Attached files

file filename
8-K - FORM 8-K - Park Sterling Corppstb20150722_8k.htm
EX-99.3 - EXHIBIT 99.3 - Park Sterling Corpex99-3.htm
EX-99.2 - EXHIBIT 99.2 - Park Sterling Corpex99-2.htm

Exhibit 99.1

 

 

Park Sterling Corporation Announces

Record Results for Second Quarter 2015

 

 

Charlotte, NC – July 23, 2015 – Park Sterling Corporation (NASDAQ: PSTB), the holding company for Park Sterling Bank, today released unaudited results of operations and other financial information for the second quarter of 2015. Highlights at and for the three months ended June 30, 2015 include:

 

Highlights

Net income increased $486,000 (13%) to a record $4.3 million, or $0.10 per share, compared to $3.8 million, or $0.09 per share, in the quarter ended March 31, 2015

Adjusted net income, which excludes merger-related expenses and gain or loss on sale of securities, increased $515,000 (13%) to a record $4.4 million, or $0.10 per share, compared to $3.9 million, or $0.09 per share, in the prior quarter

Organic loan growth, excluding loans held for sale, of $42.6 million, or 11% annualized growth rate

Wealth management discretionary assets under management increased $31.7 million (8%) to a record $438.3 million, compared to $406.5 million at March 31, 2015

Mortgage banking origination volume increased $14.3 million (25%) to a record $71.7 million, compared to $57.4 million in the prior quarter

Annualized return on average assets of 0.71% compared to 0.64% in the prior quarter

Adjusted noninterest expenses to adjusted operating revenues, which excludes merger-related expenses and gain or loss on sale of securities, decreased 380 basis points to 72.5% from 76.3% in the prior quarter

Nonperforming loans decreased $1.0 million (13%) to 0.52% of total loans from 0.60% at March 31, 2015

Nonperforming assets decreased $1.5 million (8%) to 0.75% of total assets from 0.83% at March 31, 2015

Tangible common equity to tangible assets remained strong at 9.99%

Declared quarterly cash dividend on common shares of $0.03 per share (July 2015)

 

“Park Sterling’s second quarter results continue to advance our stated objective of leveraging recent investments in origination bankers, new product capabilities and new offices to enhance profitability” said James C. Cherry, Chief Executive Officer. “For the three months ended June 30, 2015, we reported a $486,000, or 13%, increase in net income to a record $4.3 million, or $0.10 per share, compared to net income of $3.8 million, or $0.09 per share, reported last quarter.

 

The company posted 11% annualized organic loan growth, led by continued strong performance in our metropolitan markets, and held adjusted net interest margin essentially flat at 3.77%. Noninterest income benefitted from increased service charges on deposit accounts, mortgage banking income and income from wealth management activities. In addition, our mortgage group produced record origination volumes and our wealth management group reported record discretionary assets under management.

 

We continued to demonstrate sound expense management, as noninterest expenses decreased $907,000, or 5%, to $18.2 million, compared to $19.1 million in the prior quarter. Adjusted noninterest expenses to adjusted operating income, which excludes merger-related expenses and gain or loss from sale of securities, decreased 380 basis points to 72.5% for the quarter, marking good progress toward our previously stated objective of attaining a ratio below 70% by year end. In addition, asset quality continued to improve from already attractive levels, as nonperforming loans to total loans decreased eight basis points to 0.52% and nonperforming assets to total assets decreased eight basis points to 0.75%, compared to March 31, 2015. Finally, capitalization remains strong with tangible common equity to tangible assets of 9.99% and a Tier 1 leverage ratio of 11.09%.

 

 
1

 

 

On the capital management front, yesterday the board declared a quarterly dividend of $0.03 per common share, payable on August 19, 2015 to all shareholders of record as of the close of business on August 5, 2015. Future dividends will be subject to board approval. In addition, during the second quarter we purchased approximately 146,000 shares under our previously announced 2.2 million share repurchase program.

 

Overall, we are pleased to report these strong financial results and believe that Park Sterling is well positioned to continue pursuing our vision of building a full-service regional banking franchise across the Carolinas and Virginia.” 

 

Financial Results

 

Income Statement – Three Months Ended June 30, 2015

 

Park Sterling reported a $486,000, or 13%, increase in net income to a record $4.3 million, or $0.10 per share, for the three months ended June 30, 2015 (“2015Q2”). This compares to net income of $3.8 million, or $0.09 per share, for the three months ended March 31, 2015 (“2015Q1”) and net income of $3.4 million, or $0.08 per share, for the three months ended June 30, 2014 (“2014Q2”). The increase in net income from 2015Q1 resulted from higher net interest income, lower noninterest expense and a decrease in provision expense. The increase in net income from 2014Q2 resulted from both higher net interest and noninterest income levels, which were partially offset by higher provision expense.

 

Park Sterling reported a $515,000, or 13%, increase in adjusted net income, which excludes merger-related expenses and gain or loss on sale of securities, to a record $4.4 million, or $0.10 per share, in 2015Q2. This compares to adjusted net income of $3.9 million, or $0.09 per share, in 2015Q1 and adjusted net income of $3.8 million, or $0.09 per share, in 2014Q2. Compared to 2015Q1, adjusted net income reflects an increase in net interest income and a decrease in provision and noninterest expense levels. Compared to 2014Q2, adjusted net income reflects both higher net interest and noninterest income levels, which were partially offset by higher provision expense.

 

Net interest income totaled $20.6 million in 2015Q2, which represents a $190,000, or 1%, increase from $20.4 million in 2015Q1. This increase is attributable to having both higher average earning assets and one more day in 2015Q2. Net interest income increased $1.5 million, or 8%, from $19.1 million in 2014Q2, resulting from higher average earning assets. Average total earning assets increased $29.4 million, or 1%, in 2015Q2 to $2.19 billion, compared to $2.16 billion in 2015Q1 and increased $247.0 million, or 13%, compared to $1.94 billion in 2014Q2. The increase in average total earning assets in 2015Q2 from 2015Q1 resulted from a $41.4 million, or 3% (10% annualized), increase in average loans (including loans held for sale) driven by organic growth, which was partially offset by a $3.8 million, or 1%, decrease in average marketable securities and an $8.4 million, or 14%, decrease in average other interest-earning assets. The increase in average total earning assets in 2015Q2 from 2014Q2 resulted primarily from a $59.8 million, or 14%, increase in average marketable securities, a $246.7 million, or 18%, increase in average loans (including loans held for sale), partially offset by a $59.8 million, or 53%, decrease in average other earning assets.     

 

Net interest margin was 3.78% in 2015Q2, representing a 6 basis point decrease from 3.84% in 2015Q1 and a 17 basis point decrease from 3.95% in 2014Q2. The reduction in net interest margin from 2015Q1 resulted primarily from a 4 basis point decrease in yield on loans to 4.80%, driven by continued competitive pricing pressures, and a 24 basis point decrease in yield on marketable securities to 2.18%, as the prior quarter yield included $267,000 in additional income from the early redemption of two investment securities held by the company at a discount to their redemption prices. The reduction in net interest margin from 2014Q2 resulted primarily from a 58 basis point decrease in yield on loans, due primarily to lower interest rates on new loans, partially offset by an 11 basis point decrease in the cost of interest-bearing liabilities.

 

 
2

 

 

Adjusted net interest margin, which excludes accelerated accretion from net acquisition accounting fair market value adjustments and income from the aforementioned early bond redemptions, was 3.77% in 2015Q2, representing a 1 basis point decrease from 3.78% in 2015Q1 and a 16 basis point decrease from 3.93% in 2014Q2. Accelerated accretion of net acquisition accounting fair market value adjustments ($52,000 in 2015Q2, $79,000 in 2015Q1 and $86,000 in 2014Q2) reflects accelerated accretion of credit and interest rate marks resulting from borrowers repaying performing acquired loans faster than required by their contractual terms and/or restructuring loans in such a way as to effectively result in a new loan under the contractual cash flow method of accounting, both of which result in the associated remaining credit and interest rate marks being fully accreted into interest income. Income from the early redemption of investment securities ($0 in 2015Q2, $267,000 in 2015Q1 and $0 in 2014Q2) reflects gains recorded on two bonds carried by the company at discounts to their respective redemption prices. The reduction in adjusted net interest margin from both 2015Q1 and 2014Q2 resulted primarily from the decrease in loan yields discussed above.

 

The company reported $134,000 in provision for loan losses in 2015Q2, compared to $180,000 in 2015Q1 and a net release of provision of $365,000 in 2014Q2. The current period provision was driven by impairments in the company’s purchase credit impaired (“PCI”) loan pools, as accounted for under ASC 310-30.

 

Noninterest income decreased $209,000, or 5%, to $4.3 million in 2015Q2, compared to $4.5 million in 2015Q1 and increased $314,000, or 8%, compared to $4.0 million in 2014Q2. The decrease from 2015Q1 was driven by non-customer related activity, including (i) a $215,000, or 28%, decrease in income from bank owned life insurance (“BOLI”) due to a lower death benefit ($47,000 in 2015Q2, $272,000 in 2015Q1, $0 in 2014Q2); (ii) a $291,000, or 143%, decrease in other noninterest income due primarily to the reclassification of $250,000 in income to reductions of capital on certain limited partnership investments based on final 2014 partnership documentation received, which fully offset (iii) the benefit from a $229,000, or 58%, decrease in amortization of indemnification asset and true-up liability expense. Customer-related activities performed well compared to 2015Q1, including (i) an $88,000, or 9%, increase in service charges on deposit accounts; (ii) a $44,000, or 5%, increase in income from wealth management activities, which also posted a $31.7 million, or 8%, increase in discretionary assets under management to a record $438.3 million; (iii) a $5,000, or 1%, increase in mortgage banking income, which also posted a $14.3 million, or 25%, increase in mortgage banking production to a record $71.7 million; and (iv) a $4,000, or 1%, decrease in income from capital markets activities. Partially offsetting this net improvement in customer-related activity was a $65,000, or 9%, decrease in ATM and card income as a result of a $103,000 increase in expenses related to a special marketing program designed to increase future card usage. The increase from 2014Q2 reflects higher service charges on deposit accounts and ATM and card income, in part due to the acquisition of Provident Community Bancshares, Inc. (“Provident Community”) in May 2014, as well as higher mortgage banking income, higher income from capital markets and lower amortization on the FDIC loss share indemnification asset and true-up liability expense.

 

Noninterest expenses decreased $907,000, or 5%, in 2015Q2 to $18.2 million compared to $19.1 million in 2015Q1, and remained flat compared to $18.2 million in 2014Q2. Adjusted noninterest expenses, which exclude merger-related expenses ($167,000 in 2015Q2, $122,000 in 2015Q1 and $594,000 in 2014Q2), decreased $952,000, or 5%, to $18.1 million in 2015Q2 compared to $19.0 million in 2015Q1, and increased $432,000, or 2%, compared to $17.6 million in 2014Q2. Approximately 80%, or $751,000, of the decrease in adjusted noninterest expenses from 2015Q1 resulted from three unusual items, including (i) a $109,000 decrease in salaries and employee benefits expense resulting from the higher severance expense related to staff rationalization efforts across various business units, as well as certain branch closures, reported in 2015Q1; (ii) a $124,000 decrease in write-downs related to the branch closures; and (iii) a $518,000 decrease in other noninterest expense as a $385,000 operational charge-off in 2015Q1 from bankcard operations partially reversed to a $133,000 recovery in 2015Q2. In addition, continued expense management efforts contributed to lower expenses in several other categories. These decreases were partially offset by increased net cost of operation of OREO. The increase in adjusted noninterest expense from 2014Q2 resulted primarily from increased expenses as a result of the Provident Community acquisition.

 

 
3

 

 

The company’s effective tax rate increased to 34.7% in 2015Q2 compared to 32.5% in 2015Q1, which resulted from both a $43,000 true-up reduction of tax credits recorded in 2015Q2 and lower nontaxable income related to BOLI death benefits received in 2015Q2 compared to 2015Q1. The company’s effective tax rate increased compared to 33.9% in 2014Q2, due primarily to the larger nontaxable BOLI death benefit in 2014Q2 as well as the true-up of tax credits recorded in 2015.

 

Income Statement – Six Months Ended June 30, 2015

 

Park Sterling reported a $1.1 million, or 15%, increase in net income for the six months ended June 30, 2015 (“2015YTD”) to $8.1 million, or $0.18 per share, compared to net income for the six months ended June 30, 2014 (“2014YTD”) of $7.0 million, or $0.16 per share. The increase in net income from 2014YTD resulted from higher net interest income and noninterest income, offset partially by an increase in provision expense and noninterest expenses.

 

Net interest income totaled $41.0 million in 2015YTD, which represents a $4.7 million, or 13%, increase from $36.4 million in 2014YTD. This increase is primarily attributable to having higher average earning assets as a result of both the Provident Community acquisition and organic loan growth. Net interest margin was 3.81% in 2015YTD, representing a 15 basis point decrease from 3.96% in 2014YTD. The reduction in net interest margin from 2014YTD resulted primarily from a 50 basis point decrease in yield on loans, due to lower interest rates on new loans, offset by a 13 basis point decrease in the cost of interest-bearing liabilities.

 

The company reported $314 thousand in provision for loan losses in 2015YTD, compared to a net release of provision of $382 thousand in 2014YTD. The current period provision was driven by impairments in the company’s PCI loan pools, as accounted for under ASC 310-30, as well as organic loan growth.

 

Noninterest income increased $1.3 million, or 17%, to $8.8 million in 2015YTD, compared to $7.5 million in 2014YTD. The increase from 2014YTD reflects higher service charges on deposit accounts and ATM and card income, in part due to the Provident Community acquisition, as well as higher income from each of mortgage banking, wealth management, and capital markets and lower amortization on the FDIC loss share indemnification asset and true-up liability expense.

 

Noninterest expense increased $3.4 million, or 10%, in 2015YTD to $37.4 million compared to $34.0 million in 2014YTD. The increase in noninterest expense from 2014YTD resulted primarily from increased expenses as a result of the Provident Community acquisition and hiring initiatives.

 

The company’s effective tax rate increased to 33.7% in 2015YTD compared to 31.7% in 2014YTD, which resulted from both a $43,000 true-up reduction of tax credits recorded in 2015YTD and lower nontaxable income related to BOLI death benefits received in 2015YTD as compared to 2014YTD.

 

Balance Sheet

 

Total assets increased $46.0 million, or 2%, to $2.44 billion at 2015Q2 compared to total assets of $2.40 billion at 2015Q1. Cash and equivalents decreased $18.8 million, or 30%, to $44.3 million as a result of loan funding. Total securities, including non-marketable securities, increased $24.6 million, to $527.6 million. Total securities included one investment in a senior tranche of a collateralized loan obligation (“CLO”) totaling $5.0 million in fair value at 2015Q2, with respect to which the collateral eligibility requirements have not yet been amended to comply with the new bank investment criteria under the Volcker Rule. The security had a net unrealized loss of $33,000 at 2015Q2 that could result in the company recognizing other-than-temporary impairment should it ultimately be determined not to comply with the Volcker Rule.

 

 
4

 

 

Total loans, excluding loans held for sale, increased $42.6 million, or 11% annualized, to $1.66 billion at 2015Q2. The company’s metropolitan markets, which include Charlotte, Raleigh and Wilmington, North Carolina, Greenville and Charleston, South Carolina and Richmond, Virginia, reported a $50.9 million, or 24% annualized, increase in total loans to $901.3 million, due to continued success in origination efforts. The community markets reported an $11.1 million, or 11% annualized, decrease in total loans to $385.0 million, primarily due to more limited attractive lending opportunities. The company’s central business units, which primarily include mortgage, builder finance, private banking and special assets, reported a $2.8 million, or 3% annualized, increase in total loans to $371.2 million, as growth in mortgage, private banking and builder finance more than offset reductions in special asset loans, including covered loans.

 

The company’s loan mix shifted slightly at 2015Q2 compared to 2015Q1. Total consumer loans increased from 27.8% to 27.9% of total loans, with residential mortgages holding at 13.0%, home equity lines of credit decreasing to 9.5% from 9.6%, residential construction increasing from 3.7% to 3.8% and other consumer increasing from 1.6% to 1.7%. The combination of commercial and industrial and owner-occupied real estate loans decreased from 32.5% to 31.4% of total loans while investor-owned commercial real estate increased from 29.2% to 30.1% of total loans. Acquisition, construction and development held at 10.1% of total loans.

 

In terms of accounting designations, compared to 2015Q1: (i) non-acquired loans, which include certain renewed and/or restructured acquired performing loans that are re-designated as non-acquired, increased $73.4 million, or 26% annualized, to $1.23 billion; (ii) acquired performing loans decreased $23.7 million, or 28% annualized, to $317.4 million; and (iii) purchase credit impaired (“PCI”) loans decreased $7.1 million, or 24% annualized, to $112.8 million. At 2015Q2, noncovered performing acquired loans (which totaled $315.8 million) included a $2.4 million net acquisition accounting fair market value adjustment, representing a 0.75% “mark;” noncovered PCI loans (which totaled $94.7 million) included a $23.6 million adjustment, representing an 19.93% “mark;” and covered performing acquired and PCI loans (which totaled $19.7 million) included a $5.2 million adjustment, representing a 20.87% “mark.”

 

On March 31, 2015, the company’s FDIC loss share agreement related to the Bank of Hiawassee (“BOH”) non-single family assets, which was assumed in connection with the acquisition of Citizens South Banking Corporation (“Citizens South”) in October 2012, expired. On April 1, 2015, the remaining carrying balance of $19.6 million in loans and $812,000 thousand in OREO associated with the BOH non-single family agreement were transferred from a “covered” designation to a “non-covered” designation on the company’s balance sheet, and from that date the company will no longer benefit from FDIC indemnification on future losses, if any, on the related BOH non-single family loans and OREO.

 

Total deposits decreased $9.2 million, or 2% annualized, to $1.87 billion at 2015Q2, compared to $1.88 billion at 2015Q1, primarily due to seasonal factors. Noninterest bearing demand deposits increased $5.7 million, or 7% annualized, to $347.2 million (19% of total deposits). Non-brokered money market, NOW and savings deposits decreased $23.3 million, or 10% annualized, to $926.4 million (49% of total deposits). Local time deposits increased $6.9 million, or 6% annualized, to $465.0 million (25% of total deposits). Finally, brokered deposits increased $1.6 million, or 5% annualized, to $136.3 million (7% of total deposits). Core deposits, which exclude time deposits greater than $250,000 and brokered deposits, represented 89.4% of total deposits at 2015Q2 and 90.1% of total deposits at 2015Q1.

 

Total borrowings increased $55.2 million, or 27%, to $258.9 million at 2015Q2 compared to $203.8 million at 2015Q1. Borrowings at 2015Q2 included $235.0 million in FHLB borrowings and $23.9 million of acquired trust preferred securities, net of acquisition accounting fair market value adjustments.

 

 
5

 

 

Total shareholders’ equity increased $625,000, or 0.2%, to $279.7 million at 2015Q2 compared to $279.1 million at 2015Q1, driven by retained earnings which was partially offset by higher unrealized losses in the marketable securities portfolio and the purchase of approximately 146,000 shares for $971,000 under a previously announced 2.2 million repurchase program. The company’s ratio of tangible common equity to tangible assets decreased to 9.99% at 2015Q2 from 10.15% at 2015Q1.

 

On January 1, 2015, the Basel III federal regulatory standards became effective. As permitted for regulated institutions that are not designated as ”advanced approach” banking organizations (those with assets greater than $250 billion or with foreign exposures greater than $10 billion), the company made a one-time, permanent election to opt out of the requirement to include most components of accumulated other comprehensive income (“AOCI”) in regulatory capital. The company’s Common Equity Tier 1 (“CET1”) ratio decreased to 13.30% at 2015Q2 compared to 14.18% at 2015Q1 due to an increase in risk weighted assets. The company’s Tier 1 leverage ratio was 11.09% at 2015Q2 compared to 11.00% at 2015Q1.

 

Asset Quality

 

Asset quality remains a point of strength for the company. Nonperforming assets decreased $1.5 million, or 8%, to $18.4 million at 2015Q2, or 0.75% of total assets, compared to $20.0 million at 2015Q1, or 0.83% of total assets. Nonperforming loans decreased $1.0 million, or 11%, to $8.7 million at 2015Q2, and represent 0.52% of total loans, compared to $9.7 million at 2015Q1, or 0.60% of total loans. The company reported net charge-offs of $327,000, or 0.08% of average loans (annualized), in 2015Q2, compared to net recoveries of $148,000, or 0.04% of average loans (annualized), in 2015Q1. Included in charge-offs and provision expense for 2015Q2 was $156,000 of net impairment related to PCI pools.

 

The allowance for loan losses decreased $122,000, or 1%, to $8.5 million, or 0.51% of total loans, at 2015Q2, compared to $8.6 million, or 0.53% of total loans, at 2015Q1. The decrease in allowance included (i) a $219,000, or 8%, decrease in the quantitative component, resulting from lower historic loss rates, (ii) a $435,000, or 8%, increase in the qualitative component, reflecting management judgment of inherent loss in the loan portfolio not represented in historic loss rates, and (iii) a $387,000, or 54%, decrease in the specific component. Overall the decrease in the allowance was due to a decrease in historic loss rates as well as continued improvement in nonperforming loans.

 

During the first quarter of 2011, and as contemplated in Park Sterling Bank’s 2010 public offering, 568,260 shares of restricted stock were issued but will not vest until the company’s share price achieves certain performance thresholds above the equity offering price (these restricted stock awards, of which 554,400 remained outstanding at 2015Q2, vest one-third each when the share price reaches, for 30 consecutive days, $8.125, $9.10 and $10.40 per share, respectively). These performance thresholds have not yet been achieved. Accordingly, these additional shares have been excluded from earnings and tangible book value per share calculations.

 

 

*

*

*

*

*

*

*

 

Conference Call

 

A conference call will be held at 8:30 a.m., Eastern Time this morning (July 23, 2015). The conference call can be accessed by dialing (888) 317-6016 and requesting the Park Sterling Corporation earnings call. Listeners should dial in 10 minutes prior to the start of the call. The live webcast and presentation slides will be available on www.parksterlingbank.com under Investor Relations, “Investor Presentations.”

 

 
6

 

 

A replay of the webcast will be available on www.parksterlingbank.com under Investor Relations, “Investor Presentations” shortly following the call. A replay of the conference call can be accessed approximately one hour after the call by dialing (877) 344-7529 and requesting conference number 10067612.

 

 

About Park Sterling Corporation

Park Sterling Corporation, the holding company for Park Sterling Bank, is headquartered in Charlotte, North Carolina. Park Sterling, a regional community-focused financial services company with approximately $2.4 billion in assets, is the largest community bank headquartered in the Charlotte area and has 54 banking offices stretching across the Carolinas and into North Georgia, as well as in Richmond, Virginia. The bank serves professionals, individuals, and small and mid-sized businesses by offering a full array of financial services, including deposit, mortgage banking, cash management, consumer and business finance, capital markets and wealth management services with a commitment to “Answers You Can Bank OnSM.” Park Sterling prides itself on being large enough to help customers achieve their financial aspirations, yet small enough to care that they do. Park Sterling is focused on building a banking franchise that is noted for sound risk management, strong community focus and exceptional customer service. For more information, visit www.parksterlingbank.com. Park Sterling Corporation shares are traded on NASDAQ under the symbol PSTB.

 

Non-GAAP Financial Measures

Tangible assets, tangible common equity, tangible book value, adjusted net income, adjusted net interest margin, adjusted operating revenues, adjusted noninterest income, adjusted noninterest expenses, adjusted allowance for loan losses, and related ratios and per share measures, including adjusted return on average assets and adjusted return on average equity, as used throughout this release, are non-GAAP financial measures. For additional information, see “Reconciliation of Non-GAAP Financial Measures” in the accompanying tables.

 

Cautionary Statement Regarding Forward Looking Statements

This news release contains, and Park Sterling and its management may make, certain statements that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements can be identified by the fact that they do not relate strictly to historical or current facts and often use words such as “may,” “plan,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” “will,” “goal,” “target” and similar expressions. These forward-looking statements express management's current expectations or forecasts of future events and, by their nature, are subject to risks and uncertainties and there are a number of factors that could cause actual results to differ materially from those in such statements. Factors that might cause such a difference include, but are not limited to: increases in expected costs or decreases in expected savings or difficulties related to merger integration matters; inability to identify and successfully negotiate and complete additional combinations with other potential merger partners or to successfully integrate such businesses into Park Sterling, including the company’s ability to adequately estimate or to realize the benefits and cost savings from and limit any unexpected liabilities acquired as a result of any such business combinations; failure to generate an adequate return on investment related to new branches or other hiring initiatives; inability to generate future organic growth in loan balances, retail banking, wealth management, mortgage banking or capital markets results through the hiring of new personnel, development of new products, including new online and mobile banking platforms for treasury services, opening of de novo branches or otherwise; inability to capitalize on identified revenue enhancements or expense management opportunities, including the inability to achieve targeted adjusted noninterest expense to adjusted operating revenue targets; inability to generate future ATM and card income from marketing expenses; variability in the performance of covered loans and associated loss-share related expenses; the effects of negative or soft economic conditions, including stress in the commercial real estate markets or failure of continued recovery in the residential real estate markets; changes in consumer and investor confidence and the related impact on financial markets and institutions; changes in interest rates; failure of assumptions underlying noninterest expense levels; failure of assumptions underlying the establishment of allowances for loan losses; deterioration in the credit quality of the loan portfolio or in the value of the collateral securing those loans; deterioration in the value of securities held in the investment securities portfolio; the possibility of recognizing other than temporary impairments on holdings of collateralized loan obligation securities as a result of the Volcker Rule; the impacts on Park Sterling of a potential increasing rate environment; the potential impacts of any government shutdown or debt ceiling impasse, including the risk of a U.S. credit rating downgrade or default, or continued global economic instability, which could cause disruptions in the financial markets, impact interest rates, and cause other potential unforeseen consequences; fluctuations in the market price of the common stock, regulatory, legal and contractual requirements of Park Sterling, other uses of capital, the company’s financial performance, market conditions generally, and future actions by the board of directors, in each case impacting repurchases of common stock or declaration of dividends; legal and regulatory developments, including changes in the federal risk-based capital rules; increased competition from both banks and nonbanks; changes in accounting standards, rules and interpretations, inaccurate estimates or assumptions in accounting, including acquisition accounting fair market value assumptions and accounting for purchased credit-impaired loans, and the impact on Park Sterling’s financial statements; and management’s ability to effectively manage credit risk, market risk, operational risk, legal risk, and regulatory and compliance risk.

 

Forward-looking statements speak only as of the date they are made, and Park Sterling undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events that arise after the date the forward-looking statement was made.

 

###

 

For additional information contact:

David Gaines

Chief Financial Officer

(704) 716-2134

david.gaines@parksterlingbank.com 

 

 
7

 

 

PARK STERLING CORPORATION

                                       

CONDENSED CONSOLIDATED INCOME STATEMENT

                                       

THREE MONTH RESULTS

                                       

($ in thousands, except per share amounts)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2015

   

2015

   

2014

   

2014

   

2014

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Interest income

                                       

Loans, including fees

  $ 19,667     $ 19,111     $ 19,482     $ 19,725     $ 18,734  

Taxable investment securities

    2,508       2,791       2,598       2,597       2,152  

Tax-exempt investment securities

    143       138       138       138       133  

Nonmarketable equity securities

    122       127       108       103       85  

Interest on deposits at banks

    18       18       22       22       53  

Federal funds sold

    -       -       -       1       -  

Total interest income

    22,458       22,185       22,348       22,586       21,157  

Interest expense

                                       

Money market, NOW and savings deposits

    532       520       538       570       615  

Time deposits

    752       707       725       771       828  

Short-term borrowings

    76       76       -       1       1  

Long-term FHLB advances

    131       128       179       162       128  

Subordinated debt

    351       328       350       350       506  

Total interest expense

    1,842       1,759       1,792       1,854       2,078  

Net interest income

    20,616       20,426       20,556       20,732       19,079  

Provision for loan losses

    134       180       (420 )     (484 )     (365 )

Net interest income after provision

    20,482       20,246       20,976       21,216       19,444  

Noninterest income

                                       

Service charges on deposit accounts

    1,107       1,019       1,109       1,137       1,001  

Mortgage banking income

    956       951       922       822       653  

Income from wealth management activities

    906       862       869       783       773  

Income from capital market activities

    394       398       149       364       35  

ATM and card income

    629       694       727       631       726  

Income from bank-owned life insurance

    553       768       491       552       525  

Loss on sale of securities available for sale

    -       -       -       (63 )     (33 )

Amortization of indemnification asset and true-up liability expense

    (165 )     (394 )     (1,224 )     (1,345 )     (738 )

Other noninterest income

    (88 )     203       308       257       1,036  

Total noninterest income

    4,292       4,501       3,351       3,138       3,978  

Noninterest expenses

                                       

Salaries and employee benefits

    10,021       10,431       10,386       10,240       9,684  

Occupancy and equipment

    2,491       2,555       2,627       3,527       2,249  

Data processing and outside service fees

    1,640       1,648       1,652       1,907       1,544  

Legal and professional fees

    660       798       816       887       1,122  

Deposit charges and FDIC insurance

    433       392       442       441       368  

Loss on disposal of fixed assets

    113       237       2       317       80  

Communication fees

    541       578       519       480       538  

Postage and supplies

    116       149       146       176       170  

Loan and collection expense

    242       154       461       298       304  

Core deposit intangible amortization

    347       347       348       347       317  

Advertising and promotion

    304       374       474       564       223  

Net cost of operation of other real estate owned

    232       35       215       343       206  

Other noninterest expense

    1,092       1,441       1,219       1,121       1,431  

Total noninterest expenses

    18,232       19,139       19,307       20,648       18,236  

Income before income taxes

    6,542       5,608       5,020       3,706       5,186  

Income tax expense

    2,273       1,825       1,564       1,254       1,760  

Net income

  $ 4,269     $ 3,783     $ 3,456     $ 2,452     $ 3,426  
                                         

Earnings per common share, fully diluted

  0.10     $ 0.09     $ 0.08     $ 0.06     $ 0.08  

Weighted average diluted common shares

    44,301,895       44,326,833       44,323,628       44,233,532       44,213,802  

 

 
8

 

 

PARK STERLING CORPORATION

               

CONDENSED CONSOLIDATED INCOME STATEMENT

               

SIX MONTH RESULTS

               

($ in thousands, except per share amounts)

 

June 30,

   

June 30,

 
   

2015

   

2014

 
   

(Unaudited)

   

(Unaudited)

 

Interest income

               

Loans, including fees

  $ 38,778     $ 35,660  

Taxable investment securities

    5,299       4,123  

Tax-exempt investment securities

    281       355  

Nonmarketable equity securities

    249       151  

Interest on deposits at banks

    36       74  

Total interest income

    44,643       40,363  

Interest expense

               

Money market, NOW and savings deposits

    1,052       1,162  

Time deposits

    1,459       1,659  

Short-term borrowings

    152       1  

Long-term FHLB advances

    259       255  

Subordinated debt

    679       932  

Total interest expense

    3,601       4,009  

Net interest income

    41,042       36,354  

Provision (release) for loan losses

    314       (382 )

Net interest income after provision

    40,728       36,736  

Noninterest income

               

Service charges on deposit accounts

    2,126       1,634  

Mortgage banking income

    1,907       897  

Income from wealth management activities

    1,768       1,548  

Income from capital market activities

    792       35  

ATM and card income

    1,323       1,312  

Income from bank-owned life insurance

    1,321       1,645  

Gain on sale of securities available for sale

    -       243  

Amortization of indemnification asset and true-up liability expense

    (559 )     (1,221 )

Other noninterest income

    115       1,409  

Total noninterest income

    8,793       7,502  

Noninterest expenses

               

Salaries and employee benefits

    20,452       18,912  

Occupancy and equipment

    5,046       4,254  

Data processing and outside service fees

    3,288       2,890  

Legal and professional fees

    1,458       1,783  

Deposit charges and FDIC insurance

    825       608  

Communication fees

    1,119       1,012  

Postage and supplies

    265       345  

Loan and collection expense

    396       592  

Core deposit intangible amortization

    695       574  

Advertising and promotion

    678       456  

Net cost of operation of other real estate owned

    267       259  

Other noninterest expense

    2,882       2,332  

Total noninterest expenses

    37,371       34,017  

Income before income taxes

    12,150       10,221  

Income tax expense

    4,098       3,240  

Net income

  $ 8,052     $ 6,981  
                 

Earnings per common share, fully diluted

  $ 0.18     $ 0.16  

Weighted average diluted common shares

    44,287,424       44,240,105  

 

 

 

 
9

 

 

PARK STERLING CORPORATION

                                       

CONDENSED CONSOLIDATED BALANCE SHEETS

                                       

($ in thousands)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2015

    2015**     2014*     2014**     2014**  
   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 

ASSETS

                                       

Cash and due from banks

  $ 17,042     $ 17,402     $ 16,549     $ 16,505     $ 21,117  

Interest-earning balances at banks

    26,940       45,396       34,356       41,883       47,623  

Investment securities available for sale

    402,489       382,946       375,683       367,262       349,532  

Investment securities held to maturity

    111,633       108,918       115,741       117,463       119,302  

Nonmarketable equity securities

    13,500       11,163       11,532       9,731       5,906  

Federal funds sold

    360       325       485       465       280  

Loans held for sale

    10,701       9,987       11,602       4,763       6,388  

Loans - Non-covered

    1,637,115       1,576,760       1,538,354       1,503,558       1,419,366  

Loans - Covered

    20,348       38,092       42,339       49,834       55,532  

Allowance for loan losses

    (8,468 )     (8,590 )     (8,262 )     (9,458 )     (9,178 )

Net loans

    1,648,995       1,606,262       1,572,431       1,543,934       1,465,720  
                                         

Premises and equipment, net

    58,979       58,796       59,247       59,334       59,362  

FDIC receivable for loss share agreements

    1,209       2,333       3,964       5,078       6,993  

Other real estate owned - non-covered

    8,904       8,570       8,979       8,570       10,774  

Other real estate owned - covered

    884       1,713       3,011       4,703       5,234  

Bank-owned life insurance

    57,823       57,494       57,712       57,293       56,831  

Deferred tax asset

    32,137       33,314       35,696       37,560       37,648  

Goodwill

    29,197       29,197       29,197       29,197       29,197  

Core deposit intangible

    10,265       10,612       10,960       11,307       11,654  

Other assets

    12,822       13,436       12,085       11,249       11,993  
                                         

Total assets

  $ 2,443,880     $ 2,397,864     $ 2,359,230     $ 2,326,297     $ 2,245,554  
                                         

LIABILITIES AND SHAREHOLDERS' EQUITY

                                       
                                         

Deposits:

                                       

Demand noninterest-bearing

  $ 347,162     $ 341,488     $ 321,019     $ 322,097     $ 331,866  

Money market, NOW and savings

    988,847       1,008,743       988,954       984,448       942,070  

Time deposits

    538,932       533,906       541,381       558,063       588,771  

Total deposits

    1,874,941       1,884,137       1,851,354       1,864,608       1,862,707  
                                         

Short-term borrowings

    180,000       125,000       125,000       85,000       8,575  

Long-term FHLB borrowings

    55,000       55,000       55,000       55,000       55,000  

Subordinated debt

    23,922       23,752       23,583       23,413       23,244  

Accrued expenses and other liabilities

    30,274       30,857       29,188       27,105       26,481  

Total liabilities

    2,164,137       2,118,746       2,084,125       2,055,126       1,976,007  
                                         

Shareholders' equity:

                                       

Common stock

    44,911       44,877       44,860       44,851       44,833  

Additional paid-in capital

    222,271       223,139       222,819       222,507       222,195  

Retained earnings

    14,261       11,338       8,901       6,341       4,787  

Accumulated other comprehensive loss

    (1,700 )     (236 )     (1,475 )     (2,528 )     (2,268 )

Total shareholders' equity

    279,743       279,118       275,105       271,171       269,547  
                                         

Total liabilities and shareholders' equity

  $ 2,443,880     $ 2,397,864     $ 2,359,230     $ 2,326,297     $ 2,245,554  
                                         

Common shares issued and outstanding

    44,910,686       44,877,194       44,859,798       44,850,813       44,833,516  

 

  *

Derived from audited financial statements. Revised to reflect measurement period adjustments to goodwill.

**

Revised to reflect measurement period adjustments to goodwill.

 

 
10

 

 

PARK STERLING CORPORATION

                                       

SUMMARY OF LOAN PORTFOLIO

                                       

($ in thousands)

                                       
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2015

   

2015

    2014*     2014     2014  

BY LOAN TYPE

 

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 

Commercial:

                                       

Commercial and industrial

  $ 189,356     $ 186,295     $ 173,786     $ 173,309     $ 142,973  

Commercial real estate (CRE) - owner-occupied

    330,853       337,739       333,782       330,303       306,514  

CRE - investor income producing

    498,190       470,555       470,647       464,390       459,467  

Acquisition, construction and development (AC&D) - 1-4 Family Construction

    31,500       28,650       29,401       32,932       28,549  

AC&D - Lots and land

    48,680       50,372       55,443       55,360       43,861  

AC&D - CRE construction

    86,570       84,116       71,590       53,459       62,688  

Other commercial

    7,212       5,931       5,045       5,281       6,580  

Total commercial loans

    1,192,361       1,163,658       1,139,694       1,115,034       1,050,632  
                                         

Consumer:

                                       

Residential mortgage

    214,850       209,384       205,150       198,968       194,847  

Home equity lines of credit

    156,960       154,415       155,297       154,792       153,944  

Residential construction

    62,973       59,233       55,882       56,482       48,903  

Other loans to individuals

    27,696       25,845       22,586       26,444       25,066  

Total consumer loans

    462,479       448,877       438,915       436,686       422,760  

Total loans

    1,654,840       1,612,535       1,578,609       1,551,720       1,473,392  

Deferred costs (fees)

    2,623       2,317       2,084       1,672       1,506  

Total loans, net of deferred costs (fees)

  $ 1,657,463     $ 1,614,852     $ 1,580,693     $ 1,553,392     $ 1,474,898  
                                         

* Derived from audited financial statements.

                                       
                                         
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2015

   

2015

    2014*     2014     2014  

BY ACQUIRED AND NON-ACQUIRED

 

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 

Acquired loans - performing

  $ 317,394     $ 341,078     $ 364,789     $ 388,243     $ 409,812  

Acquired loans - purchase credit impaired

    112,819       119,943       133,241       149,652       164,196  

Total acquired loans

    430,213       461,021       498,030       537,895       574,008  

Non-acquired loans, net of deferred costs (fees)**

    1,227,250       1,153,831       1,082,663       1,015,497       900,890  

Total loans

  $ 1,657,463     $ 1,614,852     $ 1,580,693     $ 1,553,392     $ 1,474,898  

 

  *

Derived from audited financial statements.

**

Includes loans transferred from acquired pools following release of acquisition accounting FMV adjustments.

 

 

 

PARK STERLING CORPORATION

                                       

ALLOWANCE FOR LOAN LOSSES

                                       

THREE MONTH RESULTS

                                       

($ in thousands)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2015

   

2015

   

2014

   

2014

   

2014

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Beginning of period allowance

  $ 8,590     $ 8,262     $ 9,458     $ 9,178     $ 9,076  

Loans charged-off

    (572 )     (265 )     (984 )     (175 )     (411 )

Recoveries of loans charged-off

    245       413       208       939       871  

Net charge-offs

    (327 )     148       (776 )     764       460  
                                         

Provision expense (release)

    205       180       (420 )     (484 )     (356 )

Benefit attributable to FDIC loss share agreements

    (71 )     -       -       -       (9 )

Total provision expense charged to operations

    134       180       (420 )     (484 )     (365 )

Provision expense recorded through FDIC loss share receivable

    71       -       -       -       7  

End of period allowance

  $ 8,468     $ 8,590     $ 8,262     $ 9,458     $ 9,178  
                                         

Net charge-offs (recoveries)

  $ 327     $ (148 )   $ 776     $ (764 )   $ (460 )

Net charge-offs (recoveries) to average loans (annualized)

    0.08 %     -0.04 %     0.20 %     -0.20 %     -0.13 %

 

 
11

 

 

PARK STERLING CORPORATION

                                               

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS

                         

THREE MONTHS

                                               

($ in thousands)

 

June 30, 2015

                   

June 30, 2014

                 
   

Average

   

Income/

   

Yield/

   

Average

   

Income/

   

Yield/

 
   

Balance

   

Expense

   

Rate (3)

   

Balance

   

Expense

   

Rate (3)

 

Assets

                                               

Interest-earning assets:

                                               

Loans and loans held for sale, net (1)(2)

  $ 1,643,844     $ 19,667       4.80 %   $ 1,397,158     $ 18,734       5.38 %

Fed funds sold

    730       -       0.00 %     427       -       0.00 %

Taxable investment securities

    474,807       2,508       2.11 %     416,187       2,152       2.07 %

Tax-exempt investment securities

    13,960       143       4.10 %     12,809       133       4.15 %

Other interest-earning assets

    52,098       140       1.08 %     111,878       138       0.49 %
                                                 

Total interest-earning assets

    2,185,439       22,458       4.12 %     1,938,459       21,157       4.38 %
                                                 

Allowance for loan losses

    (8,895 )                     (9,588 )                

Cash and due from banks

    16,356                       17,856                  

Premises and equipment

    58,912                       58,347                  

Goodwill

    29,211                       24,661                  

Intangible assets

    10,435                       10,583                  

Other assets

    115,213                       128,596                  
                                                 

Total assets

  $ 2,406,671                     $ 2,168,914                  
                                                 

Liabilities and shareholders' equity

                                               

Interest-bearing liabilities:

                                               

Interest-bearing demand

  $ 411,806     $ 71       0.07 %   $ 333,130     $ 87       0.10 %

Savings and money market

    525,359       405       0.31 %     515,943       473       0.37 %

Time deposits - core

    458,139       632       0.55 %     488,936       693       0.57 %

Brokered deposits

    133,981       176       0.53 %     154,520       190       0.49 %

Total interest-bearing deposits

    1,529,285       1,284       0.34 %     1,492,529       1,443       0.39 %

Short-term borrowings

    148,901       76       0.20 %     5,462       1       0.07 %

Long-term FHLB borrowings

    55,000       131       0.96 %     55,000       128       0.93 %

Subordinated debt

    23,833       351       5.91 %     27,094       506       7.49 %

Total borrowed funds

    227,734       558       0.98 %     87,556       635       2.91 %
                                                 

Total interest-bearing liabilities

    1,757,019       1,842       0.42 %     1,580,085       2,078       0.53 %
                                                 

Net interest rate spread

            20,616       3.70 %             19,079       3.85 %
                                                 

Noninterest-bearing demand deposits

    338,092                       298,313                  

Other liabilities

    30,884                       24,212                  

Shareholders' equity

    280,676                       266,304                  
                                                 

Total liabilities and shareholders' equity

  $ 2,406,671                     $ 2,168,914                  
                                                 

Net interest margin

                    3.78 %                     3.95 %

 

   

(1)

Nonaccrual loans are included in the average loan balances.

(2)

Interest income and yields for the three months ended June 30, 2015 and 2014 include accretion from acquisition accountingadjustments associated with acquired loans.

(3)

Yield/ rate calculated on Actual/Actual day count basis, except for yield on investments which is calculated on a 30/360 day count basis.

 

 

 
12

 

 

PARK STERLING CORPORATION

                                               

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS

                         

SIX MONTHS

                                               

($ in thousands)

 

June 30, 2015

                   

June 30, 2014

                 
   

Average

   

Income/

   

Yield/

   

Average

   

Income/

   

Yield/

 
   

Balance

   

Expense

   

Rate (3)

   

Balance

   

Expense

   

Rate (3)

 

Assets

                                               

Interest-earning assets:

                                               

Loans and loans held for sale, net (1)(2)

  $ 1,623,279     $ 38,778       4.82 %   $ 1,351,412     $ 35,660       5.32 %

Fed funds sold

    596       -       0.00 %     437       -       0.00 %

Taxable investment securities

    477,255       5,299       2.22 %     399,990       4,123       2.06 %

Tax-exempt investment securities

    13,409       281       4.19 %     14,194       355       5.00 %

Other interest-earning assets

    56,258       285       1.02 %     85,761       225       0.53 %
                                                 

Total interest-earning assets

    2,170,797       44,643       4.15 %     1,851,794       40,363       4.40 %
                                                 

Allowance for loan losses

    (8,633 )                     (9,477 )                

Cash and due from banks

    16,646                       16,127                  

Premises and equipment

    59,133                       57,147                  

Goodwill

    29,225                       25,536                  

Intangible assets

    10,606                       9,526                  

Other assets

    117,376                       122,656                  
                                                 

Total assets

  $ 2,395,150                     $ 2,073,309                  
                                                 

Liabilities and shareholders' equity

                                               

Interest-bearing liabilities:

                                               

Interest-bearing demand

  $ 409,863     $ 139       0.07 %   $ 312,865     $ 150       0.10 %

Savings and money market

    521,374       800       0.31 %     489,349       941       0.39 %

Time deposits - core

    459,713       1,220       0.54 %     462,806       1,377       0.60 %

Brokered deposits

    137,254       352       0.52 %     160,421       354       0.44 %

Total interest-bearing deposits

    1,528,204       2,511       0.33 %     1,425,441       2,822       0.40 %

Short-term borrowings

    53,950       152       0.06 %     55,265       255       0.09 %

Long-term FHLB borrowings

    150,055       259       0.03 %     -       -       0.00 %

Subordinated debt

    23,749       679       5.77 %     27,823       932       6.76 %

Total borrowed funds

    227,754       1,090       0.97 %     83,088       1,187       2.88 %
                                                 

Total interest-bearing liabilities

    1,755,958       3,601       0.41 %     1,508,529       4,009       0.54 %
                                                 

Net interest rate spread

            41,042       3.73 %             36,354       3.86 %
                                                 

Noninterest-bearing demand deposits

    328,805                       275,715                  

Other liabilities

    30,951                       23,145                  

Shareholders' equity

    279,436                       265,920                  
                                                 

Total liabilities and shareholders' equity

  $ 2,395,150                     $ 2,073,309                  
                                                 

Net interest margin

                    3.81 %                     3.96 %

 

(1)

Nonaccrual loans are included in the average loan balances.

(2)

Interest income and yields for the six months ended June 30, 2015 and 2014 include accretion from acquisition accounting adjustments associated with acquired loans.

(3)

Yield/ rate calculated on Actual/Actual day count basis, except for yield on investments which is calculated on a 30/360 day count basis.

 

 
13

 

 

PARK STERLING CORPORATION

                                       

SELECTED RATIOS

                                       

($ in thousands, except per share amounts)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2015

   

2015

   

2014

   

2014

   

2014

 
   

Unaudited

   

Unaudited

   

Unaudited

   

Unaudited

   

Unaudited

 

ASSET QUALITY

                                       

Nonaccrual loans

  $ 5,545     $ 6,397     $ 5,585     $ 5,894     $ 5,205  

Troubled debt restructuring (and still accruing)

    3,115       3,273       3,289       4,315       3,550  

Past due 90 days plus (and still accruing)

    -       10       30       2,485       775  

Nonperforming loans

    8,660       9,680       8,904       12,694       9,530  

OREO

    9,788       10,283       11,990       13,273       16,008  

Nonperforming assets

    18,448       19,963       20,894       25,967       25,538  

Past due 30-59 days (and still accruing)

    2,559       1,285       619       1,973       2,028  

Past due 60-89 days (and still accruing)

    481       457       289       1,788       3,299  
                                         

Nonperforming loans to total loans

    0.52 %     0.60 %     0.56 %     0.82 %     0.65 %

Nonperforming assets to total assets

    0.75 %     0.83 %     0.89 %     1.12 %     1.14 %

Allowance to total loans

    0.51 %     0.53 %     0.52 %     0.61 %     0.62 %

Allowance to nonperforming loans

    97.78 %     88.74 %     92.79 %     74.51 %     96.31 %

Allowance to nonperforming assets

    45.90 %     43.03 %     39.54 %     36.42 %     35.94 %

Past due 30-89 days (accruing) to total loans

    0.18 %     0.11 %     0.06 %     0.24 %     0.36 %

Net charge-offs (recoveries) to average loans (annualized)

    0.08 %     -0.04 %     0.20 %     -0.20 %     -0.13 %
                                         

CAPITAL

                                       

Book value per common share

  $ 6.31     $ 6.30     $ 6.21     $ 6.13     $ 6.10  

Tangible book value per common share**

  $ 5.47     $ 5.44     $ 5.35     $ 5.25     $ 5.21  

Common shares outstanding

    44,910,686       44,877,194       44,859,798       44,850,813       44,833,516  

Weighted average dilutive common shares outstanding

    44,301,895       44,326,833       44,323,628       44,233,532       44,213,802  
                                         

Common Equity Tier 1 (CET1) capital

  $ 245,328     $ 242,197    

n/a

   

n/a

   

n/a

 

Tier 1 capital

    261,596       256,843     $ 231,088     $ 225,456     $ 222,489  

Tier 2 capital

    8,577       8,836       8,469       9,660       9,429  

Total risk based capital

    270,173       265,679       239,557       235,116       231,918  

Risk weighted assets

    1,844,540       1,707,551       1,717,003       1,693,196       1,620,786  

Average assets for leverage ratio

    2,359,401       2,334,285       2,273,275       2,235,267       2,099,906  
                                         

Common Equity Tier 1 (CET1) ratio

    13.30 %     14.18 %  

n/a

   

n/a

   

n/a

 

Tier 1 ratio

    14.18 %     15.04 %     13.46 %     13.32 %     13.73 %

Total risk based capital ratio

    14.65 %     15.56 %     13.95 %     13.89 %     14.31 %

Tier 1 leverage ratio

    11.09 %     11.00 %     10.17 %     10.09 %     10.60 %

Tangible common equity to tangible assets**

    9.99 %     10.15 %     10.13 %     10.09 %     10.37 %
                                         

LIQUIDITY

                                       

Net loans to total deposits

    87.95 %     85.25 %     84.93 %     82.80 %     78.69 %

Reliance on wholesale funding

    18.52 %     16.21 %     16.81 %     14.94 %     11.80 %
                                         

INCOME STATEMENT (THREE MONTH RESULTS; ANNUALIZED)

                         

Return on Average Assets

    0.71 %     0.64 %     0.59 %     0.42 %     0.63 %

Return on Average Common Equity

    6.10 %     5.52 %     5.01 %     3.58 %     5.16 %

Net interest margin (non-tax equivalent)

    3.78 %     3.84 %     3.87 %     3.98 %     3.90 %
                                         

** Non-GAAP financial measure

                                       

 

 
14

 

Non-GAAP Financial Measures

Tangible assets, tangible common equity, tangible book value, adjusted net income, adjusted net interest margin, adjusted noninterest income, adjusted operating revenues, adjusted noninterest expenses, adjusted allowance for loan losses, and related ratios and per share measures, including adjusted return on average assets and adjusted return on average equity, as used throughout this release, are non-GAAP financial measures. Management uses (i) tangible assets, tangible common equity and tangible book value (which exclude goodwill and other intangibles from equity and assets), and related ratios, to evaluate the adequacy of shareholders’ equity and to facilitate comparisons with peers; (ii) adjusted allowance for loan losses (which includes net FMV adjustments related to acquired loans) as supplemental information for comparing the combined allowance and fair market value adjustments to the combined acquired and non-acquired loan portfolios (fair market value adjustments are available only for losses on acquired loans); and (iii) adjusted net income, adjusted noninterest income and adjusted noninterest expenses (which exclude merger-related expenses and gain or loss on sale of securities, as applicable), adjusted net interest margin (which excludes accelerated accretion of net acquisition accounting fair market value adjustments and income from early redemption of investment securities), adjusted noninterest expenses to adjusted operating revenues and adjusted return on average assets and adjusted return on average equity (which exclude merger-related expenses and gain on or loss sale of securities) to evaluate core earnings and to facilitate comparisons with peers.

 

PARK STERLING CORPORATION

                                       

RECONCILIATION OF NON-GAAP MEASURES

                                       

($ in thousands, except per share amounts)

                                       

(three month and period end results)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2015

   

2015

   

2014

   

2014

   

2014

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Adjusted net income (three months)

                                       

Pretax income (as reported)

  $ 6,542     $ 5,608     $ 5,020     $ 3,706     $ 5,186  

Plus: merger-related expenses

    167       122       712       2,229       594  

  loss on sale of securities

    -       -       -       63       33  

Adjusted pretax income

    6,709       5,730       5,732       5,998       5,813  

Tax expense

    2,331       1,867       1,786       2,030       1,972  

Adjusted net income

  $ 4,378     $ 3,863     $ 3,946     $ 3,968     $ 3,841  
                                         

Divided by: weighted average diluted shares

    44,301,895       44,326,833       44,323,628       44,233,532       44,213,802  

Adjusted net income per share

  $ 0.10     $ 0.09     $ 0.09     $ 0.09     $ 0.09  

Estimated tax rate for adjustment

    34.75 %     34.23 %     31.15 %     33.85 %     33.93 %
                                         

Adjusted net interest margin

                                       

Net interest income (as reported)

  $ 20,616     $ 20,426     $ 20,556     $ 20,732     $ 19,079  

Less: accelerated mark accretion

    (52 )     (79 )     (134 )     (173 )     (86 )

Less: income from early redemption of investment securities

    -       (267 )     -       -       -  

Adjusted net interest income

    20,564       20,080       20,422       20,559       18,993  

Divided by: average earning assets

    2,185,439       2,155,995       2,107,073       2,066,906       1,938,459  

Multiplied by: annualization factor

    4.01       4.06       3.97       3.97       4.01  

Adjusted net interest margin

    3.77 %     3.78 %     3.85 %     3.95 %     3.93 %

Net interest margin

    3.78 %     3.84 %     3.87 %     3.98 %     3.95 %
                                         

Adjusted noninterest income

                                       

Noninterest income (as reported)

  $ 4,292     $ 4,501     $ 3,351     $ 3,138     $ 3,978  

Less: loss on sale of securities

    -       -       -       63       33  

Adjusted noninterest income

  $ 4,292     $ 4,501     $ 3,351     $ 3,201     $ 4,011  
                                         

Adjusted noninterest expense

                                       

Noninterest expense (as reported)

  $ 18,232     $ 19,139     $ 19,307     $ 20,648     $ 18,236  

Less: merger-related expenses

    (167 )     (122 )     (712 )     (2,229 )     (594 )

Adjusted noninterest expense

  $ 18,065     $ 19,017     $ 18,595     $ 18,419     $ 17,642  
                                         

Adjusted noninterest expense to average assets

                                       

Adjusted noninterest expense

  $ 18,065     $ 19,017     $ 18,595     $ 18,419     $ 17,642  

Divided by: average assets

    2,406,671       2,383,506       2,342,657       2,304,501       2,168,914  

Multiplied by: annualization factor

    4.01       4.06       3.97       3.97       4.01  

Adjusted noninterest expense to average assets

    3.01 %     3.24 %     3.15 %     3.17 %     3.26 %

Noninterest expense to average assets

    3.04 %     3.26 %     3.27 %     3.55 %     3.37 %
                                         

Adjusted operating revenues

                                       

Net Interest Income

  $ 20,616     $ 20,426     $ 20,556     $ 20,732     $ 19,079  

Plus: adjusted noninterest income

    4,292       4,501       3,351       3,201       4,011  

Adjusted operating revenues

  $ 24,908     $ 24,927     $ 23,907     $ 23,933     $ 23,090  

Operating revenues

  $ 24,908     $ 24,927     $ 23,907     $ 23,870     $ 23,057  
                                         

Adjusted nointerest expense to adjusted operating revenues

                                       

Adjusted noninterest expense

  $ 18,065     $ 19,017     $ 18,595     $ 18,419     $ 17,642  

Divided by: adjusted operating revenues

    24,908       24,927       23,907       23,933       23,090  

Adjusted noninterest expense to adjusted operating revenues

    72.53 %     76.29 %     77.78 %     76.96 %     76.41 %

Noninterest expense to operating revenues

    73.20 %     76.78 %     80.76 %     86.50 %     79.09 %

 

 
15

 

 

PARK STERLING CORPORATION

                                       

RECONCILIATION OF NON-GAAP MEASURES

                                       

($ in thousands, except per share amounts)

                                       

(three month and period end results)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2015

   

2015

   

2014

   

2014

   

2014

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Adjusted return on average assets

                                       

Adjusted net income

  $ 4,378     $ 3,863     $ 3,946     $ 3,968     $ 3,841  

Divided by: average assets

    2,406,671       2,383,506       2,342,657       2,304,501       2,168,914  

Multiplied by: annualization factor

    4.01       4.06       3.97       3.97       4.01  

Adjusted return on average assets

    0.73 %     0.66 %     0.67 %     0.68 %     0.71 %

Return on average assets

    0.71 %     0.64 %     0.59 %     0.42 %     0.63 %
                                         

Adjusted return on average equity

                                       

Adjusted net income

  $ 4,378     $ 3,863     $ 3,946     $ 3,968     $ 3,841  

Divided by: average common equity

    280,676       278,187       273,669       271,853       266,304  

Multiplied by: annualization factor

    4.01       4.06       3.97       3.97       4.01  

Adjusted return on average equity

    6.26 %     5.63 %     5.72 %     5.79 %     5.79 %

Return on average equity

    6.10 %     5.52 %     5.01 %     3.58 %     5.16 %
                                         

Tangible common equity to tangible assets

                                       

Total assets

  $ 2,443,880     $ 2,397,864     $ 2,359,230     $ 2,326,297     $ 2,245,554  

Less: intangible assets

    (39,462 )     (39,852 )     (40,200 )     (40,547 )     (40,894 )

Tangible assets

  $ 2,404,418     $ 2,358,012     $ 2,319,030     $ 2,285,750     $ 2,204,660  
                                         

Total common equity

  $ 279,743     $ 279,118     $ 275,105     $ 271,171     $ 269,547  

Less: intangible assets

    (39,462 )     (39,852 )     (40,200 )     (40,547 )     (40,894 )

Tangible common equity

  $ 240,281     $ 239,266     $ 234,905     $ 230,624     $ 228,653  
                                         

Tangible common equity

  $ 240,281     $ 239,266     $ 234,905     $ 230,624     $ 228,653  

Divided by: tangible assets

    2,404,418       2,358,012       2,319,030       2,285,750       2,204,660  

Tangible common equity to tangible assets

    9.99 %     10.15 %     10.13 %     10.09 %     10.37 %

Common equity to assets

    11.45 %     11.64 %     11.66 %     11.66 %     12.00 %
                                         

Tangible book value per share

                                       

Issued and outstanding shares

    44,910,686       44,877,194       44,859,798       44,850,813       44,833,516  

Less: nondilutive restricted stock awards

    (985,531 )     (882,178 )     (921,097 )     (931,465 )     (919,216 )

Period end dilutive shares

    43,925,155       43,995,016       43,938,701       43,919,348       43,914,300  
                                         

Tangible common equity

  $ 240,281     $ 239,266     $ 234,905     $ 230,624     $ 228,653  

Divided by: period end dilutive shares

    43,925,155       43,995,016       43,938,701       43,919,348       43,914,300  

Tangible common book value per share

  $ 5.47     $ 5.44     $ 5.35     $ 5.25     $ 5.21  

Common book value per share

  $ 6.37     $ 6.34     $ 6.26     $ 6.17     $ 6.14  
                                         

Adjusted allowance for loan losses

                                       

Allowance for loan losses

  $ 8,468     $ 8,590     $ 8,262     $ 9,458     $ 9,178  

Plus: acquisition accounting FMV adjustments to acquired loans

    31,159       32,209       35,419       37,746       39,715  

Adjusted allowance for loan losses

  $ 39,627     $ 40,799     $ 43,681     $ 47,204     $ 48,893  

Divided by: total loans (excluding LHFS)

  $ 1,657,463     $ 1,614,852     $ 1,580,693     $ 1,553,392     $ 1,474,898  

Adjusted allowance for loan losses to total loans

    2.39 %     2.53 %     2.76 %     3.04 %     3.32 %

Allowance for loan losses to total loans

    0.51 %     0.53 %     0.52 %     0.61 %     0.62 %

 

 

16