Attached files

file filename
8-K - FORM 8-K - CenterState Bank Corpd715378d8k.htm
FOR IMMEDIATE RELEASE      Exhibit 99.1   

April 22, 2014

  

CenterState Banks, Inc. Announces

First Quarter 2014 Operating Results

(All dollar amounts are in thousands, except per share information)

(All earnings per share amounts are reported on a diluted basis unless otherwise noted)

DAVENPORT, FL. – April 22, 2014 - CenterState Banks, Inc. (NASDAQ: CSFL) reported earnings per share of $0.03 ($0.13 excluding merger expenses and branch closure related expenses) on net income of $1,053 for the first quarter of 2014, compared to $0.06 per share on net income of $1,800 reported during the prior quarter.

A comparison of current quarter earnings and prior quarter is presented in the table below:

 

     1Q14      4Q13  

Earnings per share (GAAP)

   $ 0.03       $ 0.06   

Net operating income per share (Non-GAAP)

   $ 0.13       $ 0.07   

Net operating income is a non-gaap financial measurement used by management to evaluate and monitor financial results of operations excluding certain non-recurring items that include merger and acquisition related expenses and non-recurring charges related to the Company’s efficiency and profitability initiatives announced last quarter, which included impairment charges on the real estate of several of the branches closed during April 2014. A reconciliation table of this non-gaap measurement is presented on page 16, Explanation of Certain Unaudited Non-GAAP Financial Measures.

The primary reason for the increase in net operating income between sequential quarters is the January 17, 2014 acquisition of Gulfstream Bancshares, Inc. and its subsidiary Gulfstream Business Bank (collectively “Gulfstream”). The Company’s NIM remained stable at 4.65% for each of the two comparable quarters, while net interest income increased by $4,112 due to higher average balances of interest earning assets, resulting from the acquisition of Gulfstream. Operating expenses (included in “All other non-interest expense” in the Quarterly Condensed Consolidated Statements of Operations on page 4) increased between the comparable periods due to the four branches and additional operating expenses also acquired from Gulfstream. Gulfstream’s core data processing system was converted into CenterState’s core system on February 14, 2014, and as such, CenterState expects to recognize additional efficiencies in the second quarter compared to the first quarter. The core system termination fees, conversion fees as well as other Gulfstream merger related expenses were approximately $2,072 during the current quarter and are included in “Merger and acquisition related expenses” in the Quarterly Condensed Consolidated Statements on page 4.

In January 2014, the Company announced its efficiency and enhanced profitability initiatives which included consolidating and closing 7 branches and one stand-alone drive-thru facility. These have been closed during April. The Company estimated that the branch closures and other initiatives would produce gross cost savings of approximately $685 during 2Q14 compared to 1Q14. The cumulative quarterly gross cost savings are expected to approximate $1,500 ($6 million on an annualized run-rate basis) compared to the third quarter of 2013, the baseline measurement quarter, by the second quarter of 2015. In January 2014, management also reported that the one-time charges related to these initiatives and the Gulfstream merger related expenses combined would approximate $5.1 million in 1Q14. Actual one time charges recognized during 1Q14 was approximately $5.5 million, however approximately $275 of this amount was initial merger expenses related to the January 29, 2014 announced acquisition of First Southern Bancorp, Inc. (“First Southern) which was not contemplated in the $5.1 million estimate. These charges included approximately $2.5 million of impairment charges on branch office real estate transferred to held-for-sale.

 

1


As the Gulfstream merger is now fully integrated, management’s focus is now on the completion and integration of First Southern and its subsidiary, First Southern Bank (collectively “First Southern”). The various regulatory applications are in process and the initial registration statement was filed on April 1, 2014. Management expects to close the transaction later this summer.

Loan growth

Non purchased credit impaired (“PCI”) loans increased $322,076 during the quarter, but this included $329,515 acquired on January 17th in the Gulfstream acquisition. Excluding the Gulfstream acquisition, the Company’s non-PCI loans decreased $7,439, or approximately 2.4% on an annualized basis. A summary of the current quarter’s change in non-PCI loans outstanding is presented in the table below.

 

Balance at 12/31/13

   $ 1,242,758   

Acquisition of non-PCI loans from Gulfstream 1/17/14

     329,515   

Net change in non-PCI loans during the quarter

     (7,439
  

 

 

 

Balance at 3/31/14

   $ 1,564,834   
  

 

 

 

Total PCI loans increased by $19,379 during the quarter, which included $30,068 of PCI loans acquired on January 17th in the Gulfstream acquisition. Excluding the Gulfstream acquisition, the Company’s PCI loans decreased $10,689, or approximately 18.5% on an annualized basis. Of the $250,800 PCI loans outstanding at March 31, 2014 $219,733 are covered by FDIC loss sharing agreements. A summary of the current quarter’s change in PCI loans outstanding is presented in the table below.

 

Balance at 12/31/13

   $ 231,421   

Acquisition of PCI loans from Gulfstream 1/17/14

     30,068   

Net change in PCI loans during the quarter

     (10,689
  

 

 

 

Balance at 3/31/14

   $ 250,800   
  

 

 

 

Total new loans originated during the quarter approximated $76.5 million, of which $58.6 million were funded. The weighted average interest rate on funded loans was approximately 4.54%. About 27% of loan production was single family residential, 33% commercial real estate (“CRE”), 24% commercial and industrial (“C&I”) and 16% were all other. Approximately 65% of the current quarter production was fixed rate and 35% variable rate. The graph below summarizes total loan production and funded loan production over the past nine quarters.

 

2


LOGO

Although the production was lower in 1Q14 compared to 4Q13, the pipeline is $140 million at March 31, 2014 compared to $114 million at December 31, 2013.

FDIC covered PCI loans and the related indemnification asset

Total PCI loans at March 31, 2014 is equal to $250,800 of which $219,733 are covered by FDIC loss sharing agreements. FDIC covered PCI loans have been performing better than previously estimated. To the extent future estimated cash flows have improved (i.e. future estimated losses have decreased), the additional amount of future estimated cash flows are accreted into interest income over the remaining life of the related loan pool(s), thereby increasing the pool’s yield. The yields on the aggregate covered portion of the PCI loan portfolio have been trending upward as a result of a decrease in the estimate of future losses. During the past nine quarters, the yields on the covered PCI loan portfolio were as follows:

 

(unaudited)

   1Q14     4Q13     3Q13     2Q13     1Q13     4Q12     3Q12     2Q12     1Q12  

FDIC covered PCI loans

     13.74     12.91     14.15     12.03     11.06     7.71     7.03     7.51     6.69

The FDIC Indemnification Asset (“IA”) represents the amount that is expected to be collected from the FDIC for reimbursement of 80% of the estimated losses in the covered PCI loan pools. When the Company decreases its estimate of future losses, the expected reimbursement from the FDIC, or IA, is decreased by 80% of this amount. The decrease in estimated reimbursements is expensed (negative accretion) over the lesser of the remaining expected life of the related loan pool(s) or the remaining term of the related loss share agreement(s), and is included in the Company’s non-interest income as a negative amount.

At March 31, 2014, the total IA on the Company’s balance sheet was $64,719. Of this amount, the Company expects to receive reimbursements from the FDIC of approximately $30,805 related to future estimated losses, and expects to expense approximately $33,914 for previously estimated losses that are no longer expected. The $33,914 is now expected to be paid by the borrower (or realized upon the sale of OREO) instead of a reimbursement from the FDIC. At March 31, 2014, the $33,914 previously estimated reimbursements from the FDIC will be written off as expense (negative accretion) in the Company’s non-interest income as summarized below.

 

Year

        

Year

      

2014 (9 months)

     37.4   2018      5.3

2015

     25.2   2019      4.6

2016

     16.6   2020 thru 2022      4.0
       

 

 

 

2017

     6.9   Total      100.0
       

 

 

 

 

3


Quarterly condensed consolidated income statements (unaudited) are shown below for the periods indicated. See notes 1 and 2 below for a discussion related to FDIC revenue and amortization (negative accretion) included in non-interest income.

Quarterly Condensed Consolidated Statements of Operations (unaudited)

 

For the quarter ended:

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

Interest income

  $ 29,782      $ 25,479      $ 26,034      $ 24,487      $ 24,378   

Interest expense

    1,589        1,398        1,424        1,507        1,556   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

    28,193        24,081        24,610        22,980        22,822   

Recovery (provision) for loan losses

    41        (183     1,273        (1,374     360   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after loan loss provision

    28,234        23,898        25,883        21,606        23,182   

Income from correspondent banking and bond sales division

    3,136        3,070        2,909        4,904        6,140   

Gain on sale of securities available for sale

    —          22        —          1,008        30   

FDIC- IA amortization (negative accretion) (1)

    (5,185     (4,500     (3,836     (3,272     (2,199

FDIC- revenue (2)

    1,268        185        3,333        1,396        628   

All other non-interest income

    6,541        6,420        6,201        5,827        5,680   

Credit related expenses

    (523     (510     (821     (1,014     (1,105

FDIC credit related expenses

    (1,301     (1,310     (4,934     (2,120     (916

Correspondent banking division expenses

    (4,378     (4,683     (4,377     (5,363     (6,075

Merger and acquisition related expenses

    (2,347     (539     (183     —          —     

Branch closure and efficiency initiatives

    (3,158     —          —          —          —     

All other non-interest expense

    (20,696     (19,407     (19,535     (18,876     (18,994
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax

    1,591        2,646        4,640        4,096        6,371   

Income tax provision

    (538     (846     (1,531     (1,338     (1,795
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME

  $ 1,053      $ 1,800      $ 3,109      $ 2,758      $ 4,576   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share (basic) (GAAP)

  $ 0.03      $ 0.06      $ 0.10      $ 0.09      $ 0.15   

Earnings per share (diluted) (GAAP)

  $ 0.03      $ 0.06      $ 0.10      $ 0.09      $ 0.15   

Net operating income per share (Non-GAAP) (3)

  $ 0.13      $ 0.07      $ 0.11      $ 0.07      $ 0.15   

Average common shares outstanding (basic)

    34,465,022        30,112,475        30,109,728        30,098,853        30,089,726   

Average common shares outstanding (diluted)

    34,862,703        30,244,648        30,243,873        30,161,241        30,159,188   

Common shares outstanding at period end

    35,535,530        30,112,475        30,112,475        30,104,270        30,095,520   

 

note 1: On the date of an FDIC acquisition (with loss share), the Company estimates expected future losses and the timing of those losses by loan pool. The related reimbursements from the FDIC for approximately 80% of those losses are recorded as a receivable from the FDIC, referred to as indemnification asset or “IA.” The Company updates its estimate of future losses and the timing of the losses each quarter. To the extent management estimates that future losses are less than prior expected future losses, management adjusts its estimates of future expected cash flows and this increase is accreted to interest income over the remaining life of those specific loan pools, increasing the yield on loans. Because management no longer expects these incremental future losses on the loan pool(s), then the expected future reimbursements from the FDIC for approximately 80% of these losses are also reduced. Instead of immediately charging down the IA for expected future FDIC reimbursements, the IA is written down over the shorter of the loss share period or the life of the related loan pool(s) by negative accretion (amortization) in this line item.
note 2: Two FDIC related revenue items are included in this line item. The first item is FDIC reimbursement income from the sale of OREO. When OREO (those covered by loss share agreements) is sold for a loss, approximately 80% of the loss is recognized as income and included in this line item. Second, when a loan pool (with loss share) is impaired, the impairment expense is included in provision for loan losses, and approximately 80% of that loss is recognized as income from FDIC reimbursement, and included in this line item as well.
note 3: This non-gaap metric represents gaap net income excluding nonrecurring income and expense items net of the effective tax rate for the period presented. Items excluded are gains on sales of securities held for sale, acquisition and merger related expenses and one time charges related to the Company’s efficiency and profitability initiatives announced last quarter, which include impairment charges on the real estate of several of the branches closed during April 2014, divided by the average diluted common shares outstanding. A reconciliation table is presented on page 16, Explanation of Certain Unaudited Non-GAAP Financial Measures.

 

4


The condensed quarterly results of the Company’s correspondent banking and bond sales segment are presented below.

Quarterly Condensed Segment Information - Correspondent banking and bond sales division (unaudited)

 

For the quarter ended:

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

Net interest income

   $ 707      $ 748      $ 725      $ 607      $ 774   

Total non-interest income (note 1)

     3,931        4,025        3,771        5,609        7,005   

Total non-interest expense (note 2)

     (4,378     (4,683     (4,377     (5,363     (6,075

Income tax provision

     (100     (35     (46     (329     (657
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 160      $ 55      $ 73      $ 524      $ 1,047   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Contribution to diluted earnings per share

   $ —        $ —        $ —        $ 0.02      $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allocation of indirect expense net of inter-company earnings credit, net of income tax benefit (note 3)

   $ (150   $ (353   $ (303   $ (283   $ (286
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Contribution to diluted earnings per share after deduction of allocated indirect expenses

   $ —        $ (0.01   $ (0.01   $ 0.01      $ 0.03   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

note 1: The primary component in this line item is gross commissions earned on bond sales (“income from correspondent banking and bond sales division”) which was $3,136, $3,070, $2,909, $4,904 and $6,140 for 1Q14, 4Q13, 3Q13, 2Q13 and 1Q13 respectively. The remaining non interest income items in this category include fees from safe-keeping activities, bond accounting services, asset/liability consulting related activities, international wires, clearing and corporate checking account services, and other correspondent banking related revenue and fees.
note 2: A significant portion of these expenses are variable in nature and are a derivative of the income from correspondent banking and bond sales division. The amounts do not include any indirect support allocation costs.
note 3: A portion of the cost of the Company’s indirect departments such as human resources, accounting, deposit operations, item processing, information technology, compliance and others have been allocated to the correspondent banking and bond sales division based on management’s estimates. In addition, commencing in 1Q14, an inter-company earnings credit is allocated to the segment for services provided to the commercial bank segment, also based on management’s estimates and judgment.

Net Interest Margin (“NIM”)

The Company’s NIM remained stable quarter to quarter at 4.65%. The yields on non PCI loans, 4.64% during 4Q13, would have decreased slightly in 1Q14 because the average interest rate on new loans funded during 1Q14 was approximately 4.54%, but the yields on the non PCI loans acquired from Gulfstream during the current quarter were higher than the 4.64% average from last quarter, which is the primary reason why the yield in this loan category increased from 4.64% to 4.75% between sequential quarters.

Total PCI loan yields increased from 13.00% to 13.27% between sequential quarters primarily due to an increase in the yield on FDIC covered PCI loans, which comprises approximately 88% of this portfolio. Yield on FDIC covered PCI loans increased from approximately 12.91% to 13.74% between sequential quarters. The FDIC covered PCI loans are performing better than previously estimated, and as such the future estimated cash flows are higher, which is accreted into interest income over the remaining lives of the loan pools resulting in increasing yields.

 

5


The table below summarizes yields and costs by various interest earning asset and interest bearing liability account types for the current quarter, the previous calendar quarter and the same quarter last year.

Yield and cost table (unaudited)

 

     1Q14     4Q13     1Q13  
     average      interest      avg     average      interest      avg     average      interest      avg  
     balance      inc/exp      rate     balance      inc/exp      rate     balance      inc/exp      rate  

Loans (TEY)*

   $ 1,513,060       $ 17,727         4.75   $ 1,229,868       $ 14,388         4.64   $ 1,133,046       $ 13,718         4.91

PCI loans (note 1)

     251,587         8,231         13.27     240,804         7,890         13.00     287,181         7,827         11.05

Taxable securities

     492,766         3,478         2.86     414,107         2,843         2.72     417,185         2,389         2.32

Tax -exempt securities (TEY)

     39,280         511         5.28     39,551         516         5.18     43,043         533         5.02

Fed funds sold and other

     197,915         239         0.49     161,270         210         0.52     137,776         198         0.58
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Tot. interest earning assets(TEY)

   $ 2,494,608       $ 30,186         4.91   $ 2,085,600       $ 25,847         4.92   $ 2,018,231       $ 24,665         4.96
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Interest bearing deposits

   $ 1,653,806       $ 1,337         0.33   $ 1,405,244       $ 1,225         0.35   $ 1,462,511       $ 1,383         0.38

Fed funds purchased

     41,999         6         0.06     34,782         5         0.06     44,662         5         0.05

Other borrowings

     29,768         23         0.31     19,729         18         0.36     20,381         18         0.36

Corporate debentures

     22,573         223         4.01     16,994         150         3.50     16,975         150         3.58
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest bearing liabilities

   $ 1,748,146       $ 1,589         0.37   $ 1,476,749       $ 1,398         0.38   $ 1,544,529       $ 1,556         0.41
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Net Interest Spread (TEY)

           4.54           4.54           4.55
        

 

 

         

 

 

         

 

 

 

Net Interest Margin (TEY)

           4.65           4.65           4.64
        

 

 

         

 

 

         

 

 

 

 

* TEY = tax equivalent yield
note 1: Purchased Credit Impaired (“PCI”) loans are loans accounted for pursuant to ASC Topic 310-30. Total PCI loans at March 31, 2014 are equal to $250,800, of which $219,733 is covered by FDIC loss share agreements.

The table below summarizes the Company’s yields on interest earning assets and costs of interest bearing liabilities over the prior five quarters.

Five quarter trend of yields and costs (unaudited)

 

For the quarter ended:

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

Yield on loans (TEY)*

     4.75     4.64     4.70     4.84     4.91

Yield on PCI loans

     13.27     13.00     14.17     12.03     11.05

Yield on securities (TEY)

     3.04     2.94     2.62     2.44     2.57

Yield on fed funds sold and other

     0.49     0.52     0.74     0.51     0.58

Yield on total interest earning assets

     4.84     4.85     5.18     4.82     4.90

Yield on total interest earning assets (TEY)

     4.91     4.92     5.25     4.89     4.96

Cost of interest bearing deposits

     0.33     0.35     0.35     0.37     0.38

Cost of fed funds purchased

     0.06     0.06     0.05     0.07     0.05

Cost of other borrowings

     0.31     0.36     0.36     0.35     0.36

Cost of corporate debentures

     4.01     3.50     3.55     3.54     3.58

Cost of interest bearing liabilities

     0.37     0.38     0.38     0.40     0.41

Net interest margin (TEY)

     4.65     4.65     4.96     4.59     4.64

Cost of total deposits

     0.22     0.24     0.25     0.27     0.28

 

* TEY = tax equivalent yield

 

6


The table below summarizes selected financial ratios over the prior five quarters.

Selected financial ratios (unaudited)

 

As of or for the quarter ended:

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

Return on average assets (annualized)

     0.15     0.30     0.53     0.46     0.78

Return on average equity (annualized)

     1.32     2.60     4.56     4.00     6.76

Loan / deposit ratio

     71.0     71.7     74.3     72.6     70.3

Stockholders’ equity (to total assets)

     11.1     11.3     11.7     11.5     11.6

Common tangible equity (to total tangible assets)

     9.4     9.4     9.7     9.5     9.6

Tier 1 capital (to average assets)

     10.0     10.4     10.6     10.3     10.1

Efficiency ratio, including correspondent banking (note 1)

     74.6     80.9     78.1     77.8     75.6

Efficiency ratio, excluding correspondent banking (note 2)

     70.9     75.2     72.8     73.7     73.0

Common equity per common share

   $ 9.38      $ 9.08      $ 9.06      $ 9.02      $ 9.18   

Common tangible equity per common share

   $ 6.95      $ 7.38      $ 7.35      $ 7.30      $ 7.45   

 

note 1: Numerator equals non-interest expense less non-recurring expenses (e.g. merger costs, bank property impairment, etc.) less intangible amortization (both CDI and Trust intangible) less credit related expenses. Denominator equals net interest income on a taxable equivalent yield basis (“TEY”) before the provision for loan losses plus non-interest income less non-recurring income (e.g. gain on sale of securities available for sale, etc.) less FDIC income related to losses on the sales of covered OREO properties and impairment of loan pool(s) covered by FDIC loss share arrangements.
note 2: Numerator starts with the same numerator as in “note 1”, less correspondent bank non-interest expense, including indirect expense allocations. Denominator starts with the same denominator as in “note 1”, less correspondent bank net interest income and less correspondent bank non-interest income.

 

7


Loan portfolio mix and covered loans

Approximately 12% of the Company’s loans, or $219,733, are covered by FDIC loss sharing agreements related to the acquisition of three failed financial institutions during the third quarter of 2010 and two during the first quarter of 2012. Pursuant to the terms of the loss sharing agreements, the FDIC is obligated to reimburse the Company for 80% of losses with respect to the covered loans beginning with the first dollar of loss incurred, subject to the terms of the agreements. The Company will reimburse the FDIC for its share of recoveries with respect to the covered loans. The loss sharing agreements applicable to single family residential mortgage loans provide for FDIC loss sharing and the Company reimbursement to the FDIC for recoveries for ten years. The loss sharing agreements applicable to commercial loans provides for FDIC loss sharing for five years and Company reimbursement to the FDIC for a total of eight years for recoveries. All of the covered loans acquired are accounted for pursuant to ASC Topic 310-30.

In addition to the FDIC covered loans, the Company also has $31,067 of other Purchased Credit Impaired (“PCI”) loans at March 31, 2014 which are also accounted for pursuant to ASC Topic 310-30. Of this amount $1,101 are consumer loans acquired pursuant to FDIC assisted transactions of failed financial institutions that are not covered by FDIC loss sharing agreements and $29,966 acquired in the Company’s January 17, 2014 acquisition of Gulfstream Business Bank. The table below summarizes the Company’s loan mix over the most recent five quarter ends.

Loan mix (unaudited)

 

At quarter ended:

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

Loans

             

Real estate loans

             

Residential

   $ 495,450       $ 458,331       $ 449,224       $ 437,946      $ 432,892   

Commercial

     736,406         528,710         529,172         504,487        478,790   

Land, development and construction loans

     60,726         62,503         60,375         60,928        59,524   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total real estate loans

     1,292,582         1,049,544         1,038,771         1,003,361        971,206   

Commercial loans

     217,482         143,263         126,451         124,465        115,217   

Consumer and other loans

     54,205         49,547         49,065         48,084        47,991   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total loans before unearned fees and costs

     1,564,269         1,242,354         1,214,287         1,175,910        1,134,414   

Unearned fees and costs

     565         404         135         (2     (217
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total Non-PCI loans

     1,564,834         1,242,758         1,214,422         1,175,908        1,134,197   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

PCI loans

             

Real estate loans

             

Residential

     117,879         120,030         124,027         128,930        135,068   

Commercial

     112,558         100,012         109,285         118,999        130,549   

Land, development and construction loans

     11,144         6,381         5,673         4,897        7,777   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total real estate loans

     241,581         226,423         238,985         252,826        273,394   

Commercial loans

     8,118         3,850         3,906         4,002        4,577   

Consumer and other loans (note 1)

     1,101         1,148         1,259         2,851        2,818   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total PCI loans (note 2)

     250,800         231,421         244,150         259,679        280,789   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total Loans

   $ 1,815,634       $ 1,474,179       $ 1,458,572       $ 1,435,587      $ 1,414,986   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

note 1: Consumer loans acquired pursuant to five FDIC assisted transactions of failed financial institutions during the third quarter of 2010 and first quarter of 2012. These loans are not covered by an FDIC loss share agreement and are being accounted for pursuant to ASC Topic 310-30.
note 2: Included in the $250,800 PCI loans at March 31, 2014 are $219,733 of loans that are covered by FDIC loss sharing arrangements. Of the remaining PCI loan amount, $29,966 were acquired in the Company’s January 17, 2014 acquisition of Gulfstream Business Bank and $1,101 are consumer loans acquired pursuant to FDIC assisted transactions of failed financial institutions that are not covered by FDIC loss sharing agreements referred to in note 1 above.

 

8


Credit quality and allowance for loan losses

During the quarter, excluding PCI loans, the Company recorded a negative loan loss provision expense of $464 and charge-offs net of recoveries of $317, resulting in a decrease in the allowance for loan losses (excluding PCI loans) of $781 as shown in the table below.

With regard to PCI loans, the Company recorded a loan loss provision expense of $423, resulting in an increase in the allowance for loan losses on PCI loans of $423. See the table “Allowance for loan losses” for additional information.

The allowance for loan losses (“ALLL”) was $20,096 at March 31, 2014 compared to $20,454 at December 31, 2013, a decrease of $358. This decrease is the result of the aggregate effect of a $889 decrease in general loan loss allowance, a $108 increase in the specific loan loss allowance related to impaired loans and a $423 increase in the loan loss allowance related to PCI loans accounted for pursuant to ASC Topic 310-30. The changes in the Company’s ALLL components between March 31, 2014 and December 31, 2013 are summarized in the table below.

 

     Mar 31, 2014     Dec 31, 2013     increase (decrease)  
     loan      ALLL            loan      ALLL            loan     ALLL        
     balance      balance      %     balance      balance      %     balance     balance        

Non impaired loans

   $ 1,218,614       $ 16,994         1.39   $ 1,218,648       $ 17,883         1.47   $ (34   $ (889     -8 bps   

Gulfstream loans (note 1)

     319,665         —           —       —              —       319,665        —       

Impaired loans

     26,555         1,919         7.23     24,110         1,811         7.51     2,445        108        -28 bps   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Non-PCI loans

     1,564,834         18,913         1.21     1,242,758         19,694         1.58     322,076        (781     -37 bps   

PCI loans (note 2)

     250,800         1,183           231,421         760           19,379        423     
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

   $ 1,815,634       $ 20,096         1.11   $ 1,474,179       $ 20,454         1.39   $ 341,455      $ (358     -28 bps   

 

note 1: Loans acquired in the Company’s January 17, 2014 acquisition of Gulfstream Business Bank that are not PCI loans. These are performing loans recorded at estimated fair value at the acquisition date. The fair value adjustment at the acquisition date was approximately $7,680, or approximately 2.3% of the outstanding aggregate loan balances. This amount is accreted into interest income over the remaining lives of the related loans on a level yield basis. Because these loans were recorded at estimated fair value on January 17, 2014, no provision for loan loss was recorded related to these loans at March 31, 2014.
note 2: Included in the $250,800 PCI loans at March 31, 2014 are $219,733 of loans that are covered by FDIC loss sharing arrangements. Of the remaining PCI loan amount, $29,966 were acquired in the Company’s January 17, 2014 acquisition of Gulfstream Business Bank and $1,101 are consumer loans acquired pursuant to FDIC assisted transactions of failed financial institutions that are not covered by FDIC loss sharing agreements.

The general loan loss allowance (non-impaired loans) decreased by a net amount of $889. This decrease was primarily due to the continued improvement in the local economy and real estate market, and the continued decline in the Company’s two year charge-off history. The Company’s other credit metrics, such as the levels of and trends in the Company’s non-performing loans, past-due loans and impaired loans were also considered when adjusting its qualitative factors, which ultimately increased the current two year historical loss factor ratios.

The specific loan loss allowance (impaired loans) is the aggregate of the results of individual analyses prepared for each one of the impaired loans, excluding PCI loans. The Company recorded partial charge offs in lieu of specific allowance for a number of the impaired loans. The Company’s impaired loans have been written down by $1,454 to $26,555 ($24,636 when the $1,919 specific allowance is considered) from their legal unpaid principal balance outstanding of $28,009. In the aggregate, total impaired loans have been written down to approximately 88% of their legal unpaid principal balance, and non-performing impaired loans have been written down to approximately 78% of

 

9


their legal unpaid principal balance. The Company’s total non-performing loans (non-accrual loans plus loans past due greater than 90 days and still accruing, $30,689 at March 31, 2014) have been written down to approximately 82% of their legal unpaid principal balance.

Approximately $14,740 of the Company’s impaired loans (56%) are accruing performing loans. This group of impaired loans is not included in the Company’s non-performing loans or non-performing assets categories.

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

Management believes the Company’s allowance for loan losses is adequate at March 31, 2014. However, management recognizes that many factors can adversely impact various segments of the Company’s market and customers, and therefore there is no assurance as to the amount of losses or probable losses which may develop in the future. The table below summarizes the changes in allowance for loan losses during the previous five quarters.

Allowance for loan losses (unaudited)

 

as of or for the quarter ending

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

Loans, excluding PCI loans

          

Allowance at beginning of period

   $ 19,694      $ 19,265      $ 21,800      $ 22,631      $ 24,033   

Charge-offs

     (1,160     (774     (1,570     (2,603     (1,231

Recoveries

     843        457        344        310        163   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     (317     (317     (1,226     (2,293     (1,068

(Recovery) provision for loan losses

     (464     746        (1,309     1,462        (334
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance at end of period for loans other than PCI loans

   $ 18,913      $ 19,694      $ 19,265      $ 21,800      $ 22,631   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PCI loans

          

Allowance at beginning of period

   $ 760      $ 2,056      $ 2,020      $ 2,623      $ 2,649   

Charge-offs

     —          (733     —          (515     —     

Recoveries

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net charge-offs

     —          (733     —          (515     —     

Provision (recovery) for loan losses

     423        (563     36        (88     (26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance at end of period for PCI loans

   $ 1,183      $ 760      $ 2,056      $ 2,020      $ 2,623   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance at end of period

   $ 20,096      $ 20,454      $ 21,321      $ 23,820      $ 25,254   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Company defines non-performing loans (“NPLs”) as non-accrual loans plus loans past due 90 days or more and still accruing interest. NPLs do not include PCI loans whether covered by FDIC loss share agreements or not. PCI loans are accounted for pursuant to ASC Topic 310-30. NPLs as a percentage of total Non-PCI loans were 1.96% at March 31, 2014 compared to 2.18% at December 31, 2013. The current quarter end ratios were impacted by the Gulfstream acquisition and would be different without Gulfstream.

Non-performing assets (“NPAs”) (which the Company defines as NPLs, as defined above, plus (a) OREO (i.e. real estate acquired through foreclosure, in-substance foreclosure, or deed in lieu of foreclosure), excluding OREO covered by FDIC loss share agreement; and (b) other repossessed assets that are not real estate, and are not covered by FDIC loss share agreement), were $40,719 at March 31,

 

10


2014, compared to $33,636 at December 31, 2013. NPAs as a percentage of total assets was 1.35% at March 31, 2014 compared to 1.39% at December 31, 2013. NPAs as a percentage of loans plus OREO and other repossessed assets, excluding PCI loans and OREO covered by FDIC loss share agreements, was 2.59% at March 31, 2014 compared to 2.69% at December 31, 2013.

The table below summarizes selected credit quality data for the periods indicated. The current quarter end ratios were impacted by the Gulfstream acquisition and would be different without Gulfstream.

Selected credit quality ratios (unaudited)

 

As of or for the quarter ended:

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

Non-accrual loans (note 1)

   $ 30,689      $ 27,077      $ 21,104      $ 24,219      $ 24,456   

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

     —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans (“NPLs”) (note 1)

     30,689        27,077        21,104        24,219        24,456   

Other real estate owned (OREO) (note 1)

     9,895        6,409        4,804        5,469        6,186   

Repossessed assets other than real estate (note 1)

     135        150        141        223        380   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing assets (“NPAs”) (note 1)

   $ 40,719      $ 33,636      $ 26,049      $ 29,911      $ 31,022   

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

     1.96     2.18     1.74     2.06     2.15

Non-performing assets as percentage of total assets

     1.35     1.39     1.12     1.27     1.30

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

     2.59     2.69     2.13     2.53     2.72

Net charge-offs (note 1)

   $ 317      $ 317      $ 1,226      $ 2,293      $ 1,068   

Net charge-offs as a percentage of average loans for the period (note 1)

     0.02     0.03     0.10     0.20     0.09

Net charge-offs as a percentage of average loans for the period on an annualized basis (note 1)

     0.08     0.12     0.40     0.80     0.36

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

     0.77     0.85     0.75     0.99     1.06

Allowance for loan losses as percentage of NPLs (note 1)

     62     73     91     90     93

Troubled debt restructure (“TDRs”) (note 2)

   $ 14,986      $ 15,447      $ 15,811      $ 13,103      $ 14,073   

Impaired loans that were not TDRs

     11,569        8,663        24,069        25,590        26,031   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

     26,555        24,110        39,880        38,693        40,104   

Acquired Gulfstream loans

     319,665        —          —          —          —     

All other non-impaired loans

     1,218,614        1,218,648        1,174,542        1,137,215        1,094,093   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Non-PCI loans

     1,564,834        1,242,758        1,214,422        1,175,908        1,134,197   

Total PCI loans

     250,800        231,421        244,150        259,679        280,789   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

   $ 1,815,634      $ 1,474,179      $ 1,458,572      $ 1,435,587      $ 1,414,986   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

ALLL for Non-PCI loans

          

Specific loan loss allowance- impaired loans

   $ 1,919      $ 1,811      $ 784      $ 600      $ 990   

General loan loss allowance- Gulfstream loans

     —          n/a        n/a        n/a        n/a   

General loan loss allowance- non impaired

     16,994        17,883        18,481        21,200        21,641   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total allowance for loan losses

   $ 18,913      $ 19,694      $ 19,265      $ 21,800      $ 22,631   

ALLL as a percentage of period end loans:

          

Impaired loans (note 1)

     7.23     7.51     1.97     1.55     2.47

Acquired Gulfstream loans

     —       n/a        n/a        n/a        n/a   

All other non impaired loans (note 1)

     1.39     1.47     1.57     1.86     1.97
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans (note 1)

     1.21     1.58     1.58     1.85     1.99
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Note 1: Excludes PCI loans and OREO covered by FDIC loss share agreements.

 

11


Note 2: The Company has approximately $14,986 of TDRs. Of this amount $12,649 are performing pursuant to their modified terms, and $2,337 are not performing and have been placed on non-accrual status and included in non performing loans (“NPLs”). Current accounting standards require TDRs to be included in our impaired loans, whether they are performing or not performing. Only non performing TDRs are included in our NPLs.

Deposit activity

On January 17, 2014, the Company assumed $478,999 of deposits in the acquisition of Gulfstream, which included approximately $84,995 of time deposits. During the quarter, the Company’s total deposits increased by $502,473 (time deposits increased by $59,179 and non-time deposits increased by $443,294). The cost of interest bearing deposits in the current quarter decreased by 1bp to 37bps compared to the prior quarter. The overall cost of total deposits (i.e. includes non-interest bearing checking accounts) decreased by 2bps to 0.22% in the current quarter compared to 0.24% in the prior quarter. The table below summarizes the Company’s deposit mix over the periods indicated.

Deposit mix (unaudited)

 

For the quarter ended:

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

Checking accounts

          

Non-interest bearing

   $ 838,764      $ 644,915      $ 562,027      $ 555,721      $ 565,404   

Interest bearing

     558,845        483,842        452,583        456,660        459,528   

Savings deposits

     234,908        232,942        240,431        241,609        239,127   

Money market accounts

     482,133        309,657        306,706        312,891        316,785   

Time deposits

     444,054        384,875        400,208        409,811        432,752   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

   $ 2,558,704      $ 2,056,231      $ 1,961,955      $ 1,976,692      $ 2,013,596   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non time deposits as percentage of total deposits

     83     81     80     79     79

Time deposits as percentage of total deposits

     17     19     20     21     21
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     100     100     100     100     100
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

12


Presented below are condensed consolidated balance sheets and average balance sheets for the periods indicated.

Condensed Consolidated Balance Sheets (unaudited)

 

For the quarter ended:

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

Cash and due from banks

   $ 29,862      $ 21,581      $ 21,216      $ 21,160      $ 20,823   

Fed funds sold and Fed Res Bank deposits

     190,399        153,308        85,600        82,395        155,872   

Trading securities

     —          —          398        —          —     

Investments securities, available for sale

     617,143        457,086        456,555        492,087        460,534   

Loans held for sale

     1,017        1,010        1,317        1,760        2,131   

PCI loans

     250,800        231,421        244,150        259,679        280,789   

Loans

     1,564,834        1,242,758        1,214,422        1,175,908        1,134,197   

Allowance for loan losses

     (20,096     (20,454     (21,321     (23,820     (25,254

FDIC indemnification assets

     64,719        73,433        81,603        88,716        97,958   

Premises and equipment, net

     95,103        96,619        97,289        96,506        96,946   

Goodwill

     76,440        44,924        44,924        44,924        44,924   

Core deposit intangible

     8,800        4,958        5,196        5,441        5,691   

Bank owned life insurance

     54,574        49,285        48,961        48,634        48,296   

OREO covered by FDIC loss share agreements

     13,892        19,111        21,633        28,532        29,434   

OREO not covered by FDIC loss share agreements

     9,895        6,409        4,804        5,469        6,186   

Other assets

     48,315        34,118        29,274        27,962        30,712   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 3,005,697      $ 2,415,567      $ 2,336,021      $ 2,355,353      $ 2,389,239   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Deposits

   $ 2,558,704      $ 2,056,231      $ 1,961,955      $ 1,976,692      $ 2,013,596   

Federal funds purchased

     45,183        29,909        45,356        53,274        45,130   

Other borrowings

     49,901        37,453        39,140        38,873        37,398   

Other liabilities

     18,745        18,595        16,829        15,098        16,890   

Common stockholders’ equity

     333,164        273,379        272,741        271,416        276,225   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 3,005,697      $ 2,415,567      $ 2,336,021      $ 2,355,353      $ 2,389,239   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Condensed Consolidated Average Balance Sheets (unaudited)       

For quarter ended:

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

Federal funds sold and other

   $ 197,915      $ 161,270      $ 80,346      $ 179,982      $ 137,776   

Security investments

     532,046        453,658        471,114        437,815        460,228   

PCI loans

     251,587        240,804        251,626        267,312        287,181   

Loans

     1,513,060        1,229,868        1,192,633        1,153,194        1,133,046   

Allowance for loan losses

     (20,970     (21,438     (23,819     (23,962     (26,782

All other assets

     396,123        341,437        377,072        367,969        398,334   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 2,869,761      $ 2,405,599      $ 2,348,972      $ 2,382,310      $ 2,389,783   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Deposits- interest bearing

   $ 1,653,806      $ 1,405,244      $ 1,402,753      $ 1,433,806      $ 1,462,511   

Deposits- non interest bearing

     767,926        635,383        581,827        574,345        545,579   

Federal funds purchased

     41,999        34,782        36,823        35,619        44,662   

Other borrowings

     52,341        36,723        39,834        40,812        37,356   

Other liabilities

     30,389        18,516        17,315        22,135        25,200   

Stockholders’ equity

     323,300        274,951        270,420        275,593        274,475   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 2,869,761      $ 2,405,599      $ 2,348,972      $ 2,382,310      $ 2,389,783   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

13


Non interest income and non interest expense

The table below summarizes the Company’s non-interest income for the periods indicated.

Quarterly Condensed Consolidated Non Interest Income (unaudited)

 

For the quarter ended:

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

Income from correspondent banking and bond sales division

   $ 3,136      $ 3,070      $ 2,909      $ 4,904      $ 6,140   

Other correspondent banking related revenue

     795        955        862        705        865   

Wealth management related revenue

     1,217        1,172        1,179        1,130        1,070   

Service charges on deposit accounts

     2,262        2,313        2,244        2,081        1,819   

Debit, prepaid, ATM and merchant card related fees

     1,506        1,394        1,399        1,342        1,285   

BOLI income

     352        324        327        338        339   

Other service charges and fees

     409        262        190        231        302   

Gain on sale of securities available for sale

     —          22        —          1,008        30   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

   $ 9,677      $ 9,512      $ 9,110      $ 11,739      $ 11,850   

FDIC indemnification asset – amortization (see explanation below)

     (5,185     (4,500     (3,836     (3,272     (2,199

FDIC indemnification income

     1,268        185        3,333        1,396        628   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

   $ 5,760      $ 5,197      $ 8,607      $ 9,863      $ 10,279   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The FDIC indemnification asset (“IA”) is producing amortization (versus accretion) due to reductions in the estimated losses in the FDIC covered PCI loan portfolio. To the extent current projected losses in the covered PCI loan portfolio are less than originally projected losses, the related projected reimbursements from the FDIC contemplated in the IA are less, which produces a negative income accretion in non-interest income. This event corresponds to the increase in yields in the FDIC covered PCI loan portfolio, although there is not perfect correlation. Higher expected cash flows (i.e. less expected future losses) on the loan side of the equation is accreted into interest income over the life of the related loan pool. The lower expected reimbursement from the FDIC (i.e. 80% of the lower expected future losses) is amortized over the lesser of the remaining life of the related loan pool(s) or the remaining term of the loss share period.

When a FDIC covered OREO property is sold at a loss, the loss is included in non-interest expense as loss on sale of OREO, and approximately eighty percent of the loss is recorded as FDIC indemnification income and included in non-interest income. In addition, 80% of any related loan pool impairments also are reflected in this non-interest income account.

 

14


The table below summarizes the Company’s non-interest expense for the periods indicated.

Quarterly Condensed Consolidated Non Interest Expense (unaudited)

 

For the quarter ended:

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

Employee salaries and wages

   $ 11,873      $ 11,200      $ 11,168      $ 12,142      $ 12,665   

Employee incentive/bonus compensation accrued

     1,238        1,375        1,325        1,171        1,094   

Employee stock based compensation expense

     187        173        147        143        146   

Deferred compensation expense

     107        147        147        134        141   

Health insurance and other employee benefits

     987        968        842        796        951   

Payroll taxes

     1,120        613        655        733        1,017   

401K employer contributions

     360        268        276        308        367   

Other employee related expenses

     258        381        272        344        296   

Incremental direct cost of loan origination

     (449     (575     (487     (537     (437
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total salaries, wages and employee benefits

     15,681        14,550        14,345        15,234        16,240   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(Gain) loss on sale of OREO

     (30     (93     68        177        76   

Loss (gain) on sale of FDIC covered OREO

     107        801        1,784        386        (77

Valuation write down of OREO

     70        110        338        295        342   

Valuation write down of FDIC covered OREO

     950        51        2,846        1,385        645   

(Gain) loss on repossessed assets other than real estate

     (2     16        39        104        242   

Loan put back expense

     —          —          —          —          4   

Foreclosure and repossession related expenses

     485        477        376        438        441   

Foreclosure and repo expense, FDIC (note 1)

     244        458        304        349        348   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total credit related expenses

     1,824        1,820        5,755        3,134        2,021   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Occupancy expense

     1,960        1,944        1,924        1,942        1,892   

Depreciation of premises and equipment

     1,478        1,560        1,364        1,455        1,497   

Supplies, stationary and printing

     227        280        268        285        288   

Marketing expenses

     620        681        722        586        528   

Data processing expenses

     1,039        962        1,026        912        884   

Legal, auditing and other professional fees

     775        951        1,176        844        783   

Bank regulatory related expenses

     631        565        588        635        581   

Postage and delivery

     268        266        266        267        285   

ATM and debit card related expenses

     474        414        435        428        511   

Amortization of CDI

     331        237        246        250        253   

Internet and telephone banking

     378        334        286        239        224   

Put back option amortization expense

     —          —          —          —          37   

Correspondent account and Federal Reserve charges

     135        116        114        120        109   

Conferences, seminars, education and training

     100        155        138        138        153   

Director fees

     115        102        99        102        102   

Travel expenses

     65        102        119        104        74   

Other expenses

     797        871        796        698        628   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Subtotal

     26,898        25,910        29,667        27,373        27,090   

Merger and acquisition related expenses

     2,347        539        183        —          —     

Branch closure and efficiency initiatives

     3,158        —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non- interest expense

   $ 32,403      $ 26,449      $ 29,850      $ 27,373      $ 27,090   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

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

 

15


Explanation of Certain Unaudited Non-GAAP Financial Measures

This press release contains financial information determined by methods other than Generally Accepted Accounting Principles (“GAAP”). The financial highlights provide reconciliations between GAAP interest income, net interest income and tax equivalent basis interest income and net interest income, as well as total stockholders’ equity and tangible common equity. It also reconciles net income and net operating income. Management uses these non-GAAP financial measures in its analysis of the Company’s performance and believes these presentations provide useful supplemental information, and a clearer understanding of the Company’s performance. The Company believes the non-GAAP measures enhance investors’ understanding of the Company’s business and performance. These measures are also useful in understanding performance trends and facilitate comparisons with the performance of other financial institutions. The limitations associated with operating measures are the risk that persons might disagree as to the appropriateness of items comprising these measures and that different companies might calculate these measures differently. The Company provides reconciliations between GAAP and these non-GAAP measures. These disclosures should not be considered an alternative to GAAP.

Reconciliation of GAAP to non-GAAP Measures. All amounts are in thousands except per share data (unaudited):

 

     1Q14      4Q13      1Q13  

Interest income, as reported (GAAP)

   $ 29,782       $ 25,479       $ 24,378   

tax equivalent adjustments

     404         368         287   
  

 

 

    

 

 

    

 

 

 

Interest income (tax equivalent)

   $ 30,186       $ 25,847       $ 24,665   
  

 

 

    

 

 

    

 

 

 

Net interest income, as reported (GAAP)

   $ 28,193       $ 24,081       $ 22,822   

tax equivalent adjustments

     404         368         287   
  

 

 

    

 

 

    

 

 

 

Net interest income (tax equivalent)

   $ 28,597       $ 24,449       $ 23,109   
  

 

 

    

 

 

    

 

 

 

 

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

Total stockholders’ equity (GAAP)

   $ 333,164      $ 273,379      $ 272,741      $ 271,416      $ 276,225   

Goodwill

     (76,440     (44,924     (44,924     (44,924     (44,924

Core deposit intangible

     (8,800     (4,958     (5,196     (5,441     (5,691

Trust intangible

     (1,113     (1,158     (1,209     (1,259     (1,309
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible common equity

   $ 246,811      $ 222,339      $ 221,412      $ 219,792      $ 224,301   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     1Q14     4Q13     3Q13     2Q13     1Q13  

Net income (GAAP)

   $ 1,053      $ 1,800      $ 3,109      $ 2,758      $ 4,576   

exclude gain on sale of AFS securities

     —          (22     —          (1,008     (30

add back merger and acquisition related expenses

     2,347        539        183        —          —     

add back branch closure and efficiency initiatives

     3,158        —          —          —          —     

tax effected using the effective tax rate for the period presented

     (1,862     (165     (60     329        8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

   $ 4,696      $ 2,152      $ 3,232      $ 2,079      $ 4,554   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average diluted shares outstanding during the period presented

     34,863        30,245        30,244        30,161        30,159   

Net operating income per share

   $ 0.13      $ 0.07      $ 0.11      $ 0.07      $ 0.15   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

16


About CenterState Banks, Inc.

The Company, headquartered in Davenport, Florida, between Orlando and Tampa, is a bank holding company that was formed in June 2000 as part of a merger of three independent commercial banks. Currently, the Company operates through one subsidiary bank with 51 full service branch banking locations in 19 counties throughout central Florida. Through its subsidiary bank the Company provides a range of consumer and commercial banking services to individuals, businesses and industries.

In addition to providing traditional deposit and lending products and services to its commercial and retail customers in central Florida, the Company also operates a correspondent banking and bond sales division. The division is integrated with and part of the Company’s subsidiary bank located in Winter Haven, Florida, although the majority of the bond salesmen, traders and operations personnel are physically housed in leased facilities located in Birmingham, Alabama, Atlanta, Georgia and Winston-Salem, North Carolina. The customer base includes small to medium size financial institutions primarily located in southeastern United States.

For additional information contact Ernest S. Pinner, CEO, John C. Corbett, EVP, or James J. Antal, CFO, at 863-419-7750.

“Safe Harbor” Statement under the Private Securities Litigation Reform Act of 1995:

Some of the statements in this report constitute forward-looking statements, within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934. These statements related to future events, other future financial and operating performance, costs, revenues, economic conditions in our markets, loan performance, credit risks, collateral values and credit conditions, or business strategies, including expansion and acquisition activities and may be identified by terminology such as “may,” “will,” “should,” “expects,” “scheduled,” “plans,” “intends,” “anticipates,” “believes,” “estimates,” “potential,” or “continue” or the negative of such terms or other comparable terminology. Actual events or results may differ materially. In evaluating these statements, you should specifically consider the factors described throughout this report. We cannot assure you that future results, levels of activity, performance or goals will be achieved, and actual results may differ from those set forth in the forward looking statements.

Forward-looking statements, with respect to our beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions, involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance or achievements of the Company or the Bank to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. You should not expect us to update any forward-looking statements. All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in our annual report on Form 10-K for the year ended December 31, 2013, and otherwise in our SEC reports and filings.

 

17