Attached files

file filename
EX-32.2 - EX-32.2 - BANK OF THE OZARKS INCd901905dex322.htm
EX-12.1 - EX-12.1 - BANK OF THE OZARKS INCd901905dex121.htm
EX-31.1 - EX-31.1 - BANK OF THE OZARKS INCd901905dex311.htm
EX-31.2 - EX-31.2 - BANK OF THE OZARKS INCd901905dex312.htm
EX-32.1 - EX-32.1 - BANK OF THE OZARKS INCd901905dex321.htm
EXCEL - IDEA: XBRL DOCUMENT - BANK OF THE OZARKS INCFinancial_Report.xls
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark one)

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

For the quarterly period ended March 31, 2015

 

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

For the transition period from                      to                     .

Commission File Number 0-22759

 

 

BANK OF THE OZARKS, INC.

(Exact name of registrant as specified in its charter)

 

 

 

ARKANSAS   71-0556208
(State or other jurisdiction of   (I.R.S. Employer
incorporation or organization)   Identification Number)

 

17901 CHENAL PARKWAY, LITTLE ROCK, ARKANSAS   72223
(Address of principal executive offices)   (Zip Code)

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

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

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

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

 

Large accelerated filer   x    Accelerated filer   ¨
Non-accelerated filer   ¨  (Do not check if a smaller reporting company)    Smaller reporting company   ¨

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

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

 

Class

 

Outstanding at April 30, 2015

Common Stock, $0.01 par value per share   86,773,975

 

 

 


Table of Contents

BANK OF THE OZARKS, INC.

FORM 10-Q

March 31, 2015

INDEX

 

PART I.

Financial Information

Item 1.

Financial Statements

Consolidated Balance Sheets as of March 31, 2015 and 2014 and December 31, 2014

  1   

Consolidated Statements of Income for the Three Months Ended March 31, 2015 and 2014

  2   

Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2015 and 2014

  3   

Consolidated Statements of Stockholders’ Equity for the Three Months Ended March 31, 2015 and 2014

  4   

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2015 and 2014

  5   

Notes to Consolidated Financial Statements

  6   

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations   31   

Item 3.

Quantitative and Qualitative Disclosures About Market Risk   63   

Item 4.

Controls and Procedures   64   

PART II.

Other Information

Item 1.

Legal Proceedings   65   

Item 1A.

Risk Factors   66   

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds   66   

Item 3.

Defaults Upon Senior Securities   66   

Item 4.

Mine Safety Disclosures   66   

Item 5.

Other Information   66   

Item 6.

Exhibits   66   

Signature

  67   

Exhibit Index

  68   


Table of Contents

PART I.    FINANCIAL INFORMATION

 

Item 1. Financial Statements

BANK OF THE OZARKS, INC.

CONSOLIDATED BALANCE SHEETS

 

     Unaudited        
     March 31,     December 31,  
     2015     2014     2014  
     (Dollars in thousands, except per share amounts)  
ASSETS       

Cash and due from banks

   $ 425,794      $ 187,101      $ 147,751   

Interest earning deposits

     2,988        1,250        2,452   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

  428,782      188,351      150,203   

Investment securities - available for sale (“AFS”)

  784,275      687,661      839,321   

Non-purchased loans and leases

  4,311,105      2,778,503      3,979,870   

Purchased loans

  2,042,164      793,488      1,147,947   
  

 

 

   

 

 

   

 

 

 

Total loans and leases

  6,353,269      3,571,991      5,127,817   

Allowance for loan and lease losses

  (54,147   (43,861   (52,918
  

 

 

   

 

 

   

 

 

 

Net loans and leases

  6,299,122      3,528,130      5,074,899   

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

  0      57,782      0   

Premises and equipment, net

  282,073      254,973      273,591   

Foreclosed assets

  32,094      60,869      37,775   

Accrued interest receivable

  25,179      15,486      20,192   

Bank owned life insurance (“BOLI”)

  182,649      144,601      182,052   

Intangible assets, net

  155,510      20,993      105,576   

Other, net

  113,723      74,149      82,890   
  

 

 

   

 

 

   

 

 

 

Total assets

$ 8,303,407    $ 5,032,995    $ 6,766,499   
  

 

 

   

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY

Deposits:

Demand non-interest bearing

$ 1,265,165    $ 886,341    $ 1,145,454   

Savings and interest bearing transaction

  3,298,807      2,199,545      2,892,989   

Time

  2,152,689      830,318      1,457,939   
  

 

 

   

 

 

   

 

 

 

Total deposits

  6,716,661      3,916,204      5,496,382   

Repurchase agreements with customers

  76,960      51,140      65,578   

Other borrowings

  161,318      280,885      190,855   

Subordinated debentures

  117,264      64,950      64,950   

FDIC clawback payable

  0      26,202      0   

Accrued interest payable and other liabilities

  48,472      32,842      36,892   
  

 

 

   

 

 

   

 

 

 

Total liabilities

  7,120,675      4,372,223      5,854,657   
  

 

 

   

 

 

   

 

 

 

Commitments and contingencies

Stockholders’ equity:

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

  0      0      0   

Common stock; $0.01 par value; 125,000,000 shares authorized; 86,758,375, 73,888,304 and 79,924,350 shares issued at March 31, 2015, March 31, 2014 and December 31, 2014, respectively

  867      739      799   

Additional paid-in capital

  563,087      147,214      324,354   

Retained earnings

  600,935      506,146      571,454   

Accumulated other comprehensive income

  14,367      3,211      14,132   

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

  0      0      (2,349
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity before noncontrolling interest

  1,179,256      657,310      908,390   

Noncontrolling interest

  3,476      3,462      3,452   
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

  1,182,732      660,772      911,842   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

$ 8,303,407    $ 5,032,995    $ 6,766,499   
  

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

1


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF INCOME

Unaudited

 

     Three Months Ended  
     March 31,  
     2015     2014  
     (Dollars in thousands,
except per share amounts)
 

Interest income:

    

Non-purchased loans and leases

   $ 50,432      $ 33,412   

Purchased loans

     32,860        16,885   

Investment securities:

    

Taxable

     3,485        2,360   

Tax-exempt

     4,669        4,397   

Deposits with banks and federal funds sold

     9        3   
  

 

 

   

 

 

 

Total interest income

  91,455      57,057   
  

 

 

   

 

 

 

Interest expense:

Deposits

  3,537      1,581   

Repurchase agreements with customers

  17      12   

Other borrowings

  1,703      2,655   

Subordinated debentures

  709      413   
  

 

 

   

 

 

 

Total interest expense

  5,966      4,661   
  

 

 

   

 

 

 

Net interest income

  85,489      52,396   

Provision for loan and lease losses

  6,315      1,304   
  

 

 

   

 

 

 

Net interest income after provision for loan and lease losses

  79,174      51,092   
  

 

 

   

 

 

 

Non-interest income:

Service charges on deposit accounts

  6,627      5,639   

Mortgage lending income

  1,507      954   

Trust income

  1,432      1,316   

BOLI income

  3,623      1,130   

Net accretion of FDIC loss share receivable and FDIC clawback payable

  0      692   

Other income from purchased loans, net

  8,908      3,311   

Net gains on investment securities

  2,534      5   

Gains on sales of other assets

  2,829      974   

Gain on merger and acquisition transaction

  0      4,667   

Other

  1,607      1,672   
  

 

 

   

 

 

 

Total non-interest income

  29,067      20,360   
  

 

 

   

 

 

 

Non-interest expense:

Salaries and employee benefits

  22,597      17,689   

Net occupancy and equipment

  7,291      5,044   

Other operating expenses

  20,296      14,721   
  

 

 

   

 

 

 

Total non-interest expense

  50,184      37,454   
  

 

 

   

 

 

 

Income before taxes

  58,057      33,998   

Provision for income taxes

  18,139      8,730   
  

 

 

   

 

 

 

Net income

  39,918      25,268   

Earnings attributable to noncontrolling interest

  (24   8   
  

 

 

   

 

 

 

Net income available to common stockholders

$ 39,894    $ 25,276   
  

 

 

   

 

 

 

Basic earnings per common share

$ 0.48    $ 0.34   
  

 

 

   

 

 

 

Diluted earnings per common share

$ 0.47    $ 0.34   
  

 

 

   

 

 

 

Dividends declared per common share

$ 0.13    $ 0.11   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

2


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Unaudited

 

     Three Months Ended  
     March 31,  
     2015     2014  
     (Dollars in thousands)  

Net income

   $ 39,918      $ 25,268   

Other comprehensive income:

    

Unrealized gains and losses on investment securities AFS

     2,914        11,330   

Tax effect of unrealized gains and losses on investment securities AFS

     (1,110     (4,444

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

     (2,534     (5

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

     965        2   
  

 

 

   

 

 

 

Total other comprehensive income

  235      6,883   
  

 

 

   

 

 

 

Total comprehensive income

$ 40,153    $ 32,151   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

3


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

Unaudited

 

     Common
Stock
     Additional
Paid-In

Capital
    Retained
Earnings
    Accumulated
Other
Comprehensive

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

Balances – January 1, 2014

   $ 739       $ 143,015      $ 488,978      $ (3,672   $ 0      $ 3,470      $ 632,530   

Net income

     0         0        25,268        0        0        0        25,268   

Earnings attributable to noncontrolling interest

     0         0        8        0        0        (8     0   

Total other comprehensive income

     0         0        0        6,883        0        0        6,883   

Common stock dividends paid

     0         0        (8,108     0        0        0        (8,108

Issuance of 176,600 shares of common stock for exercise of stock options

     0         1,505        0        0        0        0        1,505   

Excess tax benefit on exercise and forfeiture of stock options and vesting of restricted common stock

     0         1,323        0        0        0        0        1,323   

Stock-based compensation expense

     0         1,371        0        0        0        0        1,371   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances – March 31, 2014

$ 739    $ 147,214    $ 506,146    $ 3,211    $ 0    $ 3,462    $ 660,772   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances – January 1, 2015

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

Net income

  0      0      39,918      0      0      0      39,918   

Earnings attributable to noncontrolling interest

  0      0      (24   0      0      24      0   

Total other comprehensive income

  0      0      0      235      0      0      235   

Common stock dividends paid

  0      0      (10,413   0      0      0      (10,413

Issuance of 53,000 shares of common stock for exercise of stock options

  0      547      0      0      0      0      547   

Issuance of 243,300 shares of unvested restricted common stock

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

Excess tax benefit on exercise and forfeiture of stock options and vesting of restricted common stock

  0      330      0      0      0      0      330   

Stock-based compensation expense

  0      1,897      0      0      0      0      1,897   

Forfeiture of 27,250 shares of unvested restricted common stock

  0      0      0      0      0      0      0   

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

  66      238,310      0      0      0      0      238,376   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances – March 31, 2015

$ 867    $ 563,087    $ 600,935    $ 14,367    $ 0    $ 3,476    $ 1,182,732   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements

 

4


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited

 

     Three Months Ended  
     March 31,  
     2015     2014  
     (Dollars in thousands)  

Cash flows from operating activities:

    

Net income

   $ 39,918      $ 25,268   

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

    

Depreciation

     2,131        1,855   

Amortization

     1,596        813   

Earnings attributable to noncontrolling interest

     (24     8   

Provision for loan and lease losses

     6,315        1,304   

Provision for losses on foreclosed assets

     2,203        64   

Net amortization of investment securities AFS

     70        111   

Net gains on investment securities AFS

     (2,534     (5

Originations of mortgage loans held for sale

     (62,508     (38,748

Proceeds from sales of mortgage loans held for sale

     58,990        38,535   

Accretion of purchased loans

     (32,860     (16,885

Net accretion of FDIC loss share receivable and FDIC clawback payable

     0        (692

Gains on sales of other assets

     (2,829     (974

Gain on merger and acquisition transaction

     0        (4,667

Prepayment penalty on Federal Home Loan Bank of Dallas advances

     2,480        0   

Deferred income tax benefit

     (277     (242

Increase in cash surrender value of BOLI

     (1,362     (1,130

BOLI death benefits in excess of cash surrender value

     (2,259     0   

Excess tax benefit on exercise and forfeiture of stock options and vesting of restricted stock

     (330     (1,323

Stock-based compensation expense

     1,897        1,371   

Changes in assets and liabilities:

    

Accrued interest receivable

     (3,253     (813

Other assets, net

     30,345        (285

Accrued interest payable and other liabilities

     8,043        14,631   
  

 

 

   

 

 

 

Net cash provided by operating activities

  45,752      18,196   
  

 

 

   

 

 

 

Cash flows from investing activities:

Proceeds from sales of investment securities AFS

  30,117      1,224   

Proceeds from maturities/calls/paydowns of investment securities AFS

  50,187      13,279   

Purchases of investment securities AFS

  0      (18,349

Net increase of non-purchased loans and leases

  (351,740   (148,100

Payments received on purchased loans

  209,651      86,689   

Payments received from FDIC under loss share agreements

  0      10,610   

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

  0      5,423   

Purchases of premises and equipment

  (4,003   (3,433

Proceeds from sales of other assets

  19,207      11,313   

Cash invested in unconsolidated investments

  (286   (881

Net cash received in merger and acquisition transactions

  274,235      80,656   
  

 

 

   

 

 

 

Net cash provided by investing activities

  227,368      38,431   
  

 

 

   

 

 

 

Cash flows from financing activities:

Net increase (decrease) in deposits

  35,631      (56,742

Net repayments of other borrowings

  (32,018   (266

Net increase (decrease) in repurchase agreements with customers

  11,382      (1,963

Proceeds from exercise of stock options

  547      1,505   

Excess tax benefit on exercise and forfeiture of stock options and vesting of restricted stock

  330      1,323   

Cash dividends paid on common stock

  (10,413   (8,108
  

 

 

   

 

 

 

Net cash provided (used) by financing activities

  5,459      (64,251
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

  278,579      (7,624

Cash and cash equivalents – beginning of period

  150,203      195,975   
  

 

 

   

 

 

 

Cash and cash equivalents – end of period

$ 428,782    $ 188,351   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

5


Table of Contents

BANK OF THE OZARKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Unaudited

 

1. Organization and Principles of Consolidation

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

At March 31, 2015, the Company had 165 offices, including 81 in Arkansas, 28 in Georgia, 21 in Texas, 16 in North Carolina, 11 in Florida, three in Alabama, two offices each in South Carolina and New York and one office in California.

 

2. Basis of Presentation

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

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. In the opinion of management, all adjustments considered necessary, consisting of normal recurring items, have been included for a fair presentation of the accompanying consolidated financial statements. Operating results for the three months ended March 31, 2015 are not necessarily indicative of the results that may be expected for the full year or future periods.

On June 23, 2014, the Company completed a two-for-one stock split in the form of a stock dividend by issuing one share of common stock for each share of such stock outstanding on June 13, 2014. All share and per share information in the consolidated financial statements and the notes to the consolidated financial statements has been adjusted to give effect to this stock split.

Certain reclassifications of prior period amounts have been made to conform with the current period presentation. These reclassifications had no impact on previously reported net income. Additionally, during the fourth quarter of 2014, the Bank and the Federal Deposit Insurance Corporation (“FDIC”) entered into agreements terminating the loss share agreements for all seven of the Company’s FDIC-assisted acquisitions. As a result of entering these termination agreements, the Company reclassified its loans previously reported as covered by FDIC loss share to purchased loans for all periods presented. Additionally, the Company has reclassified all interest income in loans previously reported as covered by FDIC loss share to interest income on purchased loans for all periods presented.

 

3. Acquisitions

Intervest Bancshares Corporation

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

 

6


Table of Contents

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

 

     February 10, 2015  
     As Recorded
by

Intervest
     Preliminary
Fair Value
Adjustments(1)
            As Recorded
by the
Company(1)
 
     (Dollars in thousands)  

Assets acquired:

           

Cash, due from banks and interest earning deposits

   $ 274,343       $ 0          $ 274,343   

Investment securities

     21,495         321         a         21,816   

Loans

     1,108,439         (33,868      b         1,074,571   

Allowance for loan losses

     (25,208      25,208         b         0   

Premises and equipment

     4,357         2,256         c         6,613   

Foreclosed assets

     2,350         (1,710      d         640   

Accrued interest receivable and other assets

     34,076         (4,091      e         29,985   

Core deposit intangible asset

     0         4,595         f         4,595   

Deferred income taxes

     11,758         8,082         g         19,840   
  

 

 

    

 

 

       

 

 

 

Total assets acquired

  1,431,610      793      1,432,403   
  

 

 

    

 

 

       

 

 

 

Liabilities assumed:

Deposits

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

Subordinated debentures

  56,702      (4,463   i      52,239   

Accrued interest payable and other liabilities

  3,608      358      j      3,966   
  

 

 

    

 

 

       

 

 

 

Total liabilities assumed

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

 

 

    

 

 

       

 

 

 

Net assets acquired

$ 208,863    $ (17,313   191,550   
  

 

 

    

 

 

       

Consideration paid:

Cash in lieu of fractional shares

  (7

Stock

  (238,476
           

 

 

 

Total consideration paid

  (238,483
           

 

 

 

Goodwill

$ 46,933   
           

 

 

 

 

(1)  The acquisition of Intervest closed on February 10, 2015. Accordingly, each of the fair value adjustments shown are preliminary estimates of the purchase accounting adjustments. Management is continuing to evaluate each of these fair value adjustments and may revise one or more of such fair value adjustments in future periods based on this continuing evaluation. To the extent that any of these preliminary fair value adjustments are revised in future periods, the resultant fair values and the amount of goodwill could change.

Explanation of preliminary fair value adjustments

 

a-

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

b-

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

c-

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

d-

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

e-

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

f-

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

g-

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

h-

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

i-

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

j-

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

 

7


Table of Contents

Goodwill of $46.9 million, which is the excess of the merger consideration over the fair value of net assets acquired, was recorded in the Intervest acquisition and is the result of expected operational synergies, expansion of full service banking in New York City and other factors. This goodwill is not expected to be deductible for tax purposes. To the extent that management revises any of the above fair value adjustments as a result of its continuing evaluation, the amount of goodwill recorded in the Intervest acquisition could change.

The Company’s consolidated results of operations include the operating results for Intervest beginning February 11, 2015 through the end of the reporting period. Intervest contributed $8.9 million of net interest income and $4.8 million of net income during the three months ended March 31, 2015.

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

 

     Three Months Ended  
     March 31,  
     2015      2014  
    

(Dollars in thousands,

except per share amounts)

 

Net interest income – pro forma (unaudited)

   $ 90,345       $ 67,947   

Net income – pro forma (unaudited)

   $ 43,924       $ 30,504   

Diluted earnings per common share – pro forma (unaudited)

   $ 0.50       $ 0.38   

Summit Bancorp, Inc.

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

Bancshares, Inc.

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

 

4. Earnings Per Common Share (“EPS”)

Basic EPS is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding. Diluted EPS is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding after consideration of the dilutive effect, if any, of outstanding common stock options using the treasury stock method. At March 31, 2015, options to purchase 535,000 shares of the Company’s common stock at a weighted-average exercise price of $36.05 were outstanding but not included in the computation of diluted EPS because the options exercise price was greater than the average market price of the common shares and inclusion would have been antidilutive. No options to purchase shares of common stock for the three months ended March 31, 2014 were excluded from the diluted EPS calculations as all options were dilutive.

 

8


Table of Contents

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

 

     Three Months Ended  
     March 31,  
     2015      2014  
     (In thousands, except
per share amounts)
 

Numerator:

  

Distributed earnings allocated to common stock

   $ 10,413       $ 8,108   

Undistributed earnings allocated to common stock

     29,481         17,168   
  

 

 

    

 

 

 

Net income available to common stock

$ 39,894    $ 25,276   
  

 

 

    

 

 

 

Denominator:

Denominator for basic EPS – weighted-average common shares

  83,699      73,802   

Effect of dilutive securities – stock options

  710      692   
  

 

 

    

 

 

 

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

  84,409      74,494   
  

 

 

    

 

 

 

Basic EPS

$ 0.48    $ 0.34   
  

 

 

    

 

 

 

Diluted EPS

$ 0.47    $ 0.34   
  

 

 

    

 

 

 

 

5. Investment Securities

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

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

 

     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Estimated
Fair Value
 
     (Dollars in thousands)  

March 31, 2015:

     

Obligations of state and political subdivisions

   $ 496,251       $ 16,203       $ (247    $ 512,207   

U.S. Government agency securities

     252,728         7,503         (256      259,975   

Corporate obligations

     622         0         0         622   

CRA qualified investment fund

     1,022         6         0         1,028   

FHLB and FNBB equity securities

     10,443         0         0         10,443   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 761,066    $ 23,712    $ (503 $ 784,275   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Obligations of state and political subdivisions

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

U.S. Government agency securities

  245,854      6,144      (765   251,233   

Corporate obligations

  654      0      0      654   

FHLB and FNBB equity securities

  14,225      0      0      14,225   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

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

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Obligations of state and political subdivisions

$ 447,368    $ 10,010    $ (4,630 $ 452,748   

U.S. Government agency securities

  219,836      3,526      (3,622   219,740   

Corporate obligations

  686      0      0      686   

FHLB and FNBB equity securities

  14,487      0      0      14,487   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 682,377    $ 13,536    $ (8,252 $ 687,661   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

9


Table of Contents

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

 

     Less than 12 Months      12 Months or More      Total  
     Estimated
Fair Value
     Unrealized
Losses
     Estimated
Fair Value
     Unrealized
Losses
     Estimated
Fair Value
     Unrealized
Losses
 
     (Dollars in thousands)  

March 31, 2015:

                 

Obligations of state and political subdivisions

   $ 39,112       $ 189       $ 3,437       $ 58       $ 42,549       $ 247   

U.S. Government agency securities

     23,451         171         7,241         85         30,692         256   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

$ 62,563    $ 360    $ 10,678    $ 143    $ 73,241    $ 503   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Obligations of state and political subdivisions

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

U.S. Government agency securities

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Obligations of state and political subdivisions

$ 51,961    $ 2,048    $ 47,890    $ 2,582    $ 99,851    $ 4,630   

U.S. Government agency securities

  69,783      3,582      1,038      40      70,821      3,622   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

$ 121,744    $ 5,630    $ 48,928    $ 2,622    $ 170,672    $ 8,252   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

In evaluating the Company’s unrealized loss positions for other-than-temporary impairment of its investment securities portfolio, management considers the credit quality of the issuer, the nature and cause of the unrealized loss, the severity and duration of the impairments and other factors. At March 31, 2015 management determined the unrealized losses were the result of fluctuations in interest rates and did not reflect deteriorations of the credit quality of the investments. Accordingly, management considers these unrealized losses to be temporary in nature. The Company does not have the intent to sell these investment securities with unrealized losses and, more likely than not, will not be required to sell these investment securities before fair value recovers to amortized cost.

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

 

     March 31, 2015  

Maturity or

Estimated Repayment

   Amortized
Cost
     Estimated
Fair Value
 
     (Dollars in thousands)  

One year or less

   $ 37,328       $ 38,391   

After one year to five years

     139,542         142,725   

After five years to ten years

     187,370         192,169   

After ten years

     396,826         410,990   
  

 

 

    

 

 

 

Total

$ 761,066    $ 784,275   
  

 

 

    

 

 

 

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

 

10


Table of Contents

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

 

     Three Months Ended
March 31,
 
     2015      2014  
     (Dollars in thousands)  

Sales proceeds

   $ 30,117       $ 1,224   
  

 

 

    

 

 

 

Gross realized gains

$ 2,535    $ 5   

Gross realized losses

  (1   0   
  

 

 

    

 

 

 

Net gains on investment securities

$ 2,534    $ 5   
  

 

 

    

 

 

 

 

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

Allowance for Loan and Lease Losses

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

 

     Three Months Ended
March 31,
 
     2015      2014  
     (Dollars in thousands)  

Beginning balance

   $ 52,918       $ 42,945   

Non-purchased loans and leases charged off

     (4,079      (920

Recoveries of non-purchased loans and leases previously charged off

     308         736   
  

 

 

    

 

 

 

Net non-purchased loans and leases charged off

  (3,771   (184

Purchased loans charged off, net

  (1,315   (204
  

 

 

    

 

 

 

Net charge-offs – total loans and leases

  (5,086   (388

Provision for loan and lease losses:

Non-purchased loans and leases

  5,000      1,100   

Purchased loans

  1,315      204   
  

 

 

    

 

 

 

Total provision

  6,315      1,304   
  

 

 

    

 

 

 

Ending balance

$ 54,147    $ 43,861   
  

 

 

    

 

 

 

As of March 31, 2015, the Company had identified purchased loans where the expected performance had deteriorated from management’s performance expectations established in conjunction with the determination of the Day 1 Fair Values or where current information indicates it is probable that the Company will not be able to collect all amounts according to the contractual terms thereon. As a result, the Company recorded partial charge-offs totaling $1.3 million during the first quarter of 2015 and $0.2 million during the first quarter of 2014. The Company also recorded provision for loan and lease losses of $1.3 million during the first quarter of 2015 and $0.2 million during the first quarter of 2014. At March 31, 2015, the Company had $14.1 million of impaired purchased loans compared to $29.3 million at March 31, 2014 and $14.0 million at December 31, 2014.

 

11


Table of Contents

The following table is a summary of the Company’s ALLL for the periods indicated.

 

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

Three months ended March 31, 2015:

            

Real estate:

            

Residential 1-4 family

   $ 5,482       $ (529   $ 11       $ 693      $ 5,657   

Non-farm/non-residential

     17,190         (205     12         769        17,766   

Construction/land development

     15,960         (302     37         1,885        17,580   

Agricultural

     2,558         (13     0         (19     2,526   

Multifamily residential

     2,147         0        0         276        2,423   

Commercial and industrial

     4,873         (2,447     16         859        3,301   

Consumer

     818         (45     21         30        824   

Direct financing leases

     2,989         (186     6         449        3,258   

Other

     901         (352     205         58        812   

Purchased loans

     0         (1,315     0         1,315        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

$ 52,918    $ (5,394 $ 308    $ 6,315    $ 54,147   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Year ended December 31, 2014:

Real estate:

Residential 1-4 family

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

Non-farm/non-residential

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

Construction/land development

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

Agricultural

  3,000      (214   14      (242   2,558   

Multifamily residential

  2,504      0      0      (357   2,147   

Commercial and industrial

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

Consumer

  917      (222   80      43      818   

Direct financing leases

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

Other

  763      (793   266      665      901   

Purchased loans

  0      (3,215   0      3,215      0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

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

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Three months ended March 31, 2014:

Real estate:

Residential 1-4 family

$ 4,701    $ (199 $ 22    $ 98    $ 4,622   

Non-farm/non-residential

  13,633      (73   3      450      14,013   

Construction/land development

  12,306      0      8      514      12,828   

Agricultural

  3,000      (15   5      28      3,018   

Multifamily residential

  2,504      0      0      (75   2,429   

Commercial and industrial

  2,855      (374   628      (371   2,738   

Consumer

  917      (41   18      (63   831   

Direct financing leases

  2,266      (146   6      312      2,438   

Other

  763      (72   46      207      944   

Purchased loans

  0      (204   0      204      0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

$ 42,945    $ (1,124 $ 736    $ 1,304    $ 43,861   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

12


Table of Contents

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

 

     ALLL      Non-Purchased Loans and Leases  
     ALLL for
Individually
Evaluated
Impaired
Loans and
Leases
     ALLL for
All Other
Loans and
Leases
     Total
ALLL
     Individually
Evaluated
Impaired
Loans and
Leases
     All Other
Loans and
Leases
     Total Loans
and Leases
 
     (Dollars in thousands)  

March 31, 2015:

                 

Real estate:

                 

Residential 1-4 family

   $ 295       $ 5,362       $ 5,657       $ 2,509       $ 301,326       $ 303,835   

Non-farm/non-residential

     10         17,756         17,766         538         1,574,413         1,574,951   

Construction/land development

     2         17,578         17,580         9,413         1,650,924         1,660,337   

Agricultural

     0         2,526         2,526         305         48,879         49,184   

Multifamily residential

     0         2,423         2,423         0         228,973         228,973   

Commercial and industrial

     53         3,248         3,301         131         252,947         253,078   

Consumer

     3         821         824         33         24,836         24,869   

Direct financing leases

     0         3,258         3,258         0         126,326         126,326   

Other

     0         812         812         9         89,543         89,552   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 363    $ 53,784    $ 54,147    $ 12,938    $ 4,298,167    $ 4,311,105   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Real estate:

Residential 1-4 family

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

Non-farm/non-residential

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

Construction/land development

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

Agricultural

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

Multifamily residential

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

Commercial and industrial

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

Consumer

  3      815      818      34      25,635      25,669   

Direct financing leases

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

Other

  0      901      901      8      93,988      93,996   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Real estate:

Residential 1-4 family

$ 385    $ 4,237    $ 4,622    $ 3,811    $ 248,977    $ 252,788   

Non-farm/non-residential

  29      13,984      14,013      1,627      1,142,856      1,144,483   

Construction/land development

  2      12,826      12,828      325      795,801      796,126   

Agricultural

  243      2,775      3,018      817      43,091      43,908   

Multifamily residential

  0      2,429      2,429      0      195,332      195,332   

Commercial and industrial

  624      2,114      2,738      626      137,038      137,664   

Consumer

  3      828      831      48      23,721      23,769   

Direct financing leases

  0      2,438      2,438      0      92,856      92,856   

Other

  0      944      944      10      91,567      91,577   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 1,286    $ 42,575    $ 43,861    $ 7,264    $ 2,771,239    $ 2,778,503   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

13


Table of Contents

The following table is a summary of impaired non-purchased loans and leases as of and for the three months ended March 31, 2015.

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,

Net of
Charge-offs
     Specific
ALLL
     Weighted
Average
Carrying
Value – Three
Months Ended
March 31,
2015
 
     (Dollars in thousands)  

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

             

Real estate:

             

Residential 1-4 family

   $ 3,123       $ (1,814   $ 1,309       $ 295       $ 1,399   

Non-farm/non-residential

     184         (142     42         10         292   

Construction/land development

     38         (22     16         2         2,064   

Agricultural

     0         0        0         0         46   

Commercial and industrial

     632         (631     1         53         0   

Consumer

     40         (23     17         3         271   

Other

     0         0        0         0         18   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

  4,017      (2,632   1,385      363      4,090   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

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

Real estate:

Residential 1-4 family

  1,379      (179   1,200      0      1,223   

Non-farm/non-residential

  633      (137   496      0      1,231   

Construction/land development

  9,500      (102   9,398      0      9,796   

Agricultural

  507      (202   305      0      288   

Multifamily residential

  133      (133   0      0      0   

Commercial and industrial

  290      (159   131      0      106   

Consumer

  20      (5   15      0      15   

Other

  8      0      8      0      8   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

  12,470      (917   11,553      0      12,667   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

$ 16,487    $ (3,549 $ 12,938    $ 363    $ 16,757   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

14


Table of Contents

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

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,

Net of
Charge-offs
     Specific
ALLL
     Weighted
Average
Carrying
Value – Year
Ended
December 31,
2014
 
     (Dollars in thousands)  

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

             

Real estate:

             

Residential 1-4 family

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

Non-farm/non-residential

     762         (220     542         18         211   

Construction/land development

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

Agricultural

     105         (12     93         6         217   

Commercial and industrial

     1,233         (691     542         644         554   

Consumer

     41         (23     18         3         20   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

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

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

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

Real estate:

Residential 1-4 family

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

Non-farm/non-residential

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

Construction/land development

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

Agricultural

  474      (202   272      0      383   

Multifamily residential

  133      (133   0      0      123   

Commercial and industrial

  264      (183   81      0      75   

Consumer

  81      (65   16      0      18   

Other

  8      0      8      0      8   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

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

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

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

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

15


Table of Contents

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

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,

Net of
Charge-offs
     Specific
ALLL
     Weighted
Average
Carrying
Value – Three
Months Ended
March 31,
2014
 
     (Dollars in thousands)  

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

             

Real estate:

             

Residential 1-4 family

   $ 3,164       $ (1,726   $ 1,438       $ 385       $ 1,677   

Non-farm/non-residential

     188         (127     61         29         53   

Construction/land development

     38         (22     16         2         16   

Agricultural

     360         (12     348         243         409   

Commercial and industrial

     1,368         (803     565         624         588   

Consumer

     103         (80     23         3         23   

Other

     0         0        0         0         8   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

  5,221      (2,770   2,451      1,286      2,774   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

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

Real estate:

Residential 1-4 family

  2,845      (472   2,373      0      2,252   

Non-farm/non-residential

  2,702      (1,136   1,566      0      1,840   

Construction/land development

  390      (81   309      0      264   

Agricultural

  513      (44   469      0      441   

Multifamily residential

  133      (133   0      0      0   

Commercial and industrial

  220      (159   61      0      68   

Consumer

  34      (9   25      0      26   

Other

  30      (20   10      0      10   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

  6,867      (2,054   4,813      0      4,901   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

$ 12,088    $ (4,824 $ 7,264    $ 1,286    $ 7,675   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

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

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

 

16


Table of Contents

Credit Quality Indicators

Non-Purchased Loans and Leases

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

 

     Satisfactory      Moderate      Watch      Substandard      Total  
     (Dollars in thousands)  

March 31, 2015:

              

Real estate:

              

Residential 1-4 family (1)

   $ 293,140       $ 0       $ 4,456       $ 6,239       $ 303,835   

Non-farm/non-residential

     1,356,456         158,588         53,874         6,033         1,574,951   

Construction/land development

     1,433,497         203,405         11,049         12,386         1,660,337   

Agricultural

     23,663         13,974         9,293         2,254         49,184   

Multifamily residential

     187,966         37,686         1,663         1,658         228,973   

Commercial and industrial

     180,448         68,809         2,403         1,418         253,078   

Consumer (1)

     24,243         0         369         257         24,869   

Direct financing leases

     125,845         354         75         52         126,326   

Other (1)

     84,596         4,716         221         19         89,552   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 3,709,854    $ 487,532    $ 83,403    $ 30,316    $ 4,311,105   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Real estate:

Residential 1-4 family (1)

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

Non-farm/non-residential

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

Construction/land development

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

Agricultural

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

Multifamily residential

  171,806      37,886      713      751      211,156   

Commercial and industrial

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

Consumer (1)

  25,267      0      141      261      25,669   

Direct financing leases

  114,586      715      117      57      115,475   

Other (1)

  89,364      4,312      286      34      93,996   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Real estate:

Residential 1-4 family (1)

$ 244,259    $ 0    $ 2,449    $ 6,080    $ 252,788   

Non-farm/non-residential

  954,057      130,787      53,658      5,981      1,144,483   

Construction/land development

  613,474      155,254      23,254      4,144      796,126   

Agricultural

  21,228      9,914      9,747      3,019      43,908   

Multifamily residential

  164,062      29,625      389      1,256      195,332   

Commercial and industrial

  103,039      31,434      1,642      1,549      137,664   

Consumer (1)

  23,203      0      220      346      23,769   

Direct financing leases

  91,927      881      0      48      92,856   

Other (1)

  89,181      2,253      113      30      91,577   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 2,304,430    $ 360,148    $ 91,472    $ 22,453    $ 2,778,503   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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

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

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

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

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

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

 

17


Table of Contents

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

 

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

March 31, 2015:

              

Real estate:

              

Residential 1-4 family

   $ 5,161       $ 1,618       $ 6,779       $ 297,056       $ 303,835   

Non-farm/non-residential

     4,276         376         4,652         1,570,299         1,574,951   

Construction/land development

     229         9,414         9,643         1,650,694         1,660,337   

Agricultural

     1,685         305         1,990         47,194         49,184   

Multifamily residential

     0         0         0         228,973         228,973   

Commercial and industrial

     1,862         198         2,060         251,018         253,078   

Consumer

     394         27         421         24,448         24,869   

Direct financing leases

     41         52         93         126,233         126,326   

Other

     163         8         171         89,381         89,552   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 13,811    $ 11,998    $ 25,809    $ 4,285,296    $ 4,311,105   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Real estate:

Residential 1-4 family

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

Non-farm/non-residential

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

Construction/land development

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

Agricultural

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

Multifamily residential

  0      0      0      211,156      211,156   

Commercial and industrial

  586      94      680      287,027      287,707   

Consumer

  161      55      216      25,453      25,669   

Direct financing leases

  39      54      93      115,382      115,475   

Other

  58      12      70      93,926      93,996   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Real estate:

Residential 1-4 family

$ 3,167    $ 2,108    $ 5,275    $ 247,513    $ 252,788   

Non-farm/non-residential

  647      1,376      2,023      1,142,460      1,144,483   

Construction/land development

  7,077      3,950      11,027      785,099      796,126   

Agricultural

  495      582      1,077      42,831      43,908   

Multifamily residential

  0      0      0      195,332      195,332   

Commercial and industrial

  891      16      907      136,757      137,664   

Consumer

  240      78      318      23,451      23,769   

Direct financing leases

  59      0      59      92,797      92,856   

Other

  17      9      26      91,551      91,577   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 12,593    $ 8,119    $ 20,712    $ 2,757,791    $ 2,778,503   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Includes $0.6 million, $0.9 million and $0.6 million at March 31, 2015, December 31, 2014 and March 31, 2014, respectively, of loans and leases on nonaccrual status.
(2) All loans and leases greater than 90 days past due were on nonaccrual status at March 31, 2015 and 2014 and December 31, 2014.
(3) Includes $1.7 million, $0.4 million and $3.0 million of loans and leases on nonaccrual status at March 31, 2015, December 31, 2014 and March 31, 2014, respectively.

 

18


Table of Contents

Purchased Loans

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

 

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

Loans
 
     FV 33      FV 44      FV 55      FV 36      FV 77      FV 66      FV 88     
     (Dollars in thousands)  

March 31, 2015:

                       

Real estate:

                       

Residential 1-4 family

   $ 67,490       $ 107,772       $ 33,991       $ 64,957       $ 158       $ 92,829       $ 2,329       $ 369,526   

Non-farm/non-residential

     227,184         759,926         135,766         4,353         256         151,342         7,000         1,285,827   

Construction/land development

     11,613         20,647         7,160         8,553         725         27,072         3,015         78,785   

Agricultural

     8,815         19,105         1,937         1,025         108         6,716         0         37,706   

Multifamily residential

     23,781         122,937         29,243         3,523         65         11,930         0         191,479   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

  338,883      1,030,387      208,097      82,411      1,312      289,889      12,344      1,963,323   

Commercial and industrial

  15,608      20,960      4,539      7,042      23      8,059      462      56,693   

Consumer

  1,033      316      322      9,959      2      329      4      11,965   

Other

  4,623      3,689      310      763      0      798      0      10,183   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 360,147    $ 1,055,352    $ 213,268    $ 100,175    $ 1,337    $ 299,075    $ 12,810    $ 2,042,164   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Real estate:

Residential 1-4 family

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

Non-farm/non-residential

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

Construction/land development

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

Agricultural

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

Multifamily residential

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

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

Commercial and industrial

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

Consumer

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

Other

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Real estate:

Residential 1-4 family

$ 27,899    $ 37,442    $ 21,933    $ 34,004    $ 0    $ 115,707    $ 3,621    $ 240,606   

Non-farm/non-residential

  59,720      102,836      32,160      2,701      0      140,933      14,534      352,884   

Construction/land development

  9,880      18,384      10,605      4,550      0      40,075      10,394      93,888   

Agricultural

  1,260      7,490      842      146      0      11,050      339      21,127   

Multifamily residential

  3,216      5,903      5,002      1,046      0      10,799      310      26,276   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

  101,975      172,055      70,542      42,447      0      318,564      29,198      734,781   

Commercial and industrial

  10,766      14,526      5,138      2,648      0      12,975      130      46,183   

Consumer

  1,448      204      332      4,065      0      647      4      6,700   

Other

  1,204      2,835      529      200      0      1,056      0      5,824   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 115,393    $ 189,620    $ 76,541    $ 49,360    $ 0    $ 333,242    $ 29,332    $ 793,488   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

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

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

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

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

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

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

 

19


Table of Contents

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

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

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

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

 

     30-89 Days
Past Due
     90 Days
or More
     Total
Past Due
     Current      Total
Purchased
Loans
 
     (Dollars in thousands)  

March 31, 2015:

              

Real estate:

              

Residential 1-4 family

   $ 7,783       $ 8,064       $ 15,847       $ 353,679       $ 369,526   

Non-farm/non-residential

     6,919         13,138         20,057         1,265,770         1,285,827   

Construction/land development

     1,623         4,336         5,959         72,826         78,785   

Agriculture

     249         167         416         37,290         37,706   

Multifamily residential

     5,375         504         5,879         185,600         191,479   

Commercial and industrial

     1,090         627         1,717         54,976         56,693   

Consumer

     148         98         246         11,719         11,965   

Other

     101         30         131         10,052         10,183   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 23,288    $ 26,964    $ 50,252    $ 1,991,912    $ 2,042,164   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Real estate:

Residential 1-4 family

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

Non-farm/non-residential

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

Construction/land development

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

Agriculture

  237      875      1,112      46,876      47,988   

Multifamily residential

  515      67      582      41,852      42,434   

Commercial and industrial

  863      751      1,614      67,211      68,825   

Consumer

  199      103      302      14,966      15,268   

Other

  0      31      31      13,031      13,062   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Real estate:

Residential 1-4 family

$ 11,457    $ 15,258    $ 26,715    $ 213,891    $ 240,606   

Non-farm/non-residential

  9,160      29,145      38,305      314,579      352,884   

Construction/land development

  1,979      16,537      18,516      75,372      93,888   

Agriculture

  1,129      1,547      2,676      18,451      21,127   

Multifamily residential

  0      5,139      5,139      21,137      26,276   

Commercial and industrial

  1,028      1,978      3,006      43,177      46,183   

Consumer

  179      179      358      6,342      6,700   

Other

  8      19      27      5,797      5,824   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 24,940    $ 69,802    $ 94,742    $ 698,746    $ 793,488   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

20


Table of Contents

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

 

7. Income Taxes

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

 

     March 31,      December 31,
2014
 
     2015      2014     
     (Dollars in thousands)  

Deferred tax assets:

        

Allowance for loan and lease losses

   $ 20,625       $ 16,842       $ 20,324   

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

     32,962         18,453         20,444   

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

     8,926         1,157         1,337   

Stock-based compensation

     3,807         1,415         3,268   

Deferred compensation

     2,069         1,888         1,991   

Foreclosed assets

     4,471         4,831         3,503   

Deferred fees and costs on loans and leases

     5,244         1,604         4,785   

Investment securities AFS

     0         600         0   

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

     8,050         5,393         8,098   

Acquired net operating losses

     13,569         13,180         13,332   

Other, net

     1,958         2,130         2,568   
  

 

 

    

 

 

    

 

 

 

Total gross deferred tax assets

  101,681      67,493      79,650   

Less valuation allowance

  (474   (474   (474
  

 

 

    

 

 

    

 

 

 

Net deferred tax asset

  101,207      67,019      79,176   
  

 

 

    

 

 

    

 

 

 

Deferred tax liabilities:

Accelerated depreciation on premises and equipment

  19,114      17,954      18,653   

Investment securities AFS

  7,675      0      7,692   

Acquired intangible assets

  10,935      5,066      9,743   
  

 

 

    

 

 

    

 

 

 

Total gross deferred tax liabilities

  37,724      23,020      36,088   
  

 

 

    

 

 

    

 

 

 

Net deferred tax assets

$ 63,483    $ 43,999    $ 43,088   
  

 

 

    

 

 

    

 

 

 

Net operating losses were acquired in the Bancshares, Summit and Intervest acquisitions and the Company’s 2013 acquisition of The First National Bank of Shelby (“FNB Shelby”). The net operating losses from the Bancshares transaction total $15.7 million at March 31, 2015 and will expire at various dates from 2030 through 2034. The net operating losses acquired from the Summit transaction were utilized during 2014. The net operating losses acquired in the Intervest transaction totaled $6.3 million at March 31, 2015 and will expire at various dates from 2030 through 2035. The net operating losses from the FNB Shelby transaction totaled $20.0 million at March 31, 2015, of which $12.5 million will expire in 2032 and $7.5 million will expire in 2033.

At March 31, 2015 and 2014 and December 31, 2014, the Company had a deferred tax valuation allowance of approximately $0.5 million to reflect its assessment that the realization of the benefits from the recovery of net operating losses are expected to be subject to Section 382 limitations.

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

 

21


Table of Contents
8. Supplemental Data for Cash Flows

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

 

     Three Months Ended
March 31,
 
     2015      2014  
     (Dollars in thousands)  

Cash paid during the period for:

     

Interest

   $ 6,773       $ 4,782   

Taxes

     2,029         772   

Supplemental schedule of non-cash investing and financing activities:

     

Net change in unrealized gains/losses on investment securities AFS

     44         11,325   

Loans and premises and equipment transferred to foreclosed assets

     6,746         2,205   

Unsettled AFS investment security purchases

     0         2,267   

Common stock issued in merger and acquisition transaction

     238,476         0   

 

9. Guarantees and Commitments

Outstanding standby letters of credit are contingent commitments issued by the Company generally to guarantee the performance of a customer in third party arrangements. The maximum amount of future payments the Company could be required to make under these guarantees at March 31, 2015 was $13.7 million. The Company holds collateral to support guarantees when deemed necessary. Collateralized commitments at March 31, 2015 totaled $13.5 million.

At March 31, 2015, the Company had outstanding commitments to extend credit, excluding mortgage interest rate lock commitments, totaling $3.41 billion. The following table shows the contractual maturities of outstanding commitments to extend credit as of the date indicated.

 

Contractual Maturities at March 31, 2015

 

Maturity

   Amount  
(Dollars in thousands)  

2015

   $ 168,610   

2016

     338,819   

2017

     1,746,740   

2018

     808,907   

2019

     92,812   

Thereafter

     253,563   
  

 

 

 

Total

$ 3,409,451   
  

 

 

 

 

22


Table of Contents
10. Subordinated Debentures

At March 31, 2015, the Company had the following issues of trust preferred securities and subordinated debentures owed to the Trusts.

 

     Subordinated
Debentures
Owed to
Trust
     Unamortized
Discount at
March 31,
2015
    Carrying
Value of
Subordinated
Debentures
at March 31,
2015
     Trust
Preferred
Securities
of the
Trusts
     Contractual
Interest
Rate at
March 31,
2015
 
     (Dollars in thousands)  

Ozark II

   $ 14,434       $ 0      $ 14,434       $ 14,000         3.18

Ozark III

     14,433         0        14,433         14,000         3.20   

Ozark IV

     15,464         0        15,464         15,000         2.48   

Ozark V

     20,619         0        20,619         20,000         1.87   

Intervest II

     15,464         (701     14,763         15,000         3.22   

Intervest III

     15,464         (811     14,653         15,000         3.06   

Intervest IV

     15,464         (1,475     13,989         15,000         2.67   

Intervest V

     10,310         (1,401     8,909         10,000         1.92   
  

 

 

    

 

 

   

 

 

    

 

 

    
$ 121,652    $ (4,388 $ 117,264    $ 118,000   
  

 

 

    

 

 

   

 

 

    

 

 

    

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

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

At March 31, 2015, the Company had an aggregate of $121.7 million of subordinated debentures outstanding (with an aggregate carrying value of $117.3 million) and had an asset of $3.7 million representing its investment in the common equity issued by the Trusts. The sole assets of the Trusts are the adjustable rate debentures and the liabilities of the Trusts are the trust preferred securities. At March 31, 2015 and 2014, the Trusts had aggregate common equity of $3.7 million and $1.9 million, respectively, and did not have any restricted net assets. The Company has, through various contractual arrangements or by operation of law, fully and unconditionally guaranteed all obligations of the Trusts with respect to the trust preferred securities. Additionally, there are no restrictions on the ability of the Trusts to transfer funds to the Company in the form of cash dividends, loans or advances. The Company has the option to defer interest payments on the subordinated debentures from time to time for a period not to exceed five consecutive years. These trust preferred securities generally mature at or near the 30th anniversary date of each issuance. However, the trust preferred securities and related subordinated debentures may be prepaid at par, subject to regulatory approval.

 

11. Stock-Based Compensation

The Company has a nonqualified stock option plan for certain employees of the Company. This plan provides for the granting of nonqualified options to purchase shares of common stock in the Company. No option may be granted under this plan for less than the fair market value of the common stock, defined by the plan as the average of the highest reported asked price and the lowest reported bid price, on the date of the grant. The benefits or amounts that may be received by or allocated to any particular officer or employee of the Company under this plan will be determined in the sole discretion of the Company’s board of directors or its personnel and compensation committee. While the vesting period and the termination date for the employee plan options are determined when options are granted, all such employee options outstanding at March 31, 2015 were issued with a vesting date three years after issuance and an expiration date seven years after issuance.

 

23


Table of Contents

The Company also has a nonqualified stock option plan for non-employee directors. This plan permits each director who is not otherwise an employee of the Company, or any subsidiary, to receive options to purchase 2,000 shares of the Company’s common stock on the day following his or her election as a director of the Company at each annual meeting of stockholders and up to 2,000 shares upon election or appointment for the first time as a director of the Company. No option may be granted under this plan for less than the fair market value of the common stock, defined by the plan as the average of the highest reported asked price and the lowest reported bid price, on the date of the grant. These options are exercisable immediately and expire ten years after issuance.

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

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

 

     Options      Weighted-
Average

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

Value
(in thousands)
 

Three Months Ended March 31, 2015:

           

Outstanding – January 1, 2015

     1,859,350       $ 23.49         

Granted

     0         0         

Exercised

     (53,000      10.30         

Forfeited

     (57,900      26.85         
  

 

 

          

Outstanding – March 31, 2015

  1,748,450      23.78      5.4    $ 22,990  (1) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Fully vested and exercisable – March 31, 2015

  365,600      13.55      4.5    $ 8,549  (1) 
     

 

 

    

 

 

    

 

 

 

Expected to vest in future periods

  1,246,680   
  

 

 

          

Fully vested and expected to vest –

    March 31, 2015 (2)

  1,612,280      23.13      5.4    $ 22,254  (1) 
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Based on closing price of $36.93 per share on March 31, 2015.
(2) At March 31, 2015, the Company estimated that outstanding options to purchase 136,170 shares of its common stock would not vest and would be forfeited prior to their vesting date.

Intrinsic value for stock options is defined as the amount by which the current market price of the underlying stock exceeds the exercise price. For those stock options where the exercise price exceeds the current market price of the underlying stock, the intrinsic value is zero. The total intrinsic value of options exercised during the three months ended March 31, 2015 and 2014 was $1.4 million and $3.9 million, respectively.

No options to purchase shares of the Company’s stock were issued during the three months ended March 31, 2015 or 2014. Stock-based compensation expense for stock options included in non-interest expense was $0.6 million and $0.4 million for the three months ended March 31, 2015 and 2014, respectively. Total unrecognized compensation cost related to non-vested stock option grants was $4.3 million at March 31, 2015 is expected to be recognized over a weighted-average period of 2.2 years.

The Company has a restricted stock and incentive plan whereby all officers and employees of the Company are eligible to receive awards of restricted stock or restricted stock units. The benefits or amounts that may be received by or allocated to any particular officer or employee of the Company under this plan will be determined in the sole discretion of the Company’s board of directors or its personnel and compensation committee. Shares of common stock issued under the plan may be shares of original issuance or shares held in treasury that have been reacquired by the Company. All restricted stock awards outstanding at March 31, 2015 were issued with a vesting date of three years after issuance.

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

 

     Three Months Ended
March 31, 2015
 

Outstanding – January 1, 2015

     444,700   

Granted

     243,300   

Forfeited

     (27,250

Vested

     0   
  

 

 

 

Outstanding – March 31, 2015

  660,750   
  

 

 

 

Weighted-average grant date fair value

$ 25.22   
  

 

 

 

 

24


Table of Contents

The fair value of the restricted stock awards is amortized to compensation expense over the vesting period and is based on the market price of the Company’s common stock at the date of grant multiplied by the number of shares granted that are expected to vest. Stock-based compensation expense for restricted stock included in non-interest expense was $1.3 million and $0.9 million for the three months ended March 31, 2015 and 2014, respectively. Unrecognized compensation expense for non-vested restricted stock awards was $10.8 million at March 31, 2015 and is expected to be recognized over a weighted-average period of 2.4 years.

 

12. Fair Value Measurements

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

The Company applies the following fair value hierarchy.

 

Level 1

Quoted prices for identical instruments in active markets.

Level 2

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

Level 3

Instruments whose inputs are unobservable.

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

 

     Level 1      Level 2      Level 3      Total  
     (Dollars in thousands)  

March 31, 2015:

  

Investment securities AFS (1):

           

Obligations of state and political subdivisions

   $ 0       $ 493,140       $ 19,067       $ 512,207   

U.S. Government agency securities

     0         259,975         0         259,975   

Corporate obligations

     0         622         0         622   

CRA qualified investment fund

     1,028         0         0         1,028   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

  1,028      753,737      19,067      773,832   

Impaired non-purchased loans and leases

  0      0      12,574      12,574   

Impaired purchased loans

  0      0      14,147      14,147   

Foreclosed assets

  0      0      32,094      32,094   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

$ 1,028    $ 753,737    $ 77,882    $ 832,647   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Investment securities AFS (1):

Obligations of state and political subdivisions

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

U.S. Government agency securities

  0      251,233      0      251,233   

Corporate obligations

  0      654      0      654   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

  0      805,695      19,401      825,096   

Impaired non-purchased loans and leases

  0      0      19,480      19,480   

Impaired purchased loans

  0      0      14,040      14,040   

Foreclosed assets

  0      0      37,775      37,775   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

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

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Investment securities AFS (1):

Obligations of state and political subdivisions

$ 0    $ 434,201    $ 18,547    $ 452,748   

U.S. Government agency securities

  0      219,740      0      219,740   

Corporate obligations

  0      686      0      686   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

  0      654,627      18,547      673,174   

Impaired non-purchased loans and leases

  0      0      5,978      5,978   

Impaired purchased loans

  0      0      29,332      29,332   

Foreclosed assets

  0      0      60,869      60,869   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

$ 0    $ 654,627    $ 114,726    $ 769,353   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Does not include $10.4 million at March 31, 2015; $14.2 million at December 31, 2014 and $14.5 million at March 31, 2014 of FHLB and FNBB equity securities that do not have readily determinable fair values and are carried at cost.

 

25


Table of Contents

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

 

Description

  

Fair Value at

March 31, 2015

  

Technique

  

Unobservable Inputs

(Dollars in thousands)

Impaired non-purchased loans and leases

   $12,574    Third party appraisal(1) or discounted cash flows   

1. Management discount based on underlying collateral characteristics and market conditions

2. Life of loan

Impaired purchased loans    $14,147    Third party appraisal(1) and/or discounted cash flows   

1. Management discount based on underlying collateral characteristics and market conditions

2. Life of loan

Foreclosed assets    $32,094    Third party appraisal,(1) broker price opinions and/or discounted cash flows   

1. Management discount based on asset characteristics and market conditions

2. Discount rate

3. Holding period

 

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

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

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

The Company has determined that certain of its investment securities had a limited to non-existent trading market at March 31, 2015. As a result, the Company considers these investments as Level 3 in the fair value hierarchy. Specifically, the fair values of certain obligations of state and political subdivisions consisting primarily of certain unrated private placement bonds (the “private placement bonds”) in the amount of $19.1 million at March 31, 2015 were calculated using Level 3 hierarchy inputs and assumptions as the trading market for such securities was determined to be “not active.” This determination was based on the limited number of trades or, in certain cases, the existence of no reported trades for the private placement bonds. The private placement bonds are generally prepayable at par value at the option of the issuer. As a result, management believes the private placement bonds should be individually valued at the lower of (i) the matrix pricing provided by the Company’s third party pricing services for comparable unrated municipal securities or (ii) par value. At March 31, 2015, the third parties’ pricing matrices valued the Company’s portfolio of private placement bonds at $19.1 million which was equal to the aggregate par value of the private placement bonds. Accordingly, at March 31, 2015, the Company reported the private placement bonds at $19.1 million.

Impaired non-purchased loans and leases – Fair values are measured on a nonrecurring basis and are based on the underlying collateral value of the impaired loan or lease, net of holding and selling costs, or the estimated discounted cash flows for such loan or lease. At March 31, 2015 the Company had reduced the carrying value of its impaired loans and leases (all of which are included in nonaccrual loans and leases) by $3.9 million to the estimated fair value of $12.6 million. The $3.9 million adjustment to reduce the carrying value of impaired loans and leases to estimated fair value consisted of $3.5 million of partial charge-offs and $0.4 million of specific loan and lease loss allocations.

Impaired purchased loans – Impaired purchased loans are measured at fair value on a non-recurring basis. As of March 31, 2015, the Company had identified purchased loans where the expected performance had deteriorated from management’s performance expectations established in conjunction with the determination of the Day 1 Fair Values or where current information indicates it is probable that the Company will not be able to collect all amounts according to the contractual terms thereof (for purchased loans without evidence of credit deterioration at date of acquisition) or the expected performance of such loans had deteriorated from management’s performance expectations established in conjunction with the determination of the

 

26


Table of Contents

Day 1 Fair Values or since management’s most recent review of such portfolio’s performance (for purchased loans with evidence of credit deterioration at date of acquisition). As a result, the Company recorded partial charge-offs totaling $1.3 million during the first quarter of 2015. The Company also recorded provision for loan and lease losses of $1.3 million during the first quarter of 2015 to cover such charge-offs. In addition to these charge-offs, the Company transferred certain of these purchased loans to foreclosed assets. As a result of these actions, at March 31, 2015, the Company had $14.1 million of impaired purchased loans.

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

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

 

     Investment
Securities AFS
 
     (Dollars in thousands)  

Balance – January 1, 2015

   $ 19,401   

Total realized gains (losses) included in earnings

     0   

Total unrealized gains (losses) included in comprehensive income

     (87

Paydowns and maturities

     (247

Sales

     0   

Transfers in and/or out of Level 3

     0   
  

 

 

 

Balance – March 31, 2015

$ 19,067   
  

 

 

 

Balance – January 1, 2014

$ 18,682   

Total realized gains (losses) included in earnings

  0   

Total unrealized gains (losses) included in comprehensive income

  248   

Paydowns and maturities

  (383

Sales

  0   

Transfers in and/or out of Level 3

  0   
  

 

 

 

Balance – March 31, 2014

$ 18,547   
  

 

 

 

 

13. Fair Value of Financial Instruments

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

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

Investment securities – The Company utilizes independent third parties as its principal pricing sources for determining fair value of investment securities which are measured on a recurring basis. As a result, the Company receives estimates of fair values from at least two independent pricing sources for the majority of its individual securities within its investment portfolio. For investment securities traded in an active market, fair values are based on quoted market prices if available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities, broker quotes, comprehensive interest rate tables, pricing matrices or a combination thereof. For investment securities traded in a market that is not active, fair value is determined using unobservable inputs. All fair value estimates of the Company’s investment securities are reviewed and approved on a quarterly basis by its Investment Portfolio Manager and its Chief Financial Officer. The Company’s investments in FHLB and FNBB equity securities totaling $10.4 million at March 31, 2015, $14.2 million at December 31, 2014 and $14.5 million at March 31, 2014, do not have readily determinable fair values and are carried at cost.

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

 

27


Table of Contents

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

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

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

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

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

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

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

 

          March 31,         
          2015      2014      December 31, 2014  
     Fair
Value
Hierarchy
   Carrying
Amount
     Estimated
Fair

Value
     Carrying
Amount
     Estimated
Fair

Value
     Carrying
Amount
     Estimated
Fair

Value
 
          (Dollars in thousands)  

Financial assets:

                    

Cash and cash equivalents

   Level 1    $ 425,794       $ 425,794       $ 188,351       $ 188,351       $ 150,203       $ 150,203   

Investment securities AFS

   Levels 1, 2 and 3      784,725         784,725         687,661         687,661         839,321         839,321   

Loans and leases, net of ALLL

   Level 3      6,299,122         6,230,658         3,528,130         3,496,946         5,074,899         5,042,831   

FDIC loss share receivable

   Level 3      0         0         57,782         57,722         0         0   

Financial liabilities:

                    

Demand, savings and interest bearing transaction deposits

   Level 1    $ 4,563,972       $ 4,563,972       $ 3,085,886       $ 3,085,886       $ 4,038,443       $ 4,038,443   

Time deposits

   Level 2      2,152,689         2,158,211         830,318         830,583         1,457,939         1,463,590   

Repurchase agreements with customers

   Level 1      76,960         76,960         51,140         51,140         65,578         65,578   

Other borrowings

   Level 2      161,318         172,180         280,885         317,186         190,855         203,493   

FDIC clawback payable

   Level 3      0         0         26,202         26,202         0         0   

Subordinated debentures

   Level 2      117,264        
71,442
  
     64,950         32,767         64,950         39,103   

 

28


Table of Contents
14. Changes In and Reclassifications From Accumulated Other Comprehensive Income (“AOCI”)

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

 

     Three Months Ended  
     March 31,  
     2015      2014  
     (Dollars in thousands)  

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

   $ 14,132       $ (3,672

Other comprehensive income (loss):

     

Unrealized gains and losses on investment securities AFS

     2,914         11,330   

Tax effect of unrealized gains and losses on investment securities AFS

     (1,110      (4,444

Amounts reclassified from AOCI

     (2,534      (5

Tax effect of amounts reclassified from AOCI

     965         2   
  

 

 

    

 

 

 

Total other comprehensive income (loss)

  235      6,883   
  

 

 

    

 

 

 

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

$ 14,367    $ 3,211   
  

 

 

    

 

 

 

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

 

15. Other Operating Expenses

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

 

     Three Months Ended  
     March 31,  
     2015      2014  
     (Dollars in thousands)  

Salaries and employee benefits

   $ 22,597       $ 17,689   

Net occupancy and equipment

     7,291         5,044   

Other operating expenses:

     

Postage and supplies

     915         770   

Advertising and public relations

     583         400   

Telecommunication services

     1,348         1,001   

Professional and outside services

     4,386         2,128   

Software and data processing

     749         6,024   

Travel and meals

     796         556   

FDIC insurance

     750         503   

FDIC and state assessments

     310         260   

ATM expense

     708         210   

Loan collection and repossession expense

     1,733         460   

Writedowns of foreclosed and other assets

     2,192         64   

Amortization of intangibles

     1,596         813   

FHLB prepayment penalty

     2,480         0   

Other

     1,750         1,532   
  

 

 

    

 

 

 

Total non-interest expense

$ 50,184    $ 37,454   
  

 

 

    

 

 

 

 

29


Table of Contents
16. Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers.” ASU 2014-09 provides guidance that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. ASU 2014-09 is effective for annual and interim periods beginning after December 15, 2016, although the FASB recently proposed deferring its effective date by one year. The Company is currently evaluating the impact, if any, ASU 2014-09 will have on its financial position, results of operations, and its financial statement disclosures.

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

In February 2015, FASB issued ASU 2015-02, “Consolidation (Topic 810): Amendments to the Consolidation Analysis” which amends the consolidation requirements of ASU 810 by changing the consolidation analysis required under GAAP. The revised guidance amends the consolidation analysis based on certain fee arrangements or relationships to the reporting entity and, for limited partnerships, requires entities to consider the limited partner’s rights relative to the general partner. ASU 2015-02 is effective for annual and interim periods beginning after December 15, 2015. The Company is currently evaluating the impact, if any, ASU 2015-02 will have on its financial position, results of operations, and its financial statement disclosures.

In April 2015, the FASB issued ASU 2015-03, “Interest – Imputation of Interest (Subtopic 835-30) – Simplifying the Presentation of Debt Issuance Costs.” ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in ASU 2015-03. ASU 2015-03 is effective for interim and annual periods beginning after December 1, 2015. ASU 2015-03 is not expected to have a significant impact on the Company’s financial position, results of operations and its financial statement disclosures.

 

17. Subsequent Event

On May 6, 2015, the Company entered into a definitive agreement and plan of merger and reorganization (the “BCAR Agreement”) with Bank of the Carolinas Corporation (“BCAR”) and its wholly-owned bank subsidiary Bank of the Carolinas, headquartered in Mocksville, North Carolina, whereby the Company will acquire all of the outstanding common stock of BCAR in a transaction valued at approximately $64.7 million. Bank of the Carolinas operates eight full service banking offices in North Carolina. At March 31, 2015, BCAR reported approximately $363 million in total assets, approximately $279 million in total loans and approximately $314 million in total deposits.

Under the terms of the BCAR Agreement, each outstanding share of common stock of BCAR will be converted into the right to receive shares of the Company’s common stock, plus cash in lieu of any fractional share, all subject to certain conditions and potential adjustments. The number of Company shares to be issued will be determined based on the Company’s 10-day average closing stock price as of the second business day prior to the closing date, subject to a minimum price of $29.28 per share and a maximum price of $48.80 per share. Upon the closing of the transaction, which is expected to occur in the third quarter of 2015, BCAR will merge into the Company and Bank of the Carolinas will merge into the Bank. Completion of the transaction is subject to certain closing conditions, including receipt of customary regulatory approvals and the approval of BCAR shareholders.

 

30


Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

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

FORWARD-LOOKING INFORMATION

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

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

 

31


Table of Contents

SELECTED AND SUPPLEMENTAL FINANCIAL DATA

The following tables set forth selected unaudited consolidated financial data as of and for the three months ended March 31, 2015 and 2014 and supplemental unaudited quarterly financial data for each of the most recent eight quarters beginning with the second quarter of 2013 through the first quarter of 2015. These tables are qualified in their entirety by our consolidated financial statements and related notes presented elsewhere in this quarterly report on Form 10-Q.

Selected Consolidated Financial Data – Unaudited

 

     Three Months Ended  
     March 31,  
     2015     2014  
     (Dollars in thousands, except per share amounts)  

Income statement data:

    

Interest income

   $ 91,455      $ 57,057   

Interest expense

     5,966        4,661   

Net interest income

     85,489        52,396   

Provision for loan and lease losses

     6,315        1,304   

Non-interest income

     29,067        20,360   

Non-interest expense

     50,184        37,454   

Net income available to common stockholders

     39,894        25,276   

Common share and per common share data:(1)

    

Earnings – diluted

   $ 0.47      $ 0.34   

Book value

     13.59        8.90   

Tangible book value

     11.80        8.61   

Dividends

     0.13        0.11   

Weighted-average diluted shares outstanding (thousands)

     84,409        74,494   

End of period shares outstanding (thousands)

     86,758        73,888   

Balance sheet data at period end:

    

Total assets

   $ 8,303,407      $ 5,028,893   

Non-purchased loans and leases

     4,311,105        2,778,503   

Purchased loans(2)

     2,042,164        488,533   

Allowance for loan and lease losses

     54,147        43,861   

Foreclosed assets(2)

     32,094        60,869   

Investment securities

     784,275        687,661   

Deposits

     6,716,661        3,916,204   

Repurchase agreements with customers

     76,960        51,140   

Other borrowings

     161,318        280,885   

Subordinated debentures

     117,264        64,950   

Total common stockholders’ equity

     1,179,256        657,310   

Loan and lease (including purchased loans) to deposit ratio

     94.59     91.21

Average balance sheet data:

    

Total average assets

   $ 7,602,199      $ 4,824,870   

Total average common stockholders’ equity

     1,049,867        638,334   

Average common equity to average assets

     13.81     13.30

Performance ratios:

    

Return on average assets(3)

     2.13     2.12

Return on average common stockholders’ equity(3)

     15.41        16.06   

Return on average tangible common stockholders’ equity(3)(4)

     17.65        16.45   

Net interest margin – FTE(3)

     5.42        5.46   

Efficiency ratio

     42.85        49.82   

Common stock dividend payout ratio

     26.10        32.35   

Asset quality ratios:

    

Net charge-offs to average total loans and leases(3) (5)

     0.37     0.03

Nonperforming loans and leases to total loans and leases(6)

     0.33        0.42   

Nonperforming assets to total assets(6)

     0.56        1.44   

Allowance for loan and lease losses as a percentage of:

    

Total loans and leases(6)

     1.26     1.58

Nonperforming loans and leases(6)

     377     372

Capital ratios at period end:

    

Tier 1 leverage

     15.19     14.41

Common equity tier 1

     11.54        N/A   

Tier 1 capital

     12.88        15.20   

Total capital

     13.50        16.16   

 

(1) Adjusted to give effect to 2-for-1 stock split on June 23, 2014.
(2) Prior periods have been adjusted to include loans and/or foreclosed assets previously covered by FDIC loss share.
(3) Ratios annualized based on actual days.
(4) The calculation of our return on tangible common stockholders’ equity and the reconciliation to GAAP is included elsewhere in this MD&A.
(5) Excludes purchased loans and net charge-offs related to such loans.
(6) Excludes purchased loans, except for their inclusion in total assets.

N/A – Ratio not applicable for period indicated.

 

32


Table of Contents

Supplemental Quarterly Financial Data – Unaudited

(Dollars in thousands, except per share amounts)

 

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

Earnings Summary:

                

Net interest income

   $ 43,465      $ 50,633      $ 55,282      $ 52,396      $ 64,801      $ 74,621      $ 78,675      $ 85,489   

Federal tax (FTE) adjustment

     2,076        2,161        2,372        2,424        2,737        2,892        2,690        2,570   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income (FTE)

  45,541      52,794      57,654      54,820      67,538      77,513      81,365      88,059   

Provision for loan and lease losses

  (2,666   (3,818   (2,863   (1,304   (5,582   (3,687   (6,341   (6,315

Non-interest income

  18,987      22,102      18,592      20,360      17,388      19,248      27,887      29,067   

Non-interest expense

  (29,901   (32,208   (34,728   (37,454   (37,878   (42,523   (48,158   (50,184
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pretax income (FTE)

  31,961      38,870      38,655      36,422      41,466      50,551      54,753      60,627   

FTE adjustment

  (2,076   (2,161   (2,372   (2,424   (2,737   (2,892   (2,690   (2,570

Provision for income taxes

  (9,506   (10,224   (11,893   (8,730   (12,251   (15,579   (17,300   (18,139

Noncontrolling interest

  8      (33   8      8      8      13      (11   (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common stockholders

$ 20,387    $ 26,452    $ 24,398    $ 25,276    $ 26,486    $ 32,093    $ 34,752    $ 39,894   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share – diluted(1)

$ 0.29    $ 0.36    $ 0.33    $ 0.34    $ 0.34    $ 0.40    $ 0.43    $ 0.47   

Non-interest Income:

Service charges on deposit accounts

$ 5,074    $ 5,817    $ 6,031    $ 5,639    $ 6,605    $ 7,356    $ 7,009    $ 6,627   

Mortgage lending income

  1,643      1,276      967      954      1,126      1,728      1,379      1,507   

Trust income

  865      1,060      1,289      1,316      1,364      1,419      1,493      1,432   

BOLI income

  1,104      1,179      1,164      1,130      1,278      1,390      1,385      3,623   

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

  2,481      1,396      901      692      (741   (562   —        —     

Other income from purchased loans

  3,689      2,484      4,825      3,311      3,629      3,369      4,494      8,908   

Gains on investment securities

  —        —        4      5      18      43      78      2,534   

Gains on sales of other assets

  3,110      2,501      1,801      974      1,448      1,688      1,912      2,829   

Gains on merger and acquisition transactions

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

Gain on termination of FDIC loss share agreements

  —        —        —        —        —        —        7,996      —     

Other

  1,021      1,226      1,610      1,672      2,661      2,817      2,141      1,607   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

$ 18,987    $ 22,102    $ 18,592    $ 20,360    $ 17,388    $ 19,248    $ 27,887    $ 29,067   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest Expense:

Salaries and employee benefits

$ 15,294    $ 16,456    $ 17,381    $ 17,689    $ 18,831    $ 20,876    $ 19,488    $ 22,597   

Net occupancy expense

  4,370      4,786      5,039      5,044      5,707      6,823      6,528      7,291   

Other operating expenses

  9,669      10,178      11,427      13,908      12,221      13,292      20,610      18,700   

Amortization of intangibles

  568      788      881      813      1,119      1,532      1,532      1,596   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expense

$ 29,901    $ 32,208    $ 34,728    $ 37,454    $ 37,878    $ 42,523    $ 48,158    $ 50,184   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for Loan and Lease Losses:

Balance at beginning of period

$ 38,422    $ 39,372    $ 41,660    $ 42,945    $ 43,861    $ 46,958    $ 49,606    $ 52,918   

Net charge-offs

  (1,716   (1,530   (1,578   (388   (2,485   (1,039   (3,029   (5,086

Provision for loan and lease losses

  2,666      3,818      2,863      1,304      5,582      3,687      6,341      6,315   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at end of period

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Selected Ratios:

Net interest margin – FTE(2)

  5.56   5.55   5.63   5.46   5.62   5.49   5.53   5.42

Efficiency ratio

  46.34      43.00      45.55      49.82      44.60      43.95      44.08      42.85   

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

  0.12      0.10      0.14      0.03      0.19      0.06      0.17      0.37   

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

  0.66      0.41      0.33      0.42      0.58      0.49      0.53      0.33   

Nonperforming assets to total assets(4)

  1.80      1.33      1.22      1.44      1.19      0.92      0.87      0.56   

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

  1.61      1.65      1.63      1.58      1.48      1.36      1.33      1.26   

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

  0.74      0.54      0.45      0.75      0.63      0.63      0.79      0.57   

 

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

 

33


Table of Contents

OVERVIEW

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

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

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

CRITICAL ACCOUNTING POLICIES

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

ANALYSIS OF RESULTS OF OPERATIONS

General

On June 23, 2014, we completed a two-for-one stock split in the form of a stock dividend by issuing one share of common stock for each share of such stock outstanding on June 13, 2014. All share and per share information in this MD&A has been adjusted to give effect to this stock split.

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

Net income available to our common stockholders was $39.9 million for the first quarter of 2015, a 57.8% increase from $25.3 million for the first quarter of 2014. Diluted earnings per common share were $0.47 for the first quarter of 2015, a 38.2% increase from $0.34 for the first quarter of 2014.

Our annualized return on average assets was 2.13% for the first quarter of 2015 compared to 2.12% for the first quarter of 2014. Our annualized return on average common stockholders’ equity was 15.41% for the first quarter of 2015 compared to 15.96% for the first quarter of 2014. Our annualized return on average tangible common stockholders’ equity was 17.65% for the first quarter of 2015 compared to 16.45% for the first quarter of 2014. The calculation of our return on average tangible common stockholders’ equity and the reconciliation to GAAP is included elsewhere in this MD&A.

Total assets were $8.30 billion at March 31, 2015 compared to $6.77 billion at December 31, 2014. Non-purchased loans and leases were $4.31 billion at March 31, 2015 compared to $3.98 billion at December 31, 2014. Total loans and leases were $6.35 billion at March 31, 2015 compared to $5.13 billion at December 31, 2014. Deposits were $6.72 billion at March 31, 2015 compared to $5.50 billion at December 31, 2014.

 

34


Table of Contents

Common stockholders’ equity was $1.18 billion at March 31, 2015 compared to $908 million at December 31, 2014. Tangible common stockholders’ equity was $1.02 billion at March 31, 2015 compared to $803 million at December 31, 2014. Book value per common share was $13.59 at March 31, 2015 compared to $11.37 at December 31, 2014. Tangible book value per common share was $11.80 at March 31, 2015 compared to $10.04 at December 31, 2014. The calculation of our tangible common stockholders’ equity and tangible book value per common share and the reconciliation to GAAP is included elsewhere in this MD&A.

On March 5, 2014, we completed our acquisition of Bancshares, Inc. (“Bancshares”). Our consolidated results of operations for the three months ended March 31, 2014 include the acquired operations of Bancshares beginning March 6, 2014.

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

On February 10, 2015, we completed our acquisition of Intervest Bancshares Corporation (“Intervest”). Our consolidated results of operations include the acquired operations of Intervest beginning February 11, 2015.

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

Net Interest Income

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

Net interest income and net interest margin are analyzed in this discussion and the following tables on a fully taxable equivalent (“FTE”) basis. The adjustment to convert certain income to a FTE basis consists of dividing federal tax-exempt income by one minus our statutory federal income tax rate of 35%. The FTE adjustments to net interest income were $2.6 million and $2.4 million for the three months ended March 31, 2015 and 2014, respectively. No adjustments have been made in this analysis for income exempt from state income taxes or for interest expense deductions disallowed under the provisions of the Internal Revenue Code (the “Code”) as a result of investment in certain tax-exempt securities.

Net interest income for the first quarter of 2015 increased 60.6% to $88.1 million compared to $54.8 million for the first quarter of 2014. This increase in net interest income was primarily due to the increase in average earning assets, which increased 62.0% to $6.59 billion for the first quarter of 2015, compared to $4.07 billion for the first quarter of 2014, partially offset by a decrease of four basis points (“bps”) in our net interest margin. The decrease in our net interest margin to 5.42% for the first quarter of 2015 compared to 5.46% for the first quarter of 2014 was primarily due to a 14 bps decrease in yields on average earning assets, partially offset by an 11 bps reduction in rates paid on interest bearing liabilities.

Yields on earning assets decreased to 5.79% for the first quarter of 2015 compared to 5.93% for the first quarter of 2014. The yield on our portfolio of non-purchased loans and leases decreased 10 bps for the first quarter of 2015 compared to the same period in 2014 and was primarily attributable to the extremely low interest rate environment experienced in recent years and increased pricing competition from many of our competitors. The yield on our aggregate investment securities portfolio decreased 18 bps for the first quarter of 2015 compared to the same period in 2014. This decrease was primarily the result of (i) a change in the composition of our investment securities portfolio to include a larger percentage of lower yielding taxable investment securities, which comprised 43.4% of total average investment securities for the first quarter of 2015 compared to 40.7% for the first quarter in 2014 and (ii) the current low interest rate environment which has resulted in many issuers of investment securities, particularly tax-exempt municipal bonds, calling higher-rate investment securities and refinancing such securities at lower interest rates. Assuming this current low interest rate environment continues, we expect additional tax-exempt investment securities to be called by their issuers and be refinanced at lower interest rates, likely resulting in continued decreases on the yield of our tax-exempt investment securities portfolio. Additionally, the yield on our purchased loan portfolio decreased 140 bps for the first quarter of 2015 compared to the first quarter of 2014. This decrease was primarily attributable to the loans acquired in the Summit and Intervest transactions, many of which did not contain evidence of credit deterioration on the date of purchase and were priced at a lower yield compared to the then existing yield on our purchased loan portfolio. This decrease in yield on purchased loans was partially offset by the increase in the yield on certain purchased loans with evidence of credit deterioration on the date of acquisition due to upward revisions of estimated cash flows as a result of recent evaluations of the expected performance of such loans.

        The overall decrease in rates on average interest bearing liabilities was primarily due to a shift in the composition of total interest bearing liabilities to include a larger percentage of lower rate interest bearing deposits, which comprised 93.3% of total average interest bearing liabilities for the first quarter of 2015 compared to 87.7% for the first quarter of 2014, partially offset by an increase in rates on interest bearing deposits. The increase in interest bearing deposits as a percentage of total interest bearing liabilities is primarily due to the deposits assumed in the Summit and Intervest transactions. The seven bps increase in rates on interest bearing deposits for the first quarter of 2015 compared to the first quarter of 2014 is primarily due to the higher cost time deposits assumed in the Intervest acquisition, resulting in an increase in the percentage of time deposits from 28.6% of total average interest bearing deposits for the first quarter of 2014 to 37.7% for the first quarter of 2015. Additionally, throughout much of 2014, we increased deposit pricing in several

 

35


Table of Contents

target markets to fund growth in loans and leases. While we had no such increased deposit pricing in any of our markets at March 31, 2015, to the extent we have future growth in loans and leases, we would expect to increase deposit pricing in certain target markets to fund such growth. Any such increase in deposit pricing is expected to result in increased deposit costs in future periods.

Our other borrowing sources include (i) repurchase agreements with customers (“repos”), (ii) other borrowings comprised primarily of Federal Home Loan Bank of Dallas (“FHLB”) advances, and, to a lesser extent, Federal Reserve Bank (“FRB”) borrowings and federal funds purchased and (iii) subordinated debentures. The rates on repos increased one bps for the first quarter of 2015 compared to the same period of 2014. The rates on our other borrowing sources, which consist primarily of fixed rate callable FHLB advances, decreased 17 bps in the first quarter compared to the first quarter of 2014. This decrease in rates on other borrowings is primarily the result of our prepaying $90 million of fixed rate callable FHLB advances with a weighted average interest rate of 4.13% during the fourth quarter of 2014, and our prepaying $30 million of fixed rate callable FHLB advances with a weighted average interest rate of 4.07% during the first quarter of 2015. The weighted average interest rate on our remaining $160 million of fixed rate callable FHLB advances is approximately 3.56%. The rates paid on our subordinated debentures, which are tied to a spread over the 90-day London Interbank Offered Rate (“LIBOR”) and reset periodically, increased 50 bps in the first quarter of 2015 compared to the first quarter of 2014. This increase in rates on our subordinated debentures is primarily due to the subordinated debentures assumed in the Intervest transaction, which, net of amortization of the discount of the purchase accounting adjustments, had a weighted average interest rate of 4.18% at March 31, 2015.

The increase in average earning assets for the first quarter of 2015 compared to the same period in 2014 was due to an increase in the average balances of non-purchased loans and leases of $1.43 billion for the first quarter of 2015 compared to the first quarter in 2014. Additionally, the average balance of purchased loans increased $0.94 billion for the first quarter of 2015 compared to the first period in 2014, primarily as a result of the Summit and Intervest acquisitions. The average balances of investment securities increased $143 million for the first quarter of 2015 compared to the first quarter in 2014, primarily as a result of investment securities acquired in the Summit acquisition and, to a lesser extent, the Intervest acquisition.

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

 

36


Table of Contents

Average Consolidated Balance Sheets and Net Interest Analysis – FTE

 

     Three Months Ended March 31,  
     2015     2014  
     Average
Balance
     Income/
Expense
     Yield/
Rate
    Average
Balance
     Income/
Expense
     Yield/
Rate
 
     (Dollars in thousands)  

ASSETS

                

Earning assets:

                

Interest earning deposits and federal funds sold

   $ 2,532       $ 9         1.45   $ 1,079       $ 3         1.19

Investment securities:

                

Taxable

     357,410         3,485         3.95        276,563         2,360         3.46   

Tax-exempt – FTE

     465,234         7,182         6.26        403,352         6,764         6.80   

Non-purchased loans and leases – FTE

     4,089,281         50,489         5.01        2,656,050         33,469         5.11   

Purchased loans

     1,675,293         32,860         7.95        731,501         16,885         9.35   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total earning assets – FTE

  6,589,750      94,025      5.79      4,068,545      59,481      5.93   

Non-interest earning assets

  1,012,449      760,427   
  

 

 

         

 

 

       

Total assets

$ 7,602,199    $ 4,828,972   
  

 

 

         

 

 

       

LIABILITIES AND STOCKHOLDERS’ EQUITY

Interest bearing liabilities:

Deposits:

Savings and interest bearing transaction

$ 3,102,875    $ 1,550      0.20 $ 2,096,018    $ 1,067      0.21

Time deposits of $100,00 or more

  1,106,623      1,298      0.48      382,852      235      0.25   

Other time deposits

  770,939      689      0.36      458,254      279      0.25   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest bearing deposits

  4,980,437      3,537      0.29      2,937,124      1,581      0.22   

Repurchase agreements with customers

  77,575      17      0.09      65,045      12      0.08   

Other borrowings

  188,793      1,703      3.66      280,926      2,655      3.83   

Subordinated debentures

  93,405      709      3.08      64,950      413      2.58   
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest bearing liabilities

  5,340,210      5,966      0.45      3,348,045      4,661      0.56   

Non-interest bearing liabilities:

Non-interest bearing deposits

  1,169,579      790,861   

Other non-interest bearing liabilities

  39,078      44,164   
  

 

 

         

 

 

       

Total liabilities

  6,548,867      4,183,070   

Common stockholders’ equity

  1,049,867      642,436   

Noncontrolling interest

  3,465      3,466   
  

 

 

         

 

 

       

Total liabilities and stockholders’ equity

$ 7,602,199    $ 4,828,972   
  

 

 

    

 

 

      

 

 

    

 

 

    

Net interest income – FTE

$ 88,059    $ 54,820   
     

 

 

         

 

 

    

Net interest margin – FTE

  5.42   5.46
        

 

 

         

 

 

 

 

37


Table of Contents

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

Analysis of Changes in Net Interest Income – FTE

 

     Three Months Ended
March 31, 2015
Over
Three Months Ended
March 31, 2014
 
     Volume     Yield/
Rate
    Net
Change
 
     (Dollars in thousands)  

Increase (decrease) in:

      

Interest income – FTE:

      

Interest earning deposits and federal funds sold

   $ 5      $ 1      $ 6   

Investment securities:

      

Taxable

     788        337        1,125   

Tax-exempt – FTE

     955        (537     418   

Non-purchased loans and leases – FTE

     17,696        (676     17,020   

Purchased loans

     18,512        (2,537     15,975   
  

 

 

   

 

 

   

 

 

 

Total interest income – FTE

  37,956      (3,412   34,544   
  

 

 

   

 

 

   

 

 

 

Interest expense:

Savings and interest bearing transaction

  503      (20   483   

Time deposits of $100,000 or more

  848      215      1,063   

Other time deposits

  280      130      410   

Repurchase agreements with customers

  3      2      5   

Other borrowings

  (831   (121   (952

Subordinated debentures

  216      80      296   
  

 

 

   

 

 

   

 

 

 

Total interest expense

  1,019      286      1,305   
  

 

 

   

 

 

   

 

 

 

Increase (decrease) in net interest income – FTE

$ 36,937    $ (3,698 $ 33,239   
  

 

 

   

 

 

   

 

 

 

Non-Interest Income

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

Non-interest income for the first quarter of 2015 increased 42.8% to $29.1 million compared to $20.4 million for the first quarter of 2014. Non-interest income for the first quarter of 2014 included $4.7 million of tax-exempt bargain purchase gain from the acquisition of Bancshares. There were no bargain purchase gains in the first quarter of 2015.

Service charges on deposit accounts increased 17.5% to $6.6 million for the first quarter of 2015 compared to $5.6 million for the first quarter of 2014. The increase in service charges on deposit accounts was primarily a result of growth in the number of transaction accounts and the addition of deposit customers from our Summit acquisition, and, to a lesser extent, our Intervest acquisition.

Mortgage lending income increased 58.0% to $1.5 million for the first quarter of 2015 compared to $1.0 million for the first quarter of 2014. The volume of originations of mortgage loans available for sale increased 61.3% to $62.5 million for the first quarter of 2015 compared to $38.7 million for the first quarter of 2014. During the first quarter of 2015, approximately 42% of our originations of mortgage loans available for sale were related to mortgage refinancings and approximately 58% were related to new home purchases, compared to approximately 27% for refinancings and approximately 73% for new home purchases in the first quarter of 2014.

Trust income increased 8.8% to $1.4 million for the first quarter of 2015 compared to $1.3 million for the first quarter of 2014.

BOLI income increased 220.6% to $3.6 million for the first quarter of 2015 compared to $1.1 million for the first quarter of 2014, primarily due to $2.3 million of tax-exempt income from BOLI death benefits realized during the first quarter of 2015.

 

38


Table of Contents

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

Other income from purchased loans was $8.9 million in the first quarter of 2015 compared to $3.3 million in the first quarter of 2014. Net gains on sales of other assets were $2.8 million in the first quarter of 2015 compared to $1.0 million in the first quarter of 2014. The increases in other income from purchased loans and net gains on sales of other assets in the quarter just ended are, in part, attributable to our having terminated the loss share agreements with the FDIC. Subsequent to the termination of such loss share agreements, all recoveries, gains, charge-offs, losses and expenses related to the previously covered assets are recognized entirely by us, since the FDIC no longer shares in such items. Accordingly, our earnings are positively impacted to the extent we recognize recoveries in excess of the carrying value of such assets and gains on any sales. Conversely, our earnings are negatively impacted to the extent we recognize charge-offs, losses on any sales and expenses related to such assets.

Net gains on investment securities were $2.5 million in the first quarter of 2015 compared to essentially none in the first quarter of 2014. During the first quarter of 2015, we sold certain of our longer term municipal bonds resulting in proceeds of $30.1 million and the net gains of $2.5 million. We utilized such proceeds to prepay $30 million of our highest rate callable FHLB advances resulting in prepayment penalties of $2.5 million. These transactions were executed for various reasons, including reducing interest rate risk, increasing secondary sources of liquidity and more efficiently allocating capital.

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

Non-Interest Income

 

     Three Months Ended
March 31,
 
     2015      2014  
     (Dollars in thousands)  

Service charges on deposit accounts

   $ 6,627       $ 5,639   

Mortgage lending income

     1,507         954   

Trust income

     1,432         1,316   

BOLI income

     3,623         1,130   

Net accretion of FDIC loss share receivable and FDIC clawback payable

     —           692   

Other income from purchased loans, net

     8,908         3,311   

Gains on investment securities

     2,534         5   

Gains on sales of other assets

     2,829         974   

Gain on merger and acquisition transaction

     —           4,667   

Other

     1,607         1,672   
  

 

 

    

 

 

 

Total non-interest income

$ 29,067    $ 20,360   
  

 

 

    

 

 

 

Non-Interest Expense

Our non-interest expense consists of salaries and employee benefits, net occupancy and equipment and other operating expenses. Non-interest expense increased 34.0% to $50.2 million for the first quarter of 2015 compared to $37.5 million for the first quarter of 2014. During the first quarter of 2015, our non-interest expense included $2.5 million in FHLB advance prepayment penalties, $1.3 million of acquisition-related and systems conversion expenses and $0.7 million of software and contract termination charges. During the first quarter of 2014, our non-interest expense included $0.7 million of acquisition-related and system conversion expenses and $5.0 million of software and contract termination charges.

Salaries and employee benefits, our largest component of non-interest expense, increased 27.7% to $22.6 million in the first quarter of 2015 compared to $17.7 million in the first quarter of 2014. We had 1,560 full-time equivalent employees at March 31, 2015 compared to 1,306 full-time equivalent employees at March 31, 2014.

Net occupancy and equipment expense for the first quarter of 2015 increased 44.5% to $7.3 million compared to $5.0 million for the first quarter of 2014. At March 31, 2015, we had 165 offices compared to 141 offices at March 31, 2014.

Loan collection and repossession expenses and writedowns of foreclosed and other assets totaled $3.9 million in the first quarter of 2015 compared to $0.5 million in the first quarter of 2014. This increase was due, in part, to our having terminated the loss share agreements with the FDIC during the fourth quarter of 2014.

 

39


Table of Contents

Our efficiency ratio (non-interest expense divided by the sum of net interest income – FTE and non-interest income) was 42.9% for the first quarter of 2015 compared to 49.8% for the first quarter of 2014.

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

Non-Interest Expense

 

     Three Months Ended
March 31,
 
     2015      2014  
     (Dollars in thousands)  

Salaries and employee benefits

   $ 22,597       $ 17,689   

Net occupancy and equipment

     7,291         5,044   

Other operating expenses:

     

Postage and supplies

     915         770   

Advertising and public relations

     583         400   

Telecommunication services

     1,348         1,001   

Professional and outside services

     4,386         2,128   

Software and data processing

     749         6,024   

Travel and meals

     796         556   

FDIC insurance

     750         503   

FDIC and state assessments

     310         260   

ATM expense

     708         210   

Loan collection and repossession expense

     1,733         460   

Writedowns of foreclosed and other assets

     2,192         64   

Amortization of intangibles

     1,596         813   

FHLB prepayment penalties

     2,480         —     

Other

     1,750         1,532   
  

 

 

    

 

 

 

Total non-interest expense

$ 50,184    $ 37,454   
  

 

 

    

 

 

 

Income Taxes

The provision for income taxes was $18.1 million for the first quarter of 2015 compared to $8.7 million for the first quarter of 2014. The effective income tax rate was 31.2% for the first quarter of 2015 compared to 25.7% for the first quarter of 2014. The increase in the effective tax rate for the first quarter of 2015 compared to the first quarter of 2014 was due primarily to the decrease in tax-exempt income as a percentage of total income. The effective tax rates were also affected by various other factors including non-taxable income and non-deductible expenses.

 

40


Table of Contents

ANALYSIS OF FINANCIAL CONDITION

Loan and Lease Portfolio

At March 31, 2015, our total loan and lease portfolio was $6.35 billion, including $4.31 billion of non-purchased loans and leases and $2.04 billion of purchased loans, compared to $5.13 billion of total loans and leases at December 31, 2014, including $3.98 billion of non-purchased loans and leases and $1.15 billion of purchased loans, and $3.57 billion of total loans and leases at March 31, 2014, including $2.78 billion of non-purchased loans and leases and $0.79 billion of purchased loans. Real estate loans, our largest category of loans, consist of all loans secured by real estate as evidenced by mortgages or other liens, including all loans made to finance the development of real property construction projects, provided such loans are secured by real estate. Total real estate loans were $5.78 billion at March 31, 2015 compared to $4.51 billion at December 31, 2014 and $3.17 billion at March 31, 2014. The amount and type of loans and leases outstanding as of the dates indicated, and their respective percentage of the total loan and lease portfolio are reflected in the following table.

Total Loan and Lease Portfolio

 

     March 31,     December 31,
2014
 
     2015     2014    
     (Dollars in thousands)  

Real estate:

               

Residential 1-4 family

   $ 673,361         10.6   $ 493,394         13.8   $ 638,958         12.5

Non-farm/non-residential

     2,860,778         45.0        1,497,367         41.9        2,008,430         39.2   

Construction/land development

     1,739,122         27.4        890,014         24.9        1,511,614         29.5   

Agricultural

     86,890         1.4        65,035         1.8        95,223         1.9   

Multifamily residential

     420,452         6.6        221,608         6.2        253,590         4.9   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total real estate

  5,780,603      91.0      3,167,418      88.6      4,507,815      88.0   

Commercial and industrial

  309,771      4.9      183,847      5.1      356,532      7.0   

Consumer

  36,834      0.6      30,469      0.9      40,937      0.8   

Direct financing leases

  130,741      2.0      92,856      2.6      115,475      2.2   

Other

  95,320      1.5      97,401      2.8      107,058      2.0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total loans and leases

$ 6,353,269      100.0 $ 3,571,991      100.0 $ 5,127,817      100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

41


Table of Contents

The amount and type of our total real estate loans at March 31, 2015, based on the metropolitan statistical area (“MSA”) and other geographic areas in which the principal collateral is located, are reflected in the following table. Data for individual states and MSAs is separately presented when aggregate real estate loans in that state or MSA exceed $10.0 million.

Geographic Distribution of Total Real Estate Loans

 

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

Arkansas:

                 

Little Rock – North Little Rock – Conway, AR MSA

   $ 168,459       $ 280,235       $ 106,482       $ 10,305       $ 26,174       $ 591,655   

Hot Springs, AR MSA

     62,746         102,225         19,940         543         18,859         204,313   

Fayetteville – Springdale – Rogers, AR – MO MSA

     11,063         66,783         17,762         4,068         3,523         103,199   

Southern Arkansas(1)

     35,857         33,633         3,501         11,929         2,137         87,057   

Fort Smith, AR – OK MSA

     28,386         40,892         8,206         3,638         12,793         93,915   

Western Arkansas(2)

     21,742         39,661         5,678         7,227         1,038         75,346   

Northern Arkansas(3)

     36,958         19,865         4,936         12,950         996         75,705   

All other Arkansas(4)

     11,792         18,901         4,477         19,383         2,081         56,634   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Arkansas

  377,003      602,195      170,982      70,043      67,601      1,287,824   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

New York:

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

  3,133      566,353      258,393      —        142,596      970,475   

All other New York(4)

  217      3,176      —        —        1,841      5,234   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total New York

  3,350      569,529      258,393      —        144,437      975,709   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Texas:

Dallas – Fort Worth – Arlington, TX MSA

  18,607      102,915      304,892      —        9,240      435,654   

Houston – The Woodlands – Sugar Land, TX MSA

  7,690      55,655      108,949      —        16,531      188,825   

Austin – Round Rock, TX MSA

  5,743      18,936      66,944      —        —        91,623   

San Antonio – New Braunfels, TX MSA

  1,649      5,916      20,100      —        1,217      28,882   

Midland, TX MSA

  —        7,754      15,178      —        —        22,932   

Texarkana, TX – AR MSA

  9,201      8,948      873      791      1,034      20,847   

College Station – Bryan, TX MSA

  —        —        —        —        17,440      17,440   

Beaumont – Port Arthur, TX MSA

  —        —        —        —        15,290      15,290   

Corpus Christi, TX MSA

  —        5,897      6,559      —        —        12,456   

All other Texas(4)

  869      12,389      2,198      —        1,212      16,668   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Texas

  43,759      218,410      525,693      791      61,964      850,617   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

California:

Los Angeles – Long Beach – Anaheim, CA MSA

  —        193,153      52,453      —        —        245,606   

San Francisco – Oakland – Hayward, CA MSA

  —        131,631      104,100      —        —        235,731   

Sacramento –Roseville –Arden –Arcade, CA MSA

  —        50,064      50,064   

Riverside – San Bernardino – Ontario, CA MSA

  —        11,705      11,994      —        —        23,699   

San Jose – Sunnyvale – Santa Clara, CA MSA

  —        —        22,492      —        —        22,492   

All other California(4)

  —        4,995      14,664      —        —        19,659   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total California

  —        341,484      255,767      —        —        597,251   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

42


Table of Contents

Geographic Distribution of Total Real Estate Loans (continued)

 

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

Florida:

                 

Miami – Fort Lauderdale – West Palm Beach, FL MSA

     390         98,072         61,436         —           17,011         176,909   

Tampa – St. Petersburg – Clearwater, FL MSA

     18,725         37,752         8,817         —           18,213         83,507   

Orlando – Kissimmee – Sanford, FL MSA

     7,761         28,109         197         —           85         36,152   

Jacksonville, FL MSA

     754         21,000         256         20         1,908         23,938   

North Port – Sarasota – Bradenton, FL MSA

     10,269         14,695         2,254         —           243         27,461   

Sebring, FL MSA

     —           22,512         —           —           17         22,529   

Lakeland – Winter Haven, FL MSA

     —           13,940         6,510         —           92         20,542   

Deltona – Daytona Beach – Ormond Beach, FL MSA

     2,586         15,958         463         —           —           19,007   

Crestview – Fort Walton Beach – Destin, FL MSA

     1,121         197         11,399         577         —           13,294   

Tallahassee, FL MSA

     —           —           12,128         —           —           12,128   

All other Florida(4)

     15,027         96,524         904         1,108         12,450         126,013   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Florida

  56,633      348,759      104,364      1,705      50,019      561,480   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

North Carolina/South Carolina:

Charlotte – Concord – Gastonia, NC – SC MSA

  46,647      109,437      58,580      322      8,997      223,983   

North Carolina Foothills(5)

  48,788      33,474      7,092      4,300      2,576      96,230   

Wilmington, NC MSA

  5,558      22,614      5,749      451      270      34,642   

Myrtle Beach – North Myrtle Beach – Conway, SC MSA

  2,182      6,749      20,102      —        24      29,057   

Columbia, SC MSA

  —        2,855      11,713      —        —        14,568   

Charleston – North Charleston, SC MSA

  1,841      4,792      700      —        5,649      12,982   

Hilton Head Island – Bluffton – Beaufort, SC MSA

  4,726      4,922      2,387      —        —        12,035   

Florence, SC MSA

  —        3,229      8,456      —        —        11,685   

Raleigh, NC MSA

  515      9,572      135      —        45      10,267   

All other N. Carolina(4)

  4,586      33,853      38,943      —        839      78,221   

All other S. Carolina(4)

  1,390      14,192      148      —        7,348      23,078   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total N. Carolina/S. Carolina

  116,233      245,689      154,005      5,073      25,748      546,748   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Georgia:

Atlanta – Sandy Springs – Roswell, GA MSA

  20,963      170,696      19,201      4,155      28,431      243,446   

Savannah, GA MSA

  5,563      23,416      18,541      —        —        47,520   

Brunswick, GA MSA

  10,971      5,215      927      —        —        17,113   

Valdosta, GA MSA

  7,389      1,551      645      500      731      10,816   

All other Georgia(4)

  12,490      33,696      5,603      2,871      224      54,884   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Georgia

  57,376      234,574      44,917      7,526      29,386      373,779   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Arizona:

Phoenix – Mesa – Scottsdale, AZ MSA

  —        88,592      2      —        —        88,594   

All other Arizona (4)

  —        2,688      —        —        —        2,688   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Arizona

  —        91,280      2      —        —        91,282   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

43


Table of Contents

Geographic Distribution of Total Real Estate Loans (continued)

 

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

Tennessee:

                 

Memphis, TN – MS – AR MSA

     325         20,847         —           —           8,474         29,646   

Nashville – Davidson – Murfreesboro – Franklin, TN MSA

     115         16,957         9,483         —           —           26,555   

All other Tennessee(4)

     97         4,169         97         —           —           4,363   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Tennessee

  537      41,973      9,580      —        8,474      60,564   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Las Vegas – Henderson – Paradise, NV MSA

  —        —        48,728      —        —        48,728   

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

  —        4,355      39,826      —        —        44,181   

Alabama:

Mobile, AL MSA

  3,470      11,017      537      —        1,911      16,935   

All other Alabama(4)

  9,178      4,575      4,533      749      3,611      22,646   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Alabama

  12,648      15,592      5,070      749      5,522      39,581   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Colorado:

Denver – Aurora – Lakewood, CO MSA

  14      11,712      10,185      —        —        21,911   

All other Colorado(4)

  2,029      —        15,306      —        —        17,335   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Colorado

  2,043      11,712      25,491      —        —        39,246   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Missouri:

St. Louis, MO – IL MSA

  —        429      3,348      —        19,325      23,102   

All other Missouri(4)

  740      3,661      7,450      1,004      —        12,855   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Missouri

  740      4,090      10,798      1,004      19,325      35,957   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

  2,261      1,941      29,606      —        —        33,808   

Providence – Warwick, RI – MA MSA

  —        26,819      —        —        —        26,819   

Seattle – Tacoma – Bellevue, WA MSA

  —        —        21,928      —        —        21,928   

Oklahoma

  381      5,059      11,571      —        4,087      21,098   

Baltimore – Columbia – Towson, MD MSA

  —        18,796      —        —        —        18,796   

Portland – Vancouver – Hillsboro, OR – WA MSA

  —        —        14,199      —        —        14,199   

Ohio

  —        6,694      6,668      —        —        13,362   

Connecticut

  —        12,497      —        —        738      13,235   

Michigan

  —        10,772      —        —        —        10,772   

All other states(6)

  397      48,558      1,533      —        3,151      53,639   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

$ 673,361    $ 2,860,778    $ 1,739,121    $ 86,891    $ 420,452    $ 5,780,603   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) This geographic area includes the following counties in Southern Arkansas: Clark, Columbia, Hempstead and Hot Spring.
(2) This geographic area includes the following counties in Western Arkansas: Johnson, Logan, Pope and Yell.
(3) This geographic area includes the following counties in Arkansas: Baxter, Boone, Marion, Newton, Searcy and Van Buren.
(4) These geographic areas include all MSA and non-MSA areas that are not separately reported.
(5) This geographic area includes the following counties in the North Carolina foothills: Cleveland, Rutherford and Lincoln.
(6) Includes all states not separately presented above.

 

44


Table of Contents

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

Total Non-Farm/Non-Residential Loans

 

     March 31,     December 31,  
     2015     2014     2014  
     (Dollars in thousands)  

Retail, including shopping centers and strip centers

   $ 800,755         28.0   $ 320,469         21.4   $ 346,925         17.3

Churches and schools

     104,175         3.6        88,876         5.9        104,746         5.2   

Office, including medical offices

     782,514         27.4        345,096         23.3        621,729         31.0   

Office warehouse, warehouse and mini-storage

     207,720         7.3        140,899         9.4        169,176         8.4   

Gasoline stations and convenience stores

     58,351         2.0        32,838         2.2        47,465         2.4   

Hotels and motels

     392,060         13.7        272,844         18.2        328,507         16.4   

Restaurants and bars

     121,406         4.2        45,228         3.0        43,084         2.1   

Manufacturing and industrial facilities

     78,461         2.7        57,302         3.8        76,897         3.8   

Nursing homes and assisted living centers

     51,675         1.8        51,005         3.4        52,409         2.6   

Hospitals, surgery centers and other medical

     71,350         2.5        48,588         3.2        54,469         2.7   

Golf courses, entertainment and recreational facilities

     15,397         0.5        15,285         1.0        16,729         0.8   

Other non-farm/non residential

     176,914         6.3        78,937         5.2        146,294         7.3   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

$ 2,860,778      100.0 $ 1,497,367      100.0 $ 2,008,430      100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

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

Total Construction/Land Development Loans

 

     March 31,     December 31,  
     2015     2014     2014  
     (Dollars in thousands)  

Unimproved land

   $ 307,091         17.7   $ 160,762         18.1   $ 272,197         18.0

Land development and lots:

               

1-4 family residential and multifamily

     350,672         20.2        203,173         22.8        322,698         21.3   

Non-residential

     143,567         8.3        94,937         10.7        133,137         8.8   

Construction:

               

1-4 family residential:

               

Owner occupied

     25,254         1.5        14,218         1.6        25,482         1.7   

Non-owner occupied:

               

Pre-sold

     22,119         1.3        8,136         0.9        19,664         1.3   

Speculative

     80,298         4.6        57,674         6.5        75,252         5.0   

Multifamily

     433,888         24.9        202,034         22.7        354,966         23.5   

Industrial, commercial and other

     376,233         21.5        149,080         16.7        308,218         20.4   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

$ 1,739,122      100.0 $ 890,014      100.0 $ 1,511,614      100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

45


Table of Contents

Many of our construction and development loans provide for the use of interest reserves. When we underwrite construction and development loans, we consider the expected total project costs, including hard costs such as land, site work and construction costs and soft costs such as architectural and engineering fees, closing costs, leasing commissions and construction period interest. Based on the total project costs and other factors, we determine the required borrower cash equity contribution and the maximum amount we are willing to loan. In the vast majority of cases, we require that all of the borrower’s cash equity contribution be contributed prior to any material loan advances. This ensures that the borrower’s cash equity required to complete the project will be available for such purposes. As a result of this practice, the borrower’s cash equity typically goes toward the purchase of the land and early stage hard costs and soft costs. This results in us funding the loan later as the project progresses, and accordingly, we typically fund the majority of the construction period interest through loan advances. However, when we initially determine the borrower’s cash equity requirement, we typically require borrower’s cash equity in an amount to cover a majority, or all, of the soft costs, including an amount equal to construction period interest, and an appropriate portion of the hard costs. We advanced construction period interest on construction and development loans totaling $10.0 million in the first quarter of 2015. While we advanced these sums as part of the funding process, we believe that the borrowers in effect had in most cases already provided for these sums as part of their initial equity contribution. Specifically, the maximum committed balance of all construction and development loans which provide for the use of interest reserves at March 31, 2015 was approximately $4.1 billion, of which $1.4 billion was outstanding at March 31, 2015 and $2.7 billion remained to be advanced. The weighted average loan-to-cost on such loans, assuming such loans are ultimately fully advanced, will be approximately 52%, which means that the weighted average cash equity contributed on such loans, assuming such loans are ultimately fully advanced, will be approximately 48%. The weighted average final loan-to-value ratio on such loans, based on the most recent appraisals and assuming such loans are ultimately fully advanced, is expected to be approximately 45%.

The following table reflects total loans and leases as of March 31, 2015 grouped by expected amortizations, expected paydowns or the earliest repricing opportunity for floating rate loans. This cash flow or repricing schedule approximates our ability to reprice the outstanding principal of total loans and leases either by adjusting rates on existing loans and leases or reinvesting principal cash flow in new loans and leases. For non-purchased loans and leases and purchased loans without evidence of credit deterioration on the date of purchase, the table below reflects the earliest contractual pricing period. For purchased loans with evidence of credit deterioration at the date of purchase, the table below reflects estimated cash flows based on the most recent evaluation of each individual loan. Because income on purchased loans with evidence of credit deterioration on the date of purchase is recognized by accretion of the discount of estimated cash flows, such loans are not considered to be floating or adjustable rate loans and are reported below as fixed rate loans.

Loan and Lease Cash Flows or Repricing

 

     1 Year
or Less
    Over 1
Through
2 Years
    Over 2
Through
3 Years
    Over
3 Years
    Total  
     (Dollars in thousands)  

Fixed rate

   $ 496,357      $ 378,273      $ 519,943      $ 1,439,896      $ 2,834,469   

Floating rate (not at a floor or ceiling rate)

     780,235        4,545        2,058        3,503        790,341   

Floating rate (at floor rate)(1)

     2,674,688        6,697        9,134        37,940        2,728,459   

Floating rate (at ceiling rate)

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$ 3,951,280    $ 389,515    $ 531,135    $ 1,481,339    $ 6,353,269   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total

  62.2   6.1   8.4   23.3   100.0

Cumulative percentage of total

  62.2      68.3      76.7      100.0   

 

(1) We have included a floor rate in many of our loans and leases. As a result of such floor rates, many loans and leases will not immediately reprice in a rising rate environment if the interest rate index and margin on such loans and leases continue to result in a computed interest rate less than the applicable floor rate. The earnings simulation model results included in the Quantitative and Qualitative Disclosures about Market Risk section of this quarterly report on Form 10-Q include consideration of the impact of all interest rate floors and ceilings in loans and leases.

 

46


Table of Contents

Purchased Loans

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

Purchased Loans

 

     March 31,      December 31,  
     2015      2014      2014  
     (Dollars in thousands)  

Loans without evidence of credit deterioration at date of purchase:

        

Unpaid principal balance

   $ 1,758,999       $ 442,955       $ 889,218   

Valuation discount

     (28,715      (12,041      (17,751
  

 

 

    

 

 

    

 

 

 

Carrying value

  1,730,284      430,914      871,467   
  

 

 

    

 

 

    

 

 

 

Loans with evidence of credit deterioration at date of purchase:

Unpaid principal balance

  418,927      467,593      374,001   

Valuation discount

  (107,047   (105,019   (97,521
  

 

 

    

 

 

    

 

 

 

Carrying value

  311,880      362,574      276,480   
  

 

 

    

 

 

    

 

 

 

Total carrying value

$ 2,042,164    $ 793,488    $ 1,147,947   
  

 

 

    

 

 

    

 

 

 

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

Fair Value Adjustments for Purchased

Loans Without Evidence of Credit Deterioration

at Date of Intervest Acquisition

 

Risk Category

   Unpaid
Principal
Balance
     Fair
Value
Adjustment
     Day 1
Fair Value
     Weighted
Average
Fair Value
Adjustment
(in bps)
 
     (Dollars in thousands)  

FV 33

   $ 83,210       $ (690    $ 82,520         83   

FV 44

     804,604         (10,961      793,643         136   

FV 55

     144,195         (3,109      141,086         216   

FV 36

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

Total

$ 1,032,009    $ (14,760 $ 1,017,249      143   
  

 

 

    

 

 

    

 

 

    

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

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

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

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

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

 

47


Table of Contents

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

Fair Value Adjustments for

Purchased Loans With Evidence of

Credit Deterioration at Date of Intervest Acquisition

 

     As of
February 10, 2015
 
     (Dollars in thousands)  

Contractually required principal and interest

   $ 88,490   

Nonaccretable difference

     (21,042
  

 

 

 

Cash flows expected to be collected

  67,448   

Accretable difference

  (10,126
  

 

 

 

Day 1 Fair Value

$ 57,322   
  

 

 

 

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

Activity in Purchased Loans

With Evidence of Credit Deterioration

 

     Three Months Ended
March 31,
 
     2015      2014  
     (Dollars in thousands)  

Balance – beginning of period

   $ 276,480       $ 392,421   

Accretion

     11,269         10,252   

Purchased loans acquired

     57,319         19,173   

Transfer to foreclosed assets

     (1,909      (16,543

Payments received

     (30,482      (41,530

Charge-offs

     (891      (1,467

Other activity, net

     94         268   
  

 

 

    

 

 

 

Balance – end of period

$ 311,880    $ 362,574   
  

 

 

    

 

 

 

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

Accretable Difference on Purchased Loans With Evidence

of Credit Deterioration at Date of Acquisition

 

     Three Months Ended
March 31,
 
     2015      2014  
     (Dollars in thousands)  

Accretable difference at January 1

   $ 74,167       $ 83,455   

Transfer to foreclosed assets

     (219      (597

Purchased loans paid off

     (3,250      (6,218

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

     8,332         6,525   

Accretable difference acquired

     10,126         3,226   

Accretion

     (11,269      (10,252

Other, net

     —           183   
  

 

 

    

 

 

 

Accretable difference at March 31

$ 77,887    $ 76,322   
  

 

 

    

 

 

 

 

48


Table of Contents

Nonperforming Assets

Non-Purchased Loans and Leases and Foreclosed Assets

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

The accrual of interest on non-purchased loans and leases is discontinued when, in management’s opinion, the borrower or lessee may be unable to meet payments as they become due. We generally place a loan or lease on nonaccrual status when such loan or lease is (i) deemed impaired or (ii) 90 days or more past due, or earlier when doubt exists as to the ultimate collection of payments. We may continue to accrue interest on certain loans or leases contractually past due 90 days or more if such loans or leases are both well secured and in the process of collection. At the time a loan or lease is placed on nonaccrual status, interest previously accrued but uncollected is reversed and charged against interest income. Nonaccrual loans and leases are generally returned to accrual status when payments are less than 90 days past due and we reasonably expect to collect all payments. If a loan or lease is determined to be uncollectible, the portion of the principal determined to be uncollectible will be charged against the ALLL. Loans for which the terms have been modified and for which (i) the borrower is experiencing financial difficulties and (ii) we have granted a concession to the borrower are considered troubled debt restructurings (“TDRs”) and are included in impaired loans and leases. Income on nonaccrual loans or leases, including impaired loans and leases but excluding certain TDRs which continue to accrue interest, is recognized on a cash basis when and if actually collected. For the period ended March 31, 2015, there were no defaults during the preceding 12 months on any loans that were considered TDRs.

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

Nonperforming Assets

 

     March 31,     December 31,  
     2015     2014     2014  
     (Dollars in thousands)  

Nonaccrual non-purchased loans and leases

   $ 14,349      $ 11,783      $ 21,085   

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

     —          —          —     

TDRs

     —          —          —     
  

 

 

     

 

 

 

Total nonperforming non-purchased loans and leases

  14,349      11,783      21,085   

Foreclosed assets(1) (2)

  32,094      60,869      37,775   
  

 

 

     

 

 

 

Total nonperforming assets(2)

$ 46,443    $ 72,652    $ 58,860   
  

 

 

     

 

 

 

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

  0.33   0.42   0.53

Nonperforming assets to total assets(2) (3)

  0.56      1.44      0.87   

 

(1) Repossessed personal properties and real estate acquired through or in lieu of foreclosure are initially recorded at the lesser of current principal investment or estimated market value less estimated cost to sell at the date of repossession or foreclosure. Valuations of these assets are periodically reviewed by management with the carrying value of such assets adjusted through non-interest expense to the then estimated market value net of estimated selling costs, if lower, until disposition.
(2) As a result of terminating our loss share agreements with the FDIC during the fourth quarter of 2014, we reclassified foreclosed assets previously reported as covered by FDIC loss share to foreclosed assets for the current and all prior periods. All prior period ratios of nonperforming assets to total assets have been recalculated to include foreclosed assets previously covered by FDIC loss share as nonperforming assets.
(3) Excludes purchased loans except for their inclusion in total assets.

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

 

49


Table of Contents

At March 31, 2015, we had reduced the carrying value of our non-purchased loans and leases deemed impaired (all of which were included in nonaccrual loans and leases) by $3.9 million to the estimated fair value of such loans and leases of $12.6 million. The adjustment to reduce the carrying value of such impaired loans and leases to estimated fair value consisted of $3.5 million of partial charge-offs and $0.4 million of specific loan and lease loss allocations. These amounts do not include our $14.1 million of impaired purchased loans at March 31, 2015.

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

Foreclosed Assets

 

     March 31,      December 31,  
     2015      2014      2014  
     (Dollars in thousands)  

Real estate:

        

Residential 1-4 family

   $ 6,230       $ 7,149       $ 7,909   

Non-farm/non-residential

     11,854         28,314         17,305   

Construction/land development

     12,520         24,421         10,998   

Agricultural

     627         785         728   

Multifamily residential

     777         73         772   
  

 

 

    

 

 

    

 

 

 

Total real estate

  32,008      60,742      37,712   

Commercial and industrial

  86      124      56   

Consumer

  —        3      7   
  

 

 

    

 

 

    

 

 

 

Total foreclosed assets

$ 32,094    $ 60,869    $ 37,775   
  

 

 

    

 

 

    

 

 

 

The following table presents information concerning the geographic location of nonperforming assets, excluding purchased loans, at March 31, 2015. Nonaccrual loans and leases are reported in the physical location of the principal collateral. Foreclosed assets are reported in the physical location of the asset. Repossessions are reported at the physical location where the borrower resided or had its principal place of business at the time of repossession.

Geographic Distribution of Nonperforming Assets

 

     Nonperforming
Loans and

Leases
     Foreclosed
Assets and

Repossessions
     Total
Nonperforming
Assets
 
     (Dollars in thousands)  

Arkansas

   $ 11,464       $ 10,827       $ 22,291   

Georgia

     5         11,099         11,104   

North Carolina

     1,017         4,865         5,882   

Florida

     1,660         2,237         3,897   

Texas

     129         1,100         1,229   

Alabama

     21         1,061         1,082   

South Carolina

     —           905         905   

All other

     53         —           53   
  

 

 

    

 

 

    

 

 

 

Total

$ 14,349    $ 32,094    $ 46,443   
  

 

 

    

 

 

    

 

 

 

Purchased Loans

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

Purchased loans with evidence of credit deterioration on the date of purchase are reviewed (i) any time a loan is renewed or extended, (ii) at any other time additional information becomes available to us that provides material additional insight regarding a loan’s performance, the status of the borrower, or the quality or value of the underlying collateral, or (iii) in conjunction with the annual review of projected cash flows of each acquired portfolio. We separately review the performance of the portfolio of purchased loans with evidence of credit deterioration on an annual basis, or more frequently to the extent that material information becomes available regarding the performance of an individual loan, to make determinations of the constituent loans’ performance and to consider whether there has been any significant change in performance since our initial expectations established in conjunction with the determination of the Day 1 Fair Values or since our most recent review of such portfolio’s

 

50


Table of Contents

performance. To the extent that a loan is performing in accordance with or exceeding our performance expectation established in conjunction with the determination of the Day 1 Fair Values, such loan is rated FV66, is not included in any of the credit quality ratios, is not considered to be a nonaccrual, nonperforming or impaired loan, and is not considered in the determination of the required ALLL. To the extent that a loan’s performance has deteriorated from our expectation established in conjunction with the determination of the Day 1 Fair Values, such loan is rated FV88, is included in certain of our credit quality metrics, is considered an impaired loan, and is considered in the determination of the required level of ALLL.

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

Impaired Purchased Loans

 

     March 31,     December 31,  
     2015     2014     2014  
     (Dollars in thousands)  

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

   $ 1,337      $ —        $ 748   

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

     12,810        29,332        13,292   
  

 

 

   

 

 

   

 

 

 

Total impaired purchased loans

$ 14,147    $ 29,332    $ 14,040   
  

 

 

   

 

 

   

 

 

 

Impaired purchased loans to total purchased loans

  0.69   3.69   1.22

As of March 31, 2015 and 2014 and December 31, 2014, we had identified purchased loans where we had determined it was probable that we would be unable to collect all amounts according to the contractual terms thereof (for purchased loans without evidence of credit deterioration at date of acquisition) or the expected performance of such loans had deteriorated from our performance expectations established in conjunction with the determination of the Day 1 Fair Values or since our most recent review of such portfolio’s performance (for purchased loans with evidence of credit deterioration at date of acquisition). As a result, we recorded partial charge-offs totaling $1.3 million for such loans during the first quarter of 2015 compared to $0.2 million during the first quarter of 2014. We also recorded $1.3 million during the first quarter of 2015 and $0.2 million during the first quarter of 2014 of provision for loan and lease losses to cover these charge-offs. In addition to these charge-offs, we transferred certain of these purchased loans to foreclosed assets. As a result of these actions, we had $14.1 million of impaired purchased loans at March 31, 2015, compared to $29.3 million at March 31, 2014 and $14.0 million at December 31, 2014.

Allowance and Provision for Loan and Lease Losses

Our ALLL was $54.1 million, or 1.26% of total non-purchased loans and leases at March 31, 2015, compared to $52.9 million, or 1.33% of total non-purchased loans and leases at December 31, 2014 and $43.9 million, or 1.58% of total non-purchased loans and leases at March 31, 2014. We had no ALLL at March 31, 2015 and 2014 or December 31, 2014 for our (i) purchased loans without evidence of credit deterioration at the date of acquisition as management’s analysis of such individual loans resulted in no impairment or all identified impairment on such loans had been charged off, or (ii) purchased loans with evidence of credit deterioration at the date of acquisition as all such loans were performing in accordance with management’s expectations established in conjunction with the determination of the Day 1 Fair Values or all losses had been charged off on such loans whose performance had deteriorated from management’s expectations established in conjunction with the deterioration of the Day 1 Fair Values. Our ALLL was equal to 377% of our total nonperforming non-purchased loans and leases at March 31, 2015, compared to 251% at December 31, 2014 and 372% at March 31, 2014.

The amount of provision to the ALLL is based on our analysis of the adequacy of the ALLL utilizing the criteria discussed in the Critical Accounting Policies section of our Annual Report on Form 10-K for the year ended December 31, 2014. The provision for loan and lease losses for the first quarter of 2015 was $6.3 million, including $5.0 million for non-purchased loans and leases and $1.3 million for purchased loans, compared to $1.3 million for the first quarter of 2014, including $1.1 million for non-purchased loans and leases and $0.2 million for purchased loans.

Our provision to the ALLL for non-purchased loans and leases for the first quarter of 2015 is primarily the result of provision necessary to cover the growth of our non-purchased loan and lease portfolio, which increased $331 million during the first quarter of 2015. Our practice is to charge off any estimated loss as soon as we are able to identify and reasonably quantify such potential loss. Accordingly, only a small portion of our ALLL is needed for potential losses on non-performing loans. Our ALLL to non-purchased loans and leases has decreased to 1.26% at March 31, 2015, compared to 1.33% at December 31, 2014 and 1.58% at March 31, 2014 primarily as a result of the low level of net charge-offs in recent quarters and due to generally improving economic conditions in many of our markets. While we believe the ALLL at March 31, 2015 and related provision for the first quarter of 2015 were appropriate, changing economic and other conditions may require future adjustments to the ALLL or the amount of provision thereto.

 

51


Table of Contents

An analysis of the allowance for loan and lease losses for the periods indicated is shown in the following table.

Analysis of the Allowance for Loan and Lease Losses

 

     Three Months Ended
March 31,
    Year Ended
December 31,
2014
 
     2015     2014    
     (Dollars in thousands)  

Balance, beginning of period

   $ 52,918      $ 42,945      $ 42,945   

Non-purchased loans and leases charged off:

      

Real estate:

      

Residential 1-4 family

     (529     (199     (577

Non-farm/non-residential

     (205     (73     (1,357

Construction/land development

     (302     —          (638

Agricultural

     (13     (15     (214
  

 

 

   

 

 

   

 

 

 

Total real estate

  (1,049   (287   (2,786

Commercial and industrial

  (2,447   (374   (720

Consumer

  (45   (41   (222

Direct financing leases

  (186   (146   (602

Other

  (352   (72   (793
  

 

 

   

 

 

   

 

 

 

Total non-purchased loans and leases charged off

  (4,079   (920   (5,123
  

 

 

   

 

 

   

 

 

 

Recoveries of non-purchased loans and leases previously charged off:

Real estate:

Residential 1-4 family

  11      22      135   

Non-farm/non-residential

  12      3      33   

Construction/land development

  37      8      11   

Agricultural

  —        5      14   
  

 

 

   

 

 

   

 

 

 

Total real estate

  60      38      193   

Commercial and industrial

  16      628      808   

Consumer

  21      18      80   

Direct financing leases

  6      6      49   

Other

  205      46      266   
  

 

 

   

 

 

   

 

 

 

Total recoveries of non-purchased loans and leases previously charged off

  308      736      1,396   
  

 

 

   

 

 

   

 

 

 

Net non-purchased loans and leases charged off

  (3,771   (184   (3,727

Purchased loans charged off

  (1,315   (204   (3,215
  

 

 

   

 

 

   

 

 

 

Net charge-offs – total loans and leases

  (5,086   (388   (6,942

Provision for loan and lease losses:

Non-purchased loans and leases

  5,000      1,100      13,700   

Purchased loans

  1,315      204      3,215   
  

 

 

   

 

 

   

 

 

 

Total provision

  6,315      1,304      16,915   
  

 

 

   

 

 

   

 

 

 

Balance, end of period

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

 

 

   

 

 

   

 

 

 

Net charge-offs of non-purchased loans and leases to average non-purchased loans and leases(1)

  0.37 %(2)    0.03 %(2)    0.12

Net charge-offs of purchased loans to average purchased loans

  0.32 %(2)    0.11 %(2)    0.29

Net charge-offs of total loans and leases to average loans and leases

  0.36 %(2)    0.05 %(2)    0.16

ALLL to non-purchased loans and leases(3)

  1.26   1.58   1.33

ALLL to nonperforming loans and leases(3)

  377   372   251

 

(1) Excludes purchased loans and net charge-offs related to purchased loans.
(2) Annualized.
(3) Excludes purchased loans.

The Company’s charge-offs increased to $5.1 million for the first quarter of 2015, including $3.8 million for non-purchased loans and leases and $1.3 million for purchased loans. The increase in our net charge-offs for non-purchased loans and leases increased in the quarter just ended primarily due to our sale of $15.9 million of performing loans, with deteriorating credit trends, from our Corporate Loan Specialty Group resulting in net charge-offs of $2.4 million. Our net charge-offs for purchased loans increased in the quarter just ended, in part, due to our having previously terminated the loss share agreements on our FDIC-assisted acquisitions.

 

52


Table of Contents

Investment Securities

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

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

Investment Securities

 

     March 31,      December 31,  
     2015      2014      2014  
     Amortized      Fair      Amortized      Fair      Amortized      Fair  
     Cost      Value      Cost      Value      Cost      Value  
     (Dollars in thousands)  

Obligations of state and political subdivisions

   $ 496,251       $ 512,207       $ 447,368       $ 452,748       $ 555,335       $ 573,209   

U.S. Government agency securities

     252,728         259,975         219,836         219,740         245,854         251,233   

Corporate obligations

     622         622         686         686         654         654   

CRA qualified investment fund

     1,022         1,028         —           —           —           —     

FHLB and FNBB equity securities

     10,443         10,443         14,487         14,487         14,225         14,225   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 761,066    $ 784,275    $ 682,377    $ 687,661    $ 816,068    $ 839,321   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Our investment securities portfolio is reported at estimated fair value, which included gross unrealized gains of $23.7 million and gross unrealized losses of $0.5 million at March 31, 2015; gross unrealized gains of $13.5 million and gross unrealized losses of $8.3 million at March 31, 2014; and gross unrealized gains of $24.4 million and gross unrealized losses of $1.2 million at December 31, 2014. Management believes that all of its unrealized losses on individual investment securities at March 31, 2015 are the result of fluctuations in interest rates and do not reflect deterioration in the credit quality of these investments. Accordingly, management considers these unrealized losses to be temporary in nature. We do not have the intent to sell these investment securities with unrealized losses and, more likely than not, will not be required to sell these investment securities before fair value recovers to amortized cost.

The following table presents unaccreted discounts and unamortized premiums of our investment securities as of the dates indicated.

Unaccreted Discounts and Unamortized Premiums

 

     Amortized
Cost
     Unaccreted
Discount
     Unamortized
Premium
     Par
Value
 
     (Dollars in thousands)  

March 31, 2015:

           

Obligations of states and political subdivisions

   $ 496,251       $ 7,289       $ (6,816    $ 496,724   

U.S. Government agency securities

     252,728         3,566         (4,806      251,488   

Corporate obligations

     622         —           (12      610   

CRA qualified investment fund

     1,022         —           —           1,022   

FHLB and FNBB equity securities

     10,443         —           —           10,443   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 761,066    $ 10,855    $ (11,634 $ 760,287   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

Obligations of states and political subdivisions

$ 555,335    $ 7,976    $ (7,662 $ 555,649   

U.S. Government agency securities

  245,854      3,916      (3,953   245,817   

Corporate obligations

  654      —        (13   641   

FHLB and FNBB equity securities

  14,225      —        —        14,225   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 816,068    $ 11,892    $ (11,628 $ 816,332   
  

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2014:

Obligations of states and political subdivisions

$ 447,368    $ 8,194    $ (3,806 $ 451,756   

U.S. Government agency securities

  219,836      4,451      (4,274   220,013   

Corporate obligations

  686      —        (16   670   

FHLB and FNBB equity securities

  14,487      —        —        14,487   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 682,377    $ 12,645    $ (8,096 $ 686,926   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

53


Table of Contents

We had net gains of $2.5 million from the sale of $27.6 million of investment securities in the first quarter of 2015 compared to essentially no net gains from the sale of $1.2 million of investment securities in the first quarter of 2014. During the first quarter of 2015 and 2014, respectively, investment securities totaling $50.2 million and $13.3 million matured, were called or were paid down by the issuer. We purchased no investment securities during the first quarter of 2015 compared to $18.3 million of investment securities purchased during the first quarter of 2014. On February 10, 2015, we acquired $21.8 million of investment securities as a result of our Intervest acquisition.

We invest in securities we believe offer good relative value at the time of purchase, and we will, from time to time, reposition our investment securities portfolio. In making decisions to sell or purchase securities, we consider credit quality, call features, maturity dates, relative yields, current market factors, interest rate risk and other relevant factors.

The following table presents the types and estimated fair values of our investment securities at March 31, 2015 based on credit ratings by one or more nationally-recognized credit rating agency.

Credit Ratings of Investment Securities

 

     AAA(1)     AA(2)     A(3)     BBB(4)     Non-Rated(5)     Total  
     (Dollars in thousands)  

Obligations of states and political subdivisions

   $ 9,308      $ 164,134      $ 118,997      $ 23,438      $ 196,330      $ 512,207   

U.S. Government agency securities

     —          259,975        —          —          —          259,975   

Corporate obligations

     —          —          622        —          —          622   

CRA qualified investment fund

     —          —          —          —          1,028        1,028   

FHLB and FNBB equity securities

     —          —          —          —          10,443        10,443   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

$ 9,308    $ 424,109    $ 119,619    $ 23,438    $ 207,801    $ 784,275   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of total

  1.2   54.1   15.3   3.0   26.4   100.0

Cumulative percentage of total

  1.2   55.3   70.6   73.6   100.0

 

(1) Includes securities rated Aaa by Moody’s, AAA by Standard & Poor’s (“S&P”) or a comparable rating by other nationally-recognized credit rating agencies.
(2) Includes securities rated Aa1 to Aa3 by Moody’s, AA+ to AA- by S&P or a comparable rating by other nationally-recognized credit rating agencies.
(3) Includes securities rated A1 to A3 by Moody’s, A+ to A- by S&P or a comparable rating by other nationally-recognized credit rating agencies.
(4) Includes securities rated Baa1 to Baa3 by Moody’s, BBB+ to BBB- by S&P or a comparable rating by other nationally-recognized credit rating agencies.
(5) Includes all securities that are not rated or securities that are not rated but that have a rated credit enhancement where we have ignored such credit enhancement. For these securities, we have performed our own evaluation of the security and/or the underlying issuer and believe that such security or its issuer has credit characteristics equivalent to those which would warrant a credit rating of investment grade (i.e., Baa3 or better by Moody’s or BBB- or better by S&P or a comparable rating by another nationally-recognized credit rating agency).

Deposits

Our lending and investment activities are funded primarily by deposits. The amount and type of deposits outstanding as of the dates indicated and their respective percentage of the total deposits are reflected in the following table. On February 10, 2015, we assumed $1.18 billion of deposits as a result of our acquisition of Intervest. On May 16, 2014, we assumed $970 million of deposits as a result of our acquisition of Summit.

Deposits

 

     March 31,     December 31,
2014
 
     2015     2014    
     (Dollars in thousands)  

Non-interest bearing

   $ 1,265,165         18.8   $ 886,341         22.6   $ 1,145,454         20.8

Interest bearing:

            

Transaction (NOW)

     1,082,200         16.1        843,767         21.5        1,031,255         18.8   

Savings and money market

     2,216,607         33.0        1,355,779         34.6        1,861,734         33.9   

Time deposits less than $100,000

     898,642         13.4        457,349         11.7        660,711         12.0   

Time deposits of $100,000 or more

     1,254,047         18.7        372,968         9.6        797,228         14.5   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total deposits

$ 6,716,661      100.0 $ 3,916,204      100.0 $ 5,496,382      100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

54


Table of Contents

The amount and percentage of our deposits attributable to offices, by state, as of the dates indicated, are reflected in the following table.

Deposits by State

 

Deposits

Attributable

   March 31,     December 31,  

to Offices In

   2015     2014     2014  
     (Dollars in thousands)  

Arkansas

   $ 2,930,110         43.6   $ 1,640,141         41.9   $ 2,912,291         53.0

Texas

     1,042,642         15.5        749,851         19.2        996,908         18.1   

Florida

     830,779         12.4        125,526         3.2        124,469         2.3   

Georgia

     688,829         10.3        630,979         16.1        675,801         12.3   

North Carolina

     600,250         8.9        608,491         15.5        599,184         10.9   

New York

     459,606         6.8        —           —          —           —     

Alabama

     117,562         1.8        133,641         3.4        141,266         2.6   

South Carolina

     46,883         0.7        27,575         0.7        46,463         0.8   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total

$ 6,716,661      100.0 $ 3,916,204      100.0 $ 5,496,382      100.0
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Other Interest Bearing Liabilities

We rely on other interest bearing liabilities to supplement the funding of our lending and investing activities. Such liabilities consist of repurchase agreements with customers, other borrowings (FHLB advances and, to a lesser extent, FRB borrowings and federal funds purchased) and subordinated debentures.

The following table reflects the average balance and rate paid for each category of other interest bearing liabilities for the periods indicated.

Average Balances and Rates of Other Interest Bearing Liabilities

 

     Three Months Ended March 31,  
     2015     2014  
     Average
Balance
     Rate
Paid
    Average
Balance
     Rate
Paid
 
     (Dollars in thousands)  

Repurchase agreements with customers

   $ 77,575         0.09   $ 65,045         0.08

Other borrowings(1)

     188,793         3.66        280,993         3.83   

Subordinated debentures

     93,405         3.08        64,950         2.58   
  

 

 

      

 

 

    

Total other interest bearing liabilities

$ 359,773      2.74 $ 410,988      3.04
  

 

 

      

 

 

    

 

(1) Included in other borrowings at March 31, 2015 are FHLB advances that contain quarterly call features and mature as follows: 2017, $140 million at 3.70% weighted-average interest rate and 2018, $20 million at 2.52% weighted-average interest rate.

The decrease in other borrowings for the three months ended March 31, 2015 compared to the same period in 2014 is due to our prepaying $90 million of fixed rate callable FHLB advances during the fourth quarter of 2014 and prepaying $30 million of fixed rate callable FHLB advances during the first quarter of 2015. The increase in subordinated debentures is primarily due to the $52.2 million (net of purchase accounting adjustments) of subordinated debentures assumed in the Intervest transaction.

 

55


Table of Contents

CAPITAL RESOURCES AND LIQUIDITY

Capital Resources

Subordinated Debentures. We own eight 100%-owned finance subsidiary business trusts – Ozark Capital Statutory Trust II (“Ozark II”), Ozark Capital Statutory Trust III (“Ozark III”), Ozark Capital Statutory Trust IV (“Ozark IV”), Ozark Capital Statutory Trust V (“Ozark V”) (collectively, the “Ozark Trusts”), Intervest Statutory Trust II (“Intervest II”), Intervest Statutory Trust III (“Intervest III”), Intervest Statutory Trust IV (“Intervest IV”) and Intervest Statutory Trust V (“Intervest V”), (collectively, the “Intervest Trusts”; and together with Ozark Trusts, the “Trusts”). At March 31, 2015, we had the following issues of trust preferred securities and subordinated debentures owed to the Trusts.

Subordinated Debentures

 

     Subordinated
Debentures Owed
to Trust
     Unamortized
Discount at
March 31, 2015
    Carrying Value
of Subordinated
Debentures at
March 31, 2015
     Trust Preferred
Securities of

the Trusts
     Contractual
Interest Rate at
March 31, 2015
 
     (Dollars in thousands)  

Ozark II

   $ 14,434       $ —        $ 14,434       $ 14,000         3.18

Ozark III

     14,433         —          14,433         14,000         3.20   

Ozark IV

     15,464         —          15,464         15,000         2.48   

Ozark V

     20,619         —          20,619         20,000         1.87   

Intervest II

     15,464         (701     14,763         15,000         3.22   

Intervest III

     15,464         (811     14,653         15,000         3.06   

Intervest IV

     15,464         (1,475     13,989         15,000         2.67   

Intervest V

     10,310         (1,401     8,909         10,000         1.92   
  

 

 

    

 

 

   

 

 

    

 

 

    
$ 121,652    $ (4,388 $ 117,264    $ 118,000   
  

 

 

    

 

 

   

 

 

    

 

 

    

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

These subordinated debentures and securities generally mature 30 years after issuance and may be prepaid at par, subject to regulatory approval, on or after approximately five years from the date of issuance, or at an earlier date upon certain changes in tax laws, investment company laws or regulatory capital requirements. These subordinated debentures and the related trust preferred securities provide us additional regulatory capital to support our expected future growth and expansion.

We may need to raise additional capital in the future to provide us with sufficient capital resources and liquidity to meet our commitments and business needs. As a publicly traded company, a likely source of additional funds is the capital markets, which can provide us with funds through the public issuance of equity, both common and preferred stock, and the issuance of senior debt and/or subordinated debentures. We have an effective shelf registration statement on file with the SEC which provides us increased flexibility and more efficient access to the public debt and equity markets if needed. Our ability to raise additional capital, if needed, will depend on, among other things, conditions in the capital markets at that time, which are outside of our control, and our financial performance.

Common Stockholders’ Equity and Non-GAAP Financial Measures. We use non-GAAP financial measures, specifically tangible common stockholders’ equity, tangible common stockholders’ equity to total tangible assets, tangible book value per common share and return on average tangible common stockholders’ equity as important measures of the strength of our capital and our ability to generate earning on tangible common equity invested by our shareholders. We believe presentation of these non-GAAP financial measures provides useful supplemental information that contributes to a proper understanding of our financial results and capital levels. These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the following tables.

 

56


Table of Contents

Calculation of the Ratio of Total Tangible Common

Stockholders’ Equity to Total Tangible Assets

 

     March 31,     December 31,
2014
 
     2015     2014    
     (Dollars in thousands)  

Total common stockholders’ equity before noncontrolling interest

   $ 1,179,256      $ 657,310      $ 908,390   

Less intangible assets:

      

Goodwill

     (125,603     (5,243     (78,669

Core deposit and bank charter intangibles, net of accumulated amortization

     (29,907     (15,750     (26,907
  

 

 

   

 

 

   

 

 

 

Total intangibles

  (155,510   (20,993   (105,576
  

 

 

   

 

 

   

 

 

 

Total tangible common stockholders’ equity

$ 1,023,746    $ 636,317    $ 802,814   
  

 

 

   

 

 

   

 

 

 

Total assets

$ 8,303,407    $ 5,032,995    $ 6,766,499   

Less intangible assets:

Goodwill

  (125,603   (5,243   (78,669

Core deposit and bank charter intangibles, net of accumulated amortization

  (29,907   (15,750   (26,907
  

 

 

   

 

 

   

 

 

 

Total intangibles

  (155,510   (20,993   (105,576
  

 

 

   

 

 

   

 

 

 

Total tangible assets

$ 8,147,897    $ 5,012,002    $ 6,660,923   
  

 

 

   

 

 

   

 

 

 

Ratio of total common stockholders’ equity to total assets

  14.20   13.06   13.42
  

 

 

   

 

 

   

 

 

 

Ratio of total tangible common stockholders’ equity to total tangible assets

  12.56   12.70   12.05
  

 

 

   

 

 

   

 

 

 

Calculation of the Ratio of Tangible Book Value Per Common Share

 

     March 31,     December 31,
2014
 
     2015      2014    
     (In thousands, except per share amounts)  

Total common stockholders’ equity before noncontrolling interest

   $ 1,179,256       $ 657,310      $ 908,390   

Less intangible assets:

       

Goodwill

     (125,603      (5,243     (78,669

Core deposit and bank charter intangibles, net of accumulated amortization

     (29,907      (15,750     (26,907
  

 

 

    

 

 

   

 

 

 

Total intangibles

  (155,510   (20,993   (105,576
  

 

 

    

 

 

   

 

 

 

Total tangible common stockholders’ equity

$ 1,023,746    $ 636,317    $ 802,814   
  

 

 

    

 

 

   

 

 

 

Shares of common stock outstanding

  86,758      73,888 (1)    79,924   
  

 

 

    

 

 

   

 

 

 

Book value per common share

$ 13.59    $ 8.90 (1)  $ 11.37   
  

 

 

    

 

 

   

 

 

 

Tangible book value per common share

$ 11.80    $ 8.61 (1)  $ 10.04   
  

 

 

    

 

 

   

 

 

 

 

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

 

57


Table of Contents

Calculation of Return on Average Tangible Common Stockholders’ Equity

 

     Three Months Ended
March 31,
 
     2015     2014  
     (Dollars in thousands)  

Net income available to common stockholders

   $ 39,894      $ 25,276   
  

 

 

   

 

 

 

Average common stockholders’ equity before noncontrolling interest

$ 1,049,867    $ 642,436   

Less average intangible assets:

Goodwill

  (104,133   (5,243

Core deposit and bank charter intangibles, net of accumulated amortization

  (28,812   (13,901
  

 

 

   

 

 

 

Total average intangibles

  (132,945   (19,144
  

 

 

   

 

 

 

Average tangible common stockholders’ equity before noncontrolling interest

$ 916,922    $ 623,292   
  

 

 

   

 

 

 

Return on average common stockholders’ equity

  15.41   15.96
  

 

 

   

 

 

 

Return on average tangible common stockholders’ equity

  17.65   16.45
  

 

 

   

 

 

 

Common Stock Dividend Policy. During the quarter ended March 31, 2015, we paid a dividend of $0.13 per common share compared to $0.11 per common share in the quarter ended March 31, 2014. On April 1, 2015, our board of directors approved a dividend of $0.135 per common share that was paid on April 24, 2015. The determination of future dividends on our common stock will depend on conditions existing at that time and approval of our board of directors.

Regulatory Capital Compliance

Bank and bank holding company regulatory authorities in the United States impose certain capital standards on all bank holding companies and banks. These capital standards require compliance with capital adequacy guidelines and prompt corrective action regulations and involve quantitative measures of assets, liabilities and certain off-balance-sheet items, which are subject to risk weightings and various other factors.

On July 9, 2013, the FDIC and other federal banking regulators issued a final rule that substantially revised the risk-based capital requirements applicable to bank holding companies and insured depository institutions, including the Company and the Bank, to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision (“Basel III”) and certain provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Basel III Rules”). The Basel III Rules became effective for the Company and the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). The Basel III Rules require the maintenance of minimum amounts and ratios (set forth in the table below) of common equity tier 1 capital, tier 1 capital and total capital (as defined in the regulations) to risk-weighted assets (as defined), and of tier 1 capital to adjusted quarterly average assets (as defined).

Under the new Basel III Rules, common equity tier 1 capital consists of common stock and paid-in capital (net of treasury stock) and retained earnings. Common equity tier 1 capital is reduced by goodwill, certain intangible assets, net of associated deferred tax liabilities, deferred tax assets that arise from tax credit and net operating loss carryforwards, net of any valuation allowance, and certain other items as specified by the Basel III Rules.

Tier 1 capital includes common equity tier 1 capital and certain additional tier 1 items as provided under the Basel III Rules. The tier 1 capital for our holding company consists of common equity tier 1 capital and $118 million of trust preferred securities issued by the Trusts. The Basel III Rules include certain provisions for trust preferred securities to be phased out of qualifying for tier 1 capital. Currently, our trust preferred securities are grandfathered under the Basel III Rules and will continue to be included as tier 1 capital. However, should we continue to grow and exceed $15 billion in total assets, the grandfather provisions applicable to our trust preferred securities may no longer apply, depending on whether we cross the $15 billion threshold through organic growth or by acquisition. The common equity tier 1 capital and the tier 1 capital are the same for our bank subsidiary.

Basel III Rules allow for insured depository institutions to make a one-time election not to include most elements of accumulated other comprehensive income in regulatory capital and instead effectively use the existing treatment under the general risk-based capital rules. Insured depository institutions, including the Company and Bank, must make their accumulated

 

58


Table of Contents

other comprehensive income opt-out election in the first Consolidated Reports of Condition and Income (“Call Report”), Consolidated Financial Statements for Bank Holding Companies (“FR Y-9C”) and Parent Company Only Financial Statements for Large Bank Holding Companies (“FR Y-9LP”) reports that are filed for the first quarter of 2015. We made this opt-out election in our Call Report, FR Y-9C and FR Y-9LP filed for the first quarter of 2015 to avoid significant variations in the level of capital depending upon the impact of interest rate fluctuations on the fair value of our investments securities portfolio.

Total capital includes tier 1 capital and tier 2 capital. Tier 2 capital includes, among other items, the allowable portion of the ALLL and any trust preferred securities that are excluded from tier 1 capital.

The Basel III Rules also changed the risk-weights of assets to better reflect credit risk and other risk exposures. These include a 150% risk weight (up from 100%) for certain high volatility commercial real estate acquisition, development and construction loans and the unsecured portion of non-residential mortgage loans that are 90 days past due or otherwise on nonaccrual status; a 20% (up from 0%) credit conversion factor for the unused portion of a commitment with an original maturity of one year or less that is not unconditionally cancellable; a 250% risk weight (up from 100%) for mortgage servicing rights and deferred tax assets that are not deducted from capital; and increased risk weights (from 0% to up to 600%) for equity exposures.

The common equity tier 1 capital, tier 1 capital and total capital ratios are calculated by dividing the respective capital amounts by risk-weighted assets. The leverage ratio is calculated by dividing tier 1 capital by adjusted quarterly average total assets.

The Basel III Rules limit capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” consisting of 2.5% of common equity tier 1 capital, tier 1 capital and total capital to risk-weighted assets in addition to the amount necessary to meet minimum risk-based capital requirements. The capital conservation buffer will be phased in beginning January 1, 2016, at 0.625% of risk-weighted assets, increasing each year until fully implemented at 2.5% on January 1, 2019. When fully phased in on January 1, 2019, the Basel III Rules will require us to maintain (i) a minimum ratio of common equity tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% capital conservation buffer, which effectively results in a minimum ratio of 7.0% upon full implementation, (ii) a minimum ratio of tier 1 capital to risk-weighted assets of at least 6.0%, plus the capital conservation buffer, which effectively results in a minimum ratio of 8.50% upon full implementation, (iii) a minimum ratio of total capital to risk-weighted assets of at least 8.0%, plus the 2.5% capital conservation buffer, which effectively results in a minimum ratio of 10.5% upon full implementation and (iv) a minimum leverage ratio of 4.0%.

 

59


Table of Contents

The following table presents actual and required capital ratios as of March 31, 2015 for the Company and the Bank under the Basel III Rules. The minimum required capital amounts presented include the minimum required capital levels as of March 31, 2015 based on the phase-in provisions of the Basel III Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Rules have been fully phased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Rules.

 

     Actual     Minimum Capital
Required – Basel III
Phase-In Schedule
    Minimum Capital
Required – Basel III

Fully Phased-In
    Required to be
Considered Well
Capitalized
 
     Capital
Amount
     Ratio     Capital
Amount
     Ratio     Capital
Amount
     Ratio     Capital
Amount
     Ratio  
     (Dollars in thousands)  

March 31, 2015:

                    

Common equity tier 1 to risk-weighted assets:

                    

Company

   $ 1,014,229         11.54   $ 395,469         4.50   $ 615,173         7.00     N/A         N/A   

Bank

     1,108,504         12.62        395,125         4.50        614,639         7.00      $ 570,737         6.50

Tier 1 capital to risk-weighted assets:

                    

Company

     1,132,229         12.88        527,291         6.00        746,996         8.50        N/A         N/A   

Bank

     1,108,504         12.62        526,834         6.00        746,348         8.50        702,445         8.00   

Total capital to risk-weighted assets:

                    

Company

     1,186,376         13.50        703,055         8.00        922,760         10.50        N/A         N/A   

Bank

     1,162,651         13.24        702,445         8.00        921,959         10.50        878,056         10.00   

Tier 1 leverage to average assets:

                    

Company

     1,132,229         15.19        298,062         4.00        298,062         4.00        N/A         N/A   

Bank

     1,108,504         14.89        297,832         4.00        297,832         4.00        372,290         5.00   

The following table presents actual and required capital ratios as of December 31, 2014 for the Company and the Bank under the regulatory capital rules then in effect.

 

                  Required  
     Actual     For Capital
Adequacy Purposes
    To Be Well
Capitalized Under
Prompt Corrective
Action Provisions
 
     Amount      Ratio     Amount      Ratio     Amount      Ratio  
     (Dollars in thousands)  

December 31, 2014:

               

Tier 1 capital to risk-weighted assets:

               

Company

   $ 851,682         11.74   $ 290,213         4.00   $ 435,319         6.00

Bank

     824,120         11.37        290,130         4.00        435,194         6.00   

Total capital to risk-weighted assets:

               

Company

     904,600         12.47        580,425         8.00        725,532         10.00   

Bank

     877,038         12.10        580,259         8.00        725,324         10.00   

Tier 1 leverage to average assets:

               

Company

     851,681         12.92        197,711         3.00        329,518         5.00   

Bank

     824,120         12.52        197,465         3.00        329,108         5.00   

As of March 31, 2015, capital levels at both the Company and the Bank exceed all capital adequacy requirements under the Basel III Rules on a fully phased-in basis. Based on the ratios presented above, capital levels as of March 31, 2015 exceed the minimum levels necessary to be considered “well capitalized.”

 

60


Table of Contents

Liquidity

Bank Liquidity. Liquidity represents an institution’s ability to provide funds to satisfy demands from depositors, borrowers and other creditors by either converting assets into cash or accessing new or existing sources of incremental funds. Liquidity risk arises from the possibility we may be unable to satisfy current or future funding requirements and needs. The ALCO and Investments Committee (“ALCO”), which reports to the board of directors, has primary responsibility for oversight of our liquidity, funds management, asset/liability (interest rate risk) position and investment portfolio functions.

The objective of managing liquidity risk is to ensure the cash flow requirements resulting from depositor, borrower and other creditor demands are met, as well as operating cash needs of the Company, and the cost of funding such requirements and needs is reasonable. We maintain an interest rate risk, liquidity and funds management policy and a contingency funding plan that, among other things, include policies and procedures for managing liquidity risk. Generally we rely on deposits, repayments of loans and leases, and repayments of our investment securities as our primary sources of funds. Our principal deposit sources include consumer, commercial and public funds customers in our markets. We have used these funds, together with wholesale deposit sources such as brokered deposits, along with FHLB advances, federal funds purchased and other sources of short-term borrowings, to make loans and leases, acquire investment securities and other assets and to fund continuing operations.

Deposit levels may be affected by a number of factors, including rates paid by competitors, general interest rate levels, returns available to customers on alternative investments, general economic and market conditions and other factors. Loan and lease repayments are generally a relatively stable source of funds but are subject to the borrowers’ and lessees’ ability to repay the loans and leases, which can be adversely affected by a number of factors including changes in general economic conditions, adverse trends or events affecting business industry groups or specific businesses, declines in real estate values or markets, business closings or lay-offs, inclement weather, natural disasters and other factors. Furthermore, loans and leases generally are not readily convertible to cash. Accordingly, we may be required from time to time to rely on secondary sources of liquidity to meet growth in loans and leases and deposit withdrawal demands or otherwise fund operations. Such secondary sources include wholesale deposit sources, FHLB advances, secured and unsecured federal funds lines of credit from correspondent banks, FRB borrowings and/or accessing the capital markets.

At March 31, 2015, we had substantial unused borrowing availability. This availability was primarily comprised of the following four options: (1) $1.16 billion of available blanket borrowing capacity with the FHLB, (2) $60 million of investment securities available to pledge for federal funds or other borrowings, (3) $144 million of available unsecured federal funds borrowing lines and (4) up to $205 million of available borrowing capacity from borrowing programs of the FRB.

We anticipate we will continue to rely primarily on deposits, repayments of loans and leases and repayments of our investment securities to provide liquidity, as well as other funding sources as appropriate. Additionally, where necessary, the sources of borrowed funds described above will be used to augment our primary funding sources.

Sources and Uses of Funds. Operating activities provided net cash of $45.8 million in the first quarter of 2015 and $18.2 million in the first quarter of 2014. Net cash used or provided by operating activities is comprised primarily of net income, adjusted for non-cash items and for changes in various operating assets and liabilities.

Investing activities provided net cash of $227.4 million in the first quarter of 2015 compared to $38.4 million in the first quarter of 2014. The increase in net cash provided by investing activities of $188.9 million was primarily the result of the net cash of $274.3 million received in the Intervest acquisition. Additionally, the net activity in our investment securities portfolio provided $80.3 million during the first quarter of 2015 and used $3.8 million during the first quarter of 2014. During the first quarter of 2015, we sold certain of our longer term municipal bonds resulting in net sales proceeds of $30.1 million. Additionally, the current low interest rate environment has resulted in many issuers of investment securities, particularly tax-exempt municipal securities, to call higher rate securities and refinance such securities at lower interest rates. The investing cash flow provided by our Intervest transaction and investment securities portfolio was partially offset by investing activities cash flow used to fund the continued growth in our loan and lease portfolio, which used $142.1 million in the first quarter of 2015 compared to $61.4 million in the first quarter of 2014.

Financing activities provided $5.5 million in the first quarter of 2015 and used $64.2 million in the first quarter of 2014. The increase in net cash provided by financing activities was primarily the result of an increase in net cash provided by our deposit activities, which provided $35.6 million during the first quarter of 2015 to help fund our loan and lease growth. Our deposit activities used $56.7 million of net cash during the first quarter of 2014. This increase in financing activities cash flows provided by our deposit activities was partially offset by our prepaying of $30.0 million of our highest fixed rate callable FHLB advances during the first quarter of 2015.

 

61


Table of Contents

Off-Balance Sheet Commitments. We are party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments primarily include commitments to extend credit and standby letters of credit. See Note 9 to the Consolidated Financial Statements for more information about our outstanding guarantees and commitments as of March 31, 2015.

Growth and Expansion

De Novo Growth. In 2014 we opened loan production offices for our Real Estate Specialties Group, or RESG, in Houston, Texas and in Los Angeles, California. We also opened a third retail banking office in Bradenton, Florida, a retail banking office in Cornelius, North Carolina and a retail banking office in Hilton Head Island, South Carolina. In 2015, we expect to open our fourth retail banking office in Houston, Texas, our first retail banking office in Siloam Springs in northwest Arkansas and our second retail banking office in Springdale, Arkansas.

We intend to continue our growth and de novo branching strategy in the future years through the opening of additional branches and loan production offices as our needs and resources permit. Opening new offices is subject to local banking market conditions, availability of suitable sites, hiring qualified personnel, obtaining regulatory and other approvals and many other conditions and contingencies that we cannot predict with certainty. We may increase or decrease our expected number of new office openings as a result of a variety of factors including our financial results, changes in economic or competitive conditions, strategic opportunities or other factors.

During the first quarter of 2015, we spent $4.0 million on capital expenditures for premises and equipment. Our capital expenditures for 2015 are expected to be in the range of $15 million to $30 million, including progress payments on construction projects expected to be completed in 2015 and 2016, furniture and equipment costs and acquisition of sites for future development. Actual expenditures may vary significantly from those expected, depending on the number and cost of additional branch offices acquired or constructed and sites acquired for future development, progress or delays encountered on ongoing and new construction projects, delays in or inability to obtain required approvals, potential premises and equipment expenditures associated with acquisitions, if any, and other factors.

Acquisitions. We have shown substantial growth through a combination of organic growth and acquisitions. Since 2010, we have completed 12 acquisitions, including seven FDIC-assisted transactions, and on May 6, 2015, we announced our 13th acquisition.

On February 10, 2015, we completed acquisition of Intervest and its wholly-owned bank subsidiary Intervest National Bank, headquartered in New York, New York. The acquisition of Intervest added seven full service banking offices including one in New York City, five in Clearwater, Florida and one in Pasadena, Florida.

On May 6, 2015, we entered into a definitive agreement and plan of merger and reorganization (the “BCAR Agreement”) with Bank of the Carolinas Corporation (“BCAR”) and its wholly-owned bank subsidiary Bank of the Carolinas, headquartered in Mocksville, North Carolina, whereby the Company will acquire all of the outstanding common stock of BCAR. Bank of the Carolinas operates eight full service banking offices in North Carolina, including one each in Advance, Asheboro, Concord, Harrisburg, Landis, Lexington, Mocksville and Winston-Salem. Upon the closing of the transaction, which is expected to occur in the third quarter of 2015, BCAR will merge into the Company and Bank of the Carolinas will merge into the Bank. Completion of the transaction is subject to certain closing conditions, including receipt of customary regulatory approvals and the approval of BCAR shareholders.

We expect to continue growing through both our de novo branching strategy and traditional acquisitions. With respect to our de novo branching strategy, future de novo branches are expected to be focused primarily in states where we currently have banking offices. Future RESG loan production offices are expected to be focused in strategically important markets (most likely Washington, D.C., Seattle, Boston and Chicago). With respect to traditional acquisitions, we are seeking acquisitions that are either immediately accretive to book value, tangible book value, net income and diluted earnings per share, or strategic in location, or both.

RECENTLY ISSUED ACCOUNTING STANDARDS

See Note 16 to the Consolidated Financial Statements for a discussion of certain recently issued and recently adopted accounting pronouncements.

 

62


Table of Contents
Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest rate risk results from timing differences in the repricing of assets and liabilities or from changes in relationships between interest rate indexes. Our interest rate risk management is the responsibility of ALCO, which reports to the board of directors.

We regularly review our exposure to changes in interest rates. Among the factors considered are changes in the mix of interest earning assets and interest bearing liabilities, interest rate spreads and repricing periods. Typically, ALCO reviews on at least a quarterly basis our relative ratio of rate sensitive assets (“RSA”) to rate sensitive liabilities (“RSL”) and the related cumulative gap for different time periods. However, the primary tool used by ALCO to analyze our interest rate risk and interest rate sensitivity is an earnings simulation model.

This earnings simulation modeling process projects a baseline net interest income (assuming no changes in interest rate levels) and estimates changes to that baseline net interest income resulting from changes in interest rate levels. We rely primarily on the results of this model in evaluating our interest rate risk. This model incorporates a number of additional factors including: (1) the expected exercise of call features on various assets and liabilities, (2) the expected rates at which various RSA and RSL will reprice, (3) the expected growth in various interest earning assets and interest bearing liabilities and the expected interest rates on new assets and liabilities, (4) the expected relative movements in different interest rate indexes which are used as the basis for pricing or repricing various assets and liabilities, (5) existing and expected contractual cap and floor rates on various assets and liabilities, (6) expected changes in administered rates on interest bearing transaction, savings, money market and time deposit accounts and the expected impact of competition on the pricing or repricing of such accounts, (7) the timing and amount of cash flows expected to be received on purchased loans and (8) other relevant factors. Inclusion of these factors in the model is intended to more accurately project our expected changes in net interest income resulting from interest rate changes. We typically model our change in net interest income assuming interest rates go up 100 bps, up 200 bps, up 300 bps, up 400 bps, down 100 bps, down 200 bps, down 300 bps and down 400 bps. Based on current conditions, we believe that modeling our change in net interest income assuming interest rates go down 100 bps, down 200 bps, down 300 bps and down 400 bps is not meaningful. For purposes of this model, we have assumed that the change in interest rates phases in over a 12-month period. While we believe this model provides a reasonably accurate projection of our interest rate risk, the model includes a number of assumptions and predictions which may or may not be correct and may impact the model results. These assumptions and predictions include inputs to compute baseline net interest income, growth rates, expected changes in administered rates on interest bearing deposit accounts, competition and a variety of other factors that are difficult to accurately predict. Accordingly, there can be no assurance the earnings simulation model will accurately reflect future results.

The following table presents the earnings simulation model’s projected impact of a change in interest rates on the projected baseline net interest income for the 12-month period commencing April 1, 2015. This change in interest rates assumes parallel shifts in the yield curve and does not take into account changes in the slope of the yield curve or the impact of any possible future acquisitions.

 

Shift in

Interest Rates

(in bps)

  

% Change in

Projected Baseline

Net Interest Income

+400

   9.5%

+300

   6.7   

+200

   4.0   

+100

   1.7   

-100

   Not meaningful

-200

   Not meaningful

-300

   Not meaningful

-400

   Not meaningful

In the event of a shift in interest rates, management may take certain actions intended to mitigate the negative impact to net interest income or to maximize the positive impact to net interest income. These actions may include, but are not limited to, restructuring of interest earning assets and interest bearing liabilities, seeking alternative funding sources or investment opportunities and modifying the pricing or terms of loans, leases and deposits.

 

63


Table of Contents
Item 4. Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures.

An evaluation as of the end of the period covered by this quarterly report was carried out under the supervision and with the participation of our management, including our Chairman and Chief Executive Officer and our Chief Financial Officer and Chief Accounting Officer, of the effectiveness of the design and operation of our “disclosure controls and procedures,” which are defined under SEC rules as controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within required time periods. Based upon that evaluation, our Chairman and Chief Executive Officer and our Chief Financial Officer and Chief Accounting Officer concluded that our disclosure controls and procedures were effective.

(b) Changes in Internal Control over Financial Reporting.

Our management, including our Chairman and Chief Executive Officer and our Chief Financial Officer and Chief Accounting Officer, has evaluated any changes in our internal control over financial reporting that occurred during the quarterly period covered by this report and has concluded that there were no changes during the quarterly period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

64


Table of Contents

PART II.    OTHER INFORMATION

 

Item 1. Legal Proceedings

On January 5, 2012, the Company and the Bank were served with a summons and complaint filed on December 19, 2011, in the Circuit Court of Lonoke County, Arkansas, Division III, styled Robert Walker, Ann B. Hines and Judith Belk vs. Bank of the Ozarks, Inc. and Bank of the Ozarks, Case No. CV-2011-777. In addition, on December 21, 2012, the Bank was served with a summons and complaint filed on December 20, 2012, in the Circuit Court of Pulaski County, Arkansas, Ninth Division, styled Audrey Muzingo v. Bank of the Ozarks, Case No. 60 CV-12-6043. The complaint in each case alleges that the Company and/or Bank have harmed the plaintiffs, current or former customers of the Bank, by improper, unfair, and unconscionable assessment and collection of excessive overdraft fees from the plaintiffs. According to the complaints, plaintiffs claim that the Bank employs sophisticated software to automate its overdraft system, and that this system unfairly and inequitably manipulates and alters customers’ transaction records in order to maximize overdraft penalties, particularly utilizing a practice of posting of items in “high-to-low” order, despite the actual sequence in which such items are presented for payment. Plaintiffs claim that the Bank’s deposit agreements with customers do not adequately disclose the Bank’s overdraft assessment policies and are ambiguous, deceptive, unfair, and misleading. The complaint in each case alleges that these actions and omissions constitute breach of contract, breach of the implied covenant of good faith and fair dealing, unconscionable conduct, conversion, unjust enrichment, and violation of the Arkansas Deceptive Trade Practices Act. The complaint in the Walker case also includes a count for conversion. Each of the complaints seeks to have the cases certified by the court as a class action for all Bank account holders similarly situated, and seeks a declaratory judgment as to the wrongful nature of the Bank’s overdraft fee policies, restitution of overdraft fees paid by the plaintiffs and the putative class (defined as all Bank customers residing in Arkansas) as a result of the actions cited in the complaints, disgorgement of profits as a result of the alleged wrongful actions, and unspecified compensatory and statutory or punitive damages, together with pre-judgment interest, costs, and plaintiffs’ attorneys’ fees.

The Company and Bank filed a motion to dismiss and to compel arbitration in the Walker case. The trial court denied the motion and found that the arbitration provision contained in the controlling Consumer Deposit Account Agreement was unconscionable and thus unenforceable on the grounds that the provision was the result of unequal bargaining power. The Company and Bank appealed the trial court’s ruling to the Arkansas Court of Appeals on an interlocutory basis. On September 18, 2013, a three-judge panel of the Arkansas Court of Appeals reversed the trial court’s ruling and remanded the case to the trial court for the purpose of entering an order compelling arbitration. On October 7, 2013, the plaintiffs filed petitions for reconsideration and review before the Arkansas Court of Appeals and Arkansas Supreme Court, respectively. On October 30, 2013, the Arkansas Court of Appeals denied the plaintiffs’ petition for reconsideration. In January 2014, the Arkansas Supreme Court granted the plaintiff’s petition for review. Oral arguments were presented to the Arkansas Supreme Court on May 1, 2014. On May 15, 2014, the Arkansas Supreme Court vacated the Arkansas Court of Appeals’ decision, reversing and remanding the case to the trial court to determine, in the first instance, whether there is a valid agreement to arbitrate disputes between the named plaintiffs and the Bank.

An evidentiary hearing was conducted by the trial court on the arbitration issue on October 1, 2014, and the trial court took the matter under advisement. On October 30, 2014, the trial court issued an order once again denying the Company and Bank’s motion to dismiss and to compel arbitration. The trial court ruled that the Consumer Deposit Account Agreement containing the arbitration provision was not enforceable because of a lack of mutual agreement and lack of mutual obligation. The Company and Bank have appealed the trial court’s ruling to the Arkansas Supreme Court on an interlocutory basis. The Company and Bank filed their initial appellate brief on April 14, 2015.

The Plaintiff in the Muzingo case has agreed to stay the proceedings in that case pending the outcome of the appeal in the Walker case. The Company and the Bank believe the Plaintiffs’ claims in each of these cases are unfounded and subject to meritorious defenses and intend to vigorously defend against these claims.

The Company is party to various other legal proceedings, as both plaintiff and defendant, arising in the ordinary course of business, including claims of lender liability, broken promises, and other similar lending-related claims. While the ultimate resolution of these various claims and proceedings cannot be determined at this time, management of the Company believes that such claims and proceedings, individually or in the aggregate, will not have a material adverse effect on the future results of operations, financial condition, or liquidity of the Company.

 

65


Table of Contents
Item 1A. Risk Factors

There were no material changes from the risk factors set forth under Part I, Item 1A of its Annual Report on Form 10-K for the year ended December 31, 2014.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

We had no unregistered sales of equity securities and did not purchase any shares of our common stock during the period covered by this report.

 

Item 3. Defaults Upon Senior Securities

Not Applicable.

 

Item 4. Mine Safety Disclosures

Not Applicable.

 

Item 5. Other Information

None.

 

Item 6. Exhibits

Reference is made to the Exhibit Index set forth immediately following the signature page of this report.

 

66


Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Bank of the Ozarks, Inc.
DATE: May 8, 2015

/s/ Greg McKinney

Greg McKinney
Chief Financial Officer and

Chief Accounting Officer

(Principal Financial Officer and Authorized Officer)

 

67


Table of Contents

Bank of the Ozarks, Inc.

Exhibit Index

 

Exhibit

Number

    
  2.1    Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, Summit Bancorp, Inc. and Summit Bank, dated as of January 30, 2014 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on January 30, 2014, and incorporated herein by this reference).
  2.2    Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, Intervest Bancshares Corporation and Intervest National Bank, dated as of July 31, 2014 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on July 31, 2014, and incorporated herein by this reference).
  3.1    Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc., dated May 22, 1997 (previously filed as Exhibit 3.1 to the Company’s Registration Statement on Form S-1 filed with the Commission on May 22, 1997, as amended, Commission File No. 333-27641, and incorporated herein by this reference).
  3.2    Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated December 9, 2003 (previously filed as Exhibit 3.2 to the Company’s Annual Report on Form 10-K filed with the Commission on March 12, 2004 for the year ended December 31, 2003, and incorporated herein by this reference).
  3.3    Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated December 10, 2008 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on December 10, 2008, and incorporated herein by this reference).
  3.4    Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated May 19, 2014 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 20, 2014).
  3.5    Amended and Restated Bylaws of Bank of the Ozarks, Inc., dated November 18, 2014 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on November 21, 2014, and incorporated herein by this reference).
10.1*    Bank of the Ozarks, Inc. 2015 Stock-Based Performance Award Plan (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on January 16, 2015 and incorporated herein by this reference).
10.2*    Bank of the Ozarks, Inc. 2015 Executive Cash Bonus Plan (previously filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Commission on January 16, 2015 and incorporated herein by this reference).
11.1    Earnings Per Share Computation (included in Note 4 to the Consolidated Financial Statements).
12.1    Computation of Ratios of Earnings to Fixed Charges, filed herewith.
31.1    Certification of Chairman and Chief Executive Officer, pursuant to Section 302 of the Sarbanes Oxley Act of 2002, filed herewith.
31.2    Certification of Chief Financial Officer and Chief Accounting Officer, pursuant to Section 302 of the Sarbanes Oxley Act of 2002, filed herewith.

 

68


Table of Contents
32.1 Certification of Chairman and Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, furnished herewith.
32.2 Certification of Chief Financial Officer and Chief Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, furnished herewith.
101.INS XBRL Instance Document
101.SCH XBRL Taxonomy Extension Schema
101.CAL XBRL Taxonomy Extension Calculation Linkbase
101.DEF XBRL Taxonomy Definition Linkbase
101.LAB XBRL Extension Label Linkbase
101.PRE XBRL Taxonomy Extension Presentation Linkbase

 

* Management contract or a compensatory plan or arrangement.

 

69