

 

 

 

 

16,772

 

 

 

20,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kentucky

 

 

 

 

 

16,085

 

 

 

 

 

 

 

 

 

 

 

 

16,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Urban Honolulu, HI MSA

 

 

 

 

 

 

 

 

15,956

 

 

 

 

 

 

 

 

 

15,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ohio

 

 

 

 

 

5,868

 

 

 

8,483

 

 

 

 

 

 

 

 

 

14,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

12,345

 

 

 

 

 

 

 

 

 

707

 

 

 

13,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other states (6)

 

 

1,359

 

 

 

25,188

 

 

 

5,850

 

 

 

 

 

 

3,339

 

 

 

35,736

 

Total real estate loans

 

$

743,471

 

 

$

3,015,203

 

 

$

2,495,755

 

 

$

79,833

 

 

$

458,348

 

 

$

6,792,610

 

 

   Residential
1-4 Family
   Non-
Farm/Non-
Residential
   Construction
/Land
Development
   Agricultural   Multifamily
Residential
   Total 
   (Dollars in thousands) 

Florida:

            

Miami–Fort Lauderdale–West Palm Beach, FL MSA

   300     94,339     85,775     —       16,930     197,344  

Tampa–St. Petersburg–Clearwater, FL MSA

   9,661     37,418     5,615     —       18,110     70,804  

North Port–Sarasota–Bradenton, FL MSA

   9,800     16,227     5,549     —       240     31,816  

Orlando–Kissimmee–Sanford, FL MSA

   4,715     23,110     3,797     —       58     31,680  

Tallahassee, FL MSA

   —       —       25,130     —       —       25,130  

Jacksonville, FL MSA

   555     20,839     1,761     19     1,902     25,076  

Sebring, FL MSA

   —       22,347     —       —       17     22,364  

Lakeland–Winter Haven, FL MSA

   —       12,909     6,602     —       95     19,606  

Deltona–Daytona Beach–Ormond Beach, FL MSA

   2,575     15,868     505     —       —       18,948  

Crestview–Fort Walton Beach–Destin, FL MSA

   1,096     2,595     14,434     476     —       18,601  

Palm Bay–Melbourne–Titusville, FL MSA

   4,704     4,505     —       —       4,428     13,637  

All other Florida(4)

   10,136     93,337     10,897     1,082     5,882     121,334  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Florida

   43,542     343,494     160,065     1,577     47,662     596,340  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

North Carolina/South Carolina:

            

Charlotte–Concord–Gastonia, NC–SC MSA

   44,260     102,095     42,886     315     8,978     198,534  

North Carolina Foothills(5)

   48,736     32,036     6,741     4,157     2,827     94,497  

Wilmington, NC MSA

   4,905     21,942     5,503     447     273     33,070  

Myrtle Beach–North Myrtle Beach–Conway, SC–NC MSA

   2,167     6,705     22,504     —       24     31,400  

Charleston–North Charleston, SC MSA

   1,680     4,757     4,846     —       5,585     16,868  

Columbia, SC MSA

   —       2,993     12,135     —       —       15,128  

Florence, SC MSA

   —       3,203     8,853     —       —       12,056  

Hilton Head Island–Bluffton–Beaufort, SC MSA

   4,428     5,082     1,584     —       —       11,094  

All other N. Carolina(4)

   4,372     40,672     35,151     —       923     81,118  

All other S. Carolina (4)

   1,133     15,105     141     —       7,273     23,652  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total N. Carolina/S. Carolina

   111,681     234,590     140,344     4,919     25,883     517,417  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Georgia:

            

Atlanta–Sandy Springs–Roswell, GA MSA

   20,918     117,743     25,293     3,864     28,263     196,081  

Savannah, GA MSA

   5,865     24,849     1,406     —       —       32,120  

Brunswick, GA MSA

   10,500     3,701     727     —       —       14,928  

Valdosta, GA MSA

   7,110     1,650     622     490     727     10,599  

All other Georgia(4)

   11,688     34,074     5,405     3,108     222     54,497  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Georgia

   56,081     182,017     33,453     7,462     29,212     308,225  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tennessee:

            

Nashville–Davidson–Murfreesboro–Franklin, TN MSA

   429     65,231     10,829     —       —       76,489  

Memphis, TN–MS–AR MSA

   281     9,225     —       370     11,052     20,928  

All other Tennessee(4)

   96     4,144     93     —       —       4,333  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Tennessee

   806     78,600     10,922     370     11,052     101,750  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Geographic Distribution of Total Real Estate Loans (continued)

   Residential
1-4 Family
   Non-
Farm/Non-
Residential
   Construction
/Land
Development
   Agricultural   Multifamily
Residential
   Total 
   (Dollars in thousands) 

Arizona:

            

Phoenix–Mesa–Scottsdale, AZ MSA

   —       87,535     3     —       —       87,538  

All other Arizona(4)

   —       2,676     —       —       —       2,676  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Arizona

   —       90,211     3     —       —       90,214  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pennsylvania:

            

Philadelphia–Camden–Wilmington, PA–NJ–DE–MD MSA

   —       —       —       —       57,731     57,731  

All other Pennsylvania(4)

   —       7,299     —       —       —       7,299  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Pennsylvania

   —       7,299     —       —       57,731     65,030  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Colorado:

            

Denver–Aurora–Lakewood, CO MSA

   13     12,111     17,153     —       1     29,278  

All other Colorado(4)

   1,405     —       22,644     —       —       24,049  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Colorado

   1,418     12,111     39,797     —       1     53,327  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Las Vegas–Henderson–Paradise, NV MSA

   —       —       52,621     —       —       52,621  

Illinois:

            

Chicago–Naperville–Elgin, IL–IN–WI MSA

   2,251     1,931     42,424     —       —       46,606  

All other Illinois(4)

   —       —       5,233     —       —       5,233  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Illinois

   2,251     1,931     47,657     —       —       51,839  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Washington–Arlington–Alexandria, DC–VA–MD–WV

   —       4,332     41,635     —       —       45,967  

Missouri:

            

St. Louis, MO–IL MSA

   242     425     6,511     —       19,333     26,511  

All other Missouri(4)

   524     6,567     7,163     979     —       15,233  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Missouri

   766     6,992     13,674     979     19,333     41,744  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Alabama:

            

Mobile, AL MSA

   3,133     13,372     735     —       1,907     19,147  

All other Alabama(4)

   8,689     4,498     4,793     825     3,558     22,363  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Alabama

   11,822     17,870     5,528     825     5,465     41,510  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Seattle–Tacoma–Bellevue, WA MSA

   —       —       40,451     —       —       40,451  

Providence–Warwick, RI–MA MSA

   —       26,669     —       —       —       26,669  

Oklahoma

   677     2,175     13,706     —       4,053     20,611  

Portland–Vancouver–Hillsboro, OR–WA MSA

   —       —       16,166     —       1     16,167  

Kentucky

   —       16,086     —       —       —       16,086  

Ohio

   —       6,655     6,729     —       —       13,384  

Connecticut

   —       12,397     —       —       728     13,125  

All other states(6)

   839     23,840     5,640     —       3,291     33,610  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

  $645,967    $2,850,908    $1,961,983    $80,402    $477,014    $6,016,274  
  

 

 

   

 

 

   

 

 

��  

 

 

   

 

 

   

 

 

 

(1)

This geographic area includes the following counties in southern Arkansas: Clark, Columbia, Hempstead and Hot Spring.

(2)

This geographic area includes the following counties in western Arkansas: Johnson, Logan, Pope and Yell.

(3)

This geographic area includes the following counties in northern Arkansas: Baxter, Boone, Marion, Newton, Searcy and Van Buren.

(4)

These geographic areas include all MSA and non-MSA areas that are not separately reported.

(5)

This geographic area includes the following counties in the North Carolina foothills: Cleveland, Rutherford and Lincoln.

(6)

Includes all states not separately presented above.

51


The amount and type of total non-farm/non-residential loans, as of the dates indicated, and their respective percentage of the total non-farm/non-residential loan portfolio are reflected in the following table.

Total Non-Farm/Non-Residential Loans

 

  June 30, December 31, 

 

September 30,

 

 

December 31,

 

  2015 2014 2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Retail, including shopping centers and strip centers

  $527,343     18.5 $386,362     20.3 $346,925     17.3

 

$

623,943

 

 

 

20.7

%

 

$

387,494

 

 

 

19.9

%

 

$

346,925

 

 

 

17.3

%

Churches and schools

   117,913     4.1   130,751     6.9   104,746     5.2  

 

 

160,950

 

 

 

5.3

 

 

 

115,292

 

 

 

5.9

 

 

 

104,746

 

 

 

5.2

 

Office, including medical offices

   788,346     27.7   484,970     25.5   621,729     31.0  

 

 

839,413

 

 

 

27.8

 

 

 

512,242

 

 

 

26.3

 

 

 

621,729

 

 

 

31.0

 

Office warehouse, warehouse and mini-storage

   215,629     7.6   172,283     9.1   169,176     8.4  

 

 

230,317

 

 

 

7.6

 

 

 

173,340

 

 

 

8.9

 

 

 

169,176

 

 

 

8.4

 

Gasoline stations and convenience stores

   46,076     1.6   55,528     2.9   47,465     2.4  

 

 

42,088

 

 

 

1.4

 

 

 

51,643

 

 

 

2.6

 

 

 

47,465

 

 

 

2.4

 

Hotels and motels

   379,285     13.3   290,184     15.2   328,507     16.4  

 

 

341,967

 

 

 

11.3

 

 

 

301,370

 

 

 

15.5

 

 

 

328,507

 

 

 

16.4

 

Restaurants and bars

   50,398     1.8   54,404     2.9   43,084     2.1  

 

 

69,568

 

 

 

2.3

 

 

 

50,071

 

 

 

2.6

 

 

 

43,084

 

 

 

2.1

 

Manufacturing and industrial facilities

   58,929     2.1   65,996     3.5   76,897     3.8  

 

 

79,991

 

 

 

2.7

 

 

 

80,471

 

 

 

4.1

 

 

 

76,897

 

 

 

3.8

 

Nursing homes and assisted living centers

   59,465     2.1   54,221     2.8   52,409     2.6  

 

 

58,895

 

 

 

2.0

 

 

 

52,990

 

 

 

2.7

 

 

 

52,409

 

 

 

2.6

 

Hospitals, surgery centers and other medical

   72,355     2.5   54,954     2.9   54,469     2.7  

 

 

60,445

 

 

 

2.0

 

 

 

59,479

 

 

 

3.1

 

 

 

54,469

 

 

 

2.7

 

Golf courses, entertainment and recreational facilities

   14,614     0.5   17,883     0.9   16,729     0.8  

 

 

14,377

 

 

 

0.5

 

 

 

17,089

 

 

 

0.9

 

 

 

16,729

 

 

 

0.8

 

Other non-farm/non residential

   520,555     18.2   136,108     7.1   146,294     7.3  

 

 

493,249

 

 

 

16.4

 

 

 

147,830

 

 

 

7.5

 

 

 

146,294

 

 

 

7.3

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total

  $2,850,908     100.0 $1,903,644     100.0 $2,008,430     100.0

 

$

3,015,203

 

 

 

100.0

%

 

$

1,949,311

 

 

 

100.0

%

 

$

2,008,430

 

 

 

100.0

%

  

 

   

 

  

 

   

 

  

 

   

 

 

The amount and type of total construction/land development loans, as of the dates indicated, and their respective percentage of the total construction/land development loan portfolio are reflected in the following table.

Total Construction/Land Development Loans

 

  June 30, December 31, 

 

September 30,

 

 

December 31,

 

  2015 2014 2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Unimproved land

  $303,901     15.5 $194,816     16.4 $272,197     18.0

 

$

337,873

 

 

 

13.5

%

 

$

213,943

 

 

 

15.8

%

 

$

272,197

 

 

 

18.0

%

Land development and lots:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential and multifamily

   387,568     19.8   277,195     23.4   322,698     21.3  

 

 

434,244

 

 

 

17.4

 

 

 

291,238

 

 

 

21.5

 

 

 

322,698

 

 

 

21.3

 

Non-residential

   143,197     7.3   102,799     8.7   133,137     8.8  

 

 

150,274

 

 

 

6.0

 

 

 

101,191

 

 

 

7.5

 

 

 

133,137

 

 

 

8.8

 

Construction:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

   30,163     1.5   21,006     1.8   25,482     1.7  

 

 

33,793

 

 

 

1.4

 

 

 

21,548

 

 

 

1.6

 

 

 

25,482

 

 

 

1.7

 

Non-owner occupied:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-sold

   35,946     1.8   13,908     1.2   19,664     1.3  

 

 

25,526

 

 

 

1.0

 

 

 

16,891

 

 

 

1.2

 

 

 

19,664

 

 

 

1.3

 

Speculative

   70,698     3.6   69,781     5.9   75,252     5.0  

 

 

136,323

 

 

 

5.5

 

 

 

70,858

 

 

 

5.2

 

 

 

75,252

 

 

 

5.0

 

Multifamily

   503,826     25.7   304,637     25.6   354,966     23.5  

 

 

663,945

 

 

 

26.6

 

 

 

366,555

 

 

 

27.0

 

 

 

354,966

 

 

 

23.5

 

Industrial, commercial and other

   486,684     24.8   201,103     17.0   308,218     20.4  

 

 

713,777

 

 

 

28.6

 

 

 

272,984

 

 

 

20.2

 

 

 

308,218

 

 

 

20.4

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total

  $1,961,983     100.0 $1,185,245     100.0 $1,511,614     100.0

 

$

2,495,755

 

 

 

100.0

%

 

$

1,355,208

 

 

 

100.0

%

 

$

1,511,614

 

 

 

100.0

%

  

 

   

 

  

 

   

 

  

 

   

 

 

52


Many of our construction and development loans provide for the use of interest reserves. When we underwrite construction and development loans, we consider the expected total project costs, including hard costs such as land, site work and construction costs and soft costs such as architectural and engineering fees, closing costs, leasing commissions and construction period interest. Based on the total project costs and other factors, we determine the required borrower cash equity contribution and the maximum amount we are willing to loan. In the vast majority of cases, we require that all of the borrower’s cash equity contribution be contributed prior to any material loan advances. This ensures that the borrower’s cash equity required to complete the project will be available for such purposes. As a result of this practice, the borrower’s cash equity typically goes toward the purchase of the land and early stage hard costs and soft costs. This results in us funding the loan later as the project progresses, and accordingly, we typically fund the majority of the construction period interest through loan advances. However, when we initially determine the borrower’s cash equity requirement, we typically require borrower’s cash equity in an amount to cover a majority, or all, of the soft costs, including an amount equal to construction period interest, and an appropriate portion of the hard costs. We advanced construction period interest on construction and development loans totaling $12.2$15.1 million in the secondthird quarter and $22.2$27.3 in the first sixnine months of 2015. While we advanced these sums as part of the funding process, we believe that the borrowers in effect had in most cases already provided for these sums as part of their initial equity contribution. Specifically, the maximum committed balance of all construction and development loans which provide for the use of interest reserves at JuneSeptember 30, 2015 was approximately $4.9$6.2 billion, of which $1.7$2.1 billion was outstanding at JuneSeptember 30, 2015 and $3.2$4.1 billion remained to be advanced. The weighted average loan-to-cost on such loans, assuming such loans are ultimately fully advanced, will be approximately 54%51%, which means that the weighted average cash equity contributed on such loans, assuming such loans are ultimately fully advanced, will be approximately 46%49%. The weighted average final loan-to-value ratio on such loans, based on the most recent appraisals and assuming such loans are ultimately fully advanced, is expected to be approximately 45%43%.

The following table reflects total loans and leases as of JuneSeptember 30, 2015 grouped by expected amortizations, expected paydowns or the earliest repricing opportunity for floating rate loans. This cash flow or repricing schedule approximates our ability to reprice the outstanding principal of total loans and leases either by adjusting rates on existing loans and leases or reinvesting principal cash flow in new loans and leases. For non-purchased loans and leases and purchased loans without evidence of credit deterioration on the date of purchase, the table below reflects the earliest contractual repricing period. For purchased loans with evidence of credit deterioration at the date of purchase, the table below reflects estimated cash flows based on the most recent evaluation of each individual loan. Because income on purchased loans with evidence of credit deterioration on the date of acquisition is recognized by accretion of the discount of estimated cash flows, such loans are not considered to be floating or adjustable rate loans and are reported below as fixed rate loans.

Loan and Lease Cash Flows or Repricing

 

    Over 1 Over 2     

 

 

 

 

 

Over 1

 

 

Over 2

 

 

 

 

 

 

 

 

 

  1 Year Through Through Over   

 

1 Year

 

 

Through

 

 

Through

 

 

Over

 

 

 

 

 

  or Less 2 Years 3 Years 3 Years Total 

 

or Less

 

 

2 Years

 

 

3 Years

 

 

3 Years

 

 

Total

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Fixed rate

  $397,973   $389,435   $506,604   $1,456,184   $2,750,196  

 

$

469,016

 

 

$

449,861

 

 

$

551,438

 

 

$

1,469,661

 

 

$

2,939,976

 

Floating rate (not at a floor or ceiling rate)

   830,196   6,816   1,916   3,721   842,649  

 

 

915,470

 

 

 

3,568

 

 

 

2,713

 

 

 

4,006

 

 

 

925,757

 

Floating rate (at floor rate)(1)

   2,940,503   12,617   9,073   38,933   3,001,126  

 

 

3,470,471

 

 

 

17,336

 

 

 

7,852

 

 

 

45,388

 

 

 

3,541,047

 

Floating rate (at ceiling rate)

   —      —      —      —      —    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

  

 

  

 

  

 

 

Total

  $4,168,672   $408,868   $517,593   $1,498,838   $6,593,971  

 

$

4,854,957

 

 

$

470,765

 

 

$

562,003

 

 

$

1,519,055

 

 

$

7,406,780

 

  

 

  

 

  

 

  

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of total

   63.2 6.2 7.8 22.8 100.0

 

 

65.5

%

 

 

6.4

%

 

 

7.6

%

 

 

20.5

%

 

 

100.0

%

Cumulative percentage of total

   63.2   69.4   77.2   100.0   

 

 

65.5

%

 

 

71.9

%

 

 

79.5

%

 

 

100.0

%

 

 

 

 

 

(1)

We have included a floor rate in many of our loans and leases. As a result of such floor rates, many loans and leases will not immediately reprice in a rising rate environment if the interest rate index and margin on such loans and leases continue to result in a computed interest rate less than the applicable floor rate. The earnings simulation model results included elsewhere in this MD&A include consideration of the impact of all interest rate floors and ceilings in loans and leases.

53


Purchased Loans

The following table presents the amount of unpaid principal balance, the valuation discount and the carrying value of purchased loans as of the dates indicated.

Purchased Loans

 

  June 30,   December 31, 

 

September 30,

 

 

December 31,

 

  2015   2014   2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Loans without evidence of credit deterioration at date of purchase:

      

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

  $1,586,661    $1,079,330    $889,218  

 

$

1,726,374

 

 

$

983,946

 

 

$

889,218

 

Valuation discount

   (24,549   (24,676   (17,751

 

 

(27,875

)

 

 

(20,083

)

 

 

(17,751

)

  

 

   

 

   

 

 

Carrying value

   1,562,112     1,054,654     871,467  

 

 

1,698,499

 

 

 

963,863

 

 

 

871,467

 

  

 

   

 

   

 

 

Loans with evidence of credit deterioration at date of purchase:

      

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid principal balance

   355,028     482,272     374,001  

 

 

349,628

 

 

 

427,305

 

 

 

374,001

 

Valuation discount

   (90,292   (132,857   (97,521

 

 

(88,625

)

 

 

(111,378

)

 

 

(97,521

)

  

 

   

 

   

 

 

Carrying value

   264,736     349,415     276,480  

 

 

261,003

 

 

 

315,927

 

 

 

276,480

 

  

 

   

 

   

 

 

Total carrying value

  $1,826,848    $1,404,069    $1,147,947  

 

$

1,959,502

 

 

$

1,279,790

 

 

$

1,147,947

 

  

 

   

 

   

 

 

On February 10, 2015, the date we closed our Intervest acquisition, each outstanding loan in Intervest’s loan portfolio was categorized into (i) a loan without evidence of credit deterioration or (ii) a loan with evidence of credit deterioration. The following table presents, by risk rating, the unpaid principal balance, fair value adjustment, Day 1 Fair Value and the weighted-average fair value adjustment applied to the purchased loans without evidence of credit deterioration in the Intervest acquisition.

Fair Value Adjustments for Purchased

Loans Without Evidence of Credit Deterioration

at Date of Intervest Acquisition

 

Risk Category

 

Unpaid

Principal

Balance

 

 

Fair

Value

Adjustment

 

 

Day 1

Fair

Value

 

 

Weighted

Average

Fair Value

Adjustment

(in bps)

 

 

 

(Dollars in thousands)

 

FV 33

 

$

83,210

 

 

$

(690

)

 

$

82,520

 

 

 

83

 

FV 44

 

 

804,604

 

 

 

(10,961

)

 

 

793,643

 

 

 

136

 

FV 55

 

 

144,195

 

 

 

(3,109

)

 

 

141,086

 

 

 

216

 

FV 36

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,032,009

 

 

$

(14,760

)

 

$

1,017,249

 

 

 

143

 

The following grades are used for purchased loans without evidence of credit deterioration at date of acquisition.

FV 33 – Loans in this category are considered to be satisfactory with minimal credit risk and are generally considered collectible.

FV 44 – Loans in this category are considered to be marginally satisfactory with minimal to moderate credit risk and are generally considered collectible.

FV 55 – Loans in this category exhibit weakness and are considered to have elevated credit risk and elevated risk of repayment.

FV 36 – Loans, if any, in this category were not individually reviewed at the date of purchase and are assumed to have characteristics similar to the characteristics of the aggregate acquired portfolio.

54


The following table is a summary of the loans acquired in the Intervest acquisition with evidence of credit deterioration at the date of acquisition.

Fair Value Adjustments for

Purchased Loans With Evidence of

Credit Deterioration at Date of Intervest Acquisition

 

  As of
February 10, 2015
 
  (Dollars in thousands) 

 

As of

February 10, 2015

 

 

(Dollars in thousands)

 

Contractually required principal and interest

  $88,490  

 

$

88,490

 

Nonaccretable difference

   (16,649

 

 

(16,649

)

  

 

 

Cash flows expected to be collected

   71,841  

 

 

71,841

 

Accretable difference

   (10,126

 

 

(10,126

)

  

 

 

Day 1 Fair Value

  $61,715  

 

$

61,715

 

  

 

 

The following table presents a summary, for the periods indicated, of the activity of our purchased loans with evidence of credit deterioration at the date of acquisition.

Activity in Purchased Loans

With Evidence of Credit Deterioration

at Date of Acquisition

   Six Months Ended
June 30,
 
   2015   2014 
   (Dollars in thousands) 

Balance – beginning of period

  $276,480    $392,421  

Accretion

   21,496     22,650  

Purchased loans acquired

   61,715     40,035  

Transfer to foreclosed assets

   (4,395   (25,325

Payments received

   (89,289   (75,600

Charge-offs

   (1,497   (5,237

Other activity, net

   226     471  
  

 

 

   

 

 

 

Balance – end of period

  $264,736    $349,415  
  

 

 

   

 

 

 

 

 

Nine Months Ended

September 30,

 

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Balance – beginning of period

 

$

276,480

 

 

$

392,421

 

Accretion

 

 

30,009

 

 

 

34,619

 

Purchased loans acquired

 

 

78,898

 

 

 

40,035

 

Transfer to foreclosed assets

 

 

(6,165

)

 

 

(34,273

)

Payments received

 

 

(116,729

)

 

 

(110,491

)

Charge-offs

 

 

(2,084

)

 

 

(6,465

)

Other activity, net

 

 

594

 

 

 

81

 

Balance – end of period

 

$

261,003

 

 

$

315,927

 

A summary of changes in the accretable difference on purchased loans with evidence of credit deterioration at the date of acquisition is shown below for the periods indicated.

Accretable Difference on Purchased Loans

With Evidence of Credit Deterioration

   Six Months Ended
June 30,
 
   2015   2014 
   (Dollars in thousands) 

Accretable difference at January 1

  $74,167    $83,455  

Transfer to foreclosed assets

   (308   (771

Purchased loans paid off

   (12,423   (8,479

Cash flow revisions as a result of renewals and/or modifications

   19,212     31,125  

Accretable difference acquired

   10,126     6,732  

Accretion

   (21,496   (22,650

Other, net

   —       (508
  

 

 

   

 

 

 

Accretable difference at June 30

  $69,278    $88,904  
  

 

 

   

 

 

 
at Date of Acquisition

 

 

Nine Months Ended

September 30,

 

 

 

2015

 

 

2014

 

 

 

(Dollars in thousands)

 

Accretable difference at January 1

 

$

74,167

 

 

$

83,455

 

Transfer to foreclosed assets

 

 

(334

)

 

 

(1,044

)

Purchased loans paid off

 

 

(14,260

)

 

 

(12,065

)

Cash flow revisions as a result of renewals and/or

   modifications

 

 

28,189

 

 

 

40,756

 

Accretable difference acquired

 

 

13,526

 

 

 

6,732

 

Accretion

 

 

(30,009

)

 

 

(34,619

)

Other, net

 

 

 

 

 

(995

)

Accretable difference at September 30

 

$

71,279

 

 

$

82,220

 

55


Nonperforming Assets

Non-Purchased Loans and Leases and Foreclosed Assets

Our nonperforming assets consist of (1) nonaccrual loans and leases, (2) accruing loans and leases 90 days or more past due, (3) certain troubled and restructured loans for which a concession has been granted by us to the borrower because of a deterioration in the financial position of the borrower (TDRs) and (4) real estate or other assets that have been acquired in partial or full satisfaction of loan or lease obligations or upon foreclosure. Purchased loans are not included in the following table as nonperforming assets, except for their inclusion in total assets for purposes of calculation of certain asset quality ratios, but are analyzed and discussed separately elsewhere in this MD&A.

The accrual of interest on non-purchased loans and leases is discontinued when, in management’s opinion, the borrower or lessee may be unable to meet payments as they become due. We generally place a loan or lease on nonaccrual status when such loan or lease is (i) deemed impaired or (ii) 90 days or more past due, or earlier when doubt exists as to the ultimate collection of payments. We may continue to accrue interest on certain loans or leases contractually past due 90 days or more if such loans or leases are both well secured and in the process of collection. At the time a loan or lease is placed on nonaccrual status, interest previously accrued but uncollected is reversed and charged against interest income. Nonaccrual loans and leases are generally returned to accrual status when payments are less than 90 days past due and we reasonably expect to collect all payments. If a loan or lease is determined to be uncollectible, the portion of the principal determined to be uncollectible will be charged against the ALLL. Loans for which the terms have been modified and for which (i) the borrower is experiencing financial difficulties and (ii) we have granted a concession to the borrower are considered troubled debt restructurings (“TDRs”) and are included in impaired loans and leases. Income on nonaccrual loans or leases, including impaired loans and leases but excluding certain TDRs which continue to accrue interest, is recognized on a cash basis when and if actually collected.

The following table presents a summary of nonperforming assets, excluding purchased loans, as of the dates indicated.

Nonperforming Assets

 

   June 30,  December 31, 
   2015  2014  2014 
   (Dollars in thousands) 

Nonaccrual non-purchased loans and leases

  $16,281   $18,393   $21,085  

Accruing non-purchased loans and leases 90 days or more past due

   —      —      —    

TDRs

   —      —      —    
  

 

 

  

 

 

  

 

 

 

Total nonperforming non-purchased loans and leases

   16,281    18,393    21,085  

Foreclosed assets(1) (2)

   25,973    20,581    37,775  
  

 

 

  

 

 

  

 

 

 

Total nonperforming assets(2)

  $42,254   $38,974   $58,860  
  

 

 

  

 

 

  

 

 

 

Nonperforming loans and leases to total loans and leases(3)

   0.34  0.58  0.53

Nonperforming assets to total assets(2) (3)

   0.49    1.19    0.87  

 

 

September 30,

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

2014

 

 

 

(Dollars in thousands)

 

Nonaccrual non-purchased loans and leases

 

$

14,021

 

 

$

17,945

 

 

$

21,085

 

Accruing non-purchased loans and leases 90 days or more

   past due

 

 

 

 

 

 

 

 

 

TDRs

 

 

 

 

 

 

 

 

 

Total nonperforming non-purchased loans and leases

 

 

14,021

 

 

 

17,945

 

 

 

21,085

 

Foreclosed assets (1) (2)

 

 

24,397

 

 

 

14,781

 

 

 

37,775

 

Total nonperforming assets (2)

 

$

38,418

 

 

$

32,726

 

 

$

58,860

 

Nonperforming loans and leases to total loans and leases (3)

 

 

0.26

%

 

 

0.49

%

 

 

0.53

%

Nonperforming assets to total assets (2) (3)

 

 

0.41

 

 

 

0.92

 

 

 

0.87

 

 

(1)

(1)

Repossessed personal properties and real estate acquired through or in lieu of foreclosure are initially recorded at the lesser of current principal investment or estimated market value less estimated cost to sell at the date of repossession or foreclosure. Valuations of these assets are periodically reviewed by management with the carrying value of such assets adjusted through non-interest expense to the then estimated market value net of estimated selling costs, if lower, until disposition.

(2)

(2)

As a result of terminating our loss share agreements with the FDIC during the fourth quarter of 2014, we reclassified foreclosed assets previously reported as covered by FDIC loss share to foreclosed assets for all prior periods. All prior period ratios of nonperforming assets to total assets have been recalculated to include foreclosed assets previously covered by FDIC loss share as nonperforming assets.

(3)

(3)

Excludes purchased loans except for their inclusion in total assets.

If an adequate current determination of collateral value has not been performed, once a loan or lease is considered impaired, we seek to establish an appropriate value for the collateral. This assessment may include (i) obtaining an updated appraisal, (ii) obtaining one or more broker price opinions or comprehensive market analyses, (iii) internal evaluations or (iv) other methods deemed appropriate considering the size and complexity of the loan and the underlying collateral. On an ongoing basis, typically at least quarterly, we evaluate the underlying collateral on all impaired loans and leases and, if needed, due to changes in market or property conditions, the underlying collateral is reassessed and the estimated fair value is revised. The determination of collateral value includes any adjustments considered necessary related to estimated holding periods and estimated selling costs.

56


At JuneSeptember 30, 2015, we had reduced the carrying value of our non-purchased loans and leases deemed impaired (all of which were included in nonaccrual loans and leases) by $5.0 million to the estimated fair value of such loans and leases of $12.8$11.4 million. The adjustment to reduce the carrying value of such impaired loans and leases to estimated fair value consisted of $3.6$4.1 million of partial charge-offs and $1.4$0.9 million of specific loan and lease loss allocations. These amounts do not include our $12.3$10.0 million of impaired purchased loans at JuneSeptember 30, 2015.

The following table is a summary of the amount and type of foreclosed assets as of the dates indicated.

Foreclosed Assets

 

  June 30,   December 31, 

 

September 30,

 

 

December 31,

 

  2015   2014   2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Real estate:

      

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

  $4,597    $9,109    $7,909  

 

$

3,218

 

 

$

8,453

 

 

$

7,909

 

Non-farm/non-residential

   10,984     25,401     17,305  

 

 

9,233

 

 

 

14,963

 

 

 

17,305

 

Construction/land development

   9,857     21,280     10,998  

 

 

11,305

 

 

 

18,776

 

 

 

10,998

 

Agricultural

   405     452     728  

 

 

515

 

 

 

438

 

 

 

728

 

Multifamily residential

   —       —       772  

 

 

 

 

 

 

 

 

772

 

  

 

   

 

   

 

 

Total real estate

   25,843     56,242     37,712  

 

 

24,271

 

 

 

42,630

 

 

 

37,712

 

Commercial and industrial

   130     103     56  

 

 

126

 

 

 

39

 

 

 

56

 

Consumer

   —       11     7  

 

 

 

 

 

 

 

 

7

 

  

 

   

 

   

 

 

Total foreclosed assets

  $25,973    $56,356    $37,775  

 

$

24,397

 

 

$

42,669

 

 

$

37,775

 

  

 

   

 

   

 

 

The following table presents information concerning the geographic location of nonperforming assets, excluding purchased loans, at JuneSeptember 30, 2015. Nonaccrual loans and leases are reported in the physical location of the principal collateral. Foreclosed assets are reported in the physical location of the asset. Repossessions are reported at the physical location where the borrower resided or had its principal place of business at the time of repossession.

Geographic Distribution of Nonperforming Assets

 

  Nonperforming
Loans and

Leases
   Foreclosed
Assets and

Repossessions
   Total
Nonperforming
Assets
 
  (Dollars in thousands) 

 

Nonperforming

Loans and

Leases

 

 

Foreclosed

Assets and

Repossessions

 

 

Total

Nonperforming

Assets

 

 

(Dollars in thousands)

 

Arkansas

  $12,893    $10,095    $22,988  

 

$

12,428

 

 

$

11,081

 

 

$

23,509

 

Georgia

   334     7,322     7,656  

 

 

7

 

 

 

6,517

 

 

 

6,524

 

North Carolina

   1,067     4,641     5,708  

 

 

1,018

 

 

 

4,176

 

 

 

5,194

 

Florida

   1,653     1,664     3,317  

 

 

 

 

 

1,535

 

 

 

1,535

 

Alabama

 

 

20

 

 

 

606

 

 

 

626

 

Texas

   231     1,143     1,374  

 

 

326

 

 

 

148

 

 

 

474

 

Alabama

   20     778     798  

South Carolina

   —       310     310  

 

 

 

 

 

288

 

 

 

288

 

All other

   83     20     103  

 

 

221

 

 

 

46

 

 

 

267

 

  

 

   

 

   

 

 

Total

  $16,281    $25,973    $42,254  

 

$

14,020

 

 

$

24,397

 

 

$

38,417

 

  

 

   

 

   

 

 

Purchased Loans

Purchased loans without evidence of credit deterioration at the date of acquisition are reviewed subsequent to the date of acquisition any time a loan is renewed or extended, or at any time information becomes available to us that provides material insight regarding the loan’s performance, the borrower or the underlying collateral.collateral or in conjunction with the annual review of each acquired portfolio. To the extent that current information indicates it is probable that we will collect all amounts according to the contractual terms thereof, such loan is not considered impaired and is not considered in the determination of the required ALLL. To the extent that current information indicates it is probable that we will not be able to collect all amounts according to the contractual terms thereon, such loan is rated FV 77, is included in certain of our asset quality metrics, is considered an impaired loan and is considered in the determination of the required level of ALLL.

57


Purchased loans with evidence of credit deterioration on the date of purchase are reviewed (i) any time a loan is renewed or extended, (ii) at any other time additional information becomes available to us that provides material additional insight regarding a loan’s performance, the status of the borrower, or the quality or value of the underlying collateral, or (iii) in conjunction with the annual review of projected cash flows of each acquired portfolio. We separately review the performance of the portfolio of purchased loans with evidence of credit deterioration on an annual basis, or more frequently to the extent that material information becomes available regarding the performance of an individual loan, to make determinations of the constituent loans’ performance and to consider whether there has been any significant change in performance since our initial expectations established in conjunction with the determination of the Day 1 Fair Values or since our most recent review of such portfolio’s performance. To the extent that a purchased loan with evidence of credit deterioration on the date of purchase is performing in accordance with or exceeding our performance expectation established in conjunction with the determination of the Day 1 Fair Values, such loan is rated FV66, is not included in any of the credit quality ratios, is not considered to be a nonaccrual, nonperforming or impaired loan, and is not considered in the determination of the required ALLL. To the extent that the performance of a purchased loan with evidence of credit deterioration on the date of purchase has deteriorated from our expectation established in conjunction with the determination of the Day 1 Fair Values, such loan is rated FV88, is included in certain of our credit quality metrics, is considered an impaired loan, and is considered in the determination of the required level of ALLL.

The following table presents a summary of our impaired purchased loans as of the dates indicated.

Impaired Purchased Loans

 

  June 30, December 31, 

 

September 30,

 

 

December 31,

 

  2015 2014 2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Impaired purchased loans without evidence of credit deterioration (rated FV 77)

  $533   $86   $748  

 

$

600

 

 

$

729

 

 

$

748

 

Impaired purchased loans with evidence of credit deterioration (rated FV 88)

   11,814   21,119   13,292  

 

 

9,419

 

 

 

14,562

 

 

 

13,292

 

  

 

  

 

  

 

 

Total impaired purchased loans

  $12,347   $21,205   $14,040  

 

$

10,019

 

 

$

15,291

 

 

$

14,040

 

  

 

  

 

  

 

 

Impaired purchased loans to total purchased loans

   0.68 1.51 1.22

 

 

0.51

%

 

 

1.19

%

 

 

1.22

%

As of JuneSeptember 30, 2015 and 2014 and December 31, 2014, we had identified purchased loans where we had determined it was probable that we would be unable to collect all amounts according to the contractual terms thereof (for purchased loans without evidence of credit deterioration at date of acquisition) or the expected performance of such loans had deteriorated from our performance expectations established in conjunction with the determination of the Day 1 Fair Values or since our most recent review of such portfolio’s performance (for purchased loans with evidence of credit deterioration at date of acquisition). As a result, we recorded partial charge-offs totaling $0.4$0.7 million for such loans during the secondthird quarter and $1.7$2.4 million for the first sixnine months of 2015 compared to $1.1$0.5 million during the secondthird quarter and $1.3$1.8 million for the first sixnine months of 2014. We also recorded provision for loan and lease losses of $0.4$0.7 million during the secondthird quarter and $1.7$2.4 million during the first sixnine months of 2015 compared to $1.1$0.5 million during the secondthird quarter and $1.3$1.8 million during the first sixnine months of 2014 to cover such charge-offs. In addition to these charge-offs, we transferred certain of these purchased loans to foreclosed assets. As a result of these actions, we had $12.3$10.0 million of impaired purchased loans at JuneSeptember 30, 2015, compared to $21.2$15.3 million at JuneSeptember 30, 2014 and $14.0 million at December 31, 2014.

58


Allowance and Provision for Loan and Lease Losses

Our ALLL was $56.7$59.0 million, or 1.19%1.08% of total non-purchased loans and leases at JuneSeptember 30, 2015, compared to $52.9 million, or 1.33% of total non-purchased loans and leases at December 31, 2014 and $47.0$49.6 million, or 1.48%1.36% of total non-purchased loans and leases at JuneSeptember 30, 2014. We had no ALLL at JuneSeptember 30, 2015 and 2014 or December 31, 2014 for our (i) purchased loans without evidence of credit deterioration at the date of acquisition as management’s analysis of such individual loans resulted in no impairment or all identified impairment on such loans had been charged off, or (ii) purchased loans with evidence of credit deterioration at the date of acquisition as all such loans were performing in accordance with management’s expectations established in conjunction with the determination of the Day 1 Fair Values or all losses had been charged off on such loans whose performance had deteriorated from management’s expectations established in conjunction with the determination of the Day 1 Fair Values. Our ALLL was equal to 349%421% of our total nonperforming non-purchased loans and leases at JuneSeptember 30, 2015, compared to 251% at December 31, 2014 and 255%276% at JuneSeptember 30, 2014.

The amount of provision to the ALLL is based on our analysis of the adequacy of the ALLL utilizing the criteria discussed in the Critical Accounting Policies section of our Annual Report on Form 10-K for the year ended December 31, 2014. The provision for loan and lease losses for the secondthird quarter of 2015 was $4.3$3.6 million, including $3.9$2.9 million for non-purchased loans and leases and $0.4$0.7 million for purchased loans, compared to $5.6$3.7 million for the secondthird quarter of 2014, including $4.5$3.2 million for non-purchased loans and leases and $1.1$0.5 million for purchased loans. The provision for loan and lease losses for the first sixnine months of 2015 was $10.6$14.2 million, including $8.9$11.8 million for non-purchased loans and $1.7$2.4 million for purchased loans, compared to $6.9$10.6 million for the first sixnine months of 2014, including $5.6$8.8 million for non-purchased loans and $1.3$1.8 million for purchased loans. The decrease in the provision for loan and lease loss during the second quarter of 2015 compared to the second quarter of 2014 was primarily due to a decrease in charge-offs associated with our non-purchased and purchased loans. The increase in the provision for loan and lease loss during the first sixnine months of 2015 compared to the first sixnine months of 2014 was due to an increase in charge-offs experienced during the first quarter of 2015 as well as the provision necessary to cover the growth of our non-purchased loan and lease portfolio.

Our provision to During the ALLL for non-purchased loans and leases for the secondfirst quarter of 2015, is primarily the resultwe sold $15.9 million of provision necessary to cover the growthperforming loans, with deteriorating credit trends, from our Corporate Loan Specialties Group, or CLSG, resulting in net charge-offs of our non-purchased loan and lease portfolio, which increased $456.0 million during the second quarter of 2015. $2.4 million.

Our practice is to charge off any estimated loss as soon as we are able to identify and reasonably quantify such potential loss. Accordingly, only a small portion of our ALLL is needed for potential losses on non-performing loans. Our ALLL to non-purchased loans and leases has decreased to 1.19%1.08% at JuneSeptember 30, 2015, compared to 1.33% at December 31, 2014 and 1.48%1.36% at JuneSeptember 30, 2014 primarily as a result of the low level of net charge-offs in recent quarters and due to generally improving economic conditions in many of our markets. While we believe the ALLL at JuneSeptember 30, 2015 and related provision for the secondthird quarter and first nine months of 2015 were appropriate, changing economic and other conditions may require future adjustments to the ALLL or the amount of provision thereto.

59


An analysis of the allowance for loan and lease losses for the periods indicated is shown in the following table.

Analysis of the Allowance for Loan and Lease Losses

 

  Six Months Ended
June 30,
 

Year Ended

December 31,

 
  2015 2014 2014 

 

Nine Months Ended

September 30,

 

 

 

Year Ended

December 31,

 

  (Dollars in thousands) 

 

2015

 

 

 

2014

 

 

 

2014

 

 

(Dollars in thousands)

 

Balance, beginning of period

  $52,918   $42,945   $42,945  

 

$

52,918

 

 

 

$

42,945

 

 

 

$

42,945

 

Non-purchased loans and leases charged off:

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

   (621 (341 (577

 

 

(742

)

 

 

 

(456

)

 

 

 

(577

)

Non-farm/non-residential

   (324 (1,254 (1,357

 

 

(330

)

 

 

 

(1,344

)

 

 

 

(1,357

)

Construction/land development

   (771 (14 (638

 

 

(809

)

 

 

 

(14

)

 

 

 

(638

)

Agricultural

   (13 (15 (214

 

 

(13

)

 

 

 

(213

)

 

 

 

(214

)

Multifamily residential

   (208  —      —    

 

 

(228

)

 

 

 

 

 

 

 

 

  

 

  

 

  

 

 

Total real estate

   (1,937 (1,624 (2,786

 

 

(2,122

)

 

 

 

(2,027

)

 

 

 

(2,786

)

Commercial and industrial

   (2,540 (422 (720

 

 

(2,672

)

 

 

 

(477

)

 

 

 

(720

)

Consumer

   (69 (97 (222

 

 

(80

)

 

 

 

(126

)

 

 

 

(222

)

Direct financing leases

   (341 (267 (602

 

 

(563

)

 

 

 

(418

)

 

 

 

(602

)

Other

   (688 (159 (793

 

 

(1,130

)

 

 

 

(258

)

 

 

 

(793

)

  

 

  

 

  

 

 

Total non-purchased loans and leases charged off

   (5,575 (2,569 (5,123

 

 

(6,567

)

 

 

 

(3,306

)

 

 

 

(5,123

)

  

 

  

 

  

 

 

Recoveries of non-purchased loans and leases previously charged off:

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

   21   71   135  

 

 

58

 

 

 

 

118

 

 

 

 

135

 

Non-farm/non-residential

   17   4   33  

 

 

18

 

 

 

 

19

 

 

 

 

33

 

Construction/land development

   37   8   11  

 

 

77

 

 

 

 

12

 

 

 

 

11

 

Agricultural

   —     11   14  

 

 

 

 

 

 

13

 

 

 

 

14

 

  

 

  

 

  

 

 

Total real estate

   75   94   193  

 

 

153

 

 

 

 

162

 

 

 

 

193

 

Commercial and industrial

   39   763   808  

 

 

188

 

 

 

 

801

 

 

 

 

808

 

Consumer

   42   36   80  

 

 

47

 

 

 

 

50

 

 

 

 

80

 

Direct financing leases

   13   14   49  

 

 

20

 

 

 

 

43

 

 

 

 

49

 

Other

   337   75   266  

 

 

458

 

 

 

 

111

 

 

 

 

266

 

  

 

  

 

  

 

 

Total recoveries of non-purchased loans and leases previously charged off

   506   982   1,396  

 

 

866

 

 

 

 

1,167

 

 

 

 

1,396

 

  

 

  

 

  

 

 

Net non-purchased loans and leases charged off

   (5,069 (1,587 (3,727

 

 

(5,701

)

 

 

 

(2,139

)

 

 

 

(3,727

)

Purchased loans charged off, net

   (1,723 (1,287 (3,215

 

 

(2,405

)

 

 

 

(1,774

)

 

 

 

(3,215

)

  

 

  

 

  

 

 

Net charge-offs – total loans and leases

   (6,792 (2,874 (6,942

 

 

(8,106

)

 

 

 

(3,913

)

 

 

 

(6,942

)

Provision for loan and lease losses:

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-purchased loans and leases

   8,900   5,600   13,700  

 

 

11,800

 

 

 

 

8,800

 

 

 

 

13,700

 

Purchased loans

   1,723   1,287   3,215  

 

 

2,405

 

 

 

 

1,774

 

 

 

 

3,215

 

  

 

  

 

  

 

 

Total provision

   10,623   6,887   16,915  

 

 

14,205

 

 

 

 

10,574

 

 

 

 

16,915

 

 ��

 

  

 

  

 

 

Balance, end of period

  $56,749   $46,958   $52,918  

 

$

59,017

 

 

 

$

49,606

 

 

 

$

52,918

 

  

 

  

 

  

 

 

Net charge-offs of non-purchased loans and leases to average non-purchased loans and leases(1)

   0.24%(2)   0.11%(2)  0.12

Net charge-offs of purchased loans to average purchased loans

   0.19%(2)   0.28%(2)  0.29

Net charge-offs of total loans and leases to average loans and leases

   0.22%(2)   0.16%(2)  0.16

Net charge-offs of non-purchased loans and leases to

average non-purchased loans and leases (1)(2)

 

 

0.17

%

 

 

 

0.10

%

 

 

 

0.12

%

Net charge-offs of purchased loans to average purchased loans (2)

 

 

0.17

%

 

 

 

0.22

%

 

 

 

0.29

%

Net charge-offs of total loans and leases to average loans

and leases (2)

 

 

0.17

%

 

 

 

0.16

%

 

 

 

0.16

%

ALLL to non-purchased loans and leases(3)

   1.19 1.48 1.33

 

 

1.08

%

 

 

 

1.36

%

 

 

 

1.33

%

ALLL to nonperforming loans and leases(3)

   349 255 251

 

 

421

%

 

 

 

276

%

 

 

 

251

%

 

(1)

(1) Excludes purchased loans and net charge-offs related to purchased loans.

(2)

Annualized.

(2) Ratios for interim periods annualized.

(3)

(3) Excludes purchased loans.

60


Our net charge-offs increased to $6.8were $1.3 million for the first six monthsthird quarter of 2015, including $5.1$0.6 million for non-purchased loans and leases and $1.7$0.7 million for purchased loans, compared to $2.9$1.0 million for the first six monthsthird quarter of 2014, including $1.6$0.5 million for non-purchased loans and leases and $1.3$0.5 million for purchased loans.  Our net charge-offs were $8.1 million for the first nine months of 2015, including $5.7 million for non-purchased loans and leases and $2.4 million for purchased loans, compared to $3.9 million for the first nine months of 2014, including $2.1 million for non-purchased loans and leases and $1.8 million for purchased loans. The increase in our net charge-offs for non-purchased loans and leases for the first nine months of 2015 compared to the same period in 2014 was primarily due to our sale during the first quarter of 2015 of $15.9$2.4 million of performing loans, with deteriorating credit trends, from our Corporate Loan Specialty Group resulting in net charge-offs of $2.4 million.loans from our CLSG previously discussed. Our net charge-offs for purchased loans increased duringfor the first sixnine months of 2015 compared to the same period in 2014, in part, due to our having previously terminated the loss share agreements on our FDIC-assisted acquisitions.

Investment Securities

At JuneSeptember 30, 2015 and 2014 and at December 31, 2014, we classified all of our investment securities portfolio as AFS. Accordingly, our investment securities are stated at estimated fair value in the consolidated financial statements with the unrealized gains and losses, net of related income tax, reported as a separate component of stockholders’ equity and included in accumulated other comprehensive income.

The following table presents the amortized cost and estimated fair value of investment securities AFS as of the dates indicated. The Company’s investment in the CRA qualified investment fund includes shares held in a mutual fund that qualifies under the Community Reinvestment Act of 1977 for community reinvestment purposes. Our holdings of equity securities in FHLB and First National Banker’s Bankshares, Inc. (“FNBB”) do not have readily determinable fair values and are carried at cost.

Investment Securities

 

  June 30,   December 31, 

 

September 30,

 

 

December 31,

 

  2015   2014   2014 

 

2015

 

 

2014

 

 

2014

 

  Amortized   Fair   Amortized   Fair   Amortized   Fair 

 

Amortized

 

 

Fair

 

 

Amortized

 

 

Fair

 

 

Amortized

 

 

Fair

 

  Cost   Value   Cost   Value   Cost   Value 

 

Cost

 

 

Value

 

 

Cost

 

 

Value

 

 

Cost

 

 

Value

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Obligations of state and political subdivisions

  $496,777    $506,915    $603,533    $616,565    $555,335    $573,209  

 

$

495,220

 

 

$

508,210

 

 

$

572,070

 

 

$

587,579

 

 

$

555,335

 

 

$

573,209

 

U.S. Government agency securities

   257,849     260,753     254,878     258,311     245,854     251,233  

 

 

267,608

 

 

 

273,552

 

 

 

251,926

 

 

 

254,062

 

 

 

245,854

 

 

 

251,233

 

Corporate obligations

   3,574     3,574     685     685     654     654  

 

 

3,551

 

 

 

3,551

 

 

 

655

 

 

 

655

 

 

 

654

 

 

 

654

 

CRA qualified investment fund

   1,028     1,020     —       —       —       —    

 

 

1,033

 

 

 

1,035

 

 

 

 

 

 

 

 

 

 

 

 

 

FHLB and FNBB equity securities

   10,015     10,015     16,568     16,568     14,225     14,225  

 

 

10,025

 

 

 

10,025

 

 

 

17,580

 

 

 

17,580

 

 

 

14,225

 

 

 

14,225

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Total

  $769,243    $782,277    $875,664    $892,129    $816,068    $839,321  

 

$

777,437

 

 

$

796,373

 

 

$

842,231

 

 

$

859,876

 

 

$

816,068

 

 

$

839,321

 

  

 

   

 

   

 

   

 

   

 

   

 

 

Our investment securities portfolio is reported at estimated fair value, which included gross unrealized gains of $16.4$19.9 million and gross unrealized losses of $1.0 million at September 30, 2015; gross unrealized gains of $21.0 million and gross unrealized losses of $3.4 million at June 30, 2015; gross unrealized gains of $21.1 million and gross unrealized losses of $4.7 million at JuneSeptember 30, 2014; and gross unrealized gains of $24.4 million and gross unrealized losses of $1.2 million at December 31, 2014. Management believes that all of its unrealized losses on individual investment securities at JuneSeptember 30, 2015 are the result of fluctuations in interest rates and do not reflect deterioration in the credit quality of these investments. Accordingly, management considers these unrealized losses to be temporary in nature. We do not have the intent to sell these investment securities with unrealized losses and, more likely than not, will not be required to sell these investment securities before fair value recovers to amortized cost.

61


The following table presents unaccreted discounts and unamortized premiums of our investment securities as of the dates indicated.

Unaccreted Discounts and Unamortized Premiums

 

 

Amortized

Cost

 

 

Unaccreted

Discount

 

 

 

 

Unamortized

Premium

 

 

Par

Value

 

  Amortized
Cost
   Unaccreted
Discount
   Unamortized
Premium
   Par
Value
 

 

(Dollars in thousands)

 

  (Dollars in thousands) 

June 30, 2015:

        

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

  $496,777    $6,912    $(6,539  $497,150  

 

$

495,220

 

 

$

6,585

 

 

 

 

$

(6,490

)

 

$

495,315

 

U.S. Government agency securities

   257,849     3,177     (5,582   255,444  

 

 

267,608

 

 

 

2,898

 

 

 

 

 

(6,241

)

 

 

264,265

 

Corporate obligations

   3,574     48     (11   3,611  

 

 

3,551

 

 

 

38

 

 

 

 

 

(10

)

 

 

3,579

 

CRA qualified investment fund

   1,028     —       —       1,028  

 

 

1,033

 

 

 

 

 

 

 

 

 

 

 

1,033

 

FHLB and FNBB equity securities

   10,015     —       —       10,015  

 

 

10,025

 

 

 

 

 

 

 

 

 

 

 

10,025

 

  

 

   

 

   

 

   

 

 

Total

  $769,243    $10,137    $(12,132  $767,248  

 

$

777,437

 

 

$

9,521

 

 

 

 

$

(12,741

)

 

$

774,217

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

  $555,335    $7,976    $(7,662  $555,649  

 

$

555,335

 

 

$

7,976

 

 

 

 

$

(7,662

)

 

$

555,649

 

U.S. Government agency securities

   245,854     3,916     (3,953   245,817  

 

 

245,854

 

 

 

3,916

 

 

 

 

 

(3,953

)

 

 

245,817

 

Corporate obligations

   654     —       (13   641  

 

 

654

 

 

 

 

 

 

 

 

(13

)

 

 

641

 

FHLB and FNBB equity securities

   14,225     —       —       14,225  

 

 

14,225

 

 

 

 

 

 

 

 

 

 

 

14,225

 

  

 

   

 

   

 

   

 

 

Total

  $816,068    $11,892    $(11,628  $816,332  

 

$

816,068

 

 

$

11,892

 

 

 

 

$

(11,628

)

 

$

816,332

 

  

 

   

 

   

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014:

        

September 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

  $603,533    $8,625    $(8,762  $603,396  

 

$

572,070

 

 

$

8,218

 

 

 

 

$

(8,218

)

 

$

572,070

 

U.S. Government agency securities

   254,878     4,561     (4,191   255,248  

 

 

251,926

 

 

 

4,231

 

 

 

 

 

(4,167

)

 

 

251,990

 

Corporate obligations

   685     —       (15   670  

 

 

655

 

 

 

 

 

 

 

 

(14

)

 

 

641

 

FHLB and FNBB equity securities

   16,568     —       —       16,568  

 

 

17,580

 

 

 

 

 

 

 

 

 

 

 

17,580

 

  

 

   

 

   

 

   

 

 

Total

  $875,664    $13,186    $(12,968  $875,882  

 

$

842,231

 

 

$

12,449

 

 

 

 

$

(12,399

)

 

$

842,281

 

  

 

   

 

   

 

   

 

 

We had no net gains of $0.1 million from the sale of $2.6 millionor sales of investment securities in the secondthird quarter of 2015, compared to net gains of $18,000$43,000 from the sale of $47.0$6.6 million of investment securities in the secondthird quarter of 2014. We had net gains of $2.6 million from the sale of $30.2 million of investment securities in the first sixnine months of 2015, compared with net gains of $23,000$0.1 million from the sale of $48.0$55.0 million of investment securities in the first sixnine months of 2014. During the secondthird quarter of 2015 and 2014, respectively, investment securities totaling $31.3$43.5 million and $16.0$38.6 million matured, were called or were paid down by the issuer. During the first sixnine months of 2015 and 2014, respectively, investment securities totaling $81.5$111.8 million and $29.7$68.3 million matured, were called or paid down by the issuer. We purchased $37.5$24.0 million in investment securities during the secondthird quarter of 2015 and $61.5 million during the first sixnine months of 2015 compared to $16.8$10.0 million of investment securities purchased during the secondthird quarter of 2014 and $35.1$46.6 million of investment securities during the first sixnine months of 2014. On February 10, 2015, we acquired $21.8 million of investment securities as a result of our Intervest acquisition, and on August 5, 2015, we acquired $12.8 million of investment securities as a result of our BCAR acquisition.

We invest in securities we believe offer good relative value at the time of purchase, and we will, from time to time, reposition our investment securities portfolio. In making decisions to sell or purchase securities, we consider credit quality, call features, maturity dates, relative yields, current market factors, interest rate risk and other relevant factors.

62


The following table presents the types and estimated fair values of our investment securities at JuneSeptember 30, 2015 based on credit ratings by one or more nationally-recognized credit rating agency.

Credit Ratings of Investment Securities

 

  AAA(1) AA(2) A(3) BBB(4) Non-
Rated(5)
 Total 
  (Dollars in thousands) 

 

AAA (1)

 

 

AA (2)

 

 

A (3)

 

 

BBB (4)

 

 

Non-

Rated (5)

 

 

Total

 

 

(Dollars in thousands)

 

Obligations of states and political subdivisions

  $10,218   $172,453   $116,583   $22,214   $185,447   $506,915  

 

$

16,366

 

 

$

172,245

 

 

$

111,609

 

 

$

22,413

 

 

$

185,577

 

 

$

508,210

 

U.S. Government agency securities

   —     260,753    —      —      —     260,753  

 

 

 

 

 

273,552

 

 

 

 

 

 

 

 

 

 

 

 

273,552

 

Corporate obligations

   —      —     621    —     2,953   3,574  

 

 

 

 

 

 

 

 

3,551

 

 

 

 

 

 

 

 

 

3,551

 

CRA qualified investment fund

   —      —      —      —     1,020   1,020  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,035

 

 

 

1,035

 

FHLB and FNBB equity securities

   —      —      —      —     10,015   10,015  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,025

 

 

 

10,025

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total

  $10,218   $433,206   $117,204   $22,214   $199,435   $782,277  

 

$

16,366

 

 

$

445,797

 

 

$

115,160

 

 

$

22,413

 

 

$

196,637

 

 

$

796,373

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Percentage of total

   1.3 55.4 15.0 2.8 25.5 100.0

 

 

2.1

%

 

 

56.0

%

 

 

14.5

%

 

 

2.8

%

 

 

24.6

%

 

 

100.0

%

Cumulative percentage of total

   1.3 56.7 71.7 74.5 100.0 

 

 

2.1

%

 

 

58.1

%

 

 

72.6

%

 

 

75.4

%

 

 

100.0

%

 

 

 

 

 

(1)

Includes securities rated Aaa by Moody’s, AAA by Standard & Poor’s (“S&P”) or a comparable rating by other nationally-recognized credit rating agencies.

(2)

Includes securities rated Aa1 to Aa3 by Moody’s, AA+ to AA- by S&P or a comparable rating by other nationally-recognized credit rating agencies.

(3)

Includes securities rated A1 to A3 by Moody’s, A+ to A- by S&P or a comparable rating by other nationally-recognized credit rating agencies.

(4)

Includes securities rated Baa1 to Baa3 by Moody’s, BBB+ to BBB- by S&P or a comparable rating by other nationally-recognized credit rating agencies.

(5)

Includes all securities that are not rated or securities that are not rated but that have a rated credit enhancement where we have ignored such credit enhancement. For these securities, we have performed our own evaluation of the security and/or the underlying issuer and believe that such security and/or its issuer has credit characteristics equivalent to those which would warrant a credit rating of investment grade (i.e., Baa3 or better by Moody’s or BBB- or better by S&P or a comparable rating by another nationally-recognized credit rating agency).

Deposits

Our lending and investment activities are funded primarily by deposits. The amount and type of deposits outstanding as of the dates indicated and their respective percentage of the total deposits are reflected in the following table. On February 10, 2015, we assumed $1.18 billion of deposits as a result of our acquisition of Intervest.Intervest, and on August 5, 2015, we assumed $289 million of deposits as a result of our acquisition of BCAR. On May 16, 2014, we assumed $970 million of deposits as a result of our acquisition of Summit. Additionally, we continued to grow our existing deposit base including growthwhich, excluding deposits acquired in deposits of $406acquisitions, increased $637 million during the first sixnine months of 2015, of which, $28 million and $378 million werewas added during the first quarter, $378 million during the second quarter and second quarters$231 million during the third quarter of 2015, respectively.

2015.

Deposits

 

  June 30, December 31, 

 

September 30,

 

 

December 31,

 

  2015 2014 2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Non-interest bearing

  $1,320,779     18.6 $1,058,210     21.2 $1,145,454     20.8

 

$

1,413,892

 

 

 

18.6

%

 

$

1,089,415

 

 

 

21.2

%

 

$

1,145,454

 

 

 

20.8

%

Interest bearing:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction (NOW)

   1,240,787     17.5   1,173,404     23.6   1,031,255     18.8  

 

 

1,411,205

 

 

 

18.6

 

 

 

1,019,089

 

 

 

19.8

 

 

 

1,031,255

 

 

 

18.8

 

Savings and money market

   2,404,764     33.9   1,575,525     31.6   1,861,734     33.9  

 

 

2,598,898

 

 

 

34.2

 

 

 

1,768,869

 

 

 

34.4

 

 

 

1,861,734

 

 

 

33.9

 

Time deposits less than $100,000

   930,640     13.1   557,632     11.2   660,711     12.0  

 

 

913,634

 

 

 

12.0

 

 

 

591,119

 

 

 

11.5

 

 

 

660,711

 

 

 

12.0

 

Time deposits of $100,000 or more

   1,190,329     16.9   619,126     12.4   797,228     14.5  

 

 

1,269,161

 

 

 

16.6

 

 

 

671,213

 

 

 

13.1

 

 

 

797,228

 

 

 

14.5

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total deposits

  $7,087,299     100.0 $4,983,897     100.0 $5,496,382     100.0

 

$

7,606,790

 

 

 

100.0

%

 

$

5,139,705

 

 

 

100.0

%

 

$

5,496,382

 

 

 

100.0

%

  

 

   

 

  

 

   

 

  

 

   

 

 

63


The amount and percentage of our deposits attributable to offices, by state, as of the dates indicated, are reflected in the following table.

Deposits by State

 

Deposits Attributable to Offices In

  June 30, December 31,
2014
 
2015 2014 

Deposits

Attributable

 

September 30,

 

 

December 31,

 

to Offices In

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Arkansas

  $3,335,900     47.1 $2,736,653     54.9 $2,912,291     53.0

 

$

3,639,783

 

 

 

47.8

%

 

$

2,793,040

 

 

 

54.3

%

 

$

2,912,291

 

 

 

53.0

%

Texas

   1,151,556     16.3   728,073     14.6   996,908     18.1  

 

 

1,121,741

 

 

 

14.7

 

 

 

808,535

 

 

 

15.7

 

 

 

996,908

 

 

 

18.1

 

North Carolina

 

 

865,016

 

 

 

11.4

 

 

 

594,726

 

 

 

11.6

 

 

 

599,184

 

 

 

10.9

 

Georgia

 

 

711,214

 

 

 

9.3

 

 

 

648,343

 

 

 

12.6

 

 

 

675,801

 

 

 

12.3

 

Florida

   738,494     10.4   120,677     2.4   124,469     2.3  

 

 

700,627

 

 

 

9.2

 

 

 

129,112

 

 

 

2.5

 

 

 

124,469

 

 

 

2.3

 

Georgia

   692,837     9.8   636,950     12.8   675,801     12.3  

North Carolina

   582,449     8.2   596,180     12.0   599,184     10.9  

New York

   419,037     5.9    —       —      —       —    

 

 

400,261

 

 

 

5.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabama

   116,031     1.6   132,271     2.6   141,266     2.6  

 

 

111,495

 

 

 

1.5

 

 

 

124,593

 

 

 

2.4

 

 

 

141,266

 

 

 

2.6

 

South Carolina

   50,995     0.7   33,093     0.7   46,463     0.8  

 

 

56,653

 

 

 

0.8

 

 

 

41,356

 

 

 

0.9

 

 

 

46,463

 

 

 

0.8

 

  

 

   

 

  

 

   

 

  

 

   

 

 

Total

  $7,087,299     100.0 $4,983,897     100.0 $5,496,382     100.0

 

$

7,606,790

 

 

 

100.0

%

 

$

5,139,705

 

 

 

100.0

%

 

$

5,496,382

 

 

 

100.0

%

  

 

   

 

  

 

   

 

  

 

   

 

 

Other Interest Bearing Liabilities

We rely on other interest bearing liabilities to supplement the funding of our lending and investing activities. Such liabilities consist of repurchase agreements with customers, other borrowings (FHLB advances and, to a lesser extent, FRB borrowings and federal funds purchased) and subordinated debentures.

The following table reflects the average balance and rate paid for each category of other interest bearing liabilities for the periods indicated.

Average Balances and Rates of Other Interest Bearing Liabilities

 

  Three Months Ended June 30, Six Months Ended June 30, 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

  2015 2014 2015 2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  Average
Balance
   Rate
Paid
 Average
Balance
   Rate
Paid
 Average
Balance
   Rate
Paid
 Average
Balance
   Rate
Paid
 

 

Average

Balance

 

 

Rate

Paid

 

 

Average

Balance

 

 

Rate

Paid

 

 

Average

Balance

 

 

Rate

Paid

 

 

Average

Balance

 

 

Rate

Paid

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Repurchase agreements with customers

  $68,656     0.11 $58,607     0.09 $73,091     0.10 $61,808     0.08

 

$

75,745

 

 

 

0.11

%

 

$

62,430

 

 

 

0.09

%

 

$

73,975

 

 

 

0.10

%

 

$

62,018

 

 

 

0.09

%

Other borrowings(1)

   161,652     3.58   281,009     3.84   175,148     3.62   280,968     3.84  

 

 

161,885

 

 

 

3.58

 

 

 

299,436

 

 

 

3.63

 

 

 

170,678

 

 

 

3.61

 

 

 

287,191

 

 

 

3.76

 

Subordinated debentures

   117,325     3.31   64,950     2.64   105,431     3.21   64,950     2.61  

 

 

117,469

 

 

 

3.32

 

 

 

64,950

 

 

 

2.60

 

 

 

109,488

 

 

 

3.25

 

 

 

64,950

 

 

 

2.61

 

  

 

    

 

    

 

    

 

   

Total other interest bearing liabilities

  $347,633     2.80 $404,566     3.11 $353,670     2.77 $407,726     3.10

 

$

355,099

 

 

 

2.75

%

 

$

426,816

 

 

 

2.95

%

 

$

354,141

 

 

 

2.76

%

 

$

414,159

 

 

 

3.03

%

  

 

    

 

    

 

    

 

   

 

(1)

Included in other borrowings at JuneSeptember 30, 2015 are FHLB advances that contain quarterly call features and mature as follows: 2017, $140.0$140 million at 3.70% weighted-average interest rate and 2018, $20.0$20 million at 2.52% weighted-average interest rate.

The decrease in other borrowings for the three and sixnine months ended JuneSeptember 30, 2015 compared to the same period in 2014 is due to our prepaying $90 million of fixed rate callable FHLB advances during the fourth quarter of 2014 and prepaying $30 million of fixed rate callable FHLB advances during the first quarter of 2015. The increase in subordinated debentures is primarily due to the $52.2 million (net of purchase accounting adjustments) of subordinated debentures assumed in the Intervest transaction.

64


CAPITAL RESOURCES AND LIQUIDITY

Capital Resources

Subordinated Debentures.Debentures. We own eight 100%-owned finance subsidiary business trusts – Ozark Capital Statutory Trust II (“Ozark II”), Ozark Capital Statutory Trust III (“Ozark III”), Ozark Capital Statutory Trust IV (“Ozark IV”), Ozark Capital Statutory Trust V (“Ozark V”) (collectively, the “Ozark Trusts”), Intervest Statutory Trust II (“Intervest II”), Intervest Statutory Trust III (“Intervest III”), Intervest Statutory Trust IV (“Intervest IV”) and Intervest Statutory Trust V (“Intervest V”), (collectively, the “Intervest Trusts”; and together with Ozark Trusts, the “Trusts”). At JuneSeptember 30, 2015, we had the following issues of trust preferred securities and subordinated debentures owed to the Trusts.

 

  Subordinated
Debentures Owed
to Trust
   Unamortized
Discount at
June 30, 2015
 Carrying Value
of Subordinated
Debentures at
June 30, 2015
   Trust
Preferred
Securities
of the
Trusts
   Contractual
Interest Rate
at June 30,
2015
 
  (Dollars in thousands) 

 

Subordinated

Debentures Owed

to Trust

 

 

Unamortized

Discount at

September 30, 2015

 

 

Carrying Value

of Subordinated

Debentures at

September 30, 2015

 

 

Trust

Preferred

Securities

of the

Trusts

 

 

Contractual

Interest Rate at

September 30,

2015

 

 

(Dollars in thousands)

 

Ozark II

  $14,433    $—     $14,433    $14,000     3.18

 

$

14,433

 

 

$

 

 

$

14,433

 

 

$

14,000

 

 

 

3.18

%

Ozark III

   14,434     —     14,434     14,000     3.24  

 

 

14,434

 

 

 

 

 

 

14,434

 

 

 

14,000

 

 

 

3.24

 

Ozark IV

   15,464     —     15,464     15,000     2.50  

 

 

15,464

 

 

 

 

 

 

15,464

 

 

 

15,000

 

 

 

2.55

 

Ozark V

   20,619     —     20,619     20,000     1.89  

 

 

20,619

 

 

 

 

 

 

20,619

 

 

 

20,000

 

 

 

1.94

 

Intervest II

   15,464     (678 14,786     15,000     3.23  

 

 

15,464

 

 

 

(656

)

 

 

14,808

 

 

 

15,000

 

 

 

3.28

 

Intervest III

   15,464     (785 14,679     15,000     3.07  

 

 

15,464

 

 

 

(759

)

 

 

14,705

 

 

 

15,000

 

 

 

3.07

 

Intervest IV

   15,464     (1,428 14,036     15,000     2.68  

 

 

15,464

 

 

 

(1,381

)

 

 

14,083

 

 

 

15,000

 

 

 

2.75

 

Intervest V

   10,310     (1,358 8,952     10,000     1.94  

 

 

10,310

 

 

 

(1,312

)

 

 

8,998

 

 

 

10,000

 

 

 

1.99

 

  

 

   

 

  

 

   

 

   

 

$

121,652

 

 

$

(4,108

)

 

$

117,544

 

 

$

118,000

 

 

 

 

 

  $121,652    $(4,249 $117,403    $118,000    
  

 

   

 

  

 

   

 

   

On February 10, 2015, in conjunction with the Intervest acquisition, the Company acquired the Intervest Trusts with outstanding subordinated debentures totaling $56.7 million and related trust preferred securities totaling $55.0 million. On the date of such acquisition, the Company recorded the assumed subordinated debentures owed to the Intervest Trusts at estimated fair value of $52.2 million, based on an independent third party valuation, to reflect a current market interest rate for comparable obligations. The fair value adjustment of $4.5 million is being amortized, using a level-yield methodology over the estimated holding period of approximately eight years, as an increase in interest expense of the subordinated debentures owed to the Intervest Trusts.

TheseOur subordinated debentures and securities generally mature 30 years after issuance and may be prepaid at par, subject to regulatory approval, on or after approximately five years from the date of issuance, or at an earlier date upon certain changes in tax laws, investment company laws or regulatory capital requirements. These subordinated debentures and the related trust preferred securities provide us additional regulatory capital to support our expected future growth and expansion.

We may need to raise additional capital in the future to provide us with sufficient capital resources and liquidity to meet our commitments and business needs. As a publicly traded company, a likely source of additional funds is the capital markets, which can provide us with funds through the public issuance of equity, both common and preferred stock, and the issuance of senior debt and/or subordinated debentures. We have an effective shelf registration statement on file with the SEC which provides us increased flexibility and more efficient access to the public debt and equity markets if needed. Our ability to raise additional capital, if needed, will depend on, among other things, conditions in the capital markets at that time, which are outside of our control, and our financial performance.

65


Common Stockholders’ Equity and Reconciliation of Non-GAAP Financial Measures.We use non-GAAP financial measures, specifically tangible common stockholders’ equity to total tangible assets, tangible book value per common share and return on average tangible common stockholders’ equity as important measures of the strength of our capital and our ability to generate earnings on tangible common equity invested by our shareholders. We believe presentation of these non-GAAP financial measures provides useful supplemental information that contributes to a proper understanding of our financial results and capital levels. These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the following tables.

Calculation of the Ratio of Total Tangible Common

Stockholders’ Equity to Total Tangible Assets

 

  June 30, December 31,
2014
 

 

September 30,

 

 

December 31,

 

  2015 2014 

 

2015

 

 

2014

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Total common stockholders’ equity before noncontrolling interest

  $1,209,254   $850,204   $908,390  

 

$

1,314,517

 

 

$

875,578

 

 

$

908,390

 

Less intangible assets:

    

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

   (122,884 (78,669 (78,669

 

 

(128,132

)

 

 

(78,669

)

 

 

(78,669

)

Core deposit and bank charter intangibles, net of accumulated amortization

   (28,266 (29,971 (26,907

 

 

(28,624

)

 

 

(28,439

)

 

 

(26,907

)

  

 

  

 

  

 

 

Total intangibles

   (151,150 (108,640 (105,576

 

 

(156,756

)

 

 

(107,108

)

 

 

(105,576

)

  

 

  

 

  

 

 

Total tangible common stockholders’ equity

  $1,058,104   $741,564   $802,814  

 

$

1,157,761

 

 

$

768,470

 

 

$

802,814

 

  

 

  

 

  

 

 

Total assets

  $8,710,435   $6,297,975   $6,766,499  

 

$

9,329,216

 

 

$

6,580,360

 

 

$

6,766,499

 

Less intangible assets:

    

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

   (122,884 (78,669 (78,669

 

 

(128,132

)

 

 

(78,669

)

 

 

(78,669

)

Core deposit and bank charter intangibles, net of accumulated amortization

   (28,266 (29,971 (26,907

 

 

(28,624

)

 

 

(28,439

)

 

 

(26,907

)

  

 

  

 

  

 

 

Total intangibles

   (151,150 (108,640 (105,576

 

 

(156,756

)

 

 

(107,108

)

 

 

(105,576

)

  

 

  

 

  

 

 

Total tangible assets

  $8,559,285   $6,189,335   $6,660,923  

 

$

9,172,460

 

 

$

6,473,252

 

 

$

6,660,923

 

  

 

  

 

  

 

 

Ratio of total common stockholders’ equity to total assets

   13.88 13.50 13.42

 

 

14.09

%

 

 

13.31

%

 

 

13.42

%

  

 

  

 

  

 

 

Ratio of total tangible common stockholders’ equity to total tangible assets

   12.36 11.98 12.05

 

 

12.62

%

 

 

11.87

%

 

 

12.05

%

  

 

  

 

  

 

 

Calculation of the Ratio of Tangible Book Value Per Common Share

 

  June 30,   December 31,
2014
 

 

September 30,

 

 

December 31,

 

  2015   2014   

 

2015

 

 

2014

 

 

2014

 

  (In thousands, except per share amounts) 

 

(In thousands, except per share amounts)

 

Total common stockholders’ equity before noncontrolling interest

  $1,209,254    $850,204    $908,390  

 

$

1,314,517

 

 

$

875,578

 

 

$

908,390

 

Less intangible assets:

      

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

   (122,884   (78,669   (78,669

 

 

(128,132

)

 

 

(78,669

)

 

 

(78,669

)

Core deposit and bank charter intangibles, net of accumulated amortization

   (28,266   (29,971   (26,907

 

 

(28,624

)

 

 

(28,439

)

 

 

(26,907

)

  

 

   

 

   

 

 

Total intangibles

   (151,150   (108,640   (105,576

 

 

(156,756

)

 

 

(107,108

)

 

 

(105,576

)

  

 

   

 

   

 

 

Total tangible common stockholders’ equity

  $1,058,104    $741,564    $802,814  

 

$

1,157,761

 

 

$

768,470

 

 

$

802,814

 

  

 

   

 

   

 

 

Shares of common stock outstanding

   86,811     79,662     79,924  

 

 

88,265

 

 

 

79,705

 

 

 

79,924

 

  

 

   

 

   

 

 

Book value per common share

  $13.93    $10.67    $11.37  

 

$

14.89

 

 

$

10.99

 

 

$

11.37

 

  

 

   

 

   

 

 

Tangible book value per common share

  $12.19    $9.31    $10.04  

 

$

13.12

 

 

$

9.64

 

 

$

10.04

 

  

 

   

 

   

 

 

66


Calculation of Return on Average Tangible Common Stockholders’ Equity

 

  Three Months Ended Six Months Ended 

 

Three Months Ended

 

 

Nine Months Ended

 

  June 30, June 30, 

 

September 30,

 

 

September 30,

 

  2015 2014 2015 2014 

 

2015

 

 

2014

 

 

2015

 

 

2014

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

Net income available to common stockholders

  $44,776   $26,486   $84,670   $51,762  

 

$

46,128

 

 

$

32,093

 

 

$

130,798

 

 

$

83,855

 

  

 

  

 

  

 

  

 

 

Average common stockholders’ equity before noncontrolling interest

  $1,191,798   $749,692   $1,121,225   $696,360  

 

$

1,265,619

 

 

$

860,240

 

 

$

1,169,885

 

 

$

751,602

 

Less average intangible assets:

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

   (122,884 (44,083 (112,883 (24,770

 

 

(126,059

)

 

 

(78,669

)

 

 

(117,313

)

 

 

(42,736

)

Core deposit and bank charter intangibles, net of accumulated amortization

   (29,161 (16,033 (28,996 (14,973

 

 

(28,807

)

 

 

(29,363

)

 

 

(28,927

)

 

 

(19,770

)

  

 

  

 

  

 

  

 

 

Total average intangibles

   (152,045 (60,116 (141,879 (39,743

 

 

(154,866

)

 

 

(108,032

)

 

 

(146,240

)

 

 

(62,506

)

  

 

  

 

  

 

  

 

 

Average tangible common stockholders’ equity

  $1,039,753   $689,576   $979,346   $656,617  

 

$

1,110,753

 

 

$

752,208

 

 

$

1,023,645

 

 

$

689,096

 

  

 

  

 

  

 

  

 

 

Return on average common stockholders’ equity

   15.07 14.17 15.23 14.99

 

 

14.46

%

 

 

14.80

%

 

 

14.95

%

 

 

14.92

%

  

 

  

 

  

 

  

 

 

Return on average tangible common stockholders’ equity

   17.27 15.41 17.43 15.90

 

 

16.48

%

 

 

16.93

%

 

 

17.08

%

 

 

16.27

%

  

 

  

 

  

 

  

 

 

Common Stock Dividend Policy. During the quarter ended JuneSeptember 30, 2015, we paid a dividend of $0.135$0.14 per common share compared to $0.115$0.12 per common share in the quarterthree months ended JuneSeptember 30, 2014. During the nine months ended September 30, 2015, we paid dividends of $0.405 per common share compared to $0.345 per common share during the nine months ended September 30, 2014. On JulyOctober 1, 2015, our board of directors approved a dividend of $0.14$0.145 per common share that was paid on July 24,October 23, 2015. The determination of future dividends on our common stock will depend on conditions existing at that time and approval of our board of directors.

Regulatory Capital Compliance

Bank and bank holding company regulatory authorities in the United States impose certain capital standards on all bank holding companies and banks. These capital standards require compliance with capital adequacy guidelines and prompt corrective action regulations and involve quantitative measures of assets, liabilities and certain off-balance-sheet items, which are subject to risk weightings and various other factors.

On July 9, 2013, the FDIC and other federal banking regulators issued a final rule that substantially revised the risk-based capital requirements applicable to bank holding companies and insured depository institutions, including the Company and the Bank, to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision (“Basel III”) and certain provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Basel III Rules”). The Basel III Rules became effective for the Company and the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). The Basel III Rules require the maintenance of minimum amounts and ratios (set forth in the table below)following table) of common equity tier 1 capital, tier 1 capital and total capital (as defined in the regulations) to risk-weighted assets (as defined), and of tier 1 capital to adjusted quarterly average assets (as defined).

Under the new Basel III Rules, common equity tier 1 capital consists of common stock and paid-in capital (net of treasury stock) and retained earnings. Common equity tier 1 capital is reduced by goodwill, certain intangible assets, net of associated deferred tax liabilities, deferred tax assets that arise from tax credit and net operating loss carryforwards, net of any valuation allowance, and certain other items as specified by the Basel III Rules.

Tier 1 capital includes common equity tier 1 capital and certain additional tier 1 items as provided under the Basel III Rules. The tier 1 capital for our holding company consists of common equity tier 1 capital and $118 million of trust preferred securities issued by the Trusts. The Basel III Rules include certain provisions that would require trust preferred securities to be phased out of qualifying tier 1 capital. Currently, our trust preferred securities are grandfathered under the Basel III Rules and will continue to be included as tier 1 capital. However, should we continue to grow and exceed $15 billion in total assets, the grandfather provisions applicable to our trust preferred securities may no longer apply, depending on whether we cross the $15 billion threshold through organic growth or by acquisition. The common equity tier 1 capital and the tier 1 capital are the same for our bank subsidiary.

67


Basel III Rules allow for insured depository institutions to make a one-time election not to include most elements of accumulated other comprehensive income in regulatory capital and instead effectively use the existing treatment under the general risk-based capital rules. Insured depository institutions, including the Company and Bank, must make their accumulated

other comprehensive income opt-out election in the first Consolidated Reports of Condition and Income (“Call Report”), Consolidated Financial Statements for Bank Holding Companies (“FR Y-9C”) and Parent Company Only Financial Statements for Large Bank Holding Companies (“FR Y-9LP”) reports that are filed for the first quarter of 2015. We made this opt-out election in our Call Report, FR Y-9C and FR Y-9LP filed for the first quarter of 2015 to avoid significant variations in the level of capital depending upon the impact of interest rate fluctuations on the fair value of our investments securities portfolio.

Total capital includes tier 1 capital and tier 2 capital. Tier 2 capital includes, among other things, the allowable portion of the ALLL and any trust preferred securities that are excluded from tier 1 capital.

The Basel III Rules also changed the risk-weights of assets in an effort to better reflect credit risk and other risk exposures. These include a 150% risk weight (up from 100%) for certain high volatility commercial real estate acquisition, development and construction loans and the unsecured portion of non-residential mortgage loans that are 90 days past due or otherwise on nonaccrual status; a 20% (up from 0%) credit conversion factor for the unused portion of a commitment with an original maturity of one year or less that is not unconditionally cancellable; a 250% risk weight (up from 100%) for mortgage servicing rights and deferred tax assets that are not deducted from capital; and increased risk weights (from 0% to up to 600%) for equity exposures.

The common equity tier 1 capital, tier 1 capital and total capital ratios are calculated by dividing the respective capital amounts by risk-weighted assets. The leverage ratio is calculated by dividing tier 1 capital by adjusted quarterly average total assets.

The Basel III Rules limit capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of 2.5% of common equity tier 1 capital, tier 1 capital and total capital to risk-weighted assets in addition to the amount necessary to meet minimum risk-based capital requirements. The capital conservation buffer will be phased in beginning January 1, 2016, at 0.625% of risk-weighted assets, increasing each year until fully implemented at 2.5% on January 1, 2019. When fully phased in on January 1, 2019, the Basel III Rules will require us to maintain (i) a minimum ratio of common equity tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% capital conservation buffer, which effectively results in a minimum ratio of 7.0% upon full implementation, (ii) a minimum ratio of tier 1 capital to risk-weighted assets of at least 6.0%, plus thea 2.5% capital conservation buffer, which effectively results in a minimum ratio of 8.50% upon full implementation, (iii) a minimum ratio of total capital to risk-weighted assets of at least 8.0%, plus thea 2.5% capital conservation buffer, which effectively results in a minimum ratio of 10.5% upon full implementation and (iv) a minimum leverage ratio of 4.0%.

The following table presents actual and required capital ratios as of JuneSeptember 30, 2015 for the Company and the Bank under the Basel III Rules. The minimum required capital amounts presented include the minimum required capital levels as of JuneSeptember 30, 2015 based on the current phase-in provisions of the Basel III Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Rules have been fully phased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Rules.

 

 

Actual

 

 

Minimum Capital

Required – Basel III

Phase-In Schedule

 

 

Minimum Capital

Required – Basel III

Fully Phased-In

 

 

Required to be

Considered Well

Capitalized

 

  Actual   Minimum Capital
Required – Basel III
Phase-In Schedule
 Minimum Capital
Required – Basel III

Fully Phased-In
 Required to be
Considered Well
Capitalized
 

 

Capital

Amount

 

 

Ratio

 

 

Capital

Amount

 

 

Ratio

 

 

Capital

Amount

 

 

Ratio

 

 

Capital

Amount

 

 

Ratio

 

  Capital
Amount
   Ratio   Capital
Amount
   Ratio Capital
Amount
   Ratio Capital
Amount
   Ratio 

 

(Dollars in thousands)

 

  (Dollars in thousands) 

June 30, 2015:

              

September 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 to risk-weighted assets:

              

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

  $1,054,014     11.18     424,366    $4.50 $660,124     7.00 N/A     N/A  

 

$

1,152,237

 

 

 

10.70

%

 

$

484,719

 

 

 

4.50

%

 

$

754,007

 

 

 

7.00

%

 

N/A

 

 

N/A

 

Bank

   1,148,610     12.20     423,547     4.50   658,850     7.00   $611,789     6.50

 

 

1,229,303

 

 

 

11.42

 

 

 

484,320

 

 

 

4.50

 

 

 

753,387

 

 

 

7.00

 

 

$

699,574

 

 

 

6.50

%

Tier 1 capital to risk-weighted assets:

              

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

   1,172,014     12.43     565,821     6.00   801,579     8.50   N/A     N/A  

 

 

1,253,313

 

 

 

11.64

 

 

 

646,292

 

 

 

6.00

 

 

 

915,581

 

 

 

8.50

 

 

N/A

 

 

N/A

 

Bank

   1,148,610     12.20     564,729     6.00   800,032     8.50   752,972     8.00  

 

 

1,229,303

 

 

 

11.42

 

 

 

645,760

 

 

 

6.00

 

 

 

914,827

 

 

 

8.50

 

 

 

861,014

 

 

 

8.00

 

Total capital to risk-weighted assets:

              

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

   1,228,763     13.03     754,428     8.00   990,186     10.50   N/A     N/A  

 

 

1,312,330

 

 

 

12.18

 

 

 

861,723

 

 

 

8.00

 

 

 

1,131,011

 

 

 

10.50

 

 

N/A

 

 

N/A

 

Bank

   1,205,359     12.81     752,972     8.00   988,275     10.50   941,215     10.00  

 

 

1,288,320

 

 

 

11.97

 

 

 

861,014

 

 

 

8.00

 

 

 

1,130,080

 

 

 

10.50

 

 

 

1,076,267

 

 

 

10.00

 

Tier 1 leverage to average assets:

              

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

   1,172,014     14.41     325,434     4.00   325,434     4.00   N/A     N/A  

 

 

1,253,313

 

 

 

14.30

 

 

 

350,577

 

 

 

4.00

 

 

 

350,577

 

 

 

4.00

 

 

N/A

 

 

N/A

 

Bank

   1,148,310     14.13     325,111     4.00   325,111     4.00   406,389     5.00  

 

 

1,229,303

 

 

 

14.04

 

 

 

350,283

 

 

 

4.00

 

 

 

350,283

 

 

 

4.00

 

 

 

437,854

 

 

 

5.00

 

68


The following table presents actual and required capital ratios as of December 31, 2014 for the Company and the Bank under the regulatory capital rules then in effect.

 

        Required 

 

 

 

 

 

 

 

 

Required

 

  Actual For Capital
Adequacy Purposes
 To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
 

 

Actual

 

 

For Capital

Adequacy Purposes

 

 

To Be Well

Capitalized Under

Prompt Corrective

Action Provisions

 

  Amount   Ratio Amount   Ratio Amount   Ratio 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

  (Dollars in thousands) 

 

(Dollars in thousands)

 

December 31, 2014:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 capital to risk-weighted assets:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

  $851,682     11.74 $290,213     4.00 $435,319     6.00

 

$

851,682

 

 

 

11.74

%

 

$

290,213

 

 

 

4.00

%

 

$

435,319

 

 

 

6.00

%

Bank

   824,120     11.37   290,130     4.00   435,194     6.00  

 

 

824,120

 

 

 

11.37

 

 

 

290,130

 

 

 

4.00

 

 

 

435,194

 

 

 

6.00

 

Total capital to risk-weighted assets:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

   904,600     12.47   580,425     8.00   725,532     10.00  

 

 

904,600

 

 

 

12.47

 

 

 

580,425

 

 

 

8.00

 

 

 

725,532

 

 

 

10.00

 

Bank

   877,038     12.10   580,259     8.00   725,324     10.00  

 

 

877,038

 

 

 

12.10

 

 

 

580,259

 

 

 

8.00

 

 

 

725,324

 

 

 

10.00

 

Tier 1 leverage to average assets:

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

   851,681     12.92   197,711     3.00   329,518     5.00  

 

 

851,681

 

 

 

12.92

 

 

 

197,711

 

 

 

3.00

 

 

 

329,518

 

 

 

5.00

 

Bank

   824,120     12.52   197,465     3.00   329,108     5.00  

 

 

824,120

 

 

 

12.52

 

 

 

197,465

 

 

 

3.00

 

 

 

329,108

 

 

 

5.00

 

As of JuneSeptember 30, 2015, capital levels at both the Company and the Bank exceed all capital adequacy requirements under the Basel III Rules on a fully phased-in basis. Based on the ratios presented above, capital levels as of JuneSeptember 30, 2015 exceed the minimum levels necessary to be considered “well capitalized.”

Liquidity

Bank Liquidity.Liquidity represents an institution’s ability to provide funds to satisfy demands from depositors, borrowers and other creditors by either converting assets into cash or accessing new or existing sources of incremental funds. Liquidity risk arises from the possibility we may be unable to satisfy current or future funding requirements and needs. The ALCO and Investments Committee (“ALCO”), which reports to the board of directors, has primary responsibility for oversight of our liquidity, funds management, asset/liability (interest rate risk) position and investment portfolio functions.

The objective of managing liquidity risk is to ensure the cash flow requirements resulting from depositor, borrower and other creditor demands are met, as well as operating cash needs of the Company, and the cost of funding such requirements and needs is reasonable. We maintain an interest rate risk, liquidity and funds management policy and a contingency funding plan that, among other things, include policies and procedures for managing liquidity risk. Generally we rely on deposits, repayments of loans and leases, and repayments of our investment securities as our primary sources of funds. Our principal deposit sources include consumer, commercial and public funds customers in our markets. We have used these funds, together with wholesale deposit sources such as brokered deposits, along with FHLB advances, federal funds purchased and other sources of short-term borrowings, to make loans and leases, acquire investment securities and other assets and to fund continuing operations.

Deposit levels may be affected by a number of factors, including rates paid by competitors, general interest rate levels, returns available to customers on alternative investments, general economic and market conditions and other factors. Loan and lease repayments are generally a relatively stable source of funds but are subject to the borrowers’ and lessees’ ability to repay the loans and leases, which can be adversely affected by a number of factors including changes in general economic conditions, adverse trends or events affecting business industry groups or specific businesses, declines in real estate values or markets, business closings or lay-offs, inclement weather, natural disasters and other factors. Furthermore, loans and leases generally are not readily convertible to cash. Accordingly, we may be required from time to time to rely on secondary sources of liquidity to meet growth in loans and leases and deposit withdrawal demands or otherwise fund operations. Such secondary sources include wholesale deposit sources, FHLB advances, secured and unsecured federal funds lines of credit from correspondent banks, FRB borrowings and/or accessing the capital markets.

At JuneSeptember 30, 2015, we had substantial unused borrowing availability. This availability was primarily comprised of the following four options: (1) $1.66$1.60 billion of available blanket borrowing capacity with the FHLB (on October 16, 2015, this available blanket borrowing capacity was increased by $922 million to approximately $2.5 billion following the completion of routine collateral examination by the FHLB), (2) $137$155 million of investment securities available to pledge for federal funds or other borrowings, (3) $170 million of available unsecured federal funds borrowing lines and (4) up to $149$143 million of available borrowing capacity from borrowing programs of the FRB.

69


We anticipate we will continue to rely primarily on deposits, repayments of loans and leases and repayments ofcash flows from our investment securities portfolio to provide liquidity, as well as other funding sources as appropriate. Additionally, where necessary, the sources of borrowed funds described above will be used to augment our primary funding sources.

Sources and Uses of Funds.Operating activities provided net cash of $44.9$77.2 million for the first sixnine months of 2015 and $20.1$48.2 million for the first sixnine months of 2014. Net cash used or provided by operating activities is comprised primarily of net income, adjusted for non-cash items and for changes in various operating assets and liabilities.

Investing activities used net cash of $39.2$532.9 million in the first sixnine months of 2015 and used $118.8$382.3 million in the first sixnine months of 2014. The decreaseincrease in net cash used by investing activities of $79.6$150.6 million was primarily the result of the increase in net cash of $274.3 million receivedused to fund non-purchased loan and lease growth in the Intervest acquisition. Additionally, the net activity in our investment securities portfolio provided $76.8 million during the first sixnine months of 2015 compared to $43.0the same period in 2014 and $85 million of BOLI purchased during the first sixnine months of 2014. The current low interest rate environment has resulted2015 (none in many issuers of investment securities, particularly tax-exempt municipal securities, to call higher rate securities and refinance such securities at lower interest rates. The investing cash flow provided by our Intervest transaction and investment securities portfolio was2014), partially offset by investing activitiesthe increase in net cash flow used to purchase $85.0 millionprovided by payments on purchased loans in BOLI policies during the first sixnine months of 2015 compared to no BOLI purchases during the first six months ofsame period in 2014 and investing activitiesthe increase in net cash flow used to fund the continued growthreceived in our loanmerger and lease portfolio, which used $338.0 millionacquisition transactions in the first sixnine months of 2015 compared to $332.3the same period in 2014.  

Financing activities provided $587.1 million and $250.1 million in the first six months of 2014.

Financing activities provided $359.0 million and $13.4 million in the first sixnine months of 2015 and 2014, respectively. The increase in net cash provided by financing activities was primarily the result of an increase in net cash provided by our deposit activities, which provided $406.3$636.9 million during the first sixnine months of 2015 to help fund our loan and lease growth compared to $41.2$197.0 million of net cash provided during the first sixnine months of 2014. This increase in financing activities cash flows providedwas also affected by our deposit activities was partially offset by our repayment of other borrowings, which used $31.4$31.5 million during the first sixnine months of 2015.

2015 and provided $71.3 million during the first nine months of 2014.

Off-Balance Sheet Commitments.We are party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments primarily include commitments to extend credit and standby letters of credit. See Note 9 to the Consolidated Financial Statements for more information about our outstanding guarantees and commitments as of JuneSeptember 30, 2015.

Growth and Expansion

De Novo Growth.In 20142015, we opened loan production offices for our Real Estate Specialties Group, or RESG, in Houston, Texas and in Los Angeles, California. We also opened a third retail banking office in Bradenton, Florida, a retail banking office in Cornelius, North Carolina and a retail banking office in Hilton Head Island, South Carolina. In the second half of 2015, we expect to open our fourth retail banking office in Houston, Texas, a loan production office in Little Rock, Arkansas and a loan production office in Greensboro, North Carolina, and we closed a loan production office in Asheville, North Carolina. During the fourth quarter of 2015, we expect to convert a retail banking office in Benton, Arkansas to a loan production office.  During 2016, we expect to open our first retail banking office in Siloam Springs in northwest Arkansas, our secondthird retail banking office in Springdale, Arkansas, our third retail banking office in Fayetteville, Arkansas, and our first retail banking office in McKinney, Texas.Texas and a loan production office in San Francisco, California for our Real Estate Specialties Group, or RESG.

We intend to continue our growth andde novo branching strategy in the future years through the opening of additional branchesretail banking and loan production offices. Opening new offices is subject to local banking market conditions, availability of suitable sites, hiring qualified personnel, obtaining regulatory and other approvals and many other conditions and contingencies that we cannot predict with certainty. We may increase or decrease our expected number of new office openings as a result of a variety of factors including our financial results, changes in economic or competitive conditions, strategic opportunities or other factors.

During the first sixnine months of 2015, we spent $9.7$12.0 million on capital expenditures for premises and equipment. Our capital expenditures for the full year 2015 are expected to be in the range of $15 million to $25 million, including progress payments on construction projects expected to be completed in 2015 and 2016, furniture and equipment costs and acquisition of sites for future development. Actual expenditures may vary significantly from those expected, depending on the number and cost of additional branch offices acquired or constructed and sites acquired for future development, progress or delays encountered on ongoing and new construction projects, delays in or inability to obtain required approvals, potential premises and equipment expenditures associated with acquisitions, if any, and other factors.

Acquisitions.We have shown substantial growth through a combination of organic growth and acquisitions. Since 2010, we have completed 13 acquisitions, including seven FDIC-assisted transactions.transactions, and on October 19, 2015, we announced our 14th acquisition.

On February 10, 2015, we completed our acquisition of Intervest and its wholly-owned bank subsidiary Intervest National Bank, headquartered in New York, New York. The acquisition of Intervest added seven full serviceretail banking offices including one in New York City, five in Clearwater, Florida and one in Pasadena, Florida. In September 2015, we closed one of the banking offices in Clearwater, Florida.

70


On August 5, 2015, we completed our acquisition of Bank of the Carolinas Corporation (“BCAR”)BCAR and its wholly-owned bank subsidiary Bank of the Carolinas, headquartered in Mocksville, North Carolina. The acquisition of BCAR added eight full serviceretail banking offices in North Carolina, including one each in Advance, Asheboro, Concord, Harrisburg, Landis, Lexington, Mocksville and Winston-Salem.

On October 19, 2015, we entered into a definitive agreement and plan of merger (the “C&S Agreement”) with Community & Southern Holdings, Inc. (“C&S”) and its wholly-owned bank subsidiary Community & Southern Bank.  Community & Southern Bank, headquartered in Atlanta, Georgia operates 47 banking offices throughout Georgia and one banking office in Jacksonville, Florida.  Completion of the transaction, which is subject to certain closing activities, including receipt of customary regulatory approvals and the approval of both C&S and our shareholders, is expected to occur late in the first quarter or the second quarter of 2016.

We expect to continue growing through both ourde novo branching strategy and traditional acquisitions. With respect to ourde novo branching strategy, futurede novo branches are expected to be focused in states where we currently have banking offices and we expect to begin focusing on larger markets and MSAs across the U.S. where we currently do not have offices. Future RESG loan production offices are expected to be focused in strategically important markets (most likely San Francisco in the first quarter of 2016 and offices in Washington, D.C., Seattle, Boston and Chicago)Chicago at later dates). With respect to traditional acquisitions, we are seeking acquisitions that are either immediately accretive to book value, tangible book value, and diluted earnings per share, or strategic in location, or both.

RECENTLY ISSUED ACCOUNTING STANDARDS

See Note 18 to the Consolidated Financial Statements for a discussion of certain recently issued and recently adopted accounting pronouncements.

71


Item 3.

Quantitative and QualitativeQualitative Disclosures about Market Risk

Interest rate risk results from timing differences in the repricing of assets and liabilities or from changes in relationships between interest rate indexes. Our interest rate risk management is the responsibility of ALCO, which reports to the board of directors.

We regularly review our exposure to changes in interest rates. Among the factors considered are changes in the mix of interest earning assets and interest bearing liabilities, interest rate spreads and repricing periods. Typically, ALCO reviews on at least a quarterly basis our relative ratio of rate sensitive assets (“RSA”) to rate sensitive liabilities (“RSL”) and the related cumulative gap for different time periods. However, the primary tool used by ALCO to analyze our interest rate risk and interest rate sensitivity is an earnings simulation model.

This earnings simulation modeling process projects a baseline net interest income (assuming no changes in interest rate levels) and estimates changes to that baseline net interest income resulting from changes in interest rate levels. We rely primarily on the results of this model in evaluating our interest rate risk. This model incorporates a number of additional factors including: (1) the expected exercise of call features on various assets and liabilities, (2) the expected rates at which various RSA and RSL will reprice, (3) the expected growth in various interest earning assets and interest bearing liabilities and the expected interest rates on new assets and liabilities, (4) the expected relative movements in different interest rate indexes which are used as the basis for pricing or repricing various assets and liabilities, (5) existing and expected contractual cap and floor rates on various assets and liabilities, (6) expected changes in administered rates on interest bearing transaction, savings, money market and time deposit accounts and the expected impact of competition on the pricing or repricing of such accounts, (7) the timing and amount of cash flows expected to be received on purchased loans and (8) other relevant factors. Inclusion of these factors in the model is intended to more accurately project our expected changes in net interest income resulting from interest rate changes. We typically model our change in net interest income assuming interest rates go up 100 bps, up 200 bps, up 300 bps, up 400 bps, down 100 bps, down 200 bps, down 300 bps and down 400 bps. Based on current conditions, we believe that modeling our change in net interest income assuming interest rates go down 100 bps, down 200 bps, down 300 bps and down 400 bps is not meaningful. For purposes of this model, we have assumed that the change in interest rates phases in over a 12-month period. While we believe this model provides a reasonably accurate projection of our interest rate risk, the model includes a number of assumptions and predictions which may or may not be correct and may impact the model results. These assumptions and predictions include inputs to compute baseline net interest income, growth rates, expected changes in administered rates on interest bearing deposit accounts, competition and a variety of other factors that are difficult to accurately predict. Accordingly, there can be no assurance the earnings simulation model will accurately reflect future results.

The following table presents the earnings simulation model’s projected impact of a change in interest rates on the projected baseline net interest income for the 12-month period commencing JulyOctober 1, 2015. This change in interest rates assumes parallel shifts in the yield curve and does not take into account changes in the slope of the yield curve or the impact of any possible future acquisitions.

 

Shift in Interest Rates (in bps)

% Change in

Projected Baseline

Net Interest Income

+400

11.6%

13.1%

+300

8.3

9.5

+200

5.0

5.9

+100

2.2

2.7

-100

Not meaningful

-200

Not meaningful

-300

Not meaningful

-400

Not meaningful

In the event of a shift in interest rates, management may take certain actions intended to mitigate the negative impact to net interest income or to maximize the positive impact to net interest income. These actions may include, but are not limited to, restructuring of interest earning assets and interest bearing liabilities, seeking alternative funding sources or investment opportunities and modifying the pricing or terms of loans, leases and deposits.

72


Item 4.

Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures.

An evaluation as of the end of the period covered by this quarterly report was carried out under the supervision and with the participation of our management, including our Chairman and Chief Executive Officer and our Chief Financial Officer and Chief Accounting Officer, of the effectiveness of the design and operation of our “disclosure controls and procedures,” which are defined under SEC rules as controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within required time periods. Based upon that evaluation, our Chairman and Chief Executive Officer and our Chief Financial Officer and Chief Accounting Officer concluded that our disclosure controls and procedures were effective.

(b) Changes in Internal Control over Financial Reporting.

Our management, including our Chairman and Chief Executive Officer and our Chief Financial Officer and Chief Accounting Officer, has evaluated any changes in our internal control over financial reporting that occurred during the quarterly period covered by this report and has concluded that there were no changes during the quarterly period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

73


PART II. OTHER INFORMATION

Item 1.

PART II.

OTHER INFORMATIONLegal Proceedings

Item 1.Legal Proceedings

On January 5, 2012, the Company and the Bank were served with a summons and complaint filed on December 19, 2011, in the Circuit Court of Lonoke County, Arkansas, Division III, styledRobert Walker, Ann B. Hines and Judith Belk vs. Bank of the Ozarks, Inc. and Bank of the Ozarks,, Case No. CV-2011-777. In addition, on December 21, 2012, the Bank was served with a summons and complaint filed on December 20, 2012, in the Circuit Court of Pulaski County, Arkansas, Ninth Division, styledAudrey Muzingo v. Bank of the Ozarks,, Case No. 60 CV-12-6043. The complaint in each case alleges that the Company and/or Bank have harmed the plaintiffs, current or former customers of the Bank, by improper, unfair, and unconscionable assessment and collection of excessive overdraft fees from the plaintiffs. According to the complaints, plaintiffs claim that the Bank employs sophisticated software to automate its overdraft system, and that this system unfairly and inequitably manipulates and alters customers’ transaction records in order to maximize overdraft penalties, particularly utilizing a practice of posting of items in “high-to-low” order, despite the actual sequence in which such items are presented for payment. Plaintiffs claim that the Bank’s deposit agreements with customers do not adequately disclose the Bank’s overdraft assessment policies and are ambiguous, deceptive, unfair, and misleading. The complaint in each case alleges that these actions and omissions constitute breach of contract, breach of the implied covenant of good faith and fair dealing, unconscionable conduct, conversion, unjust enrichment, and violation of the Arkansas Deceptive Trade Practices Act. The complaint in theWalker case also includes a count for conversion. Each of the complaints seeks to have the cases certified by the court as a class action for all Bank account holders similarly situated, and seeks a declaratory judgment as to the wrongful nature of the Bank’s overdraft fee policies, restitution of overdraft fees paid by the plaintiffs and the putative class (defined as all Bank customers residing in Arkansas) as a result of the actions cited in the complaints, disgorgement of profits as a result of the alleged wrongful actions, and unspecified compensatory and statutory or punitive damages, together with pre-judgment interest, costs, and plaintiffs’ attorneys’ fees.

The Company and Bank filed a motion to dismiss and to compel arbitration in theWalker case. The trial court denied the motion and found that the arbitration provision contained in the controlling Consumer Deposit Account Agreement was unconscionable and thus unenforceable on the grounds that the provision was the result of unequal bargaining power. The Company and Bank appealed the trial court’s ruling to the Arkansas Court of Appeals on an interlocutory basis. On September 18, 2013, a three-judge panel of the Arkansas Court of Appeals reversed the trial court’s ruling and remanded the case to the trial court for the purpose of entering an order compelling arbitration. On October 7, 2013, the plaintiffs filed petitions for reconsideration and review before the Arkansas Court of Appeals and Arkansas Supreme Court, respectively. On October 30, 2013, the Arkansas Court of Appeals denied the plaintiffs’ petition for reconsideration. In January 2014, the Arkansas Supreme Court granted the plaintiff’s petition for review. Oral arguments were presented to the Arkansas Supreme Court on May 1, 2014. On May 15, 2014, the Arkansas Supreme Court vacated the Arkansas Court of Appeals’ decision, reversing and remanding the case to the trial court to determine, in the first instance, whether there is a valid agreement to arbitrate disputes between the named plaintiffs and the Bank.

An evidentiary hearing was conducted by the trial court on the arbitration issue on October 1, 2014, and the trial court took the matter under advisement. On October 30, 2014, the trial court issued an order once again denying the Company and Bank’s motion to dismiss and to compel arbitration. The trial court ruled that the Consumer Deposit Account Agreement containing the arbitration provision was not enforceable because of a lack of mutual agreement and lack of mutual obligation. The Company and Bank have appealed the trial court’s ruling to the Arkansas Supreme Court on an interlocutory basis. The Company and Bank filed their initial appellate brief on April 14, 2015. The plaintiffs filed their appellate brief on May 14, 2015, and the Company and the Bank filed their reply brief on May 29, 2015. The Arkansas Supreme Court has determined that oral arguments are unnecessary. A ruling from the Arkansas Supreme Court is expected in Septembermid-November or OctoberDecember of 2015.

The Plaintiff in theMuzingo case has agreed to stay the proceedings in that case pending the outcome of the appeal in theWalker case. The Company and the Bank believe the Plaintiffs’ claims in each of these cases are unfounded and subject to meritorious defenses and intend to vigorously defend against these claims.

The Company is party to various other legal proceedings, as both plaintiff and defendant, arising in the ordinary course of business, including claims of lender liability, broken promises, and other similar lending-related claims. While the ultimate resolution of these various claims and proceedings cannot be determined at this time, management of the Company believes that such claims and proceedings, individually or in the aggregate, will not have a material adverse effect on the future results of operations, financial condition, or liquidity of the Company.

Item 1A.

Risk Factors

There were no material changes from the risk factors set forth under Part I, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

74


Item 2.

Unregistered Sales of EquityEquity Securities and Use of Proceeds

We had no unregistered sales of equity securities and did not purchase any shares of our common stock during the period covered by this report.

Item 3.

Defaults Upon Senior Securities

Not Applicable.

Item 4.

Mine Safety Disclosures

Not Applicable.

Item 5.

Other Information

None.

Item 6.

Exhibits

Reference is made to the Exhibit Index set forth immediately following the signature page of this report.

75


SIGNATURESIGNATURE

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Bank of the Ozarks, Inc.

DATE: August 7,November 6, 2015

/s/ Greg McKinney

Greg McKinney

Chief Financial Officer and

Chief Accounting Officer

(Principal Financial Officer and Authorized Officer)

76


Bank of the Ozarks, Inc.

Exhibit Index

 

Exhibit
Number

Exhibit
Number

2.1

    2.1

Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, Summit Bancorp, Inc. and Summit Bank, dated as of January 30, 2014 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on January 30, 2014, and incorporated herein by this reference).

2.2

    2.2

Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, Intervest Bancshares Corporation and Intervest National Bank, dated as of July 31, 2014 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on July 31, 2014, and incorporated herein by this reference).

2.3

Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, Community & Southern Holdings, Inc. and Community & Southern Bank, dated as of October 19, 2015 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on October 19, 2015, and incorporated herein by this reference).

3.1

Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc., dated May 22, 1997 (previously filed as Exhibit 3.1 to the Company’s Registration Statement on Form S-1 filed with the Commission on May 22, 1997, as amended, Commission File No. 333-27641, and incorporated herein by this reference).

3.2

    3.2

Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated December 9, 2003 (previously filed as Exhibit 3.2 to the Company’s Annual Report on Form 10-K filed with the Commission on March 12, 2004 for the year ended December 31, 2003, and incorporated herein by this reference).

3.3

    3.3

Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated December 10, 2008 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on December 10, 2008, and incorporated herein by this reference).

3.4

    3.4

Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated May 19, 2014 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 20, 2014).

3.5

    3.5

Amended and Restated Bylaws of Bank of the Ozarks, Inc., dated November 18, 2014 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on November 21, 2014, and incorporated herein by this reference).

11.1

  10.1*

Bank of the Ozarks, Inc. Amended and Restated Stock Option Plan, effective May 18, 2015 (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 18, 2015 and incorporated herein by this reference).
  10.2*Form of Stock Option Grant Agreement, effective May 18, 2015, for employees under the Amended and Restated Stock Option Plan (previously filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Commission on May 18, 2015 and incorporated herein by this reference)
  10.3*Bank of the Ozarks, Inc. Non-Employee Director Stock Plan, effective May 18, 2015 (previously filed as Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the Commission on May 18, 2015 and incorporated herein by this reference).
  11.1

Earnings Per Share Computation (included in Note 4 to the Consolidated Financial Statements).

12.1

  12.1

Computation of Ratios of Earnings to Fixed Charges, filed herewith.herewith.

31.1

  31.1

Certification of Chairman and Chief Executive Officer, pursuant to Section 302 of the Sarbanes Oxley Act of 2002, filed herewith.

31.2

  31.2

Certification of Chief Financial Officer and Chief Accounting Officer, pursuant to Section 302 of the Sarbanes Oxley Act of 2002, filed herewith.

32.1

  32.1

Certification of Chairman and Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, furnished herewith.

32.2

  32.2

Certification of Chief Financial Officer and Chief Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, furnished herewith.

101.INS

101.INS

XBRL Instance Document

101.SCH

101.SCH

XBRL Taxonomy Extension Schema

101.CAL

101.CAL

XBRL Taxonomy Extension Calculation Linkbase

101.DEF

101.DEF

XBRL Taxonomy Definition Linkbase

101.LAB

101.LAB

XBRL Extension Label Linkbase

101.PRE

101.PRE

XBRL Taxonomy Extension Presentation Linkbase

 

*Management contract or a compensatory plan or arrangement.

 

71

77