Item 1. Financial Statements
C1
Financial, Inc.
Consolidated
Balance Sheets
(Unaudited)
March 31, 2016 and December 31, 2015
(Dollars in thousands, except per share
data)
(Balance Sheet data at December 31, 2015 is derived from audited financial statements)
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
183,746
|
|
|
$
|
137,259
|
|
Time deposits in other financial institutions
|
|
|
248
|
|
|
|
248
|
|
Federal Home Loan Bank stock, at cost
|
|
|
11,284
|
|
|
|
11,668
|
|
Loans receivable (net of allowance of $8,146 at March 31, 2016 and $8,031 at December 31, 2015)
|
|
|
1,445,995
|
|
|
|
1,429,131
|
|
Premises and equipment, net
|
|
|
64,570
|
|
|
|
65,139
|
|
Other real estate owned, net
|
|
|
27,557
|
|
|
|
28,330
|
|
Bank-owned life insurance (BOLI)
|
|
|
37,531
|
|
|
|
37,275
|
|
Accrued interest receivable
|
|
|
4,710
|
|
|
|
4,641
|
|
Core deposit intangible, net
|
|
|
643
|
|
|
|
699
|
|
Prepaid expenses
|
|
|
5,493
|
|
|
|
5,613
|
|
Other assets
|
|
|
5,294
|
|
|
|
5,517
|
|
Total assets
|
|
$
|
1,787,071
|
|
|
$
|
1,725,520
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
|
Noninterest bearing
|
|
$
|
379,464
|
|
|
$
|
321,034
|
|
Interest bearing
|
|
|
965,382
|
|
|
|
957,231
|
|
Total deposits
|
|
|
1,344,846
|
|
|
|
1,278,265
|
|
Federal Home Loan Bank advances
|
|
|
229,000
|
|
|
|
242,000
|
|
Other liabilities
|
|
|
7,594
|
|
|
|
4,274
|
|
Total liabilities
|
|
|
1,581,440
|
|
|
|
1,524,539
|
|
Commitments and contingencies (Note 7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
Common stock, par value $1.00; 100,000,000 shares authorized; 16,100,966 shares issued and outstanding at both March 31, 2016 and December 31, 2015
|
|
|
16,101
|
|
|
|
16,101
|
|
Additional paid-in capital
|
|
|
148,122
|
|
|
|
148,122
|
|
Retained earnings
|
|
|
41,408
|
|
|
|
36,758
|
|
Accumulated other comprehensive income
|
|
|
-
|
|
|
|
-
|
|
Total stockholders’ equity
|
|
|
205,631
|
|
|
|
200,981
|
|
Total liabilities and stockholders’ equity
|
|
$
|
1,787,071
|
|
|
$
|
1,725,520
|
|
See accompanying notes to unaudited consolidated
financial statements.
C1
Financial, Inc.
Consolidated
Income
STATEMENTS
(Unaudited)
(Dollars in thousands, except per share data)
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Interest income
|
|
|
|
|
|
|
|
|
Loans, including fees
|
|
$
|
20,495
|
|
|
$
|
17,564
|
|
Securities
|
|
|
3
|
|
|
|
3
|
|
Federal funds sold and other
|
|
|
286
|
|
|
|
202
|
|
Total interest income
|
|
|
20,784
|
|
|
|
17,769
|
|
Interest expense
|
|
|
|
|
|
|
|
|
Savings and interest-bearing demand deposits
|
|
|
682
|
|
|
|
602
|
|
Time deposits
|
|
|
839
|
|
|
|
784
|
|
Federal Home Loan Bank advances
|
|
|
1,030
|
|
|
|
808
|
|
Total interest expense
|
|
|
2,551
|
|
|
|
2,194
|
|
Net interest income
|
|
|
18,233
|
|
|
|
15,575
|
|
Provision (reversal of provision) for loan losses
|
|
|
(561
|
)
|
|
|
191
|
|
Net interest income after provision for loan losses
|
|
|
18,794
|
|
|
|
15,384
|
|
Noninterest income
|
|
|
|
|
|
|
|
|
Gains on sales of loans
|
|
|
199
|
|
|
|
230
|
|
Service charges and fees
|
|
|
619
|
|
|
|
567
|
|
Gains on sales of other real estate owned, net
|
|
|
307
|
|
|
|
348
|
|
Bank-owned life insurance
|
|
|
256
|
|
|
|
92
|
|
Other noninterest income
|
|
|
341
|
|
|
|
365
|
|
Total noninterest income
|
|
|
1,722
|
|
|
|
1,602
|
|
Noninterest expense
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
5,386
|
|
|
|
5,217
|
|
Occupancy expense
|
|
|
1,231
|
|
|
|
1,212
|
|
Furniture and equipment
|
|
|
724
|
|
|
|
756
|
|
Regulatory assessments
|
|
|
462
|
|
|
|
361
|
|
Network services and data processing
|
|
|
1,199
|
|
|
|
1,084
|
|
Printing and office supplies
|
|
|
66
|
|
|
|
58
|
|
Postage and delivery
|
|
|
53
|
|
|
|
84
|
|
Advertising and promotion
|
|
|
859
|
|
|
|
826
|
|
Other real estate owned related expense, net
|
|
|
359
|
|
|
|
593
|
|
Other real estate owned – valuation allowance expense
|
|
|
14
|
|
|
|
31
|
|
Amortization of intangible assets
|
|
|
55
|
|
|
|
83
|
|
Professional fees
|
|
|
779
|
|
|
|
698
|
|
Loan collection expenses
|
|
|
103
|
|
|
|
84
|
|
Merger related expense
|
|
|
585
|
|
|
|
-
|
|
Other noninterest expense
|
|
|
723
|
|
|
|
748
|
|
Total noninterest expense
|
|
|
12,598
|
|
|
|
11,835
|
|
Income before income taxes
|
|
|
7,918
|
|
|
|
5,151
|
|
Income tax expense
|
|
|
3,268
|
|
|
|
1,977
|
|
Net income
|
|
$
|
4,650
|
|
|
$
|
3,174
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.29
|
|
|
$
|
0.20
|
|
Diluted
|
|
$
|
0.29
|
|
|
$
|
0.20
|
|
See accompanying notes to unaudited consolidated
financial statements.
C1
Financial, Inc.
Consolidated
Statements of Comprehensive Income
(Unaudited)
(Dollars in thousands)
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Net income
|
|
$
|
4,650
|
|
|
$
|
3,174
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
Unrealized gains/losses on available-for-sale securities:
|
|
|
|
|
|
|
|
|
Unrealized holding gains arising during the period
|
|
|
-
|
|
|
|
-
|
|
Reclassification adjustments for gains included in net income*
|
|
|
-
|
|
|
|
-
|
|
Tax effect*
|
|
|
-
|
|
|
|
-
|
|
Total other comprehensive income, net of tax
|
|
|
-
|
|
|
|
-
|
|
Comprehensive income
|
|
$
|
4,650
|
|
|
$
|
3,174
|
|
|
*
|
Amounts for realized gains on available-for-sale securities are included in gains on sales of securities in the consolidated
income statements. Income taxes associated with the unrealized holding gains arising during the period, net of the reclassification
adjustments for gains included in net income were $0 for both the three months ended March 31, 2016 and 2015, respectively. The
amounts related to income taxes on gains included in net income are included in income tax expense in the consolidated income statements.
|
See accompanying
notes to unaudited consolidated financial statements.
C1
Financial, Inc.
Consolidated
Statements of Changes in Stockholders’ Equity
(Unaudited)
Three Months Ended March 31, 2016 and 2015
(Dollars in thousands)
|
|
Common
Stock
|
|
|
Additional
Paid in
Capital
|
|
|
Retained
Earnings
|
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
|
Total
|
|
Balance at January 1, 2015
|
|
$
|
16,101
|
|
|
$
|
148,122
|
|
|
$
|
22,415
|
|
|
$
|
-
|
|
|
$
|
186,638
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
3,174
|
|
|
|
-
|
|
|
|
3,174
|
|
Other comprehensive income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance at March 31, 2015
|
|
$
|
16,101
|
|
|
$
|
148,122
|
|
|
$
|
25,589
|
|
|
$
|
-
|
|
|
$
|
189,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2016
|
|
$
|
16,101
|
|
|
$
|
148,122
|
|
|
$
|
36,758
|
|
|
$
|
-
|
|
|
$
|
200,981
|
|
Net income
|
|
|
-
|
|
|
|
-
|
|
|
|
4,650
|
|
|
|
-
|
|
|
|
4,650
|
|
Other comprehensive income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Balance at March 31, 2016
|
|
$
|
16,101
|
|
|
$
|
148,122
|
|
|
$
|
41,408
|
|
|
$
|
-
|
|
|
$
|
205,631
|
|
See accompanying
notes to unaudited consolidated financial statements.
C1
Financial, Inc.
Consolidated
Statements of Cash Flows
(Unaudited)
(Dollars in thousands)
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
4,650
|
|
|
$
|
3,174
|
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|
|
|
|
|
|
Provision (reversal of provision) for loan losses
|
|
|
(561
|
)
|
|
|
191
|
|
Depreciation
|
|
|
856
|
|
|
|
791
|
|
Net accretion of purchase accounting adjustments
|
|
|
(317
|
)
|
|
|
(518
|
)
|
Accretion of loan discount
|
|
|
(52
|
)
|
|
|
(58
|
)
|
Amortization of other intangible assets
|
|
|
55
|
|
|
|
83
|
|
Increase in other real estate owned valuation allowance
|
|
|
14
|
|
|
|
31
|
|
Increase in cash surrender value of BOLI
|
|
|
(256
|
)
|
|
|
(92
|
)
|
Net change in deferred income tax expense
|
|
|
78
|
|
|
|
23
|
|
Gains on sales of loans
|
|
|
(199
|
)
|
|
|
(230
|
)
|
Gains on sales of other real estate owned, net
|
|
|
(307
|
)
|
|
|
(348
|
)
|
Net change in other assets and liabilities:
|
|
|
|
|
|
|
|
|
Accrued interest receivable and other assets
|
|
|
196
|
|
|
|
1,009
|
|
Other liabilities
|
|
|
3,362
|
|
|
|
623
|
|
Net cash from operating activities
|
|
|
7,519
|
|
|
|
4,679
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
Loan originations, net of repayments
|
|
|
(17,985
|
)
|
|
|
(68,567
|
)
|
Proceeds from loans sold
|
|
|
2,021
|
|
|
|
1,983
|
|
Proceeds from sales of other real estate owned
|
|
|
1,254
|
|
|
|
5,140
|
|
Purchases of Federal Home Loan Bank stock
|
|
|
(169
|
)
|
|
|
(1,992
|
)
|
Proceeds from sales of Federal Home Loan Bank stock
|
|
|
553
|
|
|
|
1,227
|
|
Purchases of premises and equipment
|
|
|
(287
|
)
|
|
|
(1,689
|
)
|
Net cash from investing activities
|
|
|
(14,613
|
)
|
|
|
(63,898
|
)
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
Net change in deposits
|
|
|
66,581
|
|
|
|
32,340
|
|
Repayment of Federal Home Loan Bank advances
|
|
|
(13,000
|
)
|
|
|
(16,000
|
)
|
Proceeds from Federal Home Loan Bank advances
|
|
|
-
|
|
|
|
40,000
|
|
Net cash from financing activities
|
|
|
53,581
|
|
|
|
56,340
|
|
Net change in cash and cash equivalents
|
|
|
46,487
|
|
|
|
(2,879
|
)
|
Cash and cash equivalents at beginning of the period
|
|
|
137,259
|
|
|
|
185,703
|
|
Cash and cash equivalents at end of the period
|
|
$
|
183,746
|
|
|
$
|
182,824
|
|
Supplemental information:
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest
|
|
$
|
2,530
|
|
|
$
|
2,202
|
|
Cash paid during the period for income taxes
|
|
|
20
|
|
|
|
2,229
|
|
Non-cash items:
|
|
|
|
|
|
|
|
|
Transfers from loans to other real estate owned
|
|
|
188
|
|
|
|
228
|
|
See accompanying notes to unaudited consolidated
financial statements
.
C1
Financial, Inc.
NOTES
TO Consolidated FINANCIAL Statements
(Unaudited)
March 31, 2016 and 2015
(Dollars in thousands, except per share
data)
NOTE 1 – BASIS OF PRESENTATION
Nature of Operations and Principles of
Consolidation: The consolidated financial statements as of and for the three months ended March 31, 2016 and 2015 include C1 Financial,
Inc. (“C1 Financial”) and its wholly owned subsidiary, C1 Bank (the “Bank”), together referred to as the
“Company”.
C1 Bank is a state chartered bank and is
subject to the regulations of certain government agencies. The Bank provides a variety of banking services to individuals through
its 32 banking centers and one loan production office, which are located in ten counties (Pinellas, Hillsborough, Pasco, Manatee,
Sarasota, Charlotte, Lee, Miami-Dade, Broward and Orange). Its primary deposit products are checking, money market, savings, and
term certificate accounts, and its primary lending products are commercial real estate loans, residential real estate loans, commercial
loans, and consumer loans. Substantially all loans are secured by specific items of collateral including commercial and residential
real estate, business assets and consumer assets. There are no significant concentrations of loans to any one industry or customer.
However, the customers’ ability to repay their loans is dependent on real estate values and general economic conditions.
The consolidated financial information
included herein as of and for the three months ended March 31, 2016 and 2015 is unaudited. Accordingly, it does not include all
of the information and footnotes required by U.S. Generally Accepted Accounting Principles (“GAAP”) for complete financial
statements. However, such information reflects all adjustments consisting of normal recurring accruals which are, in the opinion
of management, necessary for a fair statement of the financial condition and results of operations for the interim periods, with
all significant intercompany transactions eliminated. Certain account reclassifications have been made to the 2015 financial statements
in order to conform to classifications used in the current year. Reclassifications had no effect on 2015 net income or stockholders’
equity. The results for the three months ended March 31, 2016 are not indicative of annual results. The accompanying unaudited
consolidated financial statements have been prepared in accordance with GAAP for interim financial information and with the instructions
to Form 10-Q and Article 10 of Regulation S-X. The December 31, 2015 consolidated balance sheet was derived from the Company’s
December 31, 2015 audited Consolidated Financial Statements.
Earnings per share: Basic earnings per
common share is net income divided by the weighted average number of common shares outstanding during the period. Diluted earnings
per share includes the effect of any potentially dilutive common stock equivalents (i.e., outstanding stock options). Earnings
per common share is restated for all stock splits and stock dividends through the date of the issuance of the financial statements.
NOTE 2 – INVESTMENT SECURITIES
The Bank had no securities available for
sale as of March 31, 2016 and December 31, 2015 due to the decision to sell all marketable securities in the Bank’s portfolio
in 2013. This decision was based on the assessment that improving economic conditions could begin to put upward pressure on interest
rates. This action eliminated the mark-to-market risk that holding the securities would have posed in a rising interest rate environment
and allowed the excess funds to be redeployed into loans.
NOTE 3 – LOANS
The following table provides information
on the loan portfolio by portfolio segment at the dates indicated:
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
Real estate
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
295,925
|
|
|
$
|
303,644
|
|
Commercial
|
|
|
782,193
|
|
|
|
783,774
|
|
Construction
|
|
|
223,562
|
|
|
|
197,070
|
|
Total real estate
|
|
|
1,301,680
|
|
|
|
1,284,488
|
|
Commercial
|
|
|
61,019
|
|
|
|
63,635
|
|
Consumer
|
|
|
97,054
|
|
|
|
94,521
|
|
Total loans, gross
|
|
|
1,459,753
|
|
|
|
1,442,644
|
|
Less:
|
|
|
|
|
|
|
|
|
Net deferred loan fees
|
|
|
(5,612
|
)
|
|
|
(5,482
|
)
|
Allowance for loan losses
|
|
|
(8,146
|
)
|
|
|
(8,031
|
)
|
Total loans, net
|
|
$
|
1,445,995
|
|
|
$
|
1,429,131
|
|
The Bank has divided the loan portfolio
into various portfolio segments, each with different risk characteristics and methodologies for assessing risk. The portfolio segments
identified are as follows:
Residential real estate loans are typically
secured by 1-4 family residential properties located mostly in Florida and are underwritten in accordance with policies set forth
and approved by the Board of Directors, including repayment capacity and source, value of the underlying property, credit history
and stability. Repayment of residential real estate loans is primarily dependent upon the personal income or business income generated
by the secured rental property of the borrowers (in the case of investment properties), which can be impacted by the economic conditions
in their market area or, in the case of loans to foreign borrowers, their country of origin from which their source of income originates.
Commercial real estate loans are typically
segmented into classes such as office buildings and condominiums, retail buildings and shopping centers, warehouse and other. Commercial
real estate loans are secured by the subject property and are underwritten based upon standards set forth in the Bank’s policies
approved by the Board of Directors. Such standards include, among other factors, loan to value limits, cash flow and debt service
coverage, and general creditworthiness of the obligors.
Construction loans to borrowers are extended
for the purpose of financing the construction of owner occupied and nonowner occupied properties. These loans are categorized as
construction loans during the construction period, later converting to commercial or residential real estate loans after the construction
is complete and amortization of the loan begins. Construction loans are approved based on an analysis of the borrower and guarantor,
the viability of the project and on an acceptable percentage of the appraised value of the property securing the loan. Construction
loan funds are disbursed periodically based on the percentage of construction completed.
Commercial loans are primarily underwritten
on the basis of the borrowers’ ability to service such debt from income. When possible, commercial loans are secured by real
estate. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value.
As a general practice, collateral is taken as a security interest in any available real estate, equipment, or other chattel, although
loans may also be made on an unsecured basis. Collateralized working capital loans typically are secured by short-term assets whereas
long-term loans are primarily secured by long-term assets.
Consumer loans are extended for various
purposes. This segment also includes home improvement loans, lines of credit, personal loans, and deposit account collateralized
loans. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic
conditions in their market areas such as unemployment levels. Loans to consumers are extended after a credit evaluation, including
the creditworthiness of the borrower, the purpose of the credit, and the primary and secondary sources of repayment.
The following tables present the activity
in the allowance for loan losses by portfolio segment for the three months ended March 31, 2016 and 2015:
Three Months Ended March 31, 2016
|
|
Residential
Real
Estate
|
|
|
Commercial
Real
Estate
|
|
|
Construction
|
|
|
Commercial
|
|
|
Consumer
|
|
|
Total
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
1,763
|
|
|
$
|
4,007
|
|
|
$
|
1,206
|
|
|
$
|
437
|
|
|
$
|
618
|
|
|
$
|
8,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans charged-off
|
|
|
(15
|
)
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
(34
|
)
|
|
|
(4
|
)
|
|
|
(54
|
)
|
Recoveries
|
|
|
55
|
|
|
|
469
|
|
|
|
124
|
|
|
|
46
|
|
|
|
36
|
|
|
|
730
|
|
Net recoveries
|
|
|
40
|
|
|
|
469
|
|
|
|
123
|
|
|
|
12
|
|
|
|
32
|
|
|
|
676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (reversal of provision) for loan losses
|
|
|
(88
|
)
|
|
|
(468
|
)
|
|
|
8
|
|
|
|
(34
|
)
|
|
|
21
|
|
|
|
(561
|
)
|
Ending balance
|
|
$
|
1,715
|
|
|
$
|
4,008
|
|
|
$
|
1,337
|
|
|
$
|
415
|
|
|
$
|
671
|
|
|
$
|
8,146
|
|
Three Months Ended March 31, 2015
|
|
Residential
Real
Estate
|
|
|
Commercial
Real
Estate
|
|
|
Construction
|
|
|
Commercial
|
|
|
Consumer
|
|
|
Total
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
820
|
|
|
$
|
3,423
|
|
|
$
|
416
|
|
|
$
|
373
|
|
|
$
|
292
|
|
|
$
|
5,324
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans charged-off
|
|
|
-
|
|
|
|
(1
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
(3
|
)
|
|
|
(4
|
)
|
Recoveries
|
|
|
69
|
|
|
|
112
|
|
|
|
23
|
|
|
|
33
|
|
|
|
39
|
|
|
|
276
|
|
Net recoveries
|
|
|
69
|
|
|
|
111
|
|
|
|
23
|
|
|
|
33
|
|
|
|
36
|
|
|
|
272
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision (reversal of provision) for loan losses
|
|
|
41
|
|
|
|
(56
|
)
|
|
|
40
|
|
|
|
24
|
|
|
|
142
|
|
|
|
191
|
|
Ending balance
|
|
$
|
930
|
|
|
$
|
3,478
|
|
|
$
|
479
|
|
|
$
|
430
|
|
|
$
|
470
|
|
|
$
|
5,787
|
|
The following table
provides the allocation of the allowance for loan losses by portfolio segment at March 31, 2016:
March 31, 2016
|
|
Residential
Real Estate
|
|
|
Commercial
Real Estate
|
|
|
Construction
|
|
|
Commercial
|
|
|
Consumer
|
|
|
Total
|
|
Specific reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
151
|
|
|
$
|
182
|
|
|
$
|
125
|
|
|
$
|
72
|
|
|
$
|
-
|
|
|
$
|
530
|
|
Purchased credit impaired loans
|
|
|
73
|
|
|
|
48
|
|
|
|
4
|
|
|
|
-
|
|
|
|
-
|
|
|
|
125
|
|
Total specific reserves
|
|
|
224
|
|
|
|
230
|
|
|
|
129
|
|
|
|
72
|
|
|
|
-
|
|
|
|
655
|
|
General reserves
|
|
|
1,491
|
|
|
|
3,778
|
|
|
|
1,208
|
|
|
|
343
|
|
|
|
671
|
|
|
|
7,491
|
|
Total
|
|
$
|
1,715
|
|
|
$
|
4,008
|
|
|
$
|
1,337
|
|
|
$
|
415
|
|
|
$
|
671
|
|
|
$
|
8,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
4,242
|
|
|
$
|
23,432
|
|
|
$
|
177
|
|
|
$
|
582
|
|
|
$
|
10
|
|
|
$
|
28,443
|
|
Purchased credit impaired loans
|
|
|
5,023
|
|
|
|
17,042
|
|
|
|
1,124
|
|
|
|
176
|
|
|
|
61
|
|
|
|
23,426
|
|
Collectively evaluated for impairment
|
|
|
286,660
|
|
|
|
741,719
|
|
|
|
222,261
|
|
|
|
60,261
|
|
|
|
96,983
|
|
|
|
1,407,884
|
|
Total ending loans balance
|
|
$
|
295,925
|
|
|
$
|
782,193
|
|
|
$
|
223,562
|
|
|
$
|
61,019
|
|
|
$
|
97,054
|
|
|
$
|
1,459,753
|
|
The following table provides the allocation
of the allowance for loan losses by portfolio segment at December 31, 2015:
December 31, 2015
|
|
Residential
Real Estate
|
|
|
Commercial
Real Estate
|
|
|
Construction
|
|
|
Commercial
|
|
|
Consumer
|
|
|
Total
|
|
Specific reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
156
|
|
|
$
|
189
|
|
|
$
|
125
|
|
|
$
|
77
|
|
|
$
|
-
|
|
|
$
|
547
|
|
Purchased credit impaired loans
|
|
|
72
|
|
|
|
48
|
|
|
|
4
|
|
|
|
-
|
|
|
|
-
|
|
|
|
124
|
|
Total specific reserves
|
|
|
228
|
|
|
|
237
|
|
|
|
129
|
|
|
|
77
|
|
|
|
-
|
|
|
|
671
|
|
General reserves
|
|
|
1,535
|
|
|
|
3,770
|
|
|
|
1,077
|
|
|
|
360
|
|
|
|
618
|
|
|
|
7,360
|
|
Total
|
|
$
|
1,763
|
|
|
$
|
4,007
|
|
|
$
|
1,206
|
|
|
$
|
437
|
|
|
$
|
618
|
|
|
$
|
8,031
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
3,550
|
|
|
$
|
23,304
|
|
|
$
|
177
|
|
|
$
|
616
|
|
|
$
|
10
|
|
|
$
|
27,657
|
|
Purchased credit impaired loans
|
|
|
5,086
|
|
|
|
17,885
|
|
|
|
1,171
|
|
|
|
179
|
|
|
|
62
|
|
|
|
24,383
|
|
Collectively evaluated for impairment
|
|
|
295,008
|
|
|
|
742,585
|
|
|
|
195,722
|
|
|
|
62,840
|
|
|
|
94,449
|
|
|
|
1,390,604
|
|
Total ending loans balance
|
|
$
|
303,644
|
|
|
$
|
783,774
|
|
|
$
|
197,070
|
|
|
$
|
63,635
|
|
|
$
|
94,521
|
|
|
$
|
1,442,644
|
|
The following table presents loans individually
evaluated for impairment by portfolio segment as of March 31, 2016 and December 31, 2015. The difference between the unpaid principal
balance and the recorded investment is the amount of partial charge-offs that have been taken. The unpaid principal balance and
recorded investment of commercial real estate loans secured by farmland were primarily related to two commercial real estate loans
secured by Brazilian farmland.
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Unpaid
Principal
Balance
|
|
|
Recorded
Investment
|
|
|
Allowance for
Loan Losses
Allocated
|
|
|
Unpaid
Principal
Balance
|
|
|
Recorded
Investment
|
|
|
Allowance for
Loan Losses
Allocated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
3,856
|
|
|
$
|
3,747
|
|
|
$
|
-
|
|
|
$
|
3,079
|
|
|
$
|
2,970
|
|
|
$
|
-
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Owner occupied
|
|
|
3,074
|
|
|
|
2,758
|
|
|
|
-
|
|
|
|
2,886
|
|
|
|
2,595
|
|
|
|
-
|
|
Nonowner occupied
|
|
|
2,071
|
|
|
|
2,045
|
|
|
|
-
|
|
|
|
2,071
|
|
|
|
2,071
|
|
|
|
-
|
|
Secured by farmland
|
|
|
17,458
|
|
|
|
17,416
|
|
|
|
-
|
|
|
|
17,458
|
|
|
|
17,416
|
|
|
|
-
|
|
Construction
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial
|
|
|
636
|
|
|
|
439
|
|
|
|
-
|
|
|
|
639
|
|
|
|
440
|
|
|
|
-
|
|
Consumer
|
|
|
11
|
|
|
|
10
|
|
|
|
-
|
|
|
|
11
|
|
|
|
10
|
|
|
|
-
|
|
With allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
|
523
|
|
|
|
495
|
|
|
|
151
|
|
|
|
610
|
|
|
|
580
|
|
|
|
156
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Owner occupied
|
|
|
1,280
|
|
|
|
1,213
|
|
|
|
182
|
|
|
|
1,287
|
|
|
|
1,222
|
|
|
|
189
|
|
Nonowner occupied
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Secured by farmland
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Construction
|
|
|
177
|
|
|
|
177
|
|
|
|
125
|
|
|
|
177
|
|
|
|
177
|
|
|
|
125
|
|
Commercial
|
|
|
151
|
|
|
|
143
|
|
|
|
72
|
|
|
|
204
|
|
|
|
176
|
|
|
|
77
|
|
Consumer
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
29,237
|
|
|
$
|
28,443
|
|
|
$
|
530
|
|
|
$
|
28,422
|
|
|
$
|
27,657
|
|
|
$
|
547
|
|
Average impaired loans and related interest
income for the three months ended March 31, 2016 and 2015 were as follows:
|
|
Three Months Ended March 31, 2016
|
|
|
Three Months Ended March 31, 2015
|
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
Cash Basis
Interest
Recognized
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
Cash Basis
Interest
Recognized
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
3,775
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,300
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Owner occupied
|
|
|
2,770
|
|
|
|
3
|
|
|
|
-
|
|
|
|
3,861
|
|
|
|
-
|
|
|
|
-
|
|
Nonowner occupied
|
|
|
2,045
|
|
|
|
-
|
|
|
|
-
|
|
|
|
548
|
|
|
|
-
|
|
|
|
-
|
|
Secured by farmland
|
|
|
17,416
|
|
|
|
-
|
|
|
|
-
|
|
|
|
143
|
|
|
|
-
|
|
|
|
-
|
|
Construction
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
130
|
|
|
|
-
|
|
|
|
-
|
|
Commercial
|
|
|
441
|
|
|
|
-
|
|
|
|
-
|
|
|
|
732
|
|
|
|
-
|
|
|
|
-
|
|
Consumer
|
|
|
10
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
|
-
|
|
With allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
|
496
|
|
|
|
-
|
|
|
|
-
|
|
|
|
539
|
|
|
|
-
|
|
|
|
-
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Owner occupied
|
|
|
1,216
|
|
|
|
5
|
|
|
|
-
|
|
|
|
684
|
|
|
|
4
|
|
|
|
-
|
|
Nonowner occupied
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Secured by farmland
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Construction
|
|
|
177
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial
|
|
|
147
|
|
|
|
1
|
|
|
|
-
|
|
|
|
223
|
|
|
|
1
|
|
|
|
-
|
|
Consumer
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
28,493
|
|
|
$
|
9
|
|
|
$
|
-
|
|
|
$
|
8,162
|
|
|
$
|
5
|
|
|
$
|
-
|
|
The following table presents the recorded
investment in nonaccrual and loans past due over 90 days still on accrual as of March 31, 2016 and December 31, 2015:
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Nonaccrual
|
|
|
Loans Past Due Over
90 Days Still
Accruing
|
|
|
Nonaccrual
|
|
|
Loans Past Due Over
90 Days Still
Accruing
|
|
Residential real estate
|
|
$
|
5,087
|
|
|
$
|
-
|
|
|
$
|
4,763
|
|
|
$
|
-
|
|
Commercial real estate
|
|
|
30,473
|
|
|
|
17,055
|
|
|
|
30,457
|
|
|
|
-
|
|
Construction
|
|
|
177
|
|
|
|
-
|
|
|
|
177
|
|
|
|
-
|
|
Commercial
|
|
|
537
|
|
|
|
-
|
|
|
|
544
|
|
|
|
-
|
|
Consumer
|
|
|
10
|
|
|
|
-
|
|
|
|
10
|
|
|
|
-
|
|
Total
|
|
$
|
36,284
|
|
|
$
|
17,055
|
|
|
$
|
35,951
|
|
|
$
|
-
|
|
The increase in loans past due over 90
days and still accruing was related to one loan that is well-secured by Brazilian farmland and on which we continue to collect
payments (a payment was received after quarter end, which brought the loan below 90 days past due). The reported amounts as of
March 31, 2016 and December 31, 2015 included nonaccrual purchased credit impaired loans of $8,395 and $8,880, respectively. Purchased
credit impaired loans are placed on nonaccrual and accounted for under the cost recovery method when repayment is expected through
foreclosure or repossession of the collateral, and the timing of foreclosure or repossession cannot be estimated with reasonable
certainty. These loans are measured for impairment under the Bank’s policy for measuring impairment on collateral dependent
impaired loans that were originated by the Bank and included in impaired loans if there is a subsequent decline in the value of
the collateral.
The following table presents the aging
of the recorded investment in past due loans as of March 31, 2016:
March 31, 2016
|
|
30 – 59
Days Past
Due
|
|
|
60 – 89
Days Past
Due
|
|
|
Greater than
89 Days Past
Due
|
|
|
Total Past
Due
|
|
|
Loans Not Past
Due
|
|
|
Total
|
|
Residential real estate
|
|
$
|
2,222
|
|
|
$
|
265
|
|
|
$
|
4,220
|
|
|
$
|
6,707
|
|
|
$
|
289,218
|
|
|
$
|
295,925
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
31,311
|
|
|
|
31,311
|
|
Owner occupied
|
|
|
2,909
|
|
|
|
380
|
|
|
|
5,487
|
|
|
|
8,776
|
|
|
|
224,790
|
|
|
|
233,566
|
|
Nonowner occupied
|
|
|
-
|
|
|
|
786
|
|
|
|
2,179
|
|
|
|
2,965
|
|
|
|
464,053
|
|
|
|
467,018
|
|
Secured by farmland
|
|
|
-
|
|
|
|
-
|
|
|
|
34,470
|
|
|
|
34,470
|
|
|
|
15,828
|
|
|
|
50,298
|
|
Construction
|
|
|
-
|
|
|
|
-
|
|
|
|
177
|
|
|
|
177
|
|
|
|
223,385
|
|
|
|
223,562
|
|
Commercial
|
|
|
28
|
|
|
|
14
|
|
|
|
533
|
|
|
|
575
|
|
|
|
60,444
|
|
|
|
61,019
|
|
Consumer
|
|
|
139
|
|
|
|
16
|
|
|
|
-
|
|
|
|
155
|
|
|
|
96,899
|
|
|
|
97,054
|
|
Total
|
|
$
|
5,298
|
|
|
$
|
1,461
|
|
|
$
|
47,066
|
|
|
$
|
53,825
|
|
|
$
|
1,405,928
|
|
|
$
|
1,459,753
|
|
The shift during the first quarter from
60-89 days past due to greater than 89 days past due was primarily related to three commercial real estate loans secured by Brazilian
farmland, two of which are on nonaccrual and the third is still accruing since we continue to collect payments on this well-secured
credit.
The following table presents the aging
of the recorded investment in past due loans as of December 31, 2015:
December 31, 2015
|
|
30 – 59
Days Past
Due
|
|
|
60 – 89
Days Past
Due
|
|
|
Greater than
89 Days Past
Due
|
|
|
Total Past
Due
|
|
|
Loans Not Past
Due
|
|
|
Total
|
|
Residential real estate
|
|
$
|
464
|
|
|
$
|
118
|
|
|
$
|
3,525
|
|
|
$
|
4,107
|
|
|
$
|
299,537
|
|
|
$
|
303,644
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
33,950
|
|
|
|
33,950
|
|
Owner occupied
|
|
|
2,913
|
|
|
|
1,075
|
|
|
|
4,549
|
|
|
|
8,537
|
|
|
|
215,877
|
|
|
|
224,414
|
|
Nonowner occupied
|
|
|
3,043
|
|
|
|
799
|
|
|
|
2,211
|
|
|
|
6,053
|
|
|
|
467,323
|
|
|
|
473,376
|
|
Secured by farmland
|
|
|
-
|
|
|
|
34,349
|
|
|
|
143
|
|
|
|
34,492
|
|
|
|
17,542
|
|
|
|
52,034
|
|
Construction
|
|
|
424
|
|
|
|
-
|
|
|
|
177
|
|
|
|
601
|
|
|
|
196,469
|
|
|
|
197,070
|
|
Commercial
|
|
|
34
|
|
|
|
76
|
|
|
|
351
|
|
|
|
461
|
|
|
|
63,174
|
|
|
|
63,635
|
|
Consumer
|
|
|
141
|
|
|
|
-
|
|
|
|
-
|
|
|
|
141
|
|
|
|
94,380
|
|
|
|
94,521
|
|
Total
|
|
$
|
7,019
|
|
|
$
|
36,417
|
|
|
$
|
10,956
|
|
|
$
|
54,392
|
|
|
$
|
1,388,252
|
|
|
$
|
1,442,644
|
|
Troubled Debt Restructurings
The following table is a summary of troubled
debt restructurings that were performing in accordance with the restructured terms at March 31, 2016 and December 31, 2015:
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Number of Loans
|
|
|
Recorded Investment
|
|
|
Number of Loans
|
|
|
Recorded Investment
|
|
Residential real estate
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Owner occupied
|
|
|
1
|
|
|
|
508
|
|
|
|
1
|
|
|
|
513
|
|
Nonowner occupied
|
|
|
1
|
|
|
|
365
|
|
|
|
1
|
|
|
|
367
|
|
Secured by farmland
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Construction
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Consumer
|
|
|
1
|
|
|
|
73
|
|
|
|
1
|
|
|
|
74
|
|
Total
|
|
|
3
|
|
|
$
|
946
|
|
|
|
3
|
|
|
$
|
954
|
|
As of March 31, 2016 and December 31, 2015,
the Bank had no nonaccruing troubled debt restructurings and was not committed to lend any additional amounts to customers with
outstanding loans that were classified as troubled debt restructurings.
There were no loans modified as troubled
debt restructurings during the three months ended March 31, 2016 and 2015.
There were no troubled debt restructurings
that defaulted during the three months ended March 31, 2016 and 2015. A loan is considered to be in payment default once it is
90 days contractually past due under the modified terms.
Credit Quality Indicators
The Bank categorizes loans into risk categories
based on relevant information about the ability of borrowers to service their debt such as current financial information, historical
payment experience, credit documentation, public information, and current economic trends, among other factors. The Bank analyzes
loans individually by classifying the loans as to credit risk. This analysis is performed at least annually. The Bank uses the
following definitions for risk ratings:
Special Mention
. Loans classified
as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses
may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.
Substandard
. Loans classified as
substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged,
if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized
by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful
. Loans classified as doubtful
have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection
or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loans not meeting the criteria above that
are analyzed individually as part of the above described process are considered to be pass rated loans. Loans not meeting the criteria
above include homogeneous loans, which include residential real estate and consumer loans. The credit quality indicators used for
loans not meeting the criteria above are payment status and historical payment experience. As of March 31, 2016 and December 31,
2015, loans by risk category were as follows:
March 31, 2016
|
|
Pass
|
|
|
Special
Mention
|
|
|
Substandard
|
|
|
Doubtful
|
|
|
Total
|
|
Residential real estate
|
|
$
|
284,997
|
|
|
$
|
3,809
|
|
|
$
|
7,119
|
|
|
$
|
-
|
|
|
$
|
295,925
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
31,311
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
31,311
|
|
Owner occupied
|
|
|
213,112
|
|
|
|
11,929
|
|
|
|
8,525
|
|
|
|
-
|
|
|
|
233,566
|
|
Nonowner occupied
|
|
|
460,337
|
|
|
|
1,639
|
|
|
|
5,042
|
|
|
|
-
|
|
|
|
467,018
|
|
Secured by farmland
|
|
|
15,412
|
|
|
|
17,470
|
|
|
|
17,416
|
|
|
|
-
|
|
|
|
50,298
|
|
Construction
|
|
|
222,021
|
|
|
|
853
|
|
|
|
688
|
|
|
|
-
|
|
|
|
223,562
|
|
Commercial
|
|
|
53,887
|
|
|
|
6,550
|
|
|
|
582
|
|
|
|
-
|
|
|
|
61,019
|
|
Consumer
|
|
|
96,975
|
|
|
|
69
|
|
|
|
10
|
|
|
|
-
|
|
|
|
97,054
|
|
Total
|
|
$
|
1,378,052
|
|
|
$
|
42,319
|
|
|
$
|
39,382
|
|
|
$
|
-
|
|
|
$
|
1,459,753
|
|
December 31, 2015
|
|
Pass
|
|
|
Special
Mention
|
|
|
Substandard
|
|
|
Doubtful
|
|
|
Total
|
|
Residential real estate
|
|
$
|
294,790
|
|
|
$
|
1,683
|
|
|
$
|
7,171
|
|
|
$
|
-
|
|
|
$
|
303,644
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily
|
|
|
33,950
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
33,950
|
|
Owner occupied
|
|
|
203,155
|
|
|
|
12,278
|
|
|
|
8,981
|
|
|
|
-
|
|
|
|
224,414
|
|
Nonowner occupied
|
|
|
462,288
|
|
|
|
5,976
|
|
|
|
5,112
|
|
|
|
-
|
|
|
|
473,376
|
|
Secured by farmland
|
|
|
17,126
|
|
|
|
17,492
|
|
|
|
17,416
|
|
|
|
-
|
|
|
|
52,034
|
|
Construction
|
|
|
195,468
|
|
|
|
877
|
|
|
|
725
|
|
|
|
-
|
|
|
|
197,070
|
|
Commercial
|
|
|
56,364
|
|
|
|
6,655
|
|
|
|
616
|
|
|
|
-
|
|
|
|
63,635
|
|
Consumer
|
|
|
94,381
|
|
|
|
130
|
|
|
|
10
|
|
|
|
-
|
|
|
|
94,521
|
|
Total
|
|
$
|
1,357,522
|
|
|
$
|
45,091
|
|
|
$
|
40,031
|
|
|
$
|
-
|
|
|
$
|
1,442,644
|
|
Special
mention and substandard commercial real estate loans secured by farmland
were primarily related
to commercial real estate loans secured by Brazilian farmland.
The Bank acquired loans through the acquisitions
of First Community Bank of America, The Palm Bank and First Community Bank of Southwest Florida for which there was, at acquisition,
evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required
payments would not be collected. The carrying amount of these purchased credit impaired loans at March 31, 2016 and December 31,
2015 was approximately $23,301 and $24,259, respectively.
The Bank maintained an allowance for loan
losses of $125 and $124 at March 31, 2016 and December 31, 2015, respectively, for loans acquired with deteriorated quality. During
the three months ended March 31, 2016 and 2015, the Bank accreted $90 and $141, respectively, into interest income on these loans.
The remaining accretable discount was $1,714 at March 31, 2016 and $1,804 at December 31, 2015. The Bank did not transfer any nonaccretable
discount on these loans during the periods presented.
NOTE 4 – FAIR VALUES
Fair value is the exchange price that would
be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability
in an orderly transaction between market participants on the measurement date. There are three levels that may be used to measure
fair value:
Level 1
– Quoted prices (unadjusted)
for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2
– Significant other
observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities, quoted prices in markets that
are not active, or other inputs that are observable or can be corroborated by observable market data.
Level 3
– Significant unobservable
inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset
or liability.
The fair values for investment securities
are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values
are calculated based on market prices of similar securities (Level 2). For securities where quoted prices or market prices of similar
securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). Discounted
cash flows are calculated using spread to swap and LIBOR curves that are updated to incorporate loss severities, volatility, credit
spread and optionality. During times when trading is more liquid, broker quotes are used (if available) to validate the model.
Rating agency and industry research reports as well as defaults and deferrals on individual securities are reviewed and incorporated
into the calculations. The fair value of investment securities available for sale is considered a Level 2 in the fair value hierarchy
and is measured on a recurring basis.
The Company had no assets or liabilities
measured at fair value on a recurring basis at March 31, 2016 and December 31, 2015.
The fair values of impaired loans with
specific allocations of the allowance for loan losses and other real estate owned are generally based on recent real estate appraisals.
These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income
approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable
sales and income data available. For the commercial real estate impaired loans and other real estate owned, appraisers may use
either a single valuation approach or a combination of approaches such as comparative sales, cost or the income approach. A significant
unobservable input in the income approach is the estimated income capitalization rate for a given piece of collateral. At March
31, 2016 and December 31, 2015, the range of capitalization rates utilized to determine the fair value of the underlying collateral
ranged from 8.0% to 12.0%. Adjustments to comparable sales may be made by the appraiser to reflect local market conditions or other
economic factors and may result in changes in the fair value of a given asset over time. As such, the fair values of impaired loans
with specific allocations of the allowance for loan losses and other real estate owned with an associated valuation allowance are
considered a Level 3 in the fair value hierarchy and are measured on a nonrecurring basis.
The following tables present assets reported
on the balance sheet at their fair value by level within the fair value hierarchy as of March 31, 2016 and December 31, 2015. As
required by Accounting Standards Codification (“ASC”) 820, financial assets and liabilities are classified in their
entirety based on the lowest level of input that is significant to the fair value measurement.
The fair value of assets measured on a
nonrecurring basis was as follows at March 31, 2016:
|
|
March 31, 2016 Using:
|
|
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs (Level 3)
|
|
Fair Value Measured on a Nonrecurring Basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
344
|
|
Commercial real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
1,031
|
|
Construction
|
|
|
-
|
|
|
|
-
|
|
|
|
52
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
71
|
|
Consumer
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total impaired loans
|
|
|
-
|
|
|
|
-
|
|
|
|
1,498
|
|
Other real estate owned
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
-
|
|
|
|
-
|
|
|
|
940
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
7,149
|
|
Total other real estate owned
|
|
|
-
|
|
|
|
-
|
|
|
|
8,089
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
9,587
|
|
Impaired loans, which had a specific allowance
for loan losses allocated, had a fair value of $1,498 (recorded investment of $2,028 with a valuation allowance of $530) at March
31, 2016, which reflected a reversal of provision for loan losses of $12 for the three months ended March 31, 2016.
Other real estate owned, which is measured
at fair value less costs to sell, had a net carrying amount of $8,089 (recorded investment of $10,925, net of a valuation allowance
of $2,836) at March 31, 2016, which reflected write-downs of $14 for the three months ended March 31, 2016.
The fair value of assets measured on a
nonrecurring basis was as follows at December 31, 2015:
|
|
December 31, 2015 Using:
|
|
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
|
Significant
Unobservable
Inputs (Level 3)
|
|
Fair Value Measured on a Nonrecurring Basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
424
|
|
Commercial real estate
|
|
|
-
|
|
|
|
-
|
|
|
|
1,033
|
|
Construction
|
|
|
-
|
|
|
|
-
|
|
|
|
52
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
99
|
|
Consumer
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Total impaired loans
|
|
|
-
|
|
|
|
-
|
|
|
|
1,608
|
|
Other real estate owned
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
-
|
|
|
|
-
|
|
|
|
1,336
|
|
Commercial
|
|
|
-
|
|
|
|
-
|
|
|
|
7,354
|
|
Total other real estate owned
|
|
|
-
|
|
|
|
-
|
|
|
|
8,690
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
10,298
|
|
Impaired loans, which had a specific allowance
for loan losses allocated, had a fair value of $1,608 (recorded investment of $2,155 with a valuation allowance of $547) at December
31, 2015, which reflected a provision for loan losses of $37 for the year ended December 31, 2015.
Other real estate owned had a net carrying
amount of $8,690 (recorded investment of $11,779, net of a valuation allowance of $3,089) at December 31, 2015, which reflected
write-downs of $374 for the year ended December 31, 2015.
The following methods and assumptions were
used to estimate the fair value of each class of financial assets and liabilities for which it is practicable to estimate that
value. These financial assets and liabilities are reported in the Company’s consolidated balance sheets at their carrying
amounts. Fair value methods and assumptions are periodically evaluated by the Company.
Cash and cash equivalents
–
For these short-term highly liquid instruments, the carrying amount is a reasonable estimate of fair value.
Investment securities
– Fair
values for investment securities, excluding Federal Home Loan Bank stock, are discussed above. It was not practicable to determine
the fair value of Federal Home Loan Bank stock due to restrictions placed on its transferability.
Loans
– The fair value measurement
of certain impaired loans is discussed above. For variable-rate loans that reprice frequently and with no significant change in
credit risk, fair values are based on carrying values. Fair values for all other loans are estimated using discounted cash flow
analyses, using the interest rates currently being offered for loans with similar terms to borrowers with similar credit quality.
An overall valuation adjustment was made for specific credit risks as well as general portfolio credit risk. The methods utilized
to estimate the fair value do not necessarily represent an exit price.
Accrued interest receivable and payable
– The carrying amount of accrued interest receivable and payable approximates fair value due to the short-term nature of
these financial instruments.
Deposits
– The fair value
of demand deposits, savings accounts and certain money market deposits is the amount payable upon demand at March 31, 2016 and
December 31, 2015, resulting in a Level 1 classification in the fair value hierarchy. The fair value of fixed-maturity certificates
of deposit is estimated using the rates currently offered for deposits of similar remaining maturities, resulting in a Level 2
classification in the fair value hierarchy.
Short-term borrowings
– Rates
currently available to the Company for borrowings with similar terms and remaining maturities are used to estimate the fair value
of existing borrowings by discounting future cash flows.
Long-term debt
– Rates currently
available to the Company for debt with similar terms and remaining maturities are used to estimate the fair value of existing debt
by discounting future cash flows.
Commitments to extend credit and standby
letters of credit
– The value of the unrecognized financial instruments is estimated based on the related deferred fee
income associated with the commitments, which is not material to the Company's financial statements at March 31, 2016 and December
31, 2015.
The estimated fair values of the Bank's
financial assets and liabilities at March 31, 2016 and December 31, 2015 approximated as follows:
|
|
|
|
|
Fair Value Measurement at
March 31, 2016 Using:
|
|
|
|
Carrying
amount
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
183,746
|
|
|
$
|
183,746
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Loans, net
|
|
|
1,445,995
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,458,639
|
|
Accrued interest receivable
|
|
|
4,710
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,710
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
1,344,846
|
|
|
$
|
1,054,160
|
|
|
$
|
292,753
|
|
|
$
|
-
|
|
Federal Home Loan Bank advances
|
|
|
229,000
|
|
|
|
-
|
|
|
|
233,614
|
|
|
|
-
|
|
Accrued interest payable
|
|
|
208
|
|
|
|
-
|
|
|
|
208
|
|
|
|
-
|
|
|
|
|
|
|
Fair Value Measurement at
December 31, 2015 Using:
|
|
|
|
Carrying
amount
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
137,259
|
|
|
$
|
137,259
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Loans, net
|
|
|
1,429,131
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,431,551
|
|
Accrued interest receivable
|
|
|
4,641
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,641
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
1,278,265
|
|
|
$
|
998,189
|
|
|
$
|
280,570
|
|
|
$
|
-
|
|
Federal Home Loan Bank advances
|
|
|
242,000
|
|
|
|
-
|
|
|
|
243,460
|
|
|
|
-
|
|
Accrued interest payable
|
|
|
145
|
|
|
|
-
|
|
|
|
145
|
|
|
|
-
|
|
NOTE 5 – EARNINGS PER COMMON SHARE
Basic earnings per common share is net
income divided by the weighted average number of shares outstanding during the period. Diluted earnings per share includes the
effect of any potentially dilutive common stock equivalents (i.e., outstanding stock options). There were no antidilutive common
stock equivalents during the periods presented.
The following table provides information
on the calculation of earnings per common share for the three months ended March 31, 2016 and 2015, respectively:
|
|
Three Months Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
Basic
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
4,650
|
|
|
$
|
3,174
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock outstanding
|
|
|
16,100,966
|
|
|
|
16,100,966
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share
|
|
$
|
0.29
|
|
|
$
|
0.20
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
4,650
|
|
|
$
|
3,174
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock outstanding
|
|
|
16,100,966
|
|
|
|
16,100,966
|
|
Add: Dilutive effect of common stock equivalents
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Average shares and dilutive potential common shares
|
|
|
16,100,966
|
|
|
|
16,100,966
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
$
|
0.29
|
|
|
$
|
0.20
|
|
NOTE 6 – REGULATORY MATTERS
The Company and the Bank are subject to
various regulatory capital requirements administered by the federal banking agencies, including the Bank’s primary federal
regulator, the Federal Deposit Insurance Corporation (“FDIC”). Failure to meet the minimum regulatory capital requirements
can initiate certain mandatory and possible additional discretionary actions by regulators, which if undertaken, could have a direct
material effect on the Bank’s financial statements. Under the U.S. Basel III Capital Rules and the regulatory framework for
prompt corrective action, the Bank must meet specific capital standards involving quantitative measures of the Bank's assets, liabilities,
and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank's capital amounts and its classification
under the prompt corrective action framework are also subject to qualitative judgments by the regulators about components of capital,
risk weightings, and other factors.
The U.S. Basel III Capital Rules require
the Company and the Bank to maintain minimum amounts and ratios (set forth in the table below) of Total capital, Tier 1 capital
and Common Equity Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as
defined) to average assets (as defined), or leverage ratio. In addition, the Company and the Bank are subject to a greater than
2.5 percent Common Equity Tier 1 capital conservation buffer on top of the minimum risk-based capital ratios. The buffer will
be phased in over three years beginning January 1, 2016, and the phase-in amount for 2016 is 0.625 percent of risk-weighted assets.
Failure to maintain the buffer will result in restrictions on the ability to make capital distributions and to pay discretionary
bonuses to executive officers. As of March 31, 2016, management believes that the Company and the Bank met all capital adequacy
requirements to which they were subject.
To qualify as well capitalized, the Bank
must maintain minimum Total risk-based, Tier 1 risk-based, Common Equity Tier 1 risk-based and Tier 1 leverage capital ratios
as set forth in the table below. As of March 31, 2016 and December 31, 2015, the Bank met all capital adequacy requirements to
be considered well capitalized. There were no conditions or events since the end of the first quarter of 2016 that management
believes have changed the Bank’s classification as well capitalized. There is no threshold for well-capitalized status for
bank holding companies.
Certain of our activities are restricted
due to commitments entered into with the Federal Reserve by us and certain of our foreign national controlling stockholders, including
but not limited to being prohibited from incurring additional debt to any third party without prior approval from the Federal
Reserve.
The Company’s and Bank's actual
and required capital ratios as of March 31, 2016 and December 31, 2015 were as follows:
|
|
Actual
|
|
|
Required for Capital
Adequacy Purposes
|
|
|
Well Capitalized Under
Prompt Corrective Action
Provision
|
|
March 31, 2016
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio (1)
|
|
|
Amount
|
|
|
Ratio
|
|
Total capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
$
|
213,065
|
|
|
|
13.94
|
%
|
|
$
|
131,831
|
|
|
|
8.625
|
%
|
|
$
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
203,538
|
|
|
|
13.33
|
%
|
|
|
131,705
|
|
|
|
8.625
|
%
|
|
|
152,702
|
|
|
|
10.00
|
%
|
Tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
204,919
|
|
|
|
13.41
|
%
|
|
|
101,262
|
|
|
|
6.625
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
195,392
|
|
|
|
12.80
|
%
|
|
|
101,165
|
|
|
|
6.625
|
%
|
|
|
122,161
|
|
|
|
8.00
|
%
|
Common equity tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
204,919
|
|
|
|
13.41
|
%
|
|
|
78,334
|
|
|
|
5.125
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
195,392
|
|
|
|
12.80
|
%
|
|
|
78,260
|
|
|
|
5.125
|
%
|
|
|
99,256
|
|
|
|
6.50
|
%
|
Tier 1 capital to average assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
204,919
|
|
|
|
11.66
|
%
|
|
|
70,275
|
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
195,392
|
|
|
|
11.13
|
%
|
|
|
70,216
|
|
|
|
4.00
|
%
|
|
|
87,770
|
|
|
|
5.00
|
%
|
(1) Minimum regulatory capital ratios at March 31, 2016 include
the applicable minimum risk-based capital ratios and capital conservation buffer.
|
|
Actual
|
|
|
Required for Capital
Adequacy Purposes
|
|
|
Well Capitalized Under
Prompt Corrective Action
Provision
|
|
December 31, 2015
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
Total capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
$
|
208,426
|
|
|
|
13.85
|
%
|
|
$
|
120,369
|
|
|
|
8.00
|
%
|
|
$
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
198,316
|
|
|
|
13.19
|
%
|
|
|
120,252
|
|
|
|
8.00
|
%
|
|
|
150,315
|
|
|
|
10.00
|
%
|
Tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
200,396
|
|
|
|
13.32
|
%
|
|
|
90,277
|
|
|
|
6.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
190,286
|
|
|
|
12.66
|
%
|
|
|
90,189
|
|
|
|
6.00
|
%
|
|
|
120,252
|
|
|
|
8.00
|
%
|
Common equity tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
200,396
|
|
|
|
13.32
|
%
|
|
|
67,707
|
|
|
|
4.50
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
190,286
|
|
|
|
12.66
|
%
|
|
|
67,642
|
|
|
|
4.50
|
%
|
|
|
97,705
|
|
|
|
6.50
|
%
|
Tier 1 capital to average assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
200,396
|
|
|
|
11.55
|
%
|
|
|
69,410
|
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
190,286
|
|
|
|
10.97
|
%
|
|
|
69,376
|
|
|
|
4.00
|
%
|
|
|
86,720
|
|
|
|
5.00
|
%
|
NOTE 7 – COMMITMENTS AND CONTINGENCIES
The financial statements do not reflect
various commitments and contingent liabilities which arise in the normal course of business and which involve elements of credit
risk, interest rate risk and liquidity risk. These commitments and contingent liabilities are commitments to extend credit and
standby letters of credit. A summary of these commitments and contingent liabilities is as follows:
March 31, 2016
|
|
Fixed
|
|
|
Variable
|
|
|
Total
|
|
Unused lines of credit
|
|
$
|
8,311
|
|
|
$
|
32,022
|
|
|
$
|
40,333
|
|
Standby letters of credit
|
|
|
2,305
|
|
|
|
182
|
|
|
|
2,487
|
|
Commitments to fund loans
|
|
|
7,525
|
|
|
|
126,379
|
|
|
|
133,904
|
|
Total
|
|
$
|
18,141
|
|
|
$
|
158,583
|
|
|
$
|
176,724
|
|
December 31, 2015
|
|
Fixed
|
|
|
Variable
|
|
|
Total
|
|
Unused lines of credit
|
|
$
|
8,275
|
|
|
$
|
29,340
|
|
|
$
|
37,615
|
|
Standby letters of credit
|
|
|
2,294
|
|
|
|
34
|
|
|
|
2,328
|
|
Commitments to fund loans
|
|
|
9,207
|
|
|
|
127,250
|
|
|
|
136,457
|
|
Total
|
|
$
|
19,776
|
|
|
$
|
156,624
|
|
|
$
|
176,400
|
|
NOTE 8 - MERGER
On November 9, 2015, C1 Financial and its
wholly owned bank subsidiary, C1 Bank, entered into a definitive agreement and plan of merger (“Agreement”) with Bank
of the Ozarks, Inc. (“OZRK”) and its wholly owned bank subsidiary, Bank of the Ozarks (“Ozarks Bank”),
whereby, subject to the terms and conditions of the Agreement, C1 Financial will merge with and into OZRK with OZRK surviving the
merger in an all-stock transaction valued at approximately $402.5 million, or approximately $25.00 per share of C1 Financial common
stock, subject to potential adjustments as described in the Agreement.
Subject to the terms and conditions of
the Agreement, each holder of outstanding shares of common stock of C1 Financial will receive shares of common stock of OZRK. The
number of OZRK shares to be issued will be determined based on OZRK’s ten day average closing stock price as of the second
business day prior to the closing date, subject to a minimum and maximum stock price of $39.79 to $66.31, respectively. The consideration
payable to C1 Financial shareholders is subject to downward adjustment on a dollar-for-dollar basis if the net book value of C1
Financial is less than $174 million as of the business day that, subject to adjustment as set forth in the Agreement, is closest
to ten calendar days prior to the closing date and is subject to an upward adjustment if certain Brazilian loans of C1 Bank are
sold at a price above a specified amount. The potential adjustments described in the immediately preceding sentence are not expected
to result in any material change to the consideration payable and are described in the Agreement.
C1 Financial conducted a marketing process
to solicit offers for the purchase of certain loans of C1 Bank (the “Brazilian loans”). The marketing process
was concluded on March 10, 2016, and no offers for the Brazilian loans were received by C1 Financial in excess of the price to
be paid under that certain standby purchase agreement between Marcelo Faria de Lima and OZRK (the “Brazilian standby purchase
agreement”). The Agreement provides for an increase in the consideration payable to C1 Financial shareholders in the
merger if the Brazilian loans are sold at a price in excess of the price to be paid under the Brazilian standby purchase agreement.
(See “The Brazilian Standby Purchase Agreement” in C1 Financial’s definitive proxy statement filed with the SEC
on February 1, 2016 (the “C1 Financial Proxy Statement”) for further information.) Based on the results of the marketing
process, C1 Financial does not believe that there will be an increase in the consideration payable to C1 Financial shareholders
under the Agreement as a result of a sale of the Brazilian loans.
We are subject to various restrictions,
such as limits on capital expenditures, loans and investments, under the Agreement with OZRK that apply during the period from
November 9, 2015 until the consummation of the merger. For additional information, see “The Merger Agreement” in the
C1 Financial Proxy Statement.
Upon the closing of the transaction, C1
Financial will merge into OZRK and C1 Bank will merge into Ozarks Bank, with each of OZRK and Ozarks Bank to continue as the surviving
entity, respectively. Completion of the transaction is subject to certain closing conditions, including customary regulatory approvals
and approval by C1 Financial shareholders (which occurred on March 3, 2016) and are described in the Agreement. Although there
can be no assurance, the transaction is expected to close in the second quarter of 2016.
|
Item 2.
|
Management’s Discussion and Analysis of Financial
Condition and Results of Operations
|
The following is management’s
discussion and analysis of certain significant factors that have affected our financial condition and operating results during
the periods included in the accompanying consolidated financial statements, and should be read in conjunction with such financial
statements. The following discussion pertains to our historical results on a consolidated basis. However, because we conduct all
of our material business operations through the Bank, the discussion and analysis relates to activities primarily conducted at
the subsidiary level.
The following discussion should be read
in conjunction with the consolidated financial statements and notes thereto included in this Quarterly Report on Form 10-Q.
Overview
Our name expresses our ideals to put our
Clients 1st and our Community 1st. We are focused on serving the needs of entrepreneurs, tailoring a wide range of relationship
banking services to entrepreneurs and their families, including commercial loans and a full line of depository products. We are
based in St. Petersburg, Florida and operate from 32 banking centers and one loan production office on the West Coast of Florida
and in Miami-Dade, Broward and Orange Counties. As of December 31, 2015, we were the 19
th
largest bank headquartered
in the state of Florida by assets and the 17th largest by equity, having grown both organically and through acquisitions.
On November 9, 2015, C1 Financial and its
wholly owned bank subsidiary, C1 Bank, entered into a definitive agreement and plan of merger (“Agreement”) with Bank
of the Ozarks, Inc. (“OZRK”) and its wholly owned bank subsidiary, Bank of the Ozarks (“Ozarks Bank”),
whereby, subject to the terms and conditions of the Agreement, C1 Financial will merge with and into OZRK with OZRK surviving the
merger in an all-stock transaction valued at approximately $402.5 million, or approximately $25.00 per share of C1 Financial common
stock, subject to potential adjustments as described in the Agreement.
Subject to the terms and conditions of
the Agreement, each holder of outstanding shares of common stock of C1 Financial will receive shares of common stock of OZRK. The
number of OZRK shares to be issued will be determined based on OZRK’s ten day average closing stock price as of the second
business day prior to the closing date, subject to a minimum and maximum stock price of $39.79 to $66.31, respectively. The consideration
payable to C1 Financial shareholders is subject to downward adjustment on a dollar-for-dollar basis if the net book value of C1
Financial is less than $174 million as of the business day that, subject to adjustment as set forth in the Agreement, is closest
to ten calendar days prior to the closing date and is subject to an upward adjustment if certain Brazilian loans of C1 Bank are
sold at a price above a specified amount. The potential adjustments described in the immediately preceding sentence are not expected
to result in any material change to the consideration payable and are described in the Agreement.
C1 Financial conducted a marketing process
to solicit offers for the purchase of certain loans of C1 Bank (the “Brazilian loans”). The marketing process
was concluded on March 10, 2016, and no offers for the Brazilian loans were received by C1 Financial in excess of the price to
be paid under that certain standby purchase agreement between Marcelo Faria de Lima and OZRK (the “Brazilian standby purchase
agreement”). The Agreement provides for an increase in the consideration payable to C1 Financial shareholders in the
merger if the Brazilian loans are sold at a price in excess of the price to be paid under the Brazilian standby purchase agreement.
(See “The Brazilian Standby Purchase Agreement” in C1 Financial’s definitive proxy statement filed with the SEC
on February 1, 2016 (the “C1 Financial Proxy Statement”) for further information.) Based on the results of the marketing
process, C1 Financial does not believe that there will be an increase in the consideration payable to C1 Financial shareholders
under the Agreement as a result of a sale of the Brazilian loans.
We are subject to various restrictions,
such as limits on capital expenditures, loans and investments, under the Agreement with OZRK that apply during the period from
November 9, 2015 until the consummation of the merger. For additional information, see “The Merger Agreement” in the
C1 Financial Proxy Statement.
Upon the closing of the transaction, C1
Financial will merge into OZRK and C1 Bank will merge into Ozarks Bank, with each of OZRK and Ozarks Bank to continue as the surviving
entity, respectively. Completion of the transaction is subject to certain closing conditions, including customary regulatory approvals
and approval by C1 Financial shareholders (which occurred on March 3, 2016) and are described in the Agreement. Although there
can be no assurance, the transaction is expected to close in the second quarter of 2016.
We generate most of
our revenue from interest on loans. Our primary source of funding for our loans is deposits. Our largest expenses are interest
on those deposits and salaries plus related employee benefits. We measure our performance through our net interest margin, return
on average assets, and return on average common equity, while maintaining appropriate regulatory leverage and risk-based capital
ratios.
Our common stock is
listed on the New York Stock Exchange under the symbol “BNK”.
Overview of Recent Financial Performance and Trends
Our financial performance reflects improvements
in economic conditions in the areas in which we operate across Florida, the acquisitions we have completed, our progress in restructuring
the acquired banks and disposing of classified assets, the implementation of our banking strategy and other general economic and
competitive trends in our markets.
Our net interest income was $18.2 million
and $15.6 million in the three-month periods ended March 31, 2016 and March 31, 2015, respectively. In the three-month periods
ended March 31, 2016 and March 31, 2015, our net income of $4.7 million and $3.2 million, respectively, represented a return on
average assets, or ROAA, of 1.06% and 0.82%, respectively, and a return on average equity, or ROAE, of 9.12% and 6.81%, respectively.
Our ratio of average equity to average assets in the three-month periods ended March 31, 2016 and March 31, 2015 was 11.64% and
11.99%, respectively. Net income for the three-month period ended March 31, 2016 included after-tax merger related expenses of
$585 thousand incurred pursuant to the Agreement with OZRK.
Our assets totaled $1.787 billion and $1.726
billion as of March 31, 2016 and December 31, 2015, respectively. Loans receivable, net, as of March 31, 2016 and December 31,
2015 were $1.446 billion and $1.429 billion, respectively. Total deposits were $1.345 billion and $1.278 billion as of March 31,
2016 and December 31, 2015, respectively.
Critical Accounting Policies and Estimates
To prepare financial statements in conformity
with accounting principles generally accepted in the United States of America, our management makes estimates and assumptions based
on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures
provided, and actual results could differ. The allowance for loan losses, fair value of other real estate owned, purchased credit
impaired, or PCI, loans, deferred tax assets and fair values of financial instruments are particularly subject to change.
Allowance for Loan Losses
The allowance for loan losses is a valuation
allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the uncollectibility
of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance
balance required for each loan portfolio segment using past loan loss experience, the nature and volume of the portfolio, information
about specific borrower situations and estimated collateral values, economic conditions, and other factors. Allocations of the
allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment,
should be charged off.
A loan is impaired when, based on current
information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of
the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the
probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays
and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment
shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including
the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall
in relation to the principal and interest owed.
All substandard commercial real estate,
construction and commercial loans are individually evaluated for impairment. If a loan is impaired, a portion of the allowance
is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing
rate or at the fair value of collateral if repayment is expected solely from the collateral. Large groups of smaller balance homogeneous
loans, such as residential real estate and consumer loans, may be collectively evaluated for impairment and, accordingly, not separately
identified for impairment disclosures.
Troubled debt restructurings are separately
identified for impairment disclosures and are measured at the present value of estimated future cash flows using the loan’s
effective rate at inception. If a troubled debt restructuring is considered to be a collateral-dependent loan, the loan is reported,
net, at the fair value of the collateral. For troubled debt restructurings that subsequently default, we determine the amount of
valuation allowance in accordance with the accounting policy for the allowance for loan losses.
The general component of our allowance
analysis covers nonimpaired loans and is based on our historical loss experience over the past two years as adjusted for certain
current factors described in the paragraph below. As of March 31, 2016, approximately 18% of our loan portfolio consisted of loans
underwritten by different credit teams than our current team, including loans acquired from Community Bank of Manatee, First Community
Bank of America, The Palm Bank and First Community Bank of Southwest Florida (together, the “Acquired Loans”). The
Acquired Loans were originated under different economic conditions than exist today and were underwritten utilizing different underwriting
standards. We consider the Acquired Loans to be seasoned since they were originated more than five years ago. As such, we use the
historical loss experience for the pool of Acquired Loans over the past two years as part of the general component of our allowance
analysis for the Acquired Loans.
This actual historical loss experience
is supplemented with management adjustment factors based on the risks present for each portfolio segment (separated for originated
and acquired loans), including: (i) levels of and trends in delinquencies and nonaccrual loans; (ii) trends in volume and terms
of loans; (iii) changes in lending policies, procedures, and practices; (iv) experience, ability and depth of lending management
and other relevant staff; (v) changes in the quality of the loan review system; (vi) changes in the underlying collateral; (vii)
changes in competition, and the legal and regulatory environment; (viii) effects of changes in credit concentrations; and (ix)
national and local economic trends and conditions. To determine the impact of these factors, management looks at external indicators
such as unemployment rate, GDP growth, trends in consumer credit, real estate prices in the geographical areas where the Bank operates,
information related to other Florida banks, the competitive and regulatory environment, as well as internal indicators such as
loan growth, credit concentrations and the loan review process. Each of the adjustment factors is graded on a scale from “significantly
improved compared to historical period” to “significantly declined compared to historical period,” and historical
loss rates are adjusted based on this assessment. If a factor is graded “same compared to historical period,” no adjustments
are made to the historical loss experience for that specific pool and loan category with respect to such factor. In addition, a
risk-rating adjustment factor is determined at the loan level based on the individual risk rating of each loan.
As of March 31, 2016, approximately 82%
of our loan portfolio consisted of loans originated by C1 Bank from 2010 to the present and, as such, may not be seasoned. Generally,
the historical loss rate of the C1 Bank originated loans has been very low; however, due to the unseasoned nature of the C1 Bank
originated loans, the historical loss rate may not effectively capture the probable incurred losses in this portion of our loan
portfolio. Accordingly, we performed a peer statistical analysis of U.S. banks to determine what would be a normalized loss rate
for our originated loans, considering characteristics like profitability, asset growth and geographical location, among others.
While there are characteristics unique to each financial institution that drive loss rates and make a bank more or less risky than
its peers, the purpose of this peer statistical analysis was to estimate a “better” loss rate, but in the context of
a model that controls for characteristics like geography, asset growth and recovering economic conditions.
For this analysis, we first looked at two-
and three-year median loss rates for all U.S. banks, which were both below loss rates in the C1 Bank originated loan portfolio
after factoring in management adjustments. Understanding that the median peer loss rates may not capture specifics of the C1 Bank
originated loans such as profitability, asset growth and geographical location, among others, we performed a regression-based study
of credit-loss rates for all commercial banks in the United States over a three-year period ending in 2013. The model incorporated
the following variables: amount of past due loans, geography, capitalization, bank age, management, asset size, asset quality,
earnings, and credit risk. We completed this analysis during the second quarter of 2014 and it was first used for the calculation
of the allowance for loan losses as of June 30, 2014.
This peer analysis affects the determination
of our allowance for loan losses, as we use the highest of the actual losses and the outcome of the analysis as the input for the
calculation of the general component of the allowance for loan losses for the C1 Bank originated loans. The peer analysis will
be updated during the first quarter of each year and will be used as an element for the calculation of the allowance for loan losses
during that specific year, until such time when we develop relevant loss history for C1 Bank originated loans. The purpose of using
the highest of actual and peer analysis loss rates is to prevent relying on lower C1 Bank originated loan loss rates, which could
actually be caused by an unseasoned portfolio and may not effectively capture the probable incurred losses in the C1 Bank originated
loan portion of our portfolio.
During the first quarter of 2016, we reviewed
the median loss trend for all U.S. banks, which slightly improved in 2015 compared to previous years. Based on this analysis, we
have maintained the prior peer analysis for the first quarter of 2016.
We view this peer analysis as a short-term
proxy until we develop additional loss history for the C1 Bank originated loans that approximate a full business cycle. The average
business cycle length according to the National Bureau of Economic Research during the last 11 business cycles has been close to
six years, and the FDIC defines seven years as a de novo period for extended supervisory activities for new charters (although
we are not a de novo institution). At the end of fiscal 2015, our first loans (2010 vintage) were completing six years since origination,
in line with the average U.S. business cycle and close to the seven-year de novo period defined by the FDIC. We expect our historical
losses to become more representative as we get closer to this point.
Fair Value of Other Real Estate Owned
Other real estate owned (“OREO”)
represents assets acquired through foreclosure or other proceedings. Foreclosed assets acquired are initially recorded at fair
value at the date of foreclosure less estimated costs to sell, which establishes a new cost basis. Any write-down to fair value
at the time of transfer to OREO is charged to the allowance for loan losses. After foreclosure, valuations are periodically performed
by management to ensure that properties recorded in OREO are carried at the lower of cost or fair value less estimated costs of
disposal. The OREO valuation allowance is adjusted as necessary. Expenses from the operations of OREO, net of rental income and
changes in the OREO valuation allowance, are included in noninterest expense.
Purchased Credit Impaired, or PCI, Loans
As part of our acquisitions, we acquired
loans that have evidence of credit deterioration since origination. These acquired loans are recorded at their fair value, such
that there is no carryover of the allowance for loan losses.
Such purchased loans are accounted for
individually or aggregated into pools of loans based on common risk characteristics. We estimate the amount and timing of expected
cash flows for each purchased loan or pool, and the expected cash flow in excess of amount paid is recorded as interest income
over the remaining life of the loan or pool (accretable discount). The excess of the loan’s or pool’s contractual principal
and interest over expected cash flows is not recorded (nonaccretable difference). Over the life of the loan or pool, expected cash
flows continue to be estimated. If the present value of expected cash flows is less than the carrying amount, a loss is recorded
through the allowance for loan losses. If the present value of expected cash flows is greater than the carrying amount, it is recognized
as part of future interest income.
PCI loans are placed on nonaccrual and
accounted for under the cost recovery method when repayment is expected through foreclosure or repossession of the collateral,
and the timing of foreclosure or repossession cannot be estimated with reasonable certainty. These loans are measured for impairment
under the Bank’s policy for measuring impairment on collateral-dependent impaired loans that were originated by the Bank
and included in impaired loans if there is a subsequent decline in the value of the collateral.
Deferred Tax Assets
Income taxes are provided for the tax effects
of the transactions reported in the financial statements and consist of taxes currently due plus deferred taxes. The deferred tax
assets and liabilities represent the expected future tax amounts for the temporary differences between carrying amounts and tax
bases of assets and liabilities computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets
to the amount expected to be realized.
A tax position is recognized as a benefit
only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination
being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized
on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. We recognize
interest and/or penalties related to income tax matters in income tax expense.
Fair Values of Financial Instruments
Fair values of financial instruments are
estimated using relevant market information and other assumptions, as more fully disclosed in a separate note. Fair value estimates
involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors,
especially in the absence of broad markets for particular items. Changes in assumptions or in market conditions could significantly
affect these estimates.
JOBS Act
The JOBS Act allows us to delay the implementation
of certain new accounting standards on our financial statements. However, at March 31, 2016 and December 31, 2015, we have adopted
all new accounting standards that could affect the comparability of our financial statements to those of other public entities.
Results of Operations
Net Interest Income
Net interest income is the largest component
of our income, and is affected by the interest rate environment, and the volume and the composition of our interest-earning assets
and interest-bearing liabilities. Net interest margin represents net interest income divided by average interest-earning assets.
We earn interest income from interest, dividends and fees earned on interest-earning assets, as well as from accretion of discounts
on acquired loans. Our interest-earning assets include loans, securities available for sale and other securities, federal funds
sold and balances at the Federal Reserve Bank, time deposits in other financial institutions, and Federal Home Loan Bank (“FHLB”)
stock. We incur interest expense on interest-bearing liabilities, including interest-bearing deposits, borrowings and other forms
of indebtedness as well as from amortization of premiums on purchased time deposits and debt. Our interest-bearing liabilities
include deposits, advances from the FHLB, and other borrowings.
Three-month period ended March 31, 2016 compared
to three-month period ended March 31, 2015
Our net interest income increased 17.1%
to $18.2 million in the three-month period ended March 31, 2016 from $15.6 million in the three-month period ended March 31, 2015,
primarily due to increased average balances of interest-earning assets, which was partially offset by higher average balances of
and rates on interest-bearing liabilities. Net interest margin in the three-month period ended March 31, 2016 increased to 4.63%
from 4.56% in the three-month period ended March 31, 2015, mainly due to the yield on average earning assets increasing 6 basis
points.
Interest income increased 17.0% to $20.8
million in the three-month period ended March 31, 2016 from $17.8 million in the three-month period ended March 31, 2015, due to
higher average balances of interest-earning assets. In the three-month period ended March 31, 2016, average interest-earning assets
increased to $1.581 billion from $1.384 billion in the three-month period ended March 31, 2015, mainly due to growth in our loan
portfolio, which resulted from organic loan originations (partially offset by loan prepayments in the C1 Bank originated loan portfolio,
and loans paying off in both the C1 Bank originated loan portfolio and in the acquired portfolio). The average yield earned on
interest-earning assets increased to 5.27% in the three-month period ended March 31, 2016 from 5.21% in the three-month period
ended March 31, 2015, primarily due to a redeployment of lower-yielding cash investments into higher-yielding loans and despite
a decline in the yield on loans (to 5.64% from 5.90% for the three-month period ended March 31, 2016 and 2015, respectively). Average
loans receivable as a percentage of average interest-earning assets increased from 87.3% in the three-month period ended March
31, 2015 to 92.2% in the three-month period ended March 31, 2016.
Interest expense increased 16.3% to $2.6
million in the three-month period ended March 31, 2016 from $2.2 million in the three-month period ended March 31, 2015, due to
an increase in the average balances of and rates paid on interest-bearing liabilities. In the three-month period ended March 31,
2016, average interest-bearing liabilities increased to $1.202 billion from $1.082 billion in the three-month period ended March
31, 2015. In addition, the average rate paid on interest-bearing liabilities increased from 0.82% to 0.85%, primarily due to a
higher rate on FHLB advances. Borrowing longer term from the FHLB was an asset/liability management decision to reduce exposure
to increasing interest rates. Partially offsetting the increase in rates due to FHLB advances was a reduction in rates on interest-bearing
deposits, mainly due to an improvement in the deposit mix. The cost of interest-bearing deposits decreased to 0.63% in the three-month
period ended March 31, 2016 when compared to 0.64% in the three-month period ended March 31, 2015, due to a lower share of time
deposits. In addition, average noninterest-bearing deposits increased by 15.1% to $346.4 million in the three-month period ended
March 31, 2016 (representing 26.4% of total average deposits), from $301.1 million in the three-month period ended March 31, 2015
(representing 25.4% of total average deposits).
The table below shows the average balances,
income and expense, and yields and rates of each of our interest-earning assets and interest-bearing liabilities for the periods
indicated:
|
|
Three-Month Periods Ended March 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
Average
|
|
|
Income/
|
|
|
Yields/
|
|
|
Average
|
|
|
Income/
|
|
|
Yields/
|
|
|
|
Balances(1)
|
|
|
Expense
|
|
|
Rates
|
|
|
Balances(1)
|
|
|
Expense
|
|
|
Rates
|
|
|
|
(in thousands)
|
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable(2)
|
|
$
|
1,457,301
|
|
|
$
|
20,495
|
|
|
|
5.64
|
%
|
|
$
|
1,207,295
|
|
|
$
|
17,564
|
|
|
|
5.90
|
%
|
Securities available for sale and other securities
|
|
|
250
|
|
|
|
3
|
|
|
|
4.82
|
%
|
|
|
250
|
|
|
|
3
|
|
|
|
4.56
|
%
|
Federal funds sold and balances at Federal Reserve Bank
|
|
|
111,860
|
|
|
|
150
|
|
|
|
0.54
|
%
|
|
|
166,413
|
|
|
|
97
|
|
|
|
0.24
|
%
|
Time deposits in other financial institutions
|
|
|
248
|
|
|
|
-
|
|
|
|
0.58
|
%
|
|
|
-
|
|
|
|
-
|
|
|
|
0.00
|
%
|
FHLB stock
|
|
|
11,487
|
|
|
|
136
|
|
|
|
4.75
|
%
|
|
|
10,001
|
|
|
|
105
|
|
|
|
4.25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets
|
|
|
1,581,146
|
|
|
|
20,784
|
|
|
|
5.27
|
%
|
|
|
1,383,959
|
|
|
|
17,769
|
|
|
|
5.21
|
%
|
Noninterest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
|
38,842
|
|
|
|
|
|
|
|
|
|
|
|
38,175
|
|
|
|
|
|
|
|
|
|
Other assets(3)
|
|
|
137,554
|
|
|
|
|
|
|
|
|
|
|
|
154,285
|
|
|
|
|
|
|
|
|
|
Total noninterest-earning assets
|
|
|
176,396
|
|
|
|
|
|
|
|
|
|
|
|
192,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,757,542
|
|
|
|
|
|
|
|
|
|
|
$
|
1,576,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time
|
|
$
|
285,459
|
|
|
|
839
|
|
|
|
1.18
|
%
|
|
$
|
290,695
|
|
|
|
784
|
|
|
|
1.09
|
%
|
Money market
|
|
|
460,471
|
|
|
|
500
|
|
|
|
0.44
|
%
|
|
|
409,553
|
|
|
|
445
|
|
|
|
0.44
|
%
|
Interest-bearing demand
|
|
|
180,962
|
|
|
|
161
|
|
|
|
0.36
|
%
|
|
|
145,943
|
|
|
|
136
|
|
|
|
0.38
|
%
|
Savings
|
|
|
37,925
|
|
|
|
21
|
|
|
|
0.22
|
%
|
|
|
38,788
|
|
|
|
21
|
|
|
|
0.22
|
%
|
Total interest-bearing deposits
|
|
|
964,817
|
|
|
|
1,521
|
|
|
|
0.63
|
%
|
|
|
884,979
|
|
|
|
1,386
|
|
|
|
0.64
|
%
|
Other interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FHLB advances
|
|
|
237,542
|
|
|
|
1,030
|
|
|
|
1.74
|
%
|
|
|
197,000
|
|
|
|
808
|
|
|
|
1.66
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
|
1,202,359
|
|
|
|
2,551
|
|
|
|
0.85
|
%
|
|
|
1,081,979
|
|
|
|
2,194
|
|
|
|
0.82
|
%
|
Noninterest-bearing liabilities and stockholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits
|
|
|
346,439
|
|
|
|
|
|
|
|
|
|
|
|
301,097
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
4,209
|
|
|
|
|
|
|
|
|
|
|
|
4,289
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
204,535
|
|
|
|
|
|
|
|
|
|
|
|
189,054
|
|
|
|
|
|
|
|
|
|
Total noninterest-bearing liabilities and stockholders’ equity
|
|
|
555,183
|
|
|
|
|
|
|
|
|
|
|
|
494,440
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
1,757,542
|
|
|
|
|
|
|
|
|
|
|
$
|
1,576,419
|
|
|
|
|
|
|
|
|
|
Interest rate spread (taxable-equivalent basis)
|
|
|
|
|
|
|
|
|
|
|
4.42
|
%
|
|
|
|
|
|
|
|
|
|
|
4.39
|
%
|
Net interest income (taxable-equivalent basis)
|
|
|
|
|
|
$
|
18,233
|
|
|
|
|
|
|
|
|
|
|
$
|
15,575
|
|
|
|
|
|
Net interest margin (taxable-equivalent basis)
|
|
|
|
|
|
|
|
|
|
|
4.63
|
%
|
|
|
|
|
|
|
|
|
|
|
4.56
|
%
|
Average interest-earning assets to average interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
131.5
|
%
|
|
|
|
|
|
|
|
|
|
|
127.9
|
%
|
|
(1)
|
Calculated using daily averages.
|
|
(2)
|
Average loans are gross, including nonaccrual loans and overdrafts (net of deferred loan fees and before the allowance for
loan losses). Interest on loans includes net deferred fees and costs, and other loan fees of $1.1 million and $913 thousand in
the three-month periods ended March 31, 2016 and 2015, respectively.
|
|
(3)
|
Other assets include bank-owned life insurance, tax lien certificates, OREO, fixed assets, interest receivable, prepaid expense
and others.
|
Rate/Volume Analysis
The tables below detail the components
of the changes in net interest income for the three-month period ended March 31, 2016 when compared to the three-month period ended
March 31, 2015. For each major category of interest-earning assets and interest-bearing liabilities, information is provided with
respect to changes due to average volumes and changes due to average rates, with the changes in both volumes and rates allocated
to these two categories based on the proportionate absolute changes in each category.
Three-month period ended March 31, 2016
compared to three-month period ended March 31, 2015
|
|
Three-Month Period Ended March 31, 2016
|
|
|
|
Compared to
|
|
|
|
Three-Month Period Ended March 31, 2015
|
|
|
|
Due to Changes in
|
|
|
|
Average Volume
|
|
|
Average Rate
|
|
|
Net Increase
(Decrease)
|
|
|
|
(in thousands)
|
|
Interest income from earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable(1)
|
|
$
|
3,742
|
|
|
$
|
(811
|
)
|
|
$
|
2,931
|
|
Securities available for sale and other securities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Federal funds sold and balances at Federal Reserve Bank
|
|
|
(41
|
)
|
|
|
94
|
|
|
|
53
|
|
Time deposits in other financial institutions
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
FHLB stock
|
|
|
18
|
|
|
|
13
|
|
|
|
31
|
|
Total interest income(2)
|
|
|
3,719
|
|
|
|
(704
|
)
|
|
|
3,015
|
|
Interest expense from deposits and borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
Time deposits
|
|
|
(14
|
)
|
|
|
69
|
|
|
|
55
|
|
Money market deposit accounts
|
|
|
55
|
|
|
|
-
|
|
|
|
55
|
|
Interest-bearing demand deposits
|
|
|
33
|
|
|
|
(8
|
)
|
|
|
25
|
|
Savings deposits
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
FHLB advances
|
|
|
181
|
|
|
|
41
|
|
|
|
222
|
|
Total interest expense
|
|
|
255
|
|
|
|
102
|
|
|
|
357
|
|
Change in net interest income
|
|
$
|
3,464
|
|
|
$
|
(806
|
)
|
|
$
|
2,658
|
|
|
(1)
|
Average loans are gross, including nonaccrual loans and overdrafts (net of deferred loan fees and before the allowance for
loan losses).
|
|
(2)
|
Interest on loans includes net deferred fees and costs, and other loan fees of $1.1 million and $913 thousand in the three-month
periods ended March 31, 2016 and 2015, respectively.
|
The $3.0 million increase in interest income
when comparing the three-month period ended March 31, 2016 to the three-month period ended March 31, 2015 was primarily due to
changes in loan volumes and yields. Higher average loan balances increased interest income $3.7 million, while lower yields reduced
interest income $811 thousand. The $357 thousand increase in interest expense when comparing the three-month period ended March
31, 2016 to the three-month period ended March 31, 2015 was primarily due to changes in volumes and rates of FHLB advances. Higher
average balances and rates of FHLB advances increased interest expense $181 thousand and $41 thousand, respectively, for a total
increase of $222 thousand. In addition, the changes in interest-bearing deposit volumes and rates increased interest expense by
$135 thousand.
Provision for Loan Losses
The provision for loan losses is the amount
of expense that, based on our judgment, is required to maintain the allowance for loan losses at an adequate level to absorb probable
incurred losses in the loan portfolio at the balance sheet date and that, in management’s judgment, is appropriate under
GAAP. The determination of the amount of the allowance is complex and involves a high degree of judgment and subjectivity.
Three-month period ended March 31, 2016 compared
to three-month period ended March 31, 2015
We recorded a $561 thousand reversal of
provision for loan losses for the three-month period ended March 31, 2016 and a $191 thousand provision for loan losses for the
three-month period ended March 31, 2015. The reversal of provision for the three-month period ended March 31, 2016 included $312
thousand of allowance for new loans funded during the quarter, offset by $676 thousand in net recoveries, a $181 thousand reduction
for general reserves related to existing loans paying down and a $16 thousand reduction in specific reserves for impaired and purchased
credit impaired loans. The provision for the three-month period ended March 31, 2015 included $450 thousand of allowance for new
loans funded during the quarter and a $43 thousand increase in specific reserves for impaired and purchased credit impaired loans.
Partially offsetting the increase was $272 thousand in net recoveries, combined with a $30 thousand reduction in general reserves
related to existing loans (primarily acquired loans as a result of credit quality improvements reflected in a net recovery position).
Noninterest Income
Noninterest income includes gains on sales
of loans, service charges and fees, gains on sales of other real estate owned, net, bank-owned life insurance and other noninterest
income.
Three-month period ended March 31, 2016 compared
to three-month period ended March 31, 2015
Noninterest income increased 7.5% to $1.7
million in the three-month period ended March 31, 2016 from $1.6 million in the three-month period ended March 31, 2015. The increase
was primarily due to $164 thousand in additional income from BOLI, mainly due to a $35.0 million investment completed in December
2014, the income from which was not fully reflected during the first quarter of 2015 as the ramp-up investment period was still
in process. The increase in noninterest income was partially offset by declines in gains on sales of OREO ($41 thousand) and gains
on sales of Small Business Administration (“SBA”) loans ($31 thousand).
The following table sets forth the components
of noninterest income for the periods indicated:
|
|
Three-Month Periods Ended March 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
(in thousands)
|
|
Gains on sales of loans
|
|
$
|
199
|
|
|
$
|
230
|
|
Service charges and fees
|
|
|
619
|
|
|
|
567
|
|
Gains on sales of other real estate owned, net
|
|
|
307
|
|
|
|
348
|
|
Bank-owned life insurance
|
|
|
256
|
|
|
|
92
|
|
Other noninterest income
|
|
|
341
|
|
|
|
365
|
|
Total noninterest income
|
|
$
|
1,722
|
|
|
$
|
1,602
|
|
Noninterest Expense
Noninterest expense includes primarily
salaries and employee benefits, occupancy expense, network services and data processing, advertising and promotion, OREO expenses
and professional fees, among others. We monitor the ratio of noninterest expense to the sum of net interest income plus noninterest
income, which is commonly known as the efficiency ratio.
Three-month period ended March 31, 2016 compared
to three-month period ended March 31, 2015
Noninterest expense increased 6.4% to $12.6
million in the three-month period ended March 31, 2016 from $11.8 million in the three-month period ended March 31, 2015. The increase
was mainly due to merger related expenses of $585 thousand pursuant to the Agreement with OZRK. Also impacting the increase in
noninterest expense were higher salaries and employee benefits ($169 thousand), network services and data processing ($115 thousand)
and regulatory assessments ($101 thousand), the higher amount of which was due to growth in the assessment base (mainly due to
growth in assets) and a higher than anticipated assessment rate related to the fourth quarter of 2015 (mainly due to higher nonaccrual
loans at the end of 2015). The increase in noninterest expense was partially offset by a reduction in other real estate owned related
expense ($234 thousand), primarily due to fewer OREO properties.
The following table sets forth the components
of noninterest expense for the periods indicated:
|
|
Three-Month Periods Ended March 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
(in thousands)
|
|
Salaries and employee benefits
|
|
$
|
5,386
|
|
|
$
|
5,217
|
|
Occupancy expense
|
|
|
1,231
|
|
|
|
1,212
|
|
Furniture and equipment
|
|
|
724
|
|
|
|
756
|
|
Regulatory assessments
|
|
|
462
|
|
|
|
361
|
|
Network services and data processing
|
|
|
1,199
|
|
|
|
1,084
|
|
Printing and office supplies
|
|
|
66
|
|
|
|
58
|
|
Postage and delivery
|
|
|
53
|
|
|
|
84
|
|
Advertising and promotion
|
|
|
859
|
|
|
|
826
|
|
Other real estate owned related expense
|
|
|
359
|
|
|
|
593
|
|
Other real estate owned – valuation allowance expense
|
|
|
14
|
|
|
|
31
|
|
Amortization of intangible assets
|
|
|
55
|
|
|
|
83
|
|
Professional fees
|
|
|
779
|
|
|
|
698
|
|
Loan collection expenses
|
|
|
103
|
|
|
|
84
|
|
Merger related expenses
|
|
|
585
|
|
|
|
-
|
|
Other noninterest expense
|
|
|
723
|
|
|
|
748
|
|
Total noninterest expense
|
|
$
|
12,598
|
|
|
$
|
11,835
|
|
In the three-month periods ended March
31, 2016 and March 31, 2015, our efficiency ratio was 63.1% and 68.9%, respectively. The improved efficiency ratio for the three-month
period ended March 31, 2016 was mainly due to higher net interest income and noninterest income, and despite the $585 thousand
in merger related expense. We also closely track annualized revenue per employee and average assets per employee, as measures of
efficiency. Annualized revenue per employee was $396 thousand in the three-month period ended March 31, 2016 as compared to $326
thousand in the three-month period ended March 31, 2015 and average assets per employee were $7.7 million in the three-month period
ended March 31, 2016 as compared to $6.5 million in the three-month period ended March 31, 2015, which reflected our productivity
gains and growth. We had 226 full-time equivalent employees at March 31, 2016 and 244 at March 31, 2015.
Income Taxes
The provision for income taxes includes
federal and state income taxes. Fluctuations in effective tax rates reflect the effect of the differences in the inclusion or deductibility
of certain income and expenses, respectively, for income tax purposes. Our future effective income tax rate will fluctuate based
on the mix of taxable and tax-free investments we make and our overall level of taxable income.
Three-month period ended March 31, 2016 compared
to three-month period ended March 31, 2015
In the three-month period ended March 31,
2016, we recorded income tax expense of $3.3 million, compared to income tax expense of $2.0 million in the three-month period
ended March 31, 2015. The increase in income tax expense was due primarily to our greater income before taxes. The effective income
tax rate was 41.3% for the three-month period ended March 31, 2016, higher than the effective income tax rate of 38.4% for the
three-month period ended March 31, 2015 mainly due to our nondeductible merger related expenses associated with the Agreement with
OZRK.
Net Income
We evaluate our net income using the common
industry ratio, ROAA, which is equal to net income for the period annualized, divided by the daily average of total assets for
the period. We also use ROAE, which is equal to net income for the period annualized, divided by the daily average of total stockholders’
equity for the period.
Three-month period ended March 31, 2016 compared
to three-month period ended March 31, 2015
In the three-month period ended March 31,
2016, our net income of $4.7 million, or $0.29 basic and diluted net income per common share, represented an ROAA of 1.06% and
an ROAE of 9.12%. Our average equity-to-assets ratio (average equity divided by average total assets) in the three-month period
ended March 31, 2016 was 11.64%. In comparison, in the three-month period ended March 31, 2015, our net income of $3.2 million,
or $0.20 basic and diluted net income per common share, represented an ROAA of 0.82% and an ROAE of 6.81%. Our average equity-to-assets
ratio in the three-month period ended March 31, 2015 was 11.99%.
Financial Condition
Our assets totaled $1.787 billion and $1.726
billion at March 31, 2016 and December 31, 2015, respectively. Loans receivable, net, as of March 31, 2016 and December 31, 2015
were $1.446 billion and $1.429 billion, respectively. Total deposits were $1.345 billion and $1.278 billion as of March 31, 2016
and December 31, 2015, respectively. Total liabilities, consisting of deposits, FHLB advances and other liabilities totaled $1.581
billion and $1.525 billion as of March 31, 2016 and December 31, 2015, respectively. The increases in total assets, loans receivable,
net, deposits and liabilities in 2016 were due to organic growth.
Stockholders’ equity was $205.6 million
and $201.0 million as of March 31, 2016 and December 31, 2015, respectively. The increase in stockholders’ equity was due
to $4.7 million of net income earned during the three-month period ended March 31, 2016.
Loans
Our loan portfolio is our primary earning
asset. Our strategy is to grow the loan portfolio by originating commercial and consumer loans that we believe to be of high quality,
that comply with our credit policies and that produce revenues consistent with our financial objectives. We originate SBA loans
which may be sold on the secondary market depending on loan terms and market conditions.
Loans by Portfolio Segment
The following table sets forth the carrying
amounts of our loans by portfolio segment as of the dates indicated:
|
|
As of March 31, 2016
|
|
|
As of December 31, 2015
|
|
|
|
Amount
|
|
|
% of Total
|
|
|
Amount
|
|
|
% of Total
|
|
|
|
(in thousands, except %)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
295,925
|
|
|
|
20.3
|
|
|
$
|
303,644
|
|
|
|
21.0
|
|
Commercial
|
|
|
782,193
|
|
|
|
53.6
|
|
|
|
783,774
|
|
|
|
54.3
|
|
Construction
|
|
|
223,562
|
|
|
|
15.3
|
|
|
|
197,070
|
|
|
|
13.7
|
|
Total real estate
|
|
|
1,301,680
|
|
|
|
89.2
|
|
|
|
1,284,488
|
|
|
|
89.0
|
|
Commercial
|
|
|
61,019
|
|
|
|
4.2
|
|
|
|
63,635
|
|
|
|
4.4
|
|
Consumer
|
|
|
97,054
|
|
|
|
6.6
|
|
|
|
94,521
|
|
|
|
6.6
|
|
Total loans
|
|
|
1,459,753
|
|
|
|
100.0
|
|
|
|
1,442,644
|
|
|
|
100.0
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred loan fees
|
|
|
(5,612
|
)
|
|
|
|
|
|
|
(5,482
|
)
|
|
|
|
|
Allowance for loan losses
|
|
|
(8,146
|
)
|
|
|
|
|
|
|
(8,031
|
)
|
|
|
|
|
Loans receivable, net
|
|
$
|
1,445,995
|
|
|
|
|
|
|
$
|
1,429,131
|
|
|
|
|
|
As of March 31, 2016 and December 31, 2015,
89.2% and 89.0%, respectively, of the total loan portfolio was collateralized by commercial and residential real estate mortgages.
Loan Maturity and Sensitivities
The following tables show the contractual
maturities of our loan portfolio at the dates indicated. Loans with scheduled maturities are reported in the maturity category
in which the payment is due. Demand loans with no stated maturity and overdrafts are reported in the “due in 1 year or less”
category. Loans that have adjustable rates are shown as amortizing to final maturity rather than when the interest rates are next
subject to change. The tables do not include prepayment or scheduled principal repayments.
As of March 31, 2016
|
|
Due in 1 Year or Less
|
|
|
Due in 1 to 5 Years
|
|
|
Due After 5 Years
|
|
|
Total
|
|
|
|
(in thousands)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
45,100
|
|
|
$
|
113,580
|
|
|
$
|
137,245
|
|
|
$
|
295,925
|
|
Commercial
|
|
|
125,231
|
|
|
|
333,529
|
|
|
|
323,433
|
|
|
|
782,193
|
|
Construction
|
|
|
106,818
|
|
|
|
74,866
|
|
|
|
41,878
|
|
|
|
223,562
|
|
Total real estate
|
|
|
277,149
|
|
|
|
521,975
|
|
|
|
502,556
|
|
|
|
1,301,680
|
|
Commercial
|
|
|
11,494
|
|
|
|
26,337
|
|
|
|
23,188
|
|
|
|
61,019
|
|
Consumer
|
|
|
5,595
|
|
|
|
77,760
|
|
|
|
13,699
|
|
|
|
97,054
|
|
Total loans
|
|
$
|
294,238
|
|
|
$
|
626,072
|
|
|
$
|
539,443
|
|
|
$
|
1,459,753
|
|
As of December 31, 2015
|
|
Due in 1 Year or Less
|
|
|
Due in 1 to 5 Years
|
|
|
Due After 5 Years
|
|
|
Total
|
|
|
|
(in thousands)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
49,192
|
|
|
$
|
110,979
|
|
|
$
|
143,473
|
|
|
$
|
303,644
|
|
Commercial
|
|
|
123,767
|
|
|
|
356,141
|
|
|
|
303,866
|
|
|
|
783,774
|
|
Construction
|
|
|
99,652
|
|
|
|
59,599
|
|
|
|
37,819
|
|
|
|
197,070
|
|
Total real estate
|
|
|
272,611
|
|
|
|
526,719
|
|
|
|
485,158
|
|
|
|
1,284,488
|
|
Commercial
|
|
|
14,635
|
|
|
|
24,636
|
|
|
|
24,364
|
|
|
|
63,635
|
|
Consumer
|
|
|
5,833
|
|
|
|
79,301
|
|
|
|
9,387
|
|
|
|
94,521
|
|
Total loans
|
|
$
|
293,079
|
|
|
$
|
630,656
|
|
|
$
|
518,909
|
|
|
$
|
1,442,644
|
|
The following tables present the sensitivities
to changes in interest rates of our portfolio at the dates indicated:
As of March 31, 2016
|
|
Fixed Interest Rate
|
|
|
Variable Interest Rate
|
|
|
Total
|
|
|
|
(in thousands)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
96,572
|
|
|
$
|
199,353
|
|
|
$
|
295,925
|
|
Commercial
|
|
|
287,009
|
|
|
|
495,184
|
|
|
|
782,193
|
|
Construction
|
|
|
57,371
|
|
|
|
166,191
|
|
|
|
223,562
|
|
Total real estate
|
|
|
440,952
|
|
|
|
860,728
|
|
|
|
1,301,680
|
|
Commercial
|
|
|
22,670
|
|
|
|
38,349
|
|
|
|
61,019
|
|
Consumer
|
|
|
35,859
|
|
|
|
61,195
|
|
|
|
97,054
|
|
Total loans
|
|
$
|
499,481
|
|
|
$
|
960,272
|
|
|
$
|
1,459,753
|
|
As of December 31, 2015
|
|
Fixed Interest Rate
|
|
|
Variable Interest Rate
|
|
|
Total
|
|
|
|
(in thousands)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
97,746
|
|
|
$
|
205,898
|
|
|
$
|
303,644
|
|
Commercial
|
|
|
288,124
|
|
|
|
495,650
|
|
|
|
783,774
|
|
Construction
|
|
|
61,542
|
|
|
|
135,528
|
|
|
|
197,070
|
|
Total real estate
|
|
|
447,412
|
|
|
|
837,076
|
|
|
|
1,284,488
|
|
Commercial
|
|
|
22,010
|
|
|
|
41,625
|
|
|
|
63,635
|
|
Consumer
|
|
|
36,252
|
|
|
|
58,269
|
|
|
|
94,521
|
|
Total loans
|
|
$
|
505,674
|
|
|
$
|
936,970
|
|
|
$
|
1,442,644
|
|
As part of our asset/liability management
strategy, we rarely offer fixed-rate loans with maturity above five years. As of March 31, 2016, 2.1% of our total loans (and 1.3%
of the loans in our originated loan portfolio) were fixed-rate with a maturity over 5 years. As of March 31, 2016, 65.8% of our
total loans (and 64.3% of the loans in our originated loan portfolio) was made up of variable-rate loans. The fixed-rate portion
of our originated portfolio had a weighted average time to maturity of 2.5 years. The following table presents the contractual
maturities of our loan portfolio at the dates indicated, segregated into fixed and variable interest rate loans as of March 31,
2016:
As of March 31, 2016
|
|
Fixed Interest Rate
|
|
|
Variable Interest Rate
|
|
|
Total
|
|
|
|
(in thousands)
|
|
Maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
One year or less
|
|
$
|
97,779
|
|
|
$
|
196,459
|
|
|
$
|
294,238
|
|
One to five years
|
|
|
370,801
|
|
|
|
255,271
|
|
|
|
626,072
|
|
More than five years
|
|
|
30,901
|
|
|
|
508,542
|
|
|
|
539,443
|
|
Total loans
|
|
$
|
499,481
|
|
|
$
|
960,272
|
|
|
$
|
1,459,753
|
|
Loan Growth
We monitor new loan production by loan
type, borrower type, market and profitability. Our operating strategy focuses on growing assets by originating commercial and consumer
loans that we believe to be of high quality. For the three-month period ended March 31, 2016, we originated a total of $84.2 million
of new loans, including $74.0 million of real estate loans ($6.1 million, $35.9 million and $31.9 million of which were residential,
commercial and construction real estate loans, respectively), and $5.1 million each of commercial loans and consumer loans. As
of March 31, 2016, the average loan outstanding size in our originated portfolio was $1.1 million. For the three-month period ended
March 31, 2015, we originated a total of $176.4 million of new loans, including $135.2 million of real estate loans ($10.9 million,
$52.6 million and $71.7 million of which were residential, commercial and construction real estate loans, respectively), $11.8
million of commercial loans, and $29.4 million of consumer loans.
|
|
Three-Month Period Ended
March 31, 2016
|
|
|
Three-Month Period Ended
March 31, 2015
|
|
|
|
Amount
|
|
|
% of Total
|
|
|
Amount
|
|
|
% of Total
|
|
|
|
(in thousands, except %)
|
|
New loan originations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
6,127
|
|
|
|
7.3
|
|
|
$
|
10,858
|
|
|
|
6.2
|
|
Commercial
|
|
|
35,890
|
|
|
|
42.6
|
|
|
|
52,592
|
|
|
|
29.8
|
|
Construction
|
|
|
31,937
|
|
|
|
38.0
|
|
|
|
71,734
|
|
|
|
40.6
|
|
Total real estate
|
|
|
73,954
|
|
|
|
87.9
|
|
|
|
135,184
|
|
|
|
76.6
|
|
Commercial
|
|
|
5,073
|
|
|
|
6.0
|
|
|
|
11,757
|
|
|
|
6.7
|
|
Consumer
|
|
|
5,138
|
|
|
|
6.1
|
|
|
|
29,415
|
|
|
|
16.7
|
|
Total loans
|
|
$
|
84,165
|
|
|
|
100.0
|
|
|
$
|
176,356
|
|
|
|
100.0
|
|
The total loan origination amount in the
three-month period ended March 31, 2016 reflected organic growth across our markets.
In addition to growing organically, our
acquisition strategy, which has focused on acquiring banks in Florida regional markets, has resulted in an increase in the number
and balance of loans outstanding after each transaction. Subsequently, these balances decline as these loans mature and are paid
down. These acquired loans were recorded at their fair value, such that there was no carryover of the allowance for loan losses.
As of March 31, 2016 and December 31, 2015, the breakdown of our portfolio by originating bank was as follows:
|
|
As of March 31, 2016
|
|
|
As of December 31, 2015
|
|
|
|
Amount
|
|
|
% of Total
|
|
|
Amount
|
|
|
% of Total
|
|
|
|
(in thousands, except %)
|
|
Originating Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Bank
|
|
$
|
1,196,972
|
|
|
|
82.0
|
|
|
$
|
1,163,212
|
|
|
|
80.6
|
|
Community Bank of Manatee
|
|
|
47,989
|
|
|
|
3.3
|
|
|
|
50,493
|
|
|
|
3.5
|
|
First Community Bank of America
|
|
|
103,816
|
|
|
|
7.1
|
|
|
|
110,532
|
|
|
|
7.7
|
|
The Palm Bank
|
|
|
17,151
|
|
|
|
1.2
|
|
|
|
18,895
|
|
|
|
1.3
|
|
First Community Bank of Southwest Florida
|
|
|
93,825
|
|
|
|
6.4
|
|
|
|
99,512
|
|
|
|
6.9
|
|
Total loans
|
|
$
|
1,459,753
|
|
|
|
100.0
|
|
|
$
|
1,442,644
|
|
|
|
100.0
|
|
Asset Quality
In order to operate with a sound risk profile,
we have focused on originating loans we believe to be of high quality and disposing of nonperforming assets as rapidly as possible.
For certain acquired loans, there was evidence
at acquisition of deterioration of credit quality since origination and it was probable at acquisition that all contractually required
payments would not be collected. The unpaid principal balance and carrying amount of these purchased credit impaired loans at March
31, 2016 and December 31, 2015 were as follows:
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
(in thousands)
|
|
Unpaid principal balance
|
|
$
|
32,246
|
|
|
$
|
33,637
|
|
Carrying amount, net of allowance of $125 and $124
|
|
|
23,301
|
|
|
|
24,259
|
|
Accretable discount, or income expected
to be collected was $1.7 million and $1.8 million at March 31, 2016 and December 31, 2015, respectively.
Foreign Outstandings
We have made four commercial real estate
loans to three Brazilian corporations, which at March 31, 2016 and December 31, 2015 in total exceeded 1% of our total assets.
These loans to the three Brazilian borrowers are secured by collateral outside of the U.S., and had aggregate outstanding balances
(including accrued interest) at March 31, 2016 and December 31, 2015, of $41.1 million and $41.3 million, representing 2.3% and
2.4% of our total assets, respectively. These loans to foreign borrowers were made in accordance with the credit policy and procedures
in place at the time of origination. Two of these loans, which were made to one of the Brazilian borrowers, had a combined recorded
investment of $17.3 million and are secured by a first lien on farmland appraised at $49.1 million (of which we are entitled to
50.9%, as the collateral is shared on a first lien basis with another bank), representing a 69% loan-to-value ratio. The three
main parcels of this collateral pool (representing 83% of the collateral) were appraised during 2014 and the rest in 2012. During
the first quarter of 2016, the borrower filed for bankruptcy. At March 31, 2016, these loans were included in the greater than
89 days past due category and on nonaccrual status. The third loan, which was made to another Brazilian borrower, had a recorded
investment of $17.5 million and is secured by a first lien on farmland appraised at $43.8 million during 2015, representing a
40% loan-to-value ratio. This loan was included in the greater than 89 days past due category and accruing as of March 31, 2016,
as we continue to collect (a payment was received after quarter end, which brought the loan below 90 days past due) and the loan
is well-secured. The final loan, which was made to the third Brazilian borrower, had a recorded investment of $6.3 million and
is secured by closely held stock. This loan is current and paying as agreed. There is inherent country risk associated with this
international business. International trade laws, U.S. relations with Brazil, foreign exchange volatility, the foreign nature
of the Brazilian legal system and government policy, and regulatory changes may inhibit our ability to collect payment, or claim
collateral (if any) located in Brazil. Furthermore, we may experience loss due to unforeseen economic, social or weather conditions
that affect Brazilian markets and in particular the market for Brazilian agriculture products. The expense of collecting on defaulted
loans may be higher than in the United States, which may reduce the size of any recovery. We are also subject to the risk that
the value of any real estate collateral could decline, further harming our ability to fully collect on any defaulted loan. The
appraised values of the collateral securing these loans have decreased in U.S. Dollar terms as the Brazilian currency has devalued
against the U.S. Dollar and could decrease further if the Brazilian currency continues to devalue. The Brazilian economy is experiencing
negative growth, a material decline in the value of its currency, increasing rates of inflation, growing unemployment, banking
strikes and higher interest rates; the country has been recently downgraded by the three rating agencies to non-investment grade
(junk) status. These macroeconomic trends coupled with a growing corruption scandal involving the government, state-owned enterprises
and some of the largest private corporations have resulted in a political crisis, which is placing stress on the Brazilian economy
and may affect the ability of our borrowers to repay their loans and the value of our underlying collateral. Exchange rate fluctuations
may stress the debt service coverage of these borrowers and impact the U.S. dollar value of the collateral. We may be forced to
modify these loans in an attempt to collect, which would increase our level of classified assets, harm our earnings, negatively
impact our capital, and which could increase regulatory scrutiny. The substantial size of each of these individual relationships
could, if unpaid, materially adversely affect our earnings and capital. These three borrowers are not affiliates of our controlling
stockholders and the loans were not made in consideration of our relationship with our controlling stockholders. We are not actively
seeking additional loans with collateral in Brazil.
In connection with our merger agreement
with OZRK, we conducted a marketing process to solicit offers for the purchase of these Brazilian loans. The marketing process
was concluded on March 10, 2016, and no offers for the Brazilian loans were received by us in excess of the price to be paid under
that certain standby purchase agreement between Marcelo Faria de Lima and OZRK (the “Brazilian standby purchase agreement”).
The Agreement provides for an increase in the consideration payable to C1 Financial shareholders in the merger if the Brazilian
loans are sold at a price in excess of the price to be paid under the Brazilian standby purchase agreement. (See “The Brazilian
Standby Purchase Agreement” in the C1 Financial Proxy Statement for further information.) Based on the results of the marketing
process, we do not believe that there will be an increase in the consideration payable to C1 Financial shareholders under the
Agreement as a result of a sale of the Brazilian loans.
Nonperforming and Substandard Assets
Our nonperforming loans consist
of loans that are on nonaccrual status and past due over 90 days and still accruing, including nonperforming troubled debt
restructurings. Loans graded as substandard but still accruing, which may include loans restructured as troubled debt
restructurings, may be impaired and classified substandard. Troubled debt restructurings include loans on which we have
granted a concession on the interest rate or original repayment terms due to financial difficulties of the borrower.
We generally place loans on
nonaccrual status when they become 90 days or more past due, unless they are well secured and in the process of collection.
We also place loans on nonaccrual status if they are less than 90 days past due if the collection of principal or interest is
in doubt. When a loan is placed on nonaccrual status, any interest previously accrued but not collected, is reversed from
income. The interest on these loans is accounted for on the cash-basis or cost-recovery method until qualifying for return to
accrual. Loans are returned to accrual status when all principal and interest amounts contractually due are brought current
and future payments are reasonably assured. As of March 31, 2016 and December 31, 2015, there were $36.3 million and $36.0
million, respectively, in nonaccrual loans. If such nonaccrual loans would have been accruing during the
three-month period ended March 31, 2016, the year ended December 31, 2015 and the three-month period ended March 31, 2015, we
would have recorded an additional $489 thousand, $1.3 million and $268 thousand of interest income, respectively. No interest
income from nonaccrual loans was recognized for the three-month period ended March 31, 2016, the year ended December 31,
2015 and the three-month period ended March 31, 2015.
As of March 31, 2016 and December 31, 2015,
we had no accruing loans that were contractually past due 90 days or more as to principal and interest other than the one Brazilian
loan discussed previously, since we continue to collect payments on this well-secured credit. As of March 31, 2016 and December31,
2015, we had three troubled debt restructurings totaling $946 thousand and $954 thousand, respectively.
Accounting standards require the Bank to
identify loans, where full repayment of principal and interest is doubtful, as impaired loans. These standards require that impaired
loans be valued at the present value of expected future cash flows, discounted at the loan’s effective interest rate, or
by using the observable market price of the loan or the fair value of the underlying collateral if the loan is collateral dependent.
We have implemented these standards in our monthly review of the adequacy of the allowance for loan losses, and identify and value
impaired loans in accordance with guidance on these standards. As part of the review process, the Bank also identifies loans classified
as special mention, which have a potential weakness that deserves management’s close attention. In our loan review process,
we seek to identify and address classified and nonperforming loans as early as possible.
Loans totaling $39.4
million and $40.0 million were classified substandard under the Bank’s policy at March 31, 2016 and December 31, 2015, respectively.
The following tables set forth information related to the credit quality of our loan portfolio at March 31, 2016 and December 31,
2015:
As of March 31, 2016
|
|
Pass
|
|
|
Special
Mention
|
|
|
Substandard
|
|
|
Total
|
|
|
|
(in thousands)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
284,997
|
|
|
$
|
3,809
|
|
|
$
|
7,119
|
|
|
$
|
295,925
|
|
Commercial
|
|
|
720,172
|
|
|
|
31,038
|
|
|
|
30,983
|
|
|
|
782,193
|
|
Construction
|
|
|
222,021
|
|
|
|
853
|
|
|
|
688
|
|
|
|
223,562
|
|
Total real estate
|
|
|
1,227,190
|
|
|
|
35,700
|
|
|
|
38,790
|
|
|
|
1,301,680
|
|
Commercial
|
|
|
53,887
|
|
|
|
6,550
|
|
|
|
582
|
|
|
|
61,019
|
|
Consumer
|
|
|
96,975
|
|
|
|
69
|
|
|
|
10
|
|
|
|
97,054
|
|
Total loans
|
|
$
|
1,378,052
|
|
|
$
|
42,319
|
|
|
$
|
39,382
|
|
|
$
|
1,459,753
|
|
As of December 31, 2015
|
|
Pass
|
|
|
Special
Mention
|
|
|
Substandard
|
|
|
Total
|
|
|
|
(in thousands)
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
294,790
|
|
|
$
|
1,683
|
|
|
$
|
7,171
|
|
|
$
|
303,644
|
|
Commercial
|
|
|
716,519
|
|
|
|
35,746
|
|
|
|
31,509
|
|
|
|
783,774
|
|
Construction
|
|
|
195,468
|
|
|
|
877
|
|
|
|
725
|
|
|
|
197,070
|
|
Total real estate
|
|
|
1,206,777
|
|
|
|
38,306
|
|
|
|
39,405
|
|
|
|
1,284,488
|
|
Commercial
|
|
|
56,364
|
|
|
|
6,655
|
|
|
|
616
|
|
|
|
63,635
|
|
Consumer
|
|
|
94,381
|
|
|
|
130
|
|
|
|
10
|
|
|
|
94,521
|
|
Total loans
|
|
$
|
1,357,522
|
|
|
$
|
45,091
|
|
|
$
|
40,031
|
|
|
$
|
1,442,644
|
|
Real estate we have acquired through
bank acquisitions or as a result of foreclosure is classified as OREO until sold. Our policy is to initially record OREO at
fair value less estimated costs to sell at the date of foreclosure. After foreclosure, other real estate is carried at the
lower of the initial carrying amount (fair value less estimated costs to sell or lease), or at the value determined by
subsequent appraisals of the other real estate. Subsequent decreases in value are booked as other real estate
owned—valuation allowance expense in the income statement. We held $27.6 million of OREO as of March 31, 2016, a
decline of $773 thousand from the $28.3 million as of December 31, 2015, mainly due to sales. Our ratio of total
nonperforming assets to total assets increased to 4.53% at March 31, 2016 from 3.73% at December 31, 2015, primarily
due to the accruing Brazilian loan that was contractually past due 90 days or more.
The following table sets forth certain
information on nonperforming loans and OREO, the ratio of such loans and OREO to total assets as of the dates indicated, and certain
other related information:
|
|
As of
|
|
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
|
|
|
|
|
Total nonaccrual loans
|
|
$
|
36,284
|
|
|
$
|
35,951
|
|
Total accruing loans over 90 days delinquent
|
|
|
17,055
|
|
|
|
-
|
|
Total nonperforming loans
|
|
|
53,339
|
|
|
|
35,951
|
|
OREO
|
|
|
27,557
|
|
|
|
28,330
|
|
Total nonperforming assets
|
|
$
|
80,896
|
|
|
$
|
64,281
|
|
Total nonaccrual loans as a percentage of total loans
|
|
|
2.49
|
%
|
|
|
2.49
|
%
|
Total accruing loans over 90 days delinquent as a percentage of total loans
|
|
|
1.17
|
%
|
|
|
0.00
|
%
|
Total nonperforming loans as a percentage of total loans
|
|
|
3.65
|
%
|
|
|
2.49
|
%
|
Total nonperforming assets as a percentage of total assets
|
|
|
4.53
|
%
|
|
|
3.73
|
%
|
Loans restructured as troubled debt restructurings
|
|
$
|
946
|
|
|
$
|
954
|
|
Troubled debt restructurings as a percentage of total loans
|
|
|
0.06
|
%
|
|
|
0.07
|
%
|
Allowance for Loan Losses
The provision for loan losses is the amount
of expense that, based on our judgment, is required to maintain the allowance for loan losses at an adequate level to absorb probable
incurred losses in the loan portfolio at the balance sheet date and that, in management’s judgment, is appropriate under
GAAP. The determination of the amount of the allowance is complex and involves a high degree of judgment and subjectivity. Among
the material estimates required to establish the allowance are loss exposure at default, the amount and timing of future cash flows
on impacted loans, value of collateral, and determination of the loss factors to be applied to the various elements of the portfolio.
Our allowance for loan losses consists
of two components. The first component is allocated to individually evaluated loans found to be impaired and is calculated in accordance
with ASC 310. The second component is allocated to all other loans that are not individually identified as impaired pursuant to
ASC 450 (“nonimpaired loans”). This component is calculated for all nonimpaired loans on a collective basis in accordance
with ASC 450. For additional discussion on our calculation of the allowance for loan losses, see “—Critical Accounting
Policies and Estimates—Allowance for Loan Losses”.
The nonperforming loans related to acquired
banks were marked to market and recorded at fair value at acquisition with no carryover of the allowance for loan losses. Therefore,
our allowance for loan losses mainly reflects the general component allowance for performing loans originated by C1 Bank.
Our allowance for loan losses was allocated
as follows as of the dates indicated in the table below:
|
|
As of
|
|
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Amount
|
|
|
% of Loans to
Total Loans
|
|
|
Amount
|
|
|
% of Loans to
Total Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$
|
1,715
|
|
|
|
20.3
|
|
|
$
|
1,763
|
|
|
|
21.0
|
|
Commercial
|
|
|
4,008
|
|
|
|
53.6
|
|
|
|
4,007
|
|
|
|
54.3
|
|
Construction
|
|
|
1,337
|
|
|
|
15.3
|
|
|
|
1,206
|
|
|
|
13.7
|
|
Total real estate
|
|
|
7,060
|
|
|
|
89.2
|
|
|
|
6,976
|
|
|
|
89.0
|
|
Commercial
|
|
|
415
|
|
|
|
4.2
|
|
|
|
437
|
|
|
|
4.4
|
|
Consumer
|
|
|
671
|
|
|
|
6.6
|
|
|
|
618
|
|
|
|
6.6
|
|
Total allowance for loan losses
|
|
$
|
8,146
|
|
|
|
100.0
|
|
|
$
|
8,031
|
|
|
|
100.0
|
|
The following table sets forth certain
information with respect to activity in our allowance for loan losses during the periods indicated:
|
|
Three-Month Periods Ended
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
Allowance for loan losses at beginning of period
|
|
$
|
8,031
|
|
|
$
|
5,324
|
|
Charge-offs:
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
|
(15
|
)
|
|
|
-
|
|
Commercial real estate
|
|
|
-
|
|
|
|
(1
|
)
|
Construction
|
|
|
(1
|
)
|
|
|
-
|
|
Commercial
|
|
|
(34
|
)
|
|
|
-
|
|
Consumer
|
|
|
(4
|
)
|
|
|
(3
|
)
|
Total charge-offs
|
|
|
(54
|
)
|
|
|
(4
|
)
|
Recoveries:
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
|
55
|
|
|
|
69
|
|
Commercial real estate
|
|
|
469
|
|
|
|
112
|
|
Construction
|
|
|
124
|
|
|
|
23
|
|
Commercial
|
|
|
46
|
|
|
|
33
|
|
Consumer
|
|
|
36
|
|
|
|
39
|
|
Total recoveries
|
|
|
730
|
|
|
|
276
|
|
Net recoveries
|
|
|
676
|
|
|
|
272
|
|
Provision (reversal of provision) for loan losses
|
|
|
(561
|
)
|
|
|
191
|
|
Allowance for loan losses at end of period
|
|
$
|
8,146
|
|
|
$
|
5,787
|
|
Ratio of annualized net recoveries during the period to average loans outstanding during the period
|
|
|
(0.19
|
)%
|
|
|
(0.09
|
)%
|
Allowance for loan losses as a percentage of total loans at end of period
|
|
|
0.56
|
|
|
|
0.46
|
|
Allowance for loan losses as a percentage of nonaccrual loans
|
|
|
22.45
|
|
|
|
29.37
|
|
Allowance for loan losses as a percentage of nonperforming loans
|
|
|
15.27
|
|
|
|
29.37
|
|
Our allowance for loan losses to total
loans increased to 0.56% at March 31, 2016 from 0.46% at March 31, 2015. Additionally, as a result of our acquisition strategy,
we acquired the right to seek deficiency judgments resulting from defaulted loans from our acquired banks (including loans that
defaulted before the acquisitions). We have actively pursued recovery of these deficiency amounts. This strategy has resulted in
recoveries of $730 thousand and $276 thousand in the three-month periods ended March 31, 2016 and March 31, 2015, respectively.
Investment Securities
We did not carry any balance of investment
securities available for sale as of March 31, 2016 and December 31, 2015 due to our decision to sell the entirety of our securities
available for sale portfolio in 2013. This decision was based on our assessment that improving economic conditions could begin
to put upward pressure on interest rates, which prompted us to redeploy these assets into loans.
Bank-Owned Life Insurance
As of March 31, 2016 and December 31, 2015,
we maintained investments in bank-owned life insurance of $37.5 million and $37.3 million, respectively, $35.0 million of which
was purchased during December 2014. This purchase allowed us to deploy excess cash, has enhanced noninterest income and offset
the rising costs of employee benefits. Included in the balance at both March 31, 2016 and December 31, 2015 was $1.5 million relating
to policies on former officers of an acquired bank. During the second quarter of 2015, we sent surrender notices for these acquired
polices and expect to receive the proceeds within three to six months.
Deposits
We monitor deposit growth by account type,
market and rate. We seek to fund asset growth primarily with low-cost customer deposits in order to maintain a stable liquidity
profile and net interest margin. Total deposits as of March 31, 2016 and December 31, 2015 were $1.345 billion and $1.278 billion,
respectively. Our growth in deposits during the first three months of 2016 was due to our organic growth efforts by our banking
centers and marketing team to expand our client reach.
The following table sets forth the distribution
by type of our deposit accounts for the dates indicated:
|
|
As of
|
|
|
|
March 31, 2016
|
|
|
December 31, 2015
|
|
|
|
Amount
|
|
|
% of Total
Deposits
|
|
|
Amount
|
|
|
% of Total
Deposits
|
|
|
|
(in thousands, except %)
|
|
Deposit Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand
|
|
$
|
379,464
|
|
|
|
28.2
|
|
|
$
|
321,034
|
|
|
|
25.1
|
|
Interest-bearing demand
|
|
|
180,779
|
|
|
|
13.4
|
|
|
|
182,212
|
|
|
|
14.3
|
|
Money market and savings
|
|
|
493,917
|
|
|
|
36.8
|
|
|
|
494,943
|
|
|
|
38.7
|
|
Time
|
|
|
290,686
|
|
|
|
21.6
|
|
|
|
280,076
|
|
|
|
21.9
|
|
Total deposits
|
|
$
|
1,344,846
|
|
|
|
100.0
|
|
|
$
|
1,278,265
|
|
|
|
100.0
|
|
Time Deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.00 - 0.50%
|
|
$
|
32,151
|
|
|
|
11.1
|
|
|
$
|
30,159
|
|
|
|
10.8
|
|
0.51 - 1.00%
|
|
|
40,466
|
|
|
|
13.9
|
|
|
|
44,421
|
|
|
|
15.9
|
|
1.01 - 1.50%
|
|
|
173,223
|
|
|
|
59.5
|
|
|
|
158,454
|
|
|
|
56.5
|
|
1.51 - 2.00%
|
|
|
27,520
|
|
|
|
9.5
|
|
|
|
28,233
|
|
|
|
10.1
|
|
2.01 - 2.50%
|
|
|
13,854
|
|
|
|
4.8
|
|
|
|
15,336
|
|
|
|
5.5
|
|
Above 2.50%
|
|
|
3,472
|
|
|
|
1.2
|
|
|
|
3,473
|
|
|
|
1.2
|
|
Total time deposits
|
|
$
|
290,686
|
|
|
|
100.0
|
|
|
$
|
280,076
|
|
|
|
100.0
|
|
The following tables set forth our time
deposits segmented by months to maturity and deposit amount:
|
|
As of March 31, 2016
|
|
|
|
Time Deposits of
$100 and Greater
|
|
|
Time Deposits of
Less Than $100
|
|
|
Total
|
|
|
|
(dollars in thousands)
|
|
Months to maturity:
|
|
|
|
|
|
|
|
|
|
Three or less
|
|
$
|
20,822
|
|
|
$
|
12,017
|
|
|
$
|
32,839
|
|
Over Three to Six
|
|
|
28,567
|
|
|
|
9,060
|
|
|
|
37,627
|
|
Over Six to Twelve
|
|
|
58,050
|
|
|
|
24,662
|
|
|
|
82,712
|
|
Over Twelve
|
|
|
72,049
|
|
|
|
65,459
|
|
|
|
137,508
|
|
Total
|
|
$
|
179,488
|
|
|
$
|
111,198
|
|
|
$
|
290,686
|
|
|
|
As of December 31, 2015
|
|
|
|
Time Deposits of
$100 and Greater
|
|
|
Time Deposits of
Less Than $100
|
|
|
Total
|
|
|
|
(dollars in thousands)
|
|
Months to maturity:
|
|
|
|
|
|
|
|
|
|
Three or less
|
|
$
|
6,986
|
|
|
$
|
10,019
|
|
|
$
|
17,005
|
|
Over Three to Six
|
|
|
20,465
|
|
|
|
12,320
|
|
|
|
32,785
|
|
Over Six to Twelve
|
|
|
44,990
|
|
|
|
20,179
|
|
|
|
65,169
|
|
Over Twelve
|
|
|
97,115
|
|
|
|
68,002
|
|
|
|
165,117
|
|
Total
|
|
$
|
169,556
|
|
|
$
|
110,520
|
|
|
$
|
280,076
|
|
We had brokered deposits of $38.7 million
as of March 31, 2016 and December 31, 2015.
Borrowings
Deposits are the primary source of funds
for our lending activities and general business purposes; however, we may obtain advances from the FHLB, purchase federal funds,
and engage in overnight borrowing from the Federal Reserve, correspondent banks, or by entering into client purchase agreements.
We also use these sources of funds as part of our asset/liability management process to control our long-term interest rate risk
exposure, even if it may increase our short-term cost of funds. This may include match funding of fixed-rate loans. Our level of
short-term borrowings can fluctuate on a daily basis depending on funding needs and the source of funds to satisfy the needs. As
of March 31, 2016, we had $229.0 million outstanding in advances from the FHLB with the following average rates and maturities:
|
|
As of March 31, 2016
|
|
|
|
Amount
|
|
|
% of total
|
|
|
Average rate (%)
|
|
Maturity year:
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
$
|
32,000
|
|
|
|
14.0
|
|
|
|
1.66
|
%
|
2017
|
|
|
12,000
|
|
|
|
5.2
|
|
|
|
2.13
|
%
|
2018
|
|
|
45,000
|
|
|
|
19.7
|
|
|
|
1.52
|
%
|
2019
|
|
|
45,000
|
|
|
|
19.7
|
|
|
|
1.98
|
%
|
2020
|
|
|
85,000
|
|
|
|
37.0
|
|
|
|
1.85
|
%
|
2023
|
|
|
10,000
|
|
|
|
4.4
|
|
|
|
2.70
|
%
|
Total
|
|
$
|
229,000
|
|
|
|
100.0
|
|
|
|
1.83
|
%
|
Liquidity and Capital Resources
Liquidity Management
We are expected to maintain adequate liquidity
at the Bank. Liquidity refers to our ability to maintain cash flow that is adequate to fund operations and meet present and future
financial obligations through either the sale or maturity of existing assets or by obtaining additional funding through liability
management. We manage liquidity based upon policy limits set by the board of directors and cash flow modeling. To maintain adequate
liquidity, we also monitor indicators of potential liquidity risk, utilize cash flow projection models to forecast liquidity needs,
model liquidity stress scenarios and develop contingency plans, and identify alternative back-up sources of liquidity. The liquidity
reserve may consist of cash on hand, cash on demand in deposits with correspondent banks, cash equivalents such as federal funds
sold, United States securities or securities guaranteed by the United States, and other investments. In addition, we have a fed
funds line of $25 million with our correspondent bank and available borrowing capacity with the FHLB based on our collateral position.
We believe that the sources of available liquidity are adequate to meet all reasonably immediate short-term and intermediate-term
demands.
As of March 31, 2016, we held cash equal
to 13.4% of total deposits and borrowings due in less than 12 months, which represented approximately $46.3 million of excess cash
above our target.
We intend to use our current excess liquidity
and capital for general corporate purposes, including loan growth.
Capital Management
We manage capital to comply with our internal
planning targets and regulatory capital standards. We review capital levels on a monthly basis. We evaluate a number of capital
ratios, including regulatory capital ratios required by the federal banking agencies such as Tier 1 capital to risk-weighted assets
and Tier 1 capital to average total adjusted assets (the leverage ratio).
As of March 31, 2016 and December 31, 2015,
we had an equity-to-assets ratio of 11.51% and 11.65%, respectively. As of March 31, 2016 and December 31, 2015, we had a Tier
1 capital to risk-weighted assets ratio of 13.41% and 13.32%, respectively, and a Tier 1 leverage ratio of 11.66% and 11.55%, respectively.
There is no threshold for well-capitalized status for bank holding companies.
As of March 31, 2016 and December 31, 2015,
the regulatory capital ratios of the Company and Bank exceeded the required minimums, as seen in the tables below:
|
|
Actual
|
|
|
Required for Capital
Adequacy Purposes
|
|
|
Well Capitalized Under
Prompt Corrective Action
Provision
|
|
March 31, 2016
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio (1)
|
|
|
Amount
|
|
|
Ratio
|
|
|
|
(in thousands, except %)
|
|
Total capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
$
|
213,065
|
|
|
|
13.94
|
%
|
|
$
|
131,831
|
|
|
|
8.625
|
%
|
|
$
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
203,538
|
|
|
|
13.33
|
%
|
|
|
131,705
|
|
|
|
8.625
|
%
|
|
|
152,702
|
|
|
|
10.00
|
%
|
Tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
204,919
|
|
|
|
13.41
|
%
|
|
|
101,262
|
|
|
|
6.625
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
195,392
|
|
|
|
12.80
|
%
|
|
|
101,165
|
|
|
|
6.625
|
%
|
|
|
122,161
|
|
|
|
8.00
|
%
|
Common equity tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
204,919
|
|
|
|
13.41
|
%
|
|
|
78,334
|
|
|
|
5.125
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
195,392
|
|
|
|
12.80
|
%
|
|
|
78,260
|
|
|
|
5.125
|
%
|
|
|
99,256
|
|
|
|
6.50
|
%
|
Tier 1 leverage ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
204,919
|
|
|
|
11.66
|
%
|
|
|
70,275
|
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
195,392
|
|
|
|
11.13
|
%
|
|
|
70,216
|
|
|
|
4.00
|
%
|
|
|
87,770
|
|
|
|
5.00
|
%
|
(1) Minimum regulatory capital ratios at March 31, 2016 include
the applicable minimum risk-based capital ratios and capital conservation buffer.
|
|
Actual
|
|
|
Required for Capital
Adequacy Purposes
|
|
|
Well Capitalized Under
Prompt Corrective Action
Provision
|
|
December 31, 2015
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
|
(in thousands, except %)
|
|
Total capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
$
|
208,426
|
|
|
|
13.85
|
%
|
|
$
|
120,369
|
|
|
|
8.00
|
%
|
|
$
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
198,316
|
|
|
|
13.19
|
%
|
|
|
120,252
|
|
|
|
8.00
|
%
|
|
|
150,315
|
|
|
|
10.00
|
%
|
Tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
200,396
|
|
|
|
13.32
|
%
|
|
|
90,277
|
|
|
|
6.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
190,286
|
|
|
|
12.66
|
%
|
|
|
90,189
|
|
|
|
6.00
|
%
|
|
|
120,252
|
|
|
|
8.00
|
%
|
Common equity tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
200,396
|
|
|
|
13.32
|
%
|
|
|
67,707
|
|
|
|
4.50
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
190,286
|
|
|
|
12.66
|
%
|
|
|
67,642
|
|
|
|
4.50
|
%
|
|
|
97,705
|
|
|
|
6.50
|
%
|
Tier 1 leverage ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C1 Financial, Inc.
|
|
|
200,396
|
|
|
|
11.55
|
%
|
|
|
69,410
|
|
|
|
4.00
|
%
|
|
|
N/A
|
|
|
|
N/A
|
|
C1 Bank
|
|
|
190,286
|
|
|
|
10.97
|
%
|
|
|
69,376
|
|
|
|
4.00
|
%
|
|
|
86,720
|
|
|
|
5.00
|
%
|
Off-Balance Sheet Arrangements
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
largely include commitments to extend credit and standby letters of credit. Total amounts committed under these financial instruments
were $176.7 million and $176.4 million as of March 31, 2016 and December 31, 2015, respectively. These instruments involve, to
varying degrees, elements of credit risk in excess of the amount recognized in the consolidated balance sheets.
Our exposure to credit loss in the event
of nonperformance by the other party to financial instruments for commitments to extend credit and standby letters of credit is
represented by the contractual notional amount of these instruments. We use the same credit policies in making commitments to extend
credit and generally use the same credit policies for letters of credit as for on-balance sheet instruments.
Unused lines of credit and commitments
to fund loans are legally binding agreements to lend to a customer as long as there is no violation of any condition established
in the contract. Since some of these commitments are expected to expire without being drawn upon, the total commitment amount does
not necessarily represent future cash requirements. Unused commercial lines of credit, which comprise a substantial portion of
these commitments, generally expire within a year from their date of origination. The amount of collateral obtained, if any, by
us upon extension of credit is based on management’s credit evaluation of the borrower. Collateral held varies but may include
security interests in business assets, mortgages on commercial and residential real estate, deposit accounts with financial institutions,
and securities.
We believe the likelihood of our unused
lines of credit and standby letters of credit either needing to be totally funded or funded at the same time is low. However, should
significant funding requirements occur, we have cash and available borrowing capacity from various sources to meet these requirements.
Our off-balance sheet arrangements at March
31, 2016 and December 31, 2015 are summarized in the tables that follow:
|
|
Amount of Commitment Expiration Per Period as of March 31, 2016
|
|
|
|
1 Year or Less
|
|
|
Over 1
Through 3
Years
|
|
|
Over 3
Through 5
Years
|
|
|
Over 5 Years
|
|
|
Total Amounts
Committed
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unused lines of credit
|
|
$
|
14,492
|
|
|
$
|
6,473
|
|
|
$
|
2,966
|
|
|
$
|
16,402
|
|
|
$
|
40,333
|
|
Standby letters of credit
|
|
|
1,838
|
|
|
|
548
|
|
|
|
101
|
|
|
|
-
|
|
|
|
2,487
|
|
Commitments to fund loans
|
|
|
41,839
|
|
|
|
19,315
|
|
|
|
24,944
|
|
|
|
47,806
|
|
|
|
133,904
|
|
Total
|
|
$
|
58,169
|
|
|
$
|
26,336
|
|
|
$
|
28,011
|
|
|
$
|
64,208
|
|
|
$
|
176,724
|
|
|
|
Amount of Commitment Expiration Per Period as of December 31, 2015
|
|
|
|
1 Year or Less
|
|
|
Over 1
Through 3
Years
|
|
|
Over 3
Through 5
Years
|
|
|
Over 5 Years
|
|
|
Total Amounts
Committed
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unused lines of credit
|
|
$
|
10,386
|
|
|
$
|
8,450
|
|
|
$
|
2,892
|
|
|
$
|
15,887
|
|
|
$
|
37,615
|
|
Standby letters of credit
|
|
|
2,102
|
|
|
|
125
|
|
|
|
101
|
|
|
|
-
|
|
|
|
2,328
|
|
Commitments to fund loans
|
|
|
29,386
|
|
|
|
50,027
|
|
|
|
7,096
|
|
|
|
49,948
|
|
|
|
136,457
|
|
Total
|
|
$
|
41,874
|
|
|
$
|
58,602
|
|
|
$
|
10,089
|
|
|
$
|
65,835
|
|
|
$
|
176,400
|
|
Generally Accepted Accounting Principles
(GAAP) Reconciliation and Explanation of Non-GAAP Financial Measures
(In thousands, except per share and employee
data)
Some of the financial measures included
in this Quarterly Report on Form 10-Q are not measures of financial performance recognized by GAAP. We believe these non-GAAP financial
measures provide useful information to management and investors that is supplementary to our financial condition and results of
operations computed in accordance with GAAP; however, we acknowledge that our non-GAAP financial measures have a number of limitations.
As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not
necessarily comparable to non-GAAP measures that other companies use. The following tables provide a more detailed analysis of
these non-GAAP financial measures.
|
|
First Quarter
|
|
|
Fourth
Quarter
|
|
|
Third Quarter
|
|
|
Second
Quarter
|
|
|
First Quarter
|
|
|
|
2016
|
|
|
2015
|
|
|
2015
|
|
|
2015
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan loss reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses
|
|
$
|
8,146
|
|
|
$
|
8,031
|
|
|
$
|
7,932
|
|
|
$
|
7,675
|
|
|
$
|
5,787
|
|
Acquired performing loans discount
|
|
|
2,437
|
|
|
|
2,629
|
|
|
|
2,830
|
|
|
|
3,047
|
|
|
|
3,242
|
|
Total
|
|
$
|
10,583
|
|
|
$
|
10,660
|
|
|
$
|
10,762
|
|
|
$
|
10,722
|
|
|
$
|
9,029
|
|
Loans receivable, gross
|
|
$
|
1,459,753
|
|
|
$
|
1,442,644
|
|
|
$
|
1,390,275
|
|
|
$
|
1,361,459
|
|
|
$
|
1,256,606
|
|
Allowance for loan losses to total loans receivable
|
|
|
0.56
|
%
|
|
|
0.56
|
%
|
|
|
0.57
|
%
|
|
|
0.56
|
%
|
|
|
0.46
|
%
|
Allowance plus performing loans discount to total loans receivable
|
|
|
0.72
|
%
|
|
|
0.74
|
%
|
|
|
0.77
|
%
|
|
|
0.79
|
%
|
|
|
0.72
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense
|
|
$
|
12,598
|
|
|
$
|
15,720
|
|
|
$
|
11,972
|
|
|
$
|
11,845
|
|
|
$
|
11,835
|
|
Taxable-equivalent net interest income
|
|
$
|
18,233
|
|
|
$
|
17,734
|
|
|
$
|
18,040
|
|
|
$
|
16,811
|
|
|
$
|
15,575
|
|
Noninterest income
|
|
$
|
1,722
|
|
|
$
|
1,750
|
|
|
$
|
2,114
|
|
|
$
|
4,335
|
|
|
$
|
1,602
|
|
Gains on sales of securities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
Adjusted noninterest income
|
|
$
|
1,722
|
|
|
$
|
1,750
|
|
|
$
|
2,114
|
|
|
$
|
4,335
|
|
|
$
|
1,602
|
|
Efficiency ratio
|
|
|
63.1
|
%
|
|
|
80.7
|
%
|
|
|
59.4
|
%
|
|
|
56.0
|
%
|
|
|
68.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue and average assets per average number of employees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
$
|
20,784
|
|
|
$
|
20,309
|
|
|
$
|
20,546
|
|
|
$
|
19,115
|
|
|
$
|
17,769
|
|
Noninterest income
|
|
|
1,722
|
|
|
|
1,750
|
|
|
|
2,114
|
|
|
|
4,335
|
|
|
|
1,602
|
|
Total revenue
|
|
$
|
22,506
|
|
|
$
|
22,059
|
|
|
$
|
22,660
|
|
|
$
|
23,450
|
|
|
$
|
19,371
|
|
Total revenue annualized
|
|
$
|
90,271
|
|
|
$
|
87,517
|
|
|
$
|
89,901
|
|
|
$
|
94,058
|
|
|
$
|
78,560
|
|
Total average assets
|
|
$
|
1,757,542
|
|
|
$
|
1,735,792
|
|
|
$
|
1,687,662
|
|
|
$
|
1,615,468
|
|
|
$
|
1,576,419
|
|
Average number of employees
|
|
|
228
|
|
|
|
237
|
|
|
|
245
|
|
|
|
245
|
|
|
|
241
|
|
Revenue per average number of employees
|
|
$
|
396
|
|
|
$
|
369
|
|
|
$
|
367
|
|
|
$
|
384
|
|
|
$
|
326
|
|
Average assets per average number of employees
|
|
$
|
7,709
|
|
|
$
|
7,324
|
|
|
$
|
6,888
|
|
|
$
|
6,594
|
|
|
$
|
6,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible stockholders' equity and Tangible book value per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
$
|
205,631
|
|
|
$
|
200,981
|
|
|
$
|
199,560
|
|
|
$
|
194,555
|
|
|
$
|
189,812
|
|
Less: Goodwill
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
Other intangible assets
|
|
|
(643
|
)
|
|
|
(699
|
)
|
|
|
(754
|
)
|
|
|
(824
|
)
|
|
|
(904
|
)
|
Tangible stockholders' equity
|
|
$
|
204,739
|
|
|
$
|
200,033
|
|
|
$
|
198,557
|
|
|
$
|
193,482
|
|
|
$
|
188,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding
|
|
|
16,101
|
|
|
|
16,101
|
|
|
|
16,101
|
|
|
|
16,101
|
|
|
|
16,101
|
|
Book value per share
|
|
$
|
12.77
|
|
|
$
|
12.48
|
|
|
$
|
12.39
|
|
|
$
|
12.08
|
|
|
$
|
11.79
|
|
Tangible book value per share
|
|
|
12.72
|
|
|
|
12.42
|
|
|
|
12.33
|
|
|
|
12.02
|
|
|
|
11.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted yield earned on loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported yield on loans
|
|
|
5.64
|
%
|
|
|
5.67
|
%
|
|
|
5.87
|
%
|
|
|
5.89
|
%
|
|
|
5.90
|
%
|
Effect of accretion income on acquired loans
|
|
|
(0.08
|
)%
|
|
|
(0.10
|
)%
|
|
|
(0.10
|
)%
|
|
|
(0.10
|
)%
|
|
|
(0.14
|
)%
|
Adjusted yield on loans
|
|
|
5.56
|
%
|
|
|
5.57
|
%
|
|
|
5.77
|
%
|
|
|
5.79
|
%
|
|
|
5.76
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted rate paid on total deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported rate paid on total deposits
|
|
|
0.47
|
%
|
|
|
0.47
|
%
|
|
|
0.46
|
%
|
|
|
0.44
|
%
|
|
|
0.47
|
%
|
Effect of premium amortization on acquired deposits
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.01
|
%
|
|
|
0.01
|
%
|
Adjusted rate paid on total deposits
|
|
|
0.47
|
%
|
|
|
0.47
|
%
|
|
|
0.46
|
%
|
|
|
0.45
|
%
|
|
|
0.48
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net interest margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported net interest margin
|
|
|
4.63
|
%
|
|
|
4.51
|
%
|
|
|
4.75
|
%
|
|
|
4.71
|
%
|
|
|
4.56
|
%
|
Effect of accretion income on acquired loans
|
|
|
(0.08
|
)%
|
|
|
(0.10
|
)%
|
|
|
(0.09
|
)%
|
|
|
(0.09
|
)%
|
|
|
(0.12
|
)%
|
Effect of premium amortization on acquired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
deposits and borrowings
|
|
|
(0.01
|
)%
|
|
|
(0.01
|
)%
|
|
|
(0.02
|
)%
|
|
|
(0.02
|
)%
|
|
|
(0.03
|
)%
|
Adjusted net interest margin
|
|
|
4.54
|
%
|
|
|
4.40
|
%
|
|
|
4.64
|
%
|
|
|
4.60
|
%
|
|
|
4.41
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average excess cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total deposits
|
|
$
|
1,311,256
|
|
|
$
|
1,290,045
|
|
|
$
|
1,237,460
|
|
|
$
|
1,185,325
|
|
|
$
|
1,186,076
|
|
Borrowings due in one year or less
|
|
|
38,500
|
|
|
|
34,168
|
|
|
|
16,136
|
|
|
|
17,750
|
|
|
|
25,189
|
|
Total base for liquidity
|
|
$
|
1,349,756
|
|
|
$
|
1,324,213
|
|
|
$
|
1,253,596
|
|
|
$
|
1,203,075
|
|
|
$
|
1,211,265
|
|
Minimum liquidity level (10% of base) (a)
|
|
$
|
134,976
|
|
|
$
|
132,421
|
|
|
$
|
125,360
|
|
|
$
|
120,308
|
|
|
$
|
121,127
|
|
Average cash and cash equivalents (b)
|
|
|
150,702
|
|
|
|
181,789
|
|
|
|
159,767
|
|
|
|
168,740
|
|
|
|
204,588
|
|
Cash above liquidity level (b)-(a)
|
|
|
15,726
|
|
|
|
49,368
|
|
|
|
34,407
|
|
|
|
48,432
|
|
|
|
83,461
|
|
Less estimated short-term deposits
|
|
|
(13,813
|
)
|
|
|
(11,978
|
)
|
|
|
(23,834
|
)
|
|
|
(20,823
|
)
|
|
|
(11,353
|
)
|
Average excess cash
|
|
$
|
1,913
|
|
|
$
|
37,390
|
|
|
$
|
10,573
|
|
|
$
|
27,609
|
|
|
$
|
72,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible equity to tangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
$
|
205,631
|
|
|
$
|
200,981
|
|
|
$
|
199,560
|
|
|
$
|
194,555
|
|
|
$
|
189,812
|
|
Less: Goodwill
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
Other intangible assets
|
|
|
(643
|
)
|
|
|
(699
|
)
|
|
|
(754
|
)
|
|
|
(824
|
)
|
|
|
(904
|
)
|
Tangible stockholders' equity
|
|
$
|
204,739
|
|
|
$
|
200,033
|
|
|
$
|
198,557
|
|
|
$
|
193,482
|
|
|
$
|
188,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,787,071
|
|
|
$
|
1,725,520
|
|
|
$
|
1,712,483
|
|
|
$
|
1,677,806
|
|
|
$
|
1,596,739
|
|
Less: Goodwill
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
|
|
(249
|
)
|
Other intangible assets
|
|
|
(643
|
)
|
|
|
(699
|
)
|
|
|
(754
|
)
|
|
|
(824
|
)
|
|
|
(904
|
)
|
Tangible assets
|
|
$
|
1,786,179
|
|
|
$
|
1,724,572
|
|
|
$
|
1,711,480
|
|
|
$
|
1,676,733
|
|
|
$
|
1,595,586
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity/Assets
|
|
|
11.51
|
%
|
|
|
11.65
|
%
|
|
|
11.65
|
%
|
|
|
11.60
|
%
|
|
|
11.89
|
%
|
Tangible Equity/Tangible Assets
|
|
|
11.46
|
%
|
|
|
11.60
|
%
|
|
|
11.60
|
%
|
|
|
11.54
|
%
|
|
|
11.82
|
%
|
Definitions of Non-GAAP financial measures
Allowance for loan losses plus performing
loans discount to total loans receivable
adds the remaining discount on acquired performing loans to the allowance for loan
losses to determine the total reserves and loan discounts established against our loans. Our management believes that this metric
provides useful information for investors to analyze the overall level of reserves in banks that have completed acquisitions with
no allowance carryover.
Efficiency ratio
is defined as total
noninterest expense divided by the sum of taxable-equivalent net interest income and noninterest income. Noninterest income is
adjusted for nonrecurring gains and losses on sales of securities. This ratio is important to investors looking for a measure of
efficiency in the Company's productivity measured by the amount of revenue generated for each dollar spent.
Revenue per average number of employees
is annualized total interest income and total noninterest income divided by the average number of employees during the period
and measures the Company's productivity by calculating the average amount of revenue generated per employee.
Average assets
per average number of employees
is average assets divided by the average number of employees during the period and measures
the average value of assets per employee.
Tangible stockholders' equity
is
defined as total equity reduced by goodwill and other intangible assets.
Tangible book value per share
is tangible stockholders'
equity divided by total common shares outstanding. This measure is important to investors interested in changes from period-to-period
in book value per share exclusive of changes in intangible assets. We have not considered loan servicing rights as an intangible
asset for purposes of this calculation.
Adjusted yield earned on loans
is
our yield on loans after excluding loan accretion from our acquired loan portfolio. Our management uses this metric to better assess
the impact of purchase accounting on yield on loans, as the effect of loan discounts accretion is expected to decrease as the acquired
loans mature or roll off of our balance sheet.
Adjusted rate paid on total deposits
is our cost of deposits after excluding amortization of premiums for acquired time deposits. Our management uses this metric
to better assess the impact of purchase accounting on cost of deposits, as the effect of amortization of premiums related to deposits
is expected to decrease as the acquired deposits mature or roll off of our balance sheet.
Adjusted net interest margin
is
net interest margin after excluding loan accretion from the acquired loan portfolio and amortization of premiums for acquired time
deposits and Federal Home Loan Bank advances. Our management uses this metric to better assess the impact of purchase accounting
on net interest margin, as the effect of loan discounts accretion and amortization of premiums related to deposits or borrowings
is expected to decrease as the acquired loans and deposits mature or roll off of our balance sheet.
Average excess cash
represents the
cash and cash equivalents in excess of our minimum liquidity level (defined as 10% of average total deposits plus borrowings due
in one year or less), minus Company estimated short-term deposits.
Tangible equity to tangible assets
is defined as total equity reduced by goodwill and other intangible assets, divided by total assets reduced by goodwill and other
intangible assets. This measure is important to investors interested in relative changes from period-to-period in total equity
and total assets, each exclusive of changes in intangible assets. We have not considered loan servicing rights as an intangible
asset for purposes of this calculation.