| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| | FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2013 |
| | |
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| | For the transition period from _______to_______ |
Delaware | 26-0734029 |
(State or Other Jurisdiction of | (I.R.S. Employer |
Incorporation or Organization) | Identification No.) |
| 850 Shades Creek Parkway, Birmingham, Alabama | 35209 | |
| (Address of Principal Executive Offices) | (Zip Code) | |
Class | Outstanding as of October 29, 2013 |
Common stock, $.001 par value | 7,076,347 |
|
PART I. FINANCIAL INFORMATION | | ||
Item 1. | Consolidated Financial Statements | 3 | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 23 | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 38 | |
Item 4. | Controls and Procedures | 39 | |
| | | |
PART II. OTHER INFORMATION | | ||
Item 1 | Legal Proceedings | 39 | |
Item 1A. | Risk Factors | 39 | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 39 | |
Item 3. | Defaults Upon Senior Securities | 40 | |
Item 4. | Mine Safety Disclosures | 40 | |
Item 5. | Other Information | 40 | |
Item 6. | Exhibits | 40 | |
| | ||
EX-31.01 | SECTION 302 CERTIFICATION OF THE CEO | | |
EX-31.02 | SECTION 302 CERTIFICATION OF THE CFO | | |
EX-32.01 | SECTION 906 CERTIFICATION OF THE CEO | | |
EX-32.02 | SECTION 906 CERTIFICATION OF THE CFO | | |
2 | ||
| | September 30, 2013 | | December 31, 2012 | | ||
| | (Unaudited) | | (Audited) | | ||
ASSETS | | | | | | | |
Cash and due from banks | | $ | 71,833 | | $ | 58,031 | |
Interest-bearing balances due from depository institutions | | | 185,657 | | | 119,423 | |
Federal funds sold | | | 7,923 | | | 3,291 | |
Cash and cash equivalents | | | 265,413 | | | 180,745 | |
Available for sale debt securities, at fair value | | | 256,385 | | | 233,877 | |
Held to maturity debt securities (fair value of $32,671 and $27,350 at September 30, 2013 and December 31, 2012, respectively) | | | 33,130 | | | 25,967 | |
Restricted equity securities | | | 3,738 | | | 3,941 | |
Mortgage loans held for sale | | | 11,592 | | | 25,826 | |
Loans | | | 2,731,973 | | | 2,363,182 | |
Less allowance for loan losses | | | (28,927) | | | (26,258) | |
Loans, net | | | 2,703,046 | | | 2,336,924 | |
Premises and equipment, net | | | 8,518 | | | 8,847 | |
Accrued interest and dividends receivable | | | 9,604 | | | 9,158 | |
Deferred tax assets | | | 9,160 | | | 7,386 | |
Other real estate owned and repossessed assets | | | 14,258 | | | 9,873 | |
Bank owned life insurance contracts | | | 68,460 | | | 57,014 | |
Other assets | | | 12,849 | | | 6,756 | |
Total assets | | $ | 3,396,153 | | $ | 2,906,314 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | |
Liabilities: | | | | | | | |
Deposits: | | | | | | | |
Noninterest-bearing | | $ | 635,153 | | $ | 545,174 | |
Interest-bearing | | | 2,284,064 | | | 1,966,398 | |
Total deposits | | | 2,919,217 | | | 2,511,572 | |
Federal funds purchased | | | 170,090 | | | 117,065 | |
Other borrowings | | | 19,932 | | | 19,917 | |
Trust preferred securities | | | - | | | 15,050 | |
Accrued interest and dividends payable | | | 4,553 | | | 942 | |
Other liabilities | | | 6,061 | | | 8,511 | |
Total liabilities | | | 3,119,853 | | | 2,673,057 | |
Stockholders' equity: | | | | | | | |
Preferred stock, Series A Senior Non-Cumulative Perpetual, par value $.001 (liquidation preference $1,000), net of discount; 40,000 shares authorized, 40,000 shares issued and outstanding at September 30, 2013 and at December 31, 2012 | | | 39,958 | | | 39,958 | |
Preferred stock, par value $.001 per share; 1,000,000 authorized and 960,000 currently undesignated | | | - | | | - | |
Common stock, par value $.001 per share; 15,000,000 shares authorized; 7,076,347 shares issued and outstanding at September 30, 2013 and 6,268,812 shares issued and outstanding at December 31, 2012 | | | 7 | | | 6 | |
Additional paid-in capital | | | 113,441 | | | 93,505 | |
Retained earnings | | | 118,391 | | | 92,492 | |
Accumulated other comprehensive income | | | 4,503 | | | 7,296 | |
Total stockholders' equity | | | 276,300 | | | 233,257 | |
Total liabilities and stockholders' equity | | $ | 3,396,153 | | $ | 2,906,314 | |
3 | ||
| | Three Months Ended | | Nine Months Ended | | ||||||||
| | September 30, | | September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Interest income: | | | | | | | | | | | | | |
Interest and fees on loans | | $ | 30,475 | | $ | 25,609 | | $ | 86,667 | | $ | 73,372 | |
Taxable securities | | | 980 | | | 1,189 | | | 2,851 | | | 3,828 | |
Nontaxable securities | | | 858 | | | 827 | | | 2,537 | | | 2,423 | |
Federal funds sold | | | 44 | | | 50 | | | 77 | | | 145 | |
Other interest and dividends | | | 142 | | | 68 | | | 224 | | | 200 | |
Total interest income | | | 32,499 | | | 27,743 | | | 92,356 | | | 79,968 | |
Interest expense: | | | | | | | | | | | | | |
Deposits | | | 3,131 | | | 3,079 | | | 8,628 | | | 9,229 | |
Borrowed funds | | | 403 | | | 616 | | | 1,381 | | | 2,048 | |
Total interest expense | | | 3,534 | | | 3,695 | | | 10,009 | | | 11,277 | |
Net interest income | | | 28,965 | | | 24,048 | | | 82,347 | | | 68,691 | |
Provision for loan losses | | | 3,034 | | | 1,185 | | | 10,652 | | | 6,651 | |
Net interest income after provision for loan losses | | | 25,931 | | | 22,863 | | | 71,695 | | | 62,040 | |
Noninterest income: | | | | | | | | | | | | | |
Service charges on deposit accounts | | | 823 | | | 666 | | | 2,391 | | | 1,986 | |
Mortgage banking | | | 402 | | | 865 | | | 2,154 | | | 2,701 | |
Securities gains | | | - | | | - | | | 131 | | | - | |
Increase in cash surrender value life insurance | | | 491 | | | 386 | | | 1,446 | | | 1,161 | |
Other operating income | | | 553 | | | 443 | | | 1,517 | | | 1,209 | |
Total noninterest income | | | 2,269 | | | 2,360 | | | 7,639 | | | 7,057 | |
Noninterest expenses: | | | | | | | | | | | | | |
Salaries and employee benefits | | | 7,048 | | | 5,697 | | | 19,783 | | | 16,110 | |
Equipment and occupancy expense | | | 1,272 | | | 988 | | | 3,852 | | | 2,884 | |
Professional services | | | 443 | | | 322 | | | 1,329 | | | 960 | |
FDIC and other regulatory assessments | | | 405 | | | 409 | | | 1,263 | | | 1,155 | |
OREO expense | | | 357 | | | 1,159 | | | 951 | | | 1,832 | |
Other operating expenses | | | 2,542 | | | 2,696 | | | 8,013 | | | 7,256 | |
Total noninterest expenses | | | 12,067 | | | 11,271 | | | 35,191 | | | 30,197 | |
Income before income taxes | | | 16,133 | | | 13,952 | | | 44,143 | | | 38,900 | |
Provision for income taxes | | | 5,321 | | | 4,650 | | | 14,394 | | | 13,011 | |
Net income | | | 10,812 | | | 9,302 | | | 29,749 | | | 25,889 | |
Preferred stock dividends | | | 100 | | | 100 | | | 300 | | | 300 | |
Net income available to common stockholders | | $ | 10,712 | | $ | 9,202 | | $ | 29,449 | | $ | 25,589 | |
| | | | | | | | | | | | | |
Basic earnings per common share | | $ | 1.53 | | $ | 1.53 | | $ | 4.35 | | $ | 4.28 | |
| | | | | | | | | | | | | |
Diluted earnings per common share | | $ | 1.46 | | $ | 1.35 | | $ | 4.10 | | $ | 3.75 | |
4 | ||
| | Three Months Ended | | Nine Months Ended | | ||||||||
| | September 30, | | September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
Net income | | $ | 10,812 | | $ | 9,302 | | $ | 29,749 | | $ | 25,889 | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | |
Unrealized holding gains (losses) arising during period from securities available for sale, net of tax of $199 and $(1,458) for the three and nine months ended September 30, 2013, respectively, and $348 and $525 for the three and nine months ended September 30, 2012, respectively | | | 369 | | | 646 | | | (2,708) | | | 1,316 | |
Reclassification adjustment for net gains on sale of securities in net income, net of tax of $46 for the nine months ended September 30, 2013 | | | - | | | - | | | (85) | | | - | |
Other comprehensive income (loss), net of tax | | | 369 | | | 646 | | | (2,793) | | | 1,316 | |
Comprehensive income | | $ | 11,181 | | $ | 9,948 | | $ | 26,956 | | $ | 27,205 | |
5 | ||
| | Preferred Stock | | Common Stock | | Additional Paid-in Capital | | Retained Earnings | | Accumulated Other Comprehensive Income | | Total Stockholders' Equity | | ||||||
Balance, December 31, 2012 | | $ | 39,958 | | $ | 6 | | $ | 93,505 | | $ | 92,492 | | $ | 7,296 | | $ | 233,257 | |
Dividends paid | | | - | | | - | | | - | | | (12) | | | - | | | (12) | |
Dividends declared | | | - | | | - | | | - | | | (3,538) | | | - | | | (3,538) | |
Preferred dividends paid | | | - | | | - | | | - | | | (300) | | | - | | | (300) | |
Exercise 113,500 stock options and warrants, including tax benefit of $243 | | | - | | | - | | | 2,632 | | | - | | | - | | | 2,632 | |
Issuance of 600,000 shares upon mandatory conversion of subordinated mandatorily convertible debentures | | | - | | | 1 | | | 14,999 | | | - | | | - | | | 15,000 | |
Common stock issued | | | - | | | - | | | 1,416 | | | - | | | - | | | 1,416 | |
Other comprehensive income | | | - | | | - | | | - | | | - | | | (2,793) | | | (2,793) | |
Stock-based compensation expense | | | - | | | - | | | 889 | | | - | | | - | | | 889 | |
Net income | | | - | | | - | | | - | | | 29,749 | | | - | | | 29,749 | |
Balance, September 30, 2013 | | | 39,958 | | | 7 | | | 113,441 | | | 118,391 | | | 4,503 | | | 276,300 | |
| | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2011 | | | 39,958 | | | 6 | | | 87,805 | | | 61,581 | | | 6,942 | | | 196,292 | |
Preferred dividends paid | | | - | | | - | | | - | | | (300) | | | - | | | (300) | |
Exercise 74,036 stock options and warrants, including tax benefit of $127 | | | - | | | - | | | 1,021 | | | - | | | - | | | 1,021 | |
Other comprehensive income | | | - | | | - | | | - | | | - | | | 1,316 | | | 1,316 | |
Stock-based compensation expense | | | - | | | - | | | 788 | | | - | | | - | | | 788 | |
Net income | | | - | | | - | | | - | | | 25,889 | | | - | | | 25,889 | |
Balance, September 30, 2012 | | | 39,958 | | | 6 | | | 89,614 | | | 87,170 | | | 8,258 | | | 225,006 | |
6 | ||
| | 2013 | | 2012 | | ||
OPERATING ACTIVITIES | | | | | | | |
Net income | | $ | 29,749 | | $ | 25,889 | |
Adjustments to reconcile net income to net cash provided by | | | | | | | |
Deferred tax benefit | | | (270) | | | (1,602) | |
Provision for loan losses | | | 10,652 | | | 6,651 | |
Depreciation and amortization | | | 1,356 | | | 911 | |
Net amortization of investments | | | 712 | | | 789 | |
Market value adjustment of interest rate cap | | | - | | | 9 | |
Increase in accrued interest and dividends receivable | | | (446) | | | (996) | |
Stock-based compensation expense | | | 889 | | | 788 | |
Increase (decrease) in accrued interest payable | | | 73 | | | (78) | |
Proceeds from sale of mortgage loans held for sale | | | 159,266 | | | 176,753 | |
Originations of mortgage loans held for sale | | | (143,523) | | | (184,706) | |
Gain on sale of securities available for sale | | | (131) | | | - | |
Gain on sale of mortgage loans held for sale | | | (2,199) | | | (2,746) | |
Net loss on sale of other real estate owned | | | 135 | | | 88 | |
Write down of other real estate owned | | | 402 | | | 1,424 | |
Decrease in special prepaid FDIC insurance assessments | | | 2,498 | | | 972 | |
Increase in cash surrender value of life insurance contracts | | | (1,446) | | | (1,161) | |
Excess tax benefits from exercise of warrants | | | (248) | | | - | |
Net change in other assets, liabilities, and other operating activities | | | (3,186) | | | (401) | |
Net cash provided by operating activities | | | 54,283 | | | 22,584 | |
INVESTMENT ACTIVITIES | | | | | | | |
Purchase of securities available for sale | | | (66,120) | | | (34,040) | |
Proceeds from maturities, calls and paydowns of securities available for sale | | | 38,734 | | | 92,021 | |
Purchase of securities held to maturity | | | (10,668) | | | (6,005) | |
Proceeds from maturities, calls and paydowns of securities held to maturity | | | 3,505 | | | 423 | |
Increase in loans | | | (386,247) | | | (335,877) | |
Purchase of premises and equipment | | | (1,027) | | | (2,195) | |
Purchase of restricted equity securities | | | - | | | (787) | |
Purchase of bank-owned life insurance contracts | | | (10,000) | | | - | |
Proceeds from sale of restricted equity securities | | | 203 | | | 347 | |
Proceeds from sale of other real estate owned and repossessions | | | 5,258 | | | 2,534 | |
Investment in tax credit partnerships | | | (7,907) | | | - | |
Net cash used in investing activities | | | (434,269) | | | (283,579) | |
FINANCING ACTIVITIES | | | | | | | |
Net increase in noninterest-bearing deposits | | | 89,979 | | | 94,152 | |
Net increase in interest-bearing deposits | | | 317,666 | | | 171,482 | |
Net increase in federal funds purchased | | | 53,025 | | | 12,052 | |
Proceeds from sale of common stock, net | | | 1,416 | | | - | |
Proceeds from exercise of stock options and warrants | | | 2,632 | | | 1,021 | |
Excess tax benefits from exercise of warrants | | | 248 | | | - | |
Repayment of other borrowings | | | - | | | (5,000) | |
Dividends paid on common stock | | | (12) | | | - | |
Dividends paid on preferred stock | | | (300) | | | (300) | |
Net cash provided by financing activities | | | 464,654 | | | 273,407 | |
Net increase in cash and cash equivalents | | | 84,668 | | | 12,412 | |
Cash and cash equivalents at beginning of year | | | 180,745 | | | 242,933 | |
Cash and cash equivalents at end of year | | $ | 265,413 | | $ | 255,345 | |
SUPPLEMENTAL DISCLOSURE | | | | | | | |
Cash paid for: | | | | | | | |
Interest | | $ | 9,936 | | $ | 11,355 | |
Income taxes | | | 15,488 | | | 12,203 | |
NONCASH TRANSACTIONS | | | | | | | |
Conversion of mandatorily convertible subordinated debentures | | $ | 15,000 | | $ | - | |
Transfers of loans from held for sale to held for investment | | | 690 | | | - | |
Other real estate acquired in settlement of loans | | | 10,163 | | | 1,436 | |
Internally financed sales of other real estate owned | | | - | | $ | 24 | |
Dividends declared | | | 3,538 | | | - | |
7 | ||
| | Three Months Ended September 30, | | Nine Months Ended September 30, | | ||||||||
| | 2013 | | 2012 | | 2013 | | 2012 | | ||||
| | (In Thousands, Except Shares and Per Share Data) | | ||||||||||
Earnings per common share | | | | | | | | | | | | | |
Weighted average common shares outstanding | | | 7,019,069 | | | 6,005,242 | | | 6,768,678 | | | 5,977,590 | |
Net income available to common stockholders | | $ | 10,712 | | $ | 9,202 | | $ | 29,449 | | $ | 25,589 | |
Basic earnings per common share | | $ | 1.53 | | $ | 1.53 | | $ | 4.35 | | $ | 4.28 | |
| | | | | | | | | | | | | |
Weighted average common shares outstanding | | | 7,019,069 | | | 6,005,242 | | | 6,768,678 | | | 5,977,590 | |
Dilutive effects of assumed conversions and exercise of stock options and warrants | | | 302,842 | | | 942,187 | | | 437,840 | | | 954,088 | |
Weighted average common and dilutive potential common shares outstanding | | | 7,321,911 | | | 6,947,429 | | | 7,206,518 | | | 6,931,678 | |
Net income available to common stockholders | | $ | 10,712 | | $ | 9,202 | | $ | 29,449 | | $ | 25,589 | |
Effect of interest expense on convertible debt, net of tax and discretionary expenditures related to conversion | | | - | | | 143 | | | - | | | 426 | |
Net income available to common stockholders, adjusted for effect of debt conversion | | $ | 10,712 | | $ | 9,345 | | $ | 29,449 | | $ | 26,015 | |
Diluted earnings per common share | | $ | 1.46 | | $ | 1.35 | | $ | 4.10 | | $ | 3.75 | |
8 | ||
| | | | | Gross | | Gross | | | | | ||
| | Amortized | | Unrealized | | Unrealized | | Market | | ||||
| | Cost | | Gain | | Loss | | Value | | ||||
| | (In Thousands) | | ||||||||||
September 30, 2013 | | | | | | | | | | | | | |
Securities Available for Sale | | | | | | | | | | | | | |
U.S. Treasury and government sponsored agencies | | $ | 27,762 | | $ | 844 | | $ | - | | $ | 28,606 | |
Mortgage-backed securities | | | 82,347 | | | 3,130 | | | (67) | | | 85,410 | |
State and municipal securities | | | 123,631 | | | 3,639 | | | (725) | | | 126,545 | |
Corporate debt | | | 15,717 | | | 132 | | | (25) | | | 15,824 | |
Total | | | 249,457 | | | 7,745 | | | (817) | | | 256,385 | |
Securities Held to Maturity | | | | | | | | | | | | | |
Mortgage-backed securities | | | 27,587 | | | 369 | | | (1,073) | | | 26,883 | |
State and municipal securities | | | 5,543 | | | 245 | | | - | | | 5,788 | |
Total | | $ | 33,130 | | $ | 614 | | $ | (1,073) | | $ | 32,671 | |
| | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | |
Securities Available for Sale | | | | | | | | | | | | | |
U.S. Treasury and government sponsored agencies | | $ | 27,360 | | $ | 1,026 | | $ | - | | $ | 28,386 | |
Mortgage-backed securities | | | 69,298 | | | 4,168 | | | - | | | 73,466 | |
State and municipal securities | | | 112,319 | | | 5,941 | | | (83) | | | 118,177 | |
Corporate debt | | | 13,677 | | | 210 | | | (39) | | | 13,848 | |
Total | | | 222,654 | | | 11,345 | | | (122) | | | 233,877 | |
Securities Held to Maturity | | | | | | | | | | | | | |
Mortgage-backed securities | | | 20,429 | | | 768 | | | (40) | | | 21,157 | |
State and municipal securities | | | 5,538 | | | 655 | | | - | | | 6,193 | |
Total | | $ | 25,967 | | $ | 1,423 | | $ | (40) | | $ | 27,350 | |
9 | ||
| | Less Than Twelve Months | | Twelve Months or More | | Total | | ||||||||||||
| | Gross | | | | | Gross | | | | | Gross | | | | | |||
| | Unrealized | | | | | Unrealized | | | | | Unrealized | | | | | |||
| | Losses | | Fair Value | | Losses | | Fair Value | | Losses | | Fair Value | | ||||||
| | (In Thousands) | | ||||||||||||||||
September 30, 2013 | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and government sponsored agencies | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | |
Mortgage-backed securities | | | (1,140) | | | 25,668 | | | - | | | - | | | (1,140) | | | 25,668 | |
State and municipal securities | | | (723) | | | 32,803 | | | (2) | | | 175 | | | (725) | | | 32,978 | |
Corporate debt | | | (25) | | | 5,959 | | | - | | | - | | | (25) | | | 5,959 | |
Total | | $ | (1,888) | | $ | 64,430 | | $ | (2) | | $ | 175 | | $ | (1,890) | | $ | 64,605 | |
| | | | | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | |
U.S. Treasury and government sponsored agencies | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | |
Mortgage-backed securities | | | (40) | | | 4,439 | | | - | | | - | | | (40) | | | 4,439 | |
State and municipal securities | | | (83) | | | 8,801 | | | - | | | 166 | | | (83) | | | 8,967 | |
Corporate debt | | | (39) | | | 4,882 | | | - | | | - | | | (39) | | | 4,882 | |
Total | | $ | (162) | | $ | 18,122 | | $ | - | | $ | 166 | | $ | (162) | | $ | 18,288 | |
| | September 30, | | | December 31, | | ||
| | 2013 | | | 2012 | | ||
| | (Dollars In Thousands) | | |||||
Commercial, financial and agricultural | | $ | 1,222,953 | | | $ | 1,030,990 | |
Real estate - construction | | | 156,595 | | | | 158,361 | |
Real estate - mortgage: | | | | | | | | |
Owner-occupied commercial | | | 667,401 | | | | 568,041 | |
1-4 family mortgage | | | 262,144 | | | | 235,909 | |
Other mortgage | | | 379,490 | | | | 323,599 | |
Subtotal: Real estate - mortgage | | | 1,309,035 | | | | 1,127,549 | |
Consumer | | | 43,390 | | | | 46,282 | |
Total Loans | | | 2,731,973 | | | | 2,363,182 | |
Less: Allowance for loan losses | | | (28,927) | | | | (26,258) | |
Net Loans | | $ | 2,703,046 | | | $ | 2,336,924 | |
| | | | | | | | |
Commercial, financial and agricultural | | | 44.76 | % | | | 43.63 | % |
Real estate - construction | | | 5.73 | % | | | 6.70 | % |
Real estate - mortgage: | | | | | | | | |
Owner-occupied commercial | | | 24.43 | % | | | 24.04 | % |
1-4 family mortgage | | | 9.60 | % | | | 9.98 | % |
Other mortgage | | | 13.89 | % | | | 13.69 | % |
Subtotal: Real estate - mortgage | | | 47.92 | % | | | 47.71 | % |
Consumer | | | 1.59 | % | | | 1.96 | % |
Total Loans | | | 100.00 | % | | | 100.00 | % |
10 | ||
| · | Pass loans which are well protected by the current net worth and paying capacity of the obligor (or obligors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral. |
| | |
| · | Special Mention loans with potential weakness that may, if not reversed or corrected, weaken the credit or inadequately protect the Company’s position at some future date. These loans are not adversely classified and do not expose an institution to sufficient risk to warrant an adverse classification. |
| | |
| · | Substandard loans that exhibit well-defined weakness or weaknesses that presently jeopardize debt repayment. These loans are characterized by the distinct possibility that the institution will sustain some loss if the weaknesses are not corrected. |
| | |
| · | Doubtful loans that have all the weaknesses inherent in loans classified substandard, plus the added characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions, and values highly questionable and improbable. |
| | | | | Special | | | | | | | | | | | |
September 30, 2013 | | Pass | | Mention | | Substandard | | Doubtful | | Total | | |||||
| | (In Thousands) | | |||||||||||||
Commercial, financial and agricultural | | $ | 1,183,674 | | $ | 33,412 | | $ | 5,867 | | $ | - | | $ | 1,222,953 | |
Real estate - construction | | | 142,093 | | | 3,492 | | | 11,010 | | | - | | | 156,595 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | 653,524 | | | 9,463 | | | 4,414 | | | - | | | 667,401 | |
1-4 family mortgage | | | 248,425 | | | 1,393 | | | 12,326 | | | - | | | 262,144 | |
Other mortgage | | | 365,911 | | | 9,788 | | | 3,791 | | | - | | | 379,490 | |
Total real estate mortgage | | | 1,267,860 | | | 20,644 | | | 20,531 | | | - | | | 1,309,035 | |
Consumer | | | 42,615 | | | 51 | | | 724 | | | - | | | 43,390 | |
Total | | $ | 2,636,242 | | $ | 57,599 | | $ | 38,132 | | $ | - | | $ | 2,731,973 | |
11 | ||
| | | | | Special | | | | | | | | | | | |
December 31, 2012 | | Pass | | Mention | | Substandard | | Doubtful | | Total | | |||||
| | (In Thousands) | | |||||||||||||
Commercial, financial and agricultural | | $ | 1,004,043 | | $ | 19,172 | | $ | 7,775 | | $ | - | | $ | 1,030,990 | |
Real estate - construction | | | 121,168 | | | 22,771 | | | 14,422 | | | - | | | 158,361 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | 555,536 | | | 4,142 | | | 8,363 | | | - | | | 568,041 | |
1-4 family mortgage | | | 223,152 | | | 6,379 | | | 6,378 | | | - | | | 235,909 | |
Other mortgage | | | 312,473 | | | 6,674 | | | 4,452 | | | - | | | 323,599 | |
Total real estate mortgage | | | 1,091,161 | | | 17,195 | | | 19,193 | | | - | | | 1,127,549 | |
Consumer | | | 46,076 | | | 71 | | | 135 | | | - | | | 46,282 | |
Total | | $ | 2,262,448 | | $ | 59,209 | | $ | 41,525 | | $ | - | | $ | 2,363,182 | |
September 30, 2013 | | Performing | | Nonperforming | | Total | | |||
| | | | | | | | | | |
| | (In Thousands) | | |||||||
Commercial, financial and agricultural | | $ | 1,222,110 | | $ | 843 | | $ | 1,222,953 | |
Real estate - construction | | | 152,037 | | | 4,558 | | | 156,595 | |
Real estate - mortgage: | | | | | | | | | | |
Owner-occupied commercial | | | 663,709 | | | 3,692 | | | 667,401 | |
1-4 family mortgage | | | 262,144 | | | - | | | 262,144 | |
Other mortgage | | | 379,253 | | | 237 | | | 379,490 | |
Total real estate mortgage | | | 1,305,106 | | | 3,929 | | | 1,309,035 | |
Consumer | | | 43,324 | | | 66 | | | 43,390 | |
Total | | $ | 2,722,577 | | $ | 9,396 | | $ | 2,731,973 | |
December 31, 2012 | | Performing | | Nonperforming | | Total | | |||
| | | | | | | | | | |
| | (In Thousands) | | |||||||
Commercial, financial and agricultural | | $ | 1,030,714 | | $ | 276 | | $ | 1,030,990 | |
Real estate - construction | | | 151,901 | | | 6,460 | | | 158,361 | |
Real estate - mortgage: | | | | | | | | | | |
Owner-occupied commercial | | | 565,255 | | | 2,786 | | | 568,041 | |
1-4 family mortgage | | | 235,456 | | | 453 | | | 235,909 | |
Other mortgage | | | 323,359 | | | 240 | | | 323,599 | |
Total real estate mortgage | | | 1,124,070 | | | 3,479 | | | 1,127,549 | |
Consumer | | | 46,139 | | | 143 | | | 46,282 | |
Total | | $ | 2,352,824 | | $ | 10,358 | | $ | 2,363,182 | |
12 | ||
September 30, 2013 | | Past Due Status (Accruing Loans) | | | | | | | | | | | ||||||||||
| | | | | | | | | | | Total Past | | | | | | | | | | | |
| | 30-59 Days | | 60-89 Days | | 90+ Days | | Due | | Non-Accrual | | Current | | Total Loans | | |||||||
| | (In Thousands) | | |||||||||||||||||||
Commercial, financial and agricultural | | $ | 82 | | $ | 971 | | $ | - | | $ | 1,053 | | $ | 843 | | $ | 1,221,057 | | $ | 1,222,953 | |
Real estate - construction | | | - | | | 1,510 | | | - | | | 1,510 | | | 4,558 | | | 150,527 | | | 156,595 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | - | | | - | | | - | | | - | | | 3,692 | | | 663,709 | | | 667,401 | |
1-4 family mortgage | | | 349 | | | 5,148 | | | - | | | 5,497 | | | - | | | 256,647 | | | 262,144 | |
Other mortgage | | | - | | | - | | | - | | | - | | | 237 | | | 379,253 | | | 379,490 | |
Total real estate - mortgage | | | 349 | | | 5,148 | | | - | | | 5,497 | | | 3,929 | | | 1,299,609 | | | 1,309,035 | |
Consumer | | | 56 | | | - | | | - | | | 56 | | | 66 | | | 43,268 | | | 43,390 | |
Total | | $ | 487 | | $ | 7,629 | | $ | - | | $ | 8,116 | | $ | 9,396 | | $ | 2,714,461 | | $ | 2,731,973 | |
December 31, 2012 | | Past Due Status (Accruing Loans) | | | | | | | | | | | ||||||||||
| | | | | | | | | | | Total Past | | | | | | | | | | | |
| | 30-59 Days | | 60-89 Days | | 90+ Days | | Due | | Non-Accrual | | Current | | Total Loans | | |||||||
| | (In Thousands) | | |||||||||||||||||||
Commercial, financial and agricultural | | $ | 1,699 | | $ | 385 | | $ | - | | $ | 2,084 | | $ | 276 | | $ | 1,028,630 | | $ | 1,030,990 | |
Real estate - construction | | | - | | | - | | | - | | | - | | | 6,460 | | | 151,901 | | | 158,361 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | 1,480 | | | 10 | | | - | | | 1,490 | | | 2,786 | | | 563,765 | | | 568,041 | |
1-4 family mortgage | | | 420 | | | 16 | | | - | | | 436 | | | 453 | | | 235,020 | | | 235,909 | |
Other mortgage | | | 516 | | | - | | | - | | | 516 | | | 240 | | | 322,843 | | | 323,599 | |
Total real estate - mortgage | | | 2,416 | | | 26 | | | - | | | 2,442 | | | 3,479 | | | 1,121,628 | | | 1,127,549 | |
Consumer | | | 108 | | | - | | | 8 | | | 116 | | | 135 | | | 46,031 | | | 46,282 | |
Total | | $ | 4,223 | | $ | 411 | | $ | 8 | | $ | 4,642 | | $ | 10,350 | | $ | 2,348,190 | | $ | 2,363,182 | |
13 | ||
| | Commercial, | | | | | | | | | | | | | | | | | |
| | financial and | | Real estate - | | Real estate - | | | | Qualitative | | | | | |||||
| | agricultural | | construction | | mortgage | | Consumer | | Factors | | Total | | ||||||
| | (In Thousands) | | ||||||||||||||||
| | Three Months Ended September 30, 2013 | | ||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2013 | | $ | 11,140 | | $ | 5,453 | | $ | 6,039 | | $ | 224 | | $ | 5,901 | | $ | 28,757 | |
Charge-offs | | | (849) | | | (394) | | | (1,746) | | | (42) | | | - | | | (3,031) | |
Recoveries | | | 13 | | | 124 | | | 24 | | | 6 | | | - | | | 167 | |
Provision | | | 739 | | | 307 | | | 1,078 | | | 563 | | | 347 | | | 3,034 | |
Balance at September 30, 2013 | | $ | 11,043 | | $ | 5,490 | | $ | 5,395 | | $ | 751 | | $ | 6,248 | | $ | 28,927 | |
| | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, 2012 | | ||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2012 | | $ | 6,511 | | $ | 7,582 | | $ | 3,640 | | $ | 285 | | $ | 5,221 | | $ | 23,239 | |
Charge-offs | | | (349) | | | (16) | | | (30) | | | (79) | | | - | | | (474) | |
Recoveries | | | 24 | | | 47 | | | 582 | | | 1 | | | - | | | 654 | |
Provision | | | 1,090 | | | (1,560) | | | 615 | | | 96 | | | 944 | | | 1,185 | |
Balance at September 30, 2012 | | $ | 7,276 | | $ | 6,053 | | $ | 4,807 | | $ | 303 | | $ | 6,165 | | $ | 24,604 | |
| | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2013 | | ||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2012 | | $ | 8,233 | | $ | 6,511 | | $ | 4,912 | | $ | 199 | | $ | 6,403 | | $ | 26,258 | |
Charge-offs | | | (1,838) | | | (4,271) | | | (2,016) | | | (172) | | | - | | | (8,297) | |
Recoveries | | | 50 | | | 226 | | | 28 | | | 10 | | | - | | | 314 | |
Provision | | | 4,598 | | | 3,024 | | | 2,471 | | | 714 | | | (155) | | | 10,652 | |
Balance at September 30, 2013 | | $ | 11,043 | | $ | 5,490 | | $ | 5,395 | | $ | 751 | | $ | 6,248 | | $ | 28,927 | |
| | | | | | | | | | | | | | | | | | | |
| | Nine Months Ended September 30, 2012 | | ||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2011 | | $ | 6,627 | | $ | 6,542 | | $ | 3,295 | | $ | 531 | | $ | 5,035 | | $ | 22,030 | |
Charge-offs | | | (898) | | | (2,935) | | | (311) | | | (707) | | | - | | | (4,851) | |
Recoveries | | | 124 | | | 55 | | | 588 | | | 7 | | | - | | | 774 | |
Provision | | | 1,423 | | | 2,391 | | | 1,235 | | | 472 | | | 1,130 | | | 6,651 | |
Balance at September 30, 2012 | | $ | 7,276 | | $ | 6,053 | | $ | 4,807 | | $ | 303 | | $ | 6,165 | | $ | 24,604 | |
| | | | | | | | | | | | | | | | | | | |
| | As of September 30, 2013 | | ||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | |
Individually Evaluated for Impairment | | $ | 1,817 | | $ | 1,363 | | $ | 1,576 | | $ | 592 | | $ | - | | $ | 5,348 | |
Collectively Evaluated for Impairment | | | 9,226 | | | 4,127 | | | 3,819 | | | 159 | | | 6,248 | | | 23,579 | |
| | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 1,222,953 | | $ | 156,595 | | $ | 1,309,035 | | $ | 43,390 | | $ | - | | $ | 2,731,973 | |
Individually Evaluated for Impairment | | | 4,048 | | | 11,010 | | | 20,475 | | | 608 | | | - | | | 36,141 | |
Collectively Evaluated for Impairment | | | 1,218,905 | | | 145,585 | | | 1,288,560 | | | 42,782 | | | - | | | 2,695,832 | |
| | | | | | | | | | | | | | | | | | | |
| | As of December 31, 2012 | | ||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | |
Individually Evaluated for Impairment | | $ | 577 | | $ | 1,013 | | $ | 1,921 | | $ | - | | $ | - | | $ | 3,511 | |
Collectively Evaluated for Impairment | | | 7,656 | | | 5,498 | | | 2,991 | | | 199 | | | 6,403 | | | 22,747 | |
| | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 1,030,990 | | $ | 158,361 | | $ | 1,127,549 | | $ | 46,282 | | $ | - | | $ | 2,363,182 | |
Individually Evaluated for Impairment | | | 3,910 | | | 14,422 | | | 18,927 | | | 135 | | | - | | | 37,394 | |
Collectively Evaluated for Impairment | | | 1,027,080 | | | 143,939 | | | 1,108,622 | | | 46,147 | | | - | | | 2,325,788 | |
14 | ||
| | | | | | | | | | | For the three months | | For the nine months | | ||||||||
| | | | | | | | | | | ended September 30, | | ended September 30, | | ||||||||
| | September 30, 2013 | | 2013 | | 2013 | | |||||||||||||||
| | | | | | | | | | | | | | Interest | | | | | Interest | | ||
| | | | | Unpaid | | | | | Average | | Income | | Average | | Income | | |||||
| | Recorded | | Principal | | Related | | Recorded | | Recognized | | Recorded | | Recognized | | |||||||
| | Investment | | Balance | | Allowance | | Investment | | in Period | | Investment | | in Period | | |||||||
| | (In Thousands) | | |||||||||||||||||||
With no allowance recorded: | | | | | | | | | | | | | | | | | | | | | | |
Commercial, financial and agricultural | | $ | 856 | | $ | 876 | | $ | - | | $ | 875 | | $ | 11 | | $ | 875 | | $ | 33 | |
Real estate - construction | | | 5,217 | | | 6,135 | | | - | | | 4,847 | | | 35 | | | 4,201 | | | 113 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | 2,792 | | | 2,918 | | | - | | | 2,884 | | | 8 | | | 2,923 | | | 51 | |
1-4 family mortgage | | | 1,349 | | | 1,349 | | | - | | | 1,350 | | | 15 | | | 1,352 | | | 45 | |
Other mortgage | | | 3,500 | | | 3,599 | | | - | | | 3,963 | | | 46 | | | 4,147 | | | 150 | |
Total real estate - mortgage | | | 7,641 | | | 7,866 | | | - | | | 8,197 | | | 69 | | | 8,422 | | | 246 | |
Consumer | | | 16 | | | 16 | | | - | | | 17 | | | - | | | 20 | | | 1 | |
Total with no allowance recorded | | | 13,730 | | | 14,893 | | | - | | | 13,936 | | | 115 | | | 13,518 | | | 393 | |
| | | | | | | | | | | | | | | | | | | | | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | |
Commercial, financial and agricultural | | | 3,192 | | | 3,632 | | | 1,817 | | | 3,622 | | | 21 | | | 3,573 | | | 106 | |
Real estate - construction | | | 5,793 | | | 5,793 | | | 1,363 | | | 5,572 | | | 41 | | | 5,309 | | | 126 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | 1,566 | | | 1,566 | | | 527 | | | 1,571 | | | (16) | | | 1,582 | | | 19 | |
1-4 family mortgage | | | 10,977 | | | 10,977 | | | 973 | | | 10,804 | | | 111 | | | 10,968 | | | 268 | |
Other mortgage | | | 291 | | | 291 | | | 76 | | | 293 | | | 5 | | | 298 | | | 15 | |
Total real estate - mortgage | | | 12,834 | | | 12,834 | | | 1,576 | | | 12,668 | | | 100 | | | 12,848 | | | 302 | |
Consumer | | | 592 | | | 592 | | | 592 | | | 593 | | | 8 | | | 698 | | | 30 | |
Total with allowance recorded | | | 22,411 | | | 22,851 | | | 5,348 | | | 22,455 | | | 170 | | | 22,428 | | | 564 | |
| | | | | | | | | | | | | | | | | | | | | | |
Total Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | |
Commercial, financial and agricultural | | | 4,048 | | | 4,508 | | | 1,817 | | | 4,497 | | | 32 | | | 4,448 | | | 139 | |
Real estate - construction | | | 11,010 | | | 11,928 | | | 1,363 | | | 10,419 | | | 76 | | | 9,510 | | | 239 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | 4,358 | | | 4,484 | | | 527 | | | 4,455 | | | (8) | | | 4,505 | | | 70 | |
1-4 family mortgage | | | 12,326 | | | 12,326 | | | 973 | | | 12,154 | | | 126 | | | 12,320 | | | 313 | |
Other mortgage | | | 3,791 | | | 3,890 | | | 76 | | | 4,256 | | | 51 | | | 4,445 | | | 165 | |
Total real estate - mortgage | | | 20,475 | | | 20,700 | | | 1,576 | | | 20,865 | | | 169 | | | 21,270 | | | 548 | |
Consumer | | | 608 | | | 608 | | | 592 | | | 610 | | | 8 | | | 718 | | | 31 | |
Total impaired loans | | $ | 36,141 | | $ | 37,744 | | $ | 5,348 | | $ | 36,391 | | $ | 285 | | $ | 35,946 | | $ | 957 | |
15 | ||
| | December 31, 2012 | | | | | | | | |||||||
| | | | | Unpaid | | | | | Average | | Interest Income | | |||
| | Recorded | | Principal | | Related | | Recorded | | Recognized in | | |||||
| | Investment | | Balance | | Allowance | | Investment | | Period | | |||||
| | (In Thousands) | | |||||||||||||
With no allowance recorded: | | | | | | | | | | | | | | | | |
Commercial, financial and agricultural | | $ | 2,602 | | $ | 2,856 | | $ | - | | $ | 2,313 | | $ | 105 | |
Real estate - construction | | | 6,872 | | | 7,894 | | | - | | | 7,631 | | | 188 | |
Owner-occupied commercial | | | 5,111 | | | 5,361 | | | - | | | 5,411 | | | 145 | |
1-4 family mortgage | | | 2,166 | | | 2,388 | | | - | | | 2,177 | | | 108 | |
Other mortgage | | | 4,151 | | | 4,249 | | | - | | | 4,206 | | | 275 | |
Total real estate - mortgage | | | 11,428 | | | 11,998 | | | - | | | 11,794 | | | 528 | |
Consumer | | | 135 | | | 344 | | | - | | | 296 | | | 6 | |
Total with no allowance recorded | | | 21,037 | | | 23,092 | | | - | | | 22,034 | | | 827 | |
| | | | | | | | | | | | | | | | |
With an allowance recorded: | | | | | | | | | | | | | | | | |
Commercial, financial and agricultural | | | 1,308 | | | 1,308 | | | 577 | | | 1,325 | | | 90 | |
Real estate - construction | | | 7,550 | | | 8,137 | | | 1,013 | | | 6,961 | | | 154 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | 3,195 | | | 3,195 | | | 779 | | | 3,277 | | | 77 | |
1-4 family mortgage | | | 4,002 | | | 4,002 | | | 1,007 | | | 4,001 | | | 139 | |
Other mortgage | | | 302 | | | 302 | | | 135 | | | 307 | | | 20 | |
Total real estate - mortgage | | | 7,499 | | | 7,499 | | | 1,921 | | | 7,585 | | | 236 | |
Total with allowance recorded | | | 16,357 | | | 16,944 | | | 3,511 | | | 15,871 | | | 480 | |
| | | | | | | | | | | | | | | | |
Total Impaired Loans: | | | | | | | | | | | | | | | | |
Commercial, financial and agricultural | | | 3,910 | | | 4,164 | | | 577 | | | 3,638 | | | 195 | |
Real estate - construction | | | 14,422 | | | 16,031 | | | 1,013 | | | 14,592 | | | 342 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | | 8,306 | | | 8,556 | | | 779 | | | 8,688 | | | 222 | |
1-4 family mortgage | | | 6,168 | | | 6,390 | | | 1,007 | | | 6,178 | | | 247 | |
Other mortgage | | | 4,453 | | | 4,551 | | | 135 | | | 4,513 | | | 295 | |
Total real estate - mortgage | | | 18,927 | | | 19,497 | | | 1,921 | | | 19,379 | | | 764 | |
Consumer | | | 135 | | | 344 | | | - | | | 296 | | | 6 | |
Total impaired loans | | $ | 37,394 | | $ | 40,036 | | $ | 3,511 | | $ | 37,905 | | $ | 1,307 | |
| | September 30, 2013 | | September 30, 2012 | | ||||||||||||
| | | | Pre- | | Post- | | | | Pre- | | Post- | | ||||
| | | | Modification | | Modification | | | | Modification | | Modification | | ||||
| | | | Outstanding | | Outstanding | | | | Outstanding | | Outstanding | | ||||
| | Number of | | Recorded | | Recorded | | Number of | | Recorded | | Recorded | | ||||
| | Contracts | | Investment | | Investment | | Contracts | | Investment | | Investment | | ||||
| | (In Thousands) | | ||||||||||||||
Troubled Debt Restructurings | | | | | | | | | | | | | | | | | |
Commercial, financial and agricultural | | 2 | | $ | 1,017 | | $ | 1,017 | | 2 | | $ | 1,216 | | $ | 1,216 | |
Real estate - construction | | - | | | - | | | - | | 15 | | | 2,899 | | | 2,899 | |
Real estate - mortgage: | | | | | | | | | | | | | | | | | |
Owner-occupied commercial | | 1 | | | 3,121 | | | 2,200 | | 6 | | | 5,907 | | | 5,907 | |
1-4 family mortgage | | 1 | | | 4,925 | | | 4,925 | | 5 | | | 1,709 | | | 1,709 | |
Other mortgage | | 1 | | | 291 | | | 291 | | 1 | | | 304 | | | 304 | |
Total real estate - mortgage | | 3 | | | 8,337 | | | 7,416 | | 12 | | | 7,920 | | | 7,920 | |
Consumer | | - | | | - | | | - | | - | | | - | | | - | |
| | 5 | | $ | 9,354 | | $ | 8,433 | | 29 | | $ | 12,035 | | $ | 12,035 | |
16 | ||
| Number of | | Recorded | | | | | Number of | | Recorded | | ||
| Contracts | | Investment | | | | | Contracts | | Investment | | ||
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Troubled Debt Restructurings | | | | | | | | | | | | | |
That Subsequently Defaulted | | | | | | | | | | | | | |
Commercial, financial and agricultural | - | | $ | - | | | | | - | | $ | - | |
Real estate - construction | - | | | - | | | | | - | | | - | |
Real estate - mortgage: | | | | | | | | | | | | | |
Owner-occupied commercial | 1 | | | 2,200 | | | | | - | | | - | |
1-4 family mortgage | - | | | - | | | | | - | | | - | |
Other mortgage | - | | | - | | | | | - | | | - | |
Total real estate - mortgage | 1 | | | 2,200 | | | | | - | | | - | |
Consumer | - | | | - | | | | | - | | | - | |
| 1 | | $ | 2,200 | | | | | - | | $ | - | |
| | 2013 | | 2012 | |
Expected volatility | | 18.50 | % | 19.88 | % |
Expected term (in years) | | 7.5 years | | 6 years | |
Risk-free rate | | 1.39 | % | 1.03 | % |
| | | | | | | Weighted | | | | | |||
| | | | | Weighted | | Average | | | | | |||
| | | | | Average | | Remaining | | | Aggregate | | |||
| | | | | Exercise | | Contractual | | | Intrinsic | | |||
| | Shares | | | Price | | Term (years) | | | Value | | |||
| | | | | | | | | | | (In Thousands) | | ||
Nine Months Ended September 30, 2013: | | | | | | | | | | | | | | |
Outstanding at January 1, 2013 | | 816,500 | | $ | | 20.87 | | | 5.8 | | $ | | 9,905 | |
Granted | | 25,000 | | | | 33.00 | | | 9.5 | | | | | |
Exercised | | (43,000) | | | | 14.42 | | | 2.8 | | | | 1,054 | |
Forfeited | | (3,000) | | | | 20.00 | | | 4.2 | | | | 65 | |
Outstanding at September 30, 2013 | | 795,500 | | | | 21.60 | | | 5.3 | | $ | | 15,828 | |
| | | | | | | | | | | | | | |
Exercisable at September 30, 2013 | | 517,744 | | $ | | 15.30 | | | 3.1 | | $ | | 13,563 | |
| | | | | | | | | | | | | | |
Nine Months Ended September 30, 2012: | | | | | | | | | | | | | | |
Outstanding at January 1, 2012 | | 1,073,800 | | $ | | 18.33 | | | 6.0 | | $ | | 12,508 | |
Granted | | 41,500 | | | | 30.00 | | | 9.5 | | | | | |
Exercised | | (54,036) | | | | 11.07 | | | 3.3 | | | | 1,023 | |
Forfeited | | (12,500) | | | | 25.60 | | | 5.6 | | | | 55 | |
Outstanding at September 30, 2012 | | 1,048,764 | | | | 19.11 | | | 5.8 | | $ | | 11,440 | |
| | | | | | | | | | | | | | |
Exercisable at September 30, 2012 | | 443,589 | | $ | | 13.40 | | | 3.7 | | $ | | 7,363 | |
17 | ||
18 | ||
19 | ||
| | Fair Value Measurements at September 30, 2013 Using | | | | | |||||||
| | Quoted Prices in | | | | | | | | | | ||
| | Active Markets | | Significant Other | | Significant | | | | | |||
| | for Identical | | Observable Inputs | | Unobservable | | | | | |||
| | Assets (Level 1) | | (Level 2) | | Inputs (Level 3) | | Total | | ||||
| | (In Thousands) | | ||||||||||
Assets Measured on a Recurring Basis: | | | | | | | | | | | | | |
Available-for-sale securities: | | | | | | | | | | | | | |
U.S. Treasury and government sponsored agencies | | $ | - | | $ | 28,606 | | $ | - | | $ | 28,606 | |
Mortgage-backed securities | | | - | | | 85,410 | | | - | | | 85,410 | |
State and municipal securities | | | - | | | 126,545 | | | - | | | 126,545 | |
Corporate debt | | | - | | | 15,824 | | | - | | | 15,824 | |
Interest rate swap agreements | | | - | | | 194 | | | - | | | 194 | |
Total assets at fair value | | $ | - | | $ | 256,579 | | $ | - | | $ | 256,579 | |
| | | | | | | | | | | | | |
Liabilities Measured on a Recurring Basis: | | | | | | | | | | | | | |
Interest rate swap agreements | | $ | - | | $ | 194 | | $ | - | | $ | 194 | |
20 | ||
| | Fair Value Measurements at December 31, 2012 Using | | | | | |||||||
| | Quoted Prices in | | | | | | | | | | | |
| | Active Markets | | Significant Other | | Significant | | | | | |||
| | for Identical | | Observable Inputs | | Unobservable | | | | | |||
| | Assets (Level 1) | | (Level 2) | | Inputs (Level 3) | | Total | | ||||
| | (In Thousands) | | ||||||||||
Assets Measured on a Recurring Basis: | | | | | | | | | | | | | |
Available-for-sale securities | | | | | | | | | | | | | |
U.S. Treasury and government sponsored agencies | | $ | - | | $ | 28,386 | | $ | - | | $ | 28,386 | |
Mortgage-backed securities | | | - | | | 73,466 | | | - | | | 73,466 | |
State and municipal securities | | | - | | | 118,177 | | | - | | | 118,177 | |
Corporate debt | | | - | | | 13,848 | | | - | | | 13,848 | |
Interest rate swap agreements | | | - | | | 389 | | | - | | | 389 | |
Total assets at fair value | | | - | | | 234,266 | | | - | | | 234,266 | |
| | | | | | | | | | | | | |
Liabilities Measured on a Recurring Basis: | | | | | | | | | | | | | |
Interest rate swap agreements | | $ | - | | $ | 389 | | $ | - | | $ | 389 | |
21 | ||
| | Fair Value Measurements at September 30, 2013 Using | | | | | |||||||
| | Quoted Prices in | | | | | | | | | | | |
| | Active Markets | | Significant Other | | Significant | | | | | |||
| | for Identical | | Observable | | Unobservable | | | | | |||
| | Assets (Level 1) | | Inputs (Level 2) | | Inputs (Level 3) | | Total | | ||||
| | (In Thousands) | | ||||||||||
Assets Measured on a Nonrecurring Basis: | | | | | | | | | | | | | |
Impaired loans | | $ | - | | | - | | $ | 30,793 | | $ | 30,793 | |
Other real estate owned and repossessed assets | | | - | | | - | | | 14,258 | | | 14,258 | |
Total assets at fair value | | $ | - | | $ | - | | $ | 45,051 | | $ | 45,051 | |
| | Fair Value Measurements at December 31, 2012 Using | | | | | |||||||
| | Quoted Prices in | | | | | | | | | | | |
| | Active Markets | | Significant Other | | Significant | | | | | |||
| | for Identical | | Observable | | Unobservable | | | | | |||
| | Assets (Level 1) | | Inputs (Level 2) | | Inputs (Level 3) | | Total | | ||||
| | (In Thousands) | | ||||||||||
Assets Measured on a Nonrecurring Basis: | | | | | | | | | | | | | |
Impaired loans | | $ | - | | $ | - | | $ | 33,883 | | $ | 33,883 | |
Other real estate owned | | | - | | | - | | | 9,873 | | | 9,873 | |
Total assets at fair value | | $ | - | | $ | - | | $ | 43,756 | | $ | 43,756 | |
22 | ||
23 | ||
| | September 30, 2013 | | December 31, 2012 | | ||||||||
| | Carrying | | | | | Carrying | | | | | ||
| | Amount | | Fair Value | | Amount | | Fair Value | | ||||
| | (In Thousands) | | ||||||||||
Financial Assets: | | | | | | | | | | | | | |
Level 2 inputs: | | | | | | | | | | | | | |
Investment securities available for sale | | $ | 249,457 | | $ | 256,385 | | $ | 233,877 | | $ | 233,877 | |
Investment securities held to maturity | | | 33,130 | | | 32,671 | | | 25,967 | | | 27,350 | |
Restricted equity securities | | | 3,738 | | | 3,738 | | | 3,941 | | | 3,941 | |
Mortgage loans held for sale | | | 11,592 | | | 11,592 | | | 25,826 | | | 25,826 | |
Bank owned life insurance contracts | | | 68,460 | | | 68,460 | | | 57,014 | | | 57,014 | |
Derivative | | | 194 | | | 194 | | | 389 | | | 389 | |
| | | | | | | | | | | | | |
Level 3 inputs: | | | | | | | | | | | | | |
Loans, net | | | 2,703,046 | | | 2,705,685 | | | 2,336,924 | | | 2,327,780 | |
| | | | | | | | | | | | | |
Financial Liabilities: | | | | | | | | | | | | | |
Level 2 inputs: | | | | | | | | | | | | | |
Deposits | | | 2,919,217 | | | 2,921,406 | | | 2,511,572 | | | 2,516,320 | |
Federal funds purchased | | | 170,090 | | | 170,090 | | | 117,065 | | | 117,065 | |
Other borrowings | | | 19,932 | | | 19,932 | | | 19,917 | | | 19,917 | |
Subordinated debentures | | | - | | | - | | | 15,050 | | | 15,050 | |
Derivative | | | 194 | | | 194 | | | 389 | | | 389 | |
| · | general economic conditions, especially in the credit markets and in the Southeast; |
| · | the performance of the capital markets; |
| · | changes in interest rates, yield curves and interest rate spread relationships; |
24 | ||
| · | changes in accounting and tax principles, policies or guidelines; |
| · | changes in legislation or regulatory requirements; |
| · | changes in our loan portfolio and the deposit base; |
| · | possible changes in laws and regulations and governmental monetary and fiscal policies, including, but not limited to, economic stimulus initiatives; |
| · | the cost and other effects of legal and administrative cases and similar contingencies; |
| · | possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and the value of collateral; |
| · | the effect of natural disasters, such as hurricanes and tornados, in our geographic markets; and |
| · | increased competition from both banks and non-banks. |
25 | ||
| Less Than | | | One Year to | | | Five Years to | | | More Than | | | | | | ||||
| One Year | | | Five Years | | | Ten Years | | | Ten Years | | | Total | | |||||
| (In Thousands) | | |||||||||||||||||
U.S. Treasury and government sponsored agencies | $ | 58 | | | $ | 19,706 | | | $ | 7,998 | | | $ | - | | | $ | 27,762 | |
Mortgage-backed securities | | 120 | | | | 78,017 | | | | 31,798 | | | | - | | | | 109,935 | |
State and municipal securities | | 5,438 | | | | 65,081 | | | | 51,625 | | | | 7,030 | | | | 129,174 | |
Corporate debt | | - | | | | 9,733 | | | | 5,984 | | | | - | | | | 15,717 | |
Total | $ | 5,616 | | | $ | 172,537 | | | $ | 97,405 | | | $ | 7,030 | | | $ | 282,588 | |
| | | | | | | | | | | | | | | | | | | |
Taxable-equivalent Yield | | 4.44 | % | | | 3.06 | % | | | 3.67 | % | | | 6.22 | % | | | 3.38 | % |
26 | ||
| | | | | Percentage of loans | | |
| | | | | in each category | | |
September 30, 2013 | | Amount | | to total loans | | ||
| | (In Thousands) | | | | | |
Commercial, financial and agricultural | | $ | 11,043 | | | 44.76 | % |
Real estate - construction | | | 5,490 | | | 5.73 | % |
Real estate - mortgage | | | 5,395 | | | 47.92 | % |
Consumer | | | 751 | | | 1.59 | % |
Qualitative factors | | | 6,248 | | | - | % |
Total | | $ | 28,927 | | | 100.00 | % |
| | | | | Percentage of loans | | |
| | | | | in each category | | |
December 31, 2012 | | Amount | | to total loans | | ||
| | (In Thousands) | | | | | |
Commercial, financial and agricultural | | $ | 8,233 | | | 43.63 | % |
Real estate - construction | | | 6,511 | | | 6.70 | % |
Real estate - mortgage | | | 4,912 | | | 47.71 | % |
Consumer | | | 199 | | | 1.96 | % |
Qualitative factors | | | 6,403 | | | - | % |
Total | | $ | 26,258 | | | 100.00 | % |
27 | ||
| | September 30, 2013 | | December 31, 2012 | | ||||||||
| | | | | Number of | | | | | Number of | | ||
| | Balance | | Loans | | Balance | | Loans | | ||||
| | (Dollar Amounts In Thousands) | | ||||||||||
Nonaccrual loans: | | | | | | | | | | | | | |
Commercial, financial and agricultural | | $ | 843 | | | 9 | | $ | 276 | | | 2 | |
Real estate - construction | | | 4,558 | | | 14 | | | 6,460 | | | 19 | |
Real estate - mortgage: | | | | | | | | | | | | | |
Owner-occupied commercial | | | 3,692 | | | 4 | | | 2,786 | | | 3 | |
1-4 family mortgage | | | - | | | - | | | 453 | | | 2 | |
Other mortgage | | | 237 | | | 1 | | | 240 | | | 1 | |
Total real estate - mortgage | | | 3,929 | | | 5 | | | 3,479 | | | 6 | |
Consumer | | | 66 | | | 3 | | | 135 | | | 2 | |
Total Nonaccrual loans: | | $ | 9,396 | | | 31 | | $ | 10,350 | | | 29 | |
| | | | | | | | | | | | | |
90+ days past due and accruing: | | | | | | | | | | | | | |
Commercial, financial and agricultural | | $ | - | | | - | | $ | - | | | - | |
Real estate - construction | | | - | | | - | | | - | | | - | |
Real estate - mortgage: | | | | | | | | | | | | | |
Owner-occupied commercial | | | - | | | - | | | - | | | - | |
1-4 family mortgage | | | - | | | - | | | - | | | - | |
Other mortgage | | | - | | | - | | | - | | | - | |
Total real estate - mortgage | | | - | | | - | | | - | | | - | |
Consumer | | | - | | | - | | | 8 | | | 4 | |
Total 90+ days past due and accruing: | | $ | - | | | - | | $ | 8 | | | 4 | |
| | | | | | | | | | | | | |
Total Nonperforming Loans: | | $ | 9,396 | | | 31 | | $ | 10,358 | | | 33 | |
| | | | | | | | | | | | | |
Plus: Other real estate owned and repossessed assets | | | 14,258 | | | 63 | | | 9,721 | | | 38 | |
Total Nonperforming Assets | | $ | 23,654 | | | 94 | | $ | 20,079 | | | 71 | |
| | | | | | | | | | | | | |
Restructured accruing loans: | | | | | | | | | | | | | |
Commercial, financial and agricultural | | $ | 1,017 | | | 2 | | $ | 1,168 | | | 2 | |
Real estate - construction | | | - | | | - | | | 3,213 | | | 15 | |
Real estate - mortgage: | | | | | | | | | | | | | |
Owner-occupied commercial | | | - | | | - | | | 3,121 | | | 3 | |
1-4 family mortgage | | | 4,925 | | | 1 | | | 1,709 | | | 5 | |
Other mortgage | | | 291 | | | 1 | | | 302 | | | 1 | |
Total real estate - mortgage | | | 5,216 | | | 2 | | | 5,132 | | | 9 | |
Consumer | | | - | | | - | | | - | | | - | |
Total restructured accruing loans: | | $ | 6,233 | | | 4 | | $ | 9,513 | | | 26 | |
| | | | | | | | | | | | | |
Total Nonperforming assets and | | | | | | | | | | | | | |
restructured accruing loans | | $ | 29,887 | | | 98 | | $ | 29,592 | | | 97 | |
| | | | | | | | | | | | | |
Ratios: | | | | | | | | | | | | | |
Nonperforming loans to total loans | | | 0.34 | | % | | | | 0.44 | | % | | |
Nonperforming assets to total loans plus | | | | | | | | | | | | | |
other real estate owned and repossessed assets | | | 0.86 | | % | | | | 0.85 | | % | | |
Nonperforming loans plus restructured | | | | | | | | | | | | | |
accruing loans to total loans plus | | | | | | | | | | | | | |
other real estate owned and repossessed assets | | | 0.57 | | % | | | | 0.84 | | % | | |
28 | ||
29 | ||
| | Payments due by Period | | |||||||||||||
| | | | | | | | Over 1 - 3 | | Over 3 - 5 | | | | | ||
| | Total | | 1 year or less | | years | | years | | Over 5 years | | |||||
| | (In Thousands) | | |||||||||||||
Contractual Obligations (1) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Deposits without a stated maturity | | $ | 2,509,581 | | $ | - | | $ | - | | $ | - | | $ | - | |
Certificates of deposit (2) | | | 409,636 | | | 262,114 | | | 101,076 | | | 46,446 | | | - | |
Federal funds purchased | | | 170,090 | | | 170,090 | | | - | | | - | | | - | |
Subordinated debentures | | | 19,932 | | | - | | | - | | | - | | | 19,932 | |
Operating lease commitments | | | 16,702 | | | 2,481 | | | 4,935 | | | 4,185 | | | 5,101 | |
Total | | $ | 3,125,941 | | $ | 434,685 | | $ | 106,011 | | $ | 50,631 | | $ | 25,033 | |
30 | ||
| | | | | | | | | | | | | | | | To Be Well Capitalized | | ||||
| | | | | | | | | For Capital Adequacy | | | Under Prompt Corrective | | ||||||||
| | Actual | | | Purposes | | | Action Provisions | | ||||||||||||
| | Amount | | Ratio | | | Amount | | Ratio | | | Amount | | Ratio | | ||||||
As of September 30, 2013: | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 320,656 | | | 11.40 | % | | $ | 225,115 | | | 8.00 | % | | $ | N/A | | | N/A | % |
ServisFirst Bank | | | 322,262 | | | 11.45 | % | | | 225,098 | | | 8.00 | % | | | 281,372 | | | 10.00 | % |
Tier 1 Capital to Risk-Weighted Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 271,797 | | | 9.66 | % | | | 112,558 | | | 4.00 | % | | | N/A | | | N/A | % |
ServisFirst Bank | | | 293,335 | | | 10.43 | % | | | 112,549 | | | 4.00 | % | | | 168,823 | | | 6.00 | % |
Tier 1 Capital to Average Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 271,797 | | | 8.28 | % | | | 131,341 | | | 4.00 | % | | | N/A | | | N/A | % |
ServisFirst Bank | | | 293,335 | | | 8.94 | % | | | 131,294 | | | 4.00 | % | | | 164,118 | | | 5.00 | % |
| | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2012: | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 287,136 | | | 11.78 | % | | $ | 194,943 | | | 8.00 | % | | $ | N/A | | | N/A | % |
ServisFirst Bank | | | 284,141 | | | 11.60 | % | | | 194,942 | | | 8.00 | % | | | 243,678 | | | 10.00 | % |
Tier 1 Capital to Risk-Weighted Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 240,961 | | | 9.89 | % | | | 97,472 | | | 4.00 | % | | | N/A | | | N/A | % |
ServisFirst Bank | | | 257,883 | | | 10.58 | % | | | 97,471 | | | 4.00 | % | | | 146,207 | | | 6.00 | % |
Tier 1 Capital to Average Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 240,961 | | | 8.43 | % | | | 114,323 | | | 4.00 | % | | | N/A | | | N/A | % |
ServisFirst Bank | | | 257,883 | | | 9.03 | % | | | 114,227 | | | 4.00 | % | | | 142,784 | | | 5.00 | % |
| | | | | | | | | | | | | | | | | | | | | |
As of September 30, 2012: | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 287,868 | | | 12.99 | % | | $ | 177,349 | | | 8.00 | % | | $ | N/A | | | N/A | % |
ServisFirst Bank | | | 269,760 | | | 12.17 | % | | | 177,355 | | | 8.00 | % | | | 221,694 | | | 10.00 | % |
Tier 1 Capital to Risk-Weighted Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 263,264 | | | 11.88 | % | | | 88,674 | | | 4.00 | % | | | N/A | | | N/A | % |
ServisFirst Bank | | | 245,156 | | | 11.06 | % | | | 88,677 | | | 4.00 | % | | | 133,016 | | | 6.00 | % |
Tier 1 Capital to Average Assets: | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 263,264 | | | 9.92 | % | | | 106,104 | | | 4.00 | % | | | N/A | | | N/A | % |
ServisFirst Bank | | | 245,156 | | | 9.25 | % | | | 106,025 | | | 4.00 | % | | | 132,532 | | | 5.00 | % |
31 | ||
| | 9/30/2013 | | |
| | (In Thousands) | | |
Commitments to extend credit | | $ | 1,014,260 | |
Credit card arrangements | | | 30,848 | |
Standby letters of credit | | | 39,202 | |
| | $ | 1,084,310 | |
32 | ||
33 | ||
| | 2013 | | | 2012 | | ||||||||||||||
| | | | | Interest | | Average | | | | | | Interest | | Average | | ||||
| | Average | | Earned / | | Yield / | | | Average | | Earned / | | Yield / | | ||||||
| | Balance | | Paid | | Rate | | | Balance | | Paid | | Rate | | ||||||
Assets: | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | |
Loans, net of unearned income (1) | | | | | | | | | | | | | | | | | | | | |
Taxable | | $ | 2,640,444 | | $ | 30,367 | | | 4.56 | % | | $ | 2,079,759 | | $ | 25,502 | | | 4.88 | % |
Tax-exempt (2) | | | 2,483 | | | 37 | | | 5.91 | | | | 2,490 | | | 37 | | | 5.91 | |
Mortgage loans held for sale | | | 12,531 | | | 84 | | | 2.66 | | | | 21,613 | | | 96 | | | 1.77 | |
Investment securities: | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 152,135 | | | 980 | | | 2.56 | | | | 180,567 | | | 1,190 | | | 2.62 | |
Tax-exempt (2) | | | 118,001 | | | 1,228 | | | 4.13 | | | | 103,770 | | | 1,192 | | | 4.57 | |
Total investment securities (3) | | | 270,136 | | | 2,208 | | | 3.24 | | | | 284,337 | | | 2,382 | | | 3.33 | |
Federal funds sold | | | 62,192 | | | 44 | | | 0.28 | | | | 92,086 | | | 50 | | | 0.22 | |
Restricted equity securities | | | 3,738 | | | 25 | | | 2.65 | | | | 4,514 | | | 29 | | | 2.56 | |
Interest-bearing balances with banks | | | 161,169 | | | 117 | | | 0.29 | | | | 62,277 | | | 39 | | | 0.25 | |
Total interest-earning assets | | $ | 3,152,693 | | $ | 32,882 | | | 4.14 | % | | $ | 2,547,076 | | $ | 28,135 | | | 4.39 | % |
Non-interest-earning assets: | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | | 45,314 | | | | | | | | | | 39,352 | | | | | | | |
Net fixed assets and equipment | | | 9,052 | | | | | | | | | | 6,280 | | | | | | | |
interest and other assets | | | 76,477 | | | | | | | | | | 59,899 | | | | | | | |
Total assets | | $ | 3,283,536 | | | | | | | | | | 2,652,607 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities and stockholders' equity: | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits | | $ | 432,453 | | $ | 308 | | | 0.28 | % | | $ | 334,412 | | $ | 266 | | | 0.32 | % |
Savings deposits | | | 21,602 | | | 16 | | | 0.29 | | | | 17,444 | | | 12 | | | 0.27 | |
Money market accounts | | | 1,356,197 | | | 1,609 | | | 0.47 | | | | 1,075,224 | | | 1,489 | | | 0.55 | |
Time deposits | | | 408,600 | | | 1,198 | | | 1.16 | | | | 399,268 | | | 1,312 | | | 1.31 | |
Federal funds purchased | | | 168,121 | | | 118 | | | 0.28 | | | | 85,153 | | | 54 | | | 0.25 | |
Other borrowings | | | 19,928 | | | 283 | | | 5.63 | | | | 30,514 | | | 562 | | | 7.33 | |
Total interest-bearing liabilities | | $ | 2,406,901 | | $ | 3,532 | | | 0.58 | % | | $ | 1,942,015 | | $ | 3,695 | | | 0.76 | % |
Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing demand deposits | | | 599,379 | | | | | | | | | | 486,090 | | | | | | | |
Other liabilities | | | 7,250 | | | | | | | | | | 4,510 | | | | | | | |
Stockholders' equity | | | 266,427 | | | | | | | | | | 212,002 | | | | | | | |
Unrealized gains on securities and derivatives | | | 3,580 | | | | | | | | | | 7,990 | | | | | | | |
Total liabilities and stockholders' equity | | $ | 3,283,536 | | | | | | | | | $ | 2,652,607 | | | | | | | |
Net interest spread | | | | | | | | | 3.56 | % | | | | | | | | | 3.63 | % |
Net interest margin | | | | | | | | | 3.69 | % | | | | | | | | | 3.82 | % |
(1) | Non-accrual loans are included in average loan balances in all periods. Loan fees of $176,000 and $57,000 are included in interest income in 2013 and 2012, respectively. |
(2) | Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 35%. |
(3) | Unrealized gains of $5,507,000 and $12,292,000 are excluded from the yield calculation in 2013 and 2012, respectively. |
34 | ||
| | For the Three Months Ended September 30, | | |||||||
| | 2013 Compared to 2012 Increase (Decrease) in Interest Income and Expense Due to Changes in: | | |||||||
| | Volume | | Rate | | Total | | |||
| | (In Thousands) | | |||||||
Interest-earning assets: | | | | | | | | | | |
Loans, net of unearned income | | | | | | | | | | |
Taxable | | $ | 6,591 | | $ | (1,726) | | $ | 4,865 | |
Mortgages held for sale | | | (49) | | | 37 | | | (12) | |
Securities - taxable | | | (181) | | | (29) | | | (210) | |
Securities - non taxable | | | 156 | | | (120) | | | 36 | |
Federal funds sold | | | (19) | | | 13 | | | (6) | |
Restricted equity securities | | | (5) | | | 1 | | | (4) | |
Interest-bearing balances with banks | | | 71 | | | 7 | | | 78 | |
Total interest-earning assets | | | 6,564 | | | (1,817) | | | 4,747 | |
| | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | |
Interest-bearing demand deposits | | | 73 | | | (31) | | | 42 | |
Savings | | | 3 | | | 1 | | | 4 | |
Money market accounts | | | 356 | | | (236) | | | 120 | |
Time deposits | | | 31 | | | (145) | | | (114) | |
Federal funds purchased | | | 57 | | | 7 | | | 64 | |
Other borrowed funds | | | (168) | | | (111) | | | (279) | |
Total interest-bearing liabilities | | | 352 | | | (515) | | | (163) | |
| | | | | | | | | | |
Increase in net interest income | | $ | 6,212 | | $ | (1,302) | | $ | 4,910 | |
35 | ||
| | 2013 | | | 2012 | | ||||||||||||||
| | | | | Interest | | | | | | | | | Interest | | | | | ||
| | Average | | Earned / | | Average | | | Average | | Earned / | | Average | | ||||||
| | Balance | | Paid | | Yield / Rate | | | Balance | | Paid | | Yield / Rate | | ||||||
Assets: | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | |
Loans, net of unearned income (1) | | | | | | | | | | | | | | | | | | | | |
Taxable | | $ | 2,516,809 | | $ | 86,342 | | | 4.59 | % | | $ | 1,967,039 | | $ | 73,136 | | | 4.97 | % |
Tax-exempt (2) | | | 2,467 | | | 108 | | | 5.85 | | | | 1,347 | | | 58 | | | 5.75 | |
Mortgage loans held for sale | | | 15,312 | | | 251 | | | 2.19 | | | | 14,977 | | | 254 | | | 2.27 | |
Investment securities: | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 145,271 | | | 2,851 | | | 2.62 | | | | 197,980 | | | 3,828 | | | 2.58 | |
Tax-exempt (2) | | | 114,370 | | | 3,641 | | | 4.26 | | | | 98,966 | | | 3,500 | | | 4.72 | |
Total investment securities (3) | | | 259,641 | | | 6,492 | | | 3.34 | | | | 296,946 | | | 7,328 | | | 3.30 | |
Federal funds sold | | | 35,814 | | | 77 | | | 0.29 | | | | 93,760 | | | 145 | | | 0.21 | |
Restricted equity securities | | | 3,809 | | | 68 | | | 2.39 | | | | 4,427 | | | 74 | | | 2.23 | |
Interest-bearing balances with banks | | | 75,782 | | | 155 | | | 0.27 | | | | 67,625 | | | 127 | | | 0.25 | |
Total interest-earning assets | | $ | 2,909,634 | | $ | 93,493 | | | 4.30 | % | | $ | 2,446,121 | | $ | 81,122 | | | 4.43 | % |
Non-interest-earning assets: | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | | 42,990 | | | | | | | | | | 36,861 | | | | | | | |
Net fixed assets and equipment | | | 9,217 | | | | | | | | | | 5,649 | | | | | | | |
Allowance for loan losses, accrued interest and other assets | | | 75,150 | | | | | | | | | | 62,366 | | | | | | | |
Total assets | | $ | 3,036,991 | | | | | | | | | $ | 2,550,997 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Liabilities and stockholders' equity: | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits | | $ | 420,849 | | $ | 880 | | | 0.28 | % | | $ | 339,898 | | $ | 800 | | | 0.31 | % |
Savings deposits | | | 21,806 | | | 46 | | | 0.28 | | | | 16,468 | | | 34 | | | 0.28 | |
Money market accounts | | | 1,185,709 | | | 4,119 | | | 0.46 | | | | 1,013,300 | | | 4,344 | | | 0.57 | |
Time deposits | | | 402,458 | | | 3,583 | | | 1.19 | | | | 398,815 | | | 4,050 | | | 1.36 | |
Federal funds purchased | | | 163,725 | | | 338 | | | 0.28 | | | | 81,489 | | | 153 | | | 0.25 | |
Other borrowings | | | 22,403 | | | 1,043 | | | 6.22 | | | | 33,264 | | | 1,895 | | | 7.61 | |
Total interest-bearing liabilities | | $ | 2,216,950 | | $ | 10,009 | | | 0.60 | % | | $ | 1,883,234 | | $ | 11,276 | | | 0.80 | % |
Non-interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | |
Non-interest-bearing demand deposits | | | 554,368 | | | | | | | | | | 451,337 | | | | | | | |
Other liabilites | | | 11,034 | | | | | | | | | | 5,746 | | | | | | | |
Stockholders' equity | | | 248,879 | | | | | | | | | | 203,049 | | | | | | | |
Unrealized gains on securities and derivatives | | | 5,760 | | | | | | | | | | 7,631 | | | | | | | |
Total liabilities and stockholders' equity | | $ | 3,036,991 | | | | | | | | | $ | 2,550,997 | | | | | | | |
Net interest spread | | | | | | | | | 3.70 | % | | | | | | | | | 3.63 | % |
Net interest margin | | | | | | | | | 3.84 | % | | | | | | | | | 3.81 | % |
(1) | Non-accrual loans are included in average loan balances in all periods. Loan fees of $241,000 are included in interest income in 2013 and 2012. |
(2) | Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 35%. |
(3) | Unrealized gains of $8,861,000 and $11,905,000 are excluded from the yield calculation in 2013 and 2012, respectively. |
36 | ||
| | For the Nine Months Ended September 30, | | |||||||
| | 2013 Compared to 2012 Increase (Decrease) in Interest Income and Expense Due to Changes in: | | |||||||
| | Volume | | Rate | | Total | | |||
| | (In Thousands) | | |||||||
Interest-earning assets: | | | | | | | | | | |
Loans, net of unearned income | | | | | | | | | | |
Taxable | | $ | 19,143 | | $ | (5,937) | | $ | 13,206 | |
Tax-exempt | | | 49 | | | 1 | | | 50 | |
Mortgages held for sale | | | 6 | | | (9) | | | (3) | |
Taxable | | | (1,037) | | | 60 | | | (977) | |
Tax-exempt | | | 509 | | | (368) | | | 141 | |
Federal funds sold | | | (111) | | | 43 | | | (68) | |
Restricted equity securities | | | (11) | | | 5 | | | (6) | |
Interest-bearing balances with banks | | | 16 | | | 12 | | | 28 | |
Total interest-earning assets | | | 18,564 | | | (6,193) | | | 12,371 | |
| | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | |
Interest-bearing demand deposits | | | 176 | | | (96) | | | 80 | |
Savings | | | 11 | | | 1 | | | 12 | |
Money market accounts | | | 670 | | | (895) | | | (225) | |
Time deposits | | | 36 | | | (503) | | | (467) | |
Federal funds purchased | | | 169 | | | 16 | | | 185 | |
Other borrowed funds | | | (547) | | | (305) | | | (852) | |
Total interest-bearing liabilities | | | 515 | | | (1,782) | | | (1,267) | |
Increase in net interest income | | $ | 18,049 | | $ | (4,411) | | $ | 13,638 | |
37 | ||
| ⋅ | Salary and benefit expense increased $1.3 million, or 22.8%, to $7.0 million for the three months ended September 30, 2013 from $5.7 million for the corresponding period in 2012, and increased $3.7 million, or 23.0%, to $19.8 million for the nine months ended September 30, 2013 from $16.1 million for the corresponding period in 2012. We had 264 full-time equivalent employees at September 30, 2013 compared to 223 at September 30, 2012, a 18.4% increase. Most of this increase in number of employees was due to our continued expansion in Pensacola, Florida, and our recent entry into the Mobile, Alabama and Nashville, Tennessee markets. We also have hired support staff as a result of continued expansion and growth in our core business lines. |
| | |
| ⋅ | Equipment and occupancy expense increased $0.3 million, or 30.0%, to $1.3 million for the three months ended September 30, 2013 from $1.0 million for the corresponding period in 2012 and increased $1.0 million, or 34.5%, to $3.9 million for the nine months ended September 30, 2013 from $2.9 million for the corresponding period in 2012. This increase in occupancy expense is largely the result of our expansion into the Mobile, Alabama and Nashville, Tennessee markets. We also leased additional office space adjacent to our Birmingham, Alabama headquarters building in which to house operations staff. |
| | |
| ⋅ | Professional service expense increased $0.1 million, or 33.3%, to $0.4 million for the three months ended September 30, 2013 from $0.3 million for the corresponding period in 2012 and increased $0.3 million, or 30.0%, to $1.3 million for the nine months ended September 30, 2013 from $1.0 million for the corresponding period in 2012. These increases are the result of legal expenses, consulting fees and temporary employee costs related to corporate transactions and projects to improve our operating efficiencies in support areas of the Bank. |
38 | ||
| ⋅ | Expenses related to OREO decreased $0.8 million to $0.4 million for the three months ended September 30, 2013, from $1.2 million for the corresponding period in 2012, and decreased $0.8 million to $1.0 million for the nine months ended September 30, 2013 from $1.8 million for the corresponding period in 2012. OREO expenses were lower as a result of no write-downs in value during the three months ended September 30, 2013, compared to $1.0 million for the three months ended September 30, 2012, and from $1.4 million for the nine months ended September 30, 2012 to $0.4 million for the nine months ended September 30, 2013. |
| | |
| ⋅ | Other operating expenses decreased $0.2 million, or 7.4%, to $2.5 million for the three months ended September 30, 2013 compared to the corresponding period in 2012, and increased $0.7 million, or 9.6%, to $8.0 million compared to the corresponding period in 2012. These increases are the result of increases in loan expenses, consumer use taxes, postage and supplies, and communications expenses. All of these increases generally relate to our expansion and growth. Additionally, we settled a lawsuit with a client during the second quarter 2013 for $100,000. |
39 | ||
40 | ||
Exhibit: | | Description |
31.01 | | Certification of principal executive officer pursuant to Rule 13a-14(a). |
31.02 | | Certification of principal financial officer pursuant to Rule 13a-14(a). |
32.01 | | Certification of principal executive officer pursuant to 18 U.S.C. Section 1350. |
32.02 | | Certification of principal financial officer pursuant to 18 U.S.C. Section 1350. |
101.INS | | XBRL Instance Document |
101.SCH | | XBRL Taxonomy Extension Schema Document |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document |
101.LAB | | XBRL Taxonomy Extension Label Linkbase Document |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase Document |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase Document |
| SERVISFIRST BANCSHARES, INC. | |
| | |
Date: October 30, 2013 | By | /s/ Thomas A. Broughton III |
| | Thomas A. Broughton III |
| | President and Chief Executive Officer |
| | |
Date: October 30, 2013 | By | /s/ William M. Foshee |
| | William M. Foshee |
| | Chief Financial Officer |
41 | ||