Attached files

file filename
8-K - FORM 8-K - Park Sterling Corppstb20151028_8k.htm
EX-99.2 - EXHIBIT 99.2 - Park Sterling Corpex99-2.htm
EX-99.3 - EXHIBIT 99.3 - Park Sterling Corpex99-3.htm

Exhibit 99.1

  

 

Park Sterling Corporation Announces

Record Results for Third Quarter 2015

 

 

Charlotte, NC – October 29, 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 third quarter of 2015. Highlights at and for the three months ended September 30, 2015 include:

 

Highlights

Net income increased $509,000 (12%) to a record $4.8 million, or $0.11 per share, compared to $4.3 million, or $0.10 per share, in the quarter ended June 30, 2015

Adjusted net income, which excludes merger-related expenses and gain or loss on sale of securities, increased $384,000 (9%) to a record $4.8 million, or $0.11 per share, compared to $4.4 million, or $0.10 per share, in the prior quarter

Annualized return on average assets of 0.77% compared to 0.71% in the prior quarter

Organic loan growth, excluding loans held for sale, of $42.7 million, or 10% annualized growth rate

Nonperforming loans decreased $181 thousand (2%) to 0.50% of total loans from 0.52% at June 30, 2015

Nonperforming assets decreased $1.8 million (10%) to 0.67% of total assets from 0.75% at June 30, 2015

Tangible common equity to tangible assets remained strong at 10.02%

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

Announced expansion in Richmond through proposed merger with First Capital Bancorp, Inc. (October 2015)

 

“We are very pleased to report Park Sterling’s third consecutive quarter of record earnings” said James C. Cherry, Chief Executive Officer. “For the three months ended September 30, 2015, we reported a $509,000, or 12%, increase in net income to a record $4.8 million, or $0.11 per share, compared to net income of $4.3 million, or $0.10 per share, reported last quarter. While net interest income slipped modestly due to lower margins, the company benefitted from lower provision expense, higher noninterest income and disciplined expense management.

 

Results included $642,000 in expense related to the closure of three additional branches in South Carolina, bringing the total number of branch closures to five this year. This expense was partially offset by a $417,000 non-taxable bank-owned life insurance death benefit and $54,000 in securities gains. While it is always difficult to make decisions that impact our employees and communities, we understand that reallocating resources from underperforming activities to more promising areas is essential to building a strong company and we will remain diligent on that front.

 

The company posted 10% annualized organic loan growth, led by continued strong performance in our metropolitan markets which posted $36.8 million, or 16% annualized growth. Deposits increased $71.9 million, or 15% annualized, as we continued our success in attracting noninterest bearing deposits, introduced a new high-yield money market account in the Richmond market and refocused efforts on preserving retail time deposit relationships.

 

In addition, asset quality continued to improve from already attractive levels, as nonperforming loans to total loans decreased two basis points to 0.50% and nonperforming assets to total assets decreased eight basis points to 0.67%, compared to June 30, 2015. Finally, capitalization remains strong with tangible common equity to tangible assets of 10.02% and a Tier 1 leverage ratio of 10.92%. On the capital management front, yesterday the board declared a quarterly dividend of $0.03 per common share, payable on November 25, 2015 to all shareholders of record as of the close of business on November 11, 2015. Future dividends will be subject to board approval. Additionally, during the third quarter we repurchased 4,000 shares under our previously announced 2.2 million share repurchase program.

 

 
1

 

  

As you know, on October 1st we announced our proposed merger with First Capital Bancorp, Inc. I want to again share my excitement in partnering with First Capital. Our management teams have already begun working together toward building Richmond’s premier community bank. This early work has reinforced our belief in both the strong business and cultural fits between our two companies as well as the exceptional opportunities ahead for our combined company. We remain confident, subject to receipt of requisite regulatory and shareholder approvals and other customary closing conditions, that this transformational partnership will be positive for our shareholders, customers, communities and employees.

 

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 community-focused banking franchise across the Carolinas and Virginia.”     

 

 

Financial Results

 

Income Statement – Three Months Ended September 30, 2015

 

Park Sterling reported a $509,000, or 12%, increase in net income to a record $4.8 million, or $0.11 per share, for the three months ended September 30, 2015 (“2015Q3”). This compares to net income of $4.3 million, or $0.10 per share, for the three months ended June 30, 2015 (“2015Q2”) and net income of $2.5 million, or $0.06 per share, for the three months ended September 30, 2014 (“2014Q3”). The increase in net income from 2015Q2 resulted from lower provision expense and higher noninterest income, which were partially offset by lower net interest income and higher noninterest expense. The increase in net income from 2014Q3 resulted from higher noninterest income and lower noninterest expense, driven by a decrease in merger related expenses reported in 2014Q3 related to the acquisition of Provident Community Bancshares, Inc. (“Provident Community”), which were partially offset by lower net interest income and higher provision expense, as 2014Q3 had a net release of provision of $484,000.

 

Park Sterling reported a $384,000, or 9%, increase in adjusted net income, which excludes merger-related expenses and gain or loss on sale of securities, to a record $4.8 million, or $0.11 per share, in 2015Q3. This compares to adjusted net income of $4.4 million, or $0.10 per share, in 2015Q2 and adjusted net income of $4.0 million, or $0.09 per share, in 2014Q3. Compared to 2015Q2, adjusted net income reflects lower provision expense and higher noninterest income, which were partially offset by lower net interest income and higher noninterest expense. Compared to 2014Q3, adjusted net income reflects both higher noninterest income levels and lower noninterest expense, which were partially offset by lower net interest income and higher provision expense.

 

Net interest income totaled $20.4 million in 2015Q3, which represents a $254,000, or 1%, decrease from $20.6 million in 2015Q2. This decrease is attributable to decreased yields on interest earning assets and increased cost of interest-bearing liabilities. Net interest income decreased $370,000, or 2%, from $20.7 million in 2014Q3, resulting again from decreased yields on interest earning assets and increased cost of interest-bearing liabilities. Average total earning assets increased $70.9 million, or 3%, in 2015Q3 to $2.26 billion, compared to $2.19 billion in 2015Q2 and increased $189.4 million, or 9%, compared to $2.07 billion in 2014Q3. The increase in average total earning assets in 2015Q3 from 2015Q2 resulted from a $37.2 million, or 2% (9% annualized), increase in average loans (including loans held for sale) driven by organic growth, an $18.1 million, or 4%, increase in average marketable securities and a $15.6 million, or 30%, increase in average other interest-earning assets. The increase in average total earning assets in 2015Q3 from 2014Q3 resulted primarily from an $18.2 million, or 4%, increase in average marketable securities, a $165.3 million, or 11%, increase in average loans (including loans held for sale), and a $5.8 million, or 9%, increase in average other earning assets.     

 

 
2

 

  

Net interest margin was 3.58% in 2015Q3, representing a 20 basis point decrease from 3.78% in 2015Q2 and a 40 basis point decrease from 3.98% in 2014Q3. The reduction in net interest margin from 2015Q2 resulted primarily from a 20 basis point decrease in yield on loans to 4.60%, driven by runoff in higher yielding seasoned loans, continued competitive pricing pressures and continued emphasis on floating rate structures. In addition, the cost of interest-bearing deposits increased 4 basis points to 0.38%, driven by the introduction of a a new high-yield money market account in our Richmond market and higher selective pricing to preserve retail time deposits. The reduction in net interest margin from 2014Q3 resulted primarily from a 56 basis point decrease in yield on loans, due primarily to lower interest rates on new loans, and a 2 basis point increase in the cost of interest-bearing liabilities.

 

Adjusted net interest margin, which excludes accelerated accretion from net acquisition accounting fair market value adjustments and income in 2015Q2 from the early redemptions of two investment securities, was 3.57% in 2015Q3, representing a 20 basis point decrease from 3.77% in 2015Q2 and a 38 basis point decrease from 3.95% in 2014Q3. Accelerated accretion of net acquisition accounting fair market value adjustments ($69,000 in 2015Q3, $52,000 in 2015Q2 and $173,000 in 2014Q3) 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. The reduction in adjusted net interest margin from both 2015Q2 and 2014Q3 resulted primarily from the decrease in loan yields discussed above.

 

The company reported no provision for loan losses in 2015Q3, compared to $134,000 in provision expense in 2015Q2 and a net release of provision of $484,000 in 2014Q3. Allowance for loan loss levels held at 0.51% of total loans at 2015Q3 compared to 2015Q2. The 2015Q2 provision was driven by impairments in the company’s purchase credit impaired (“PCI”) loan pools, as accounted for under ASC 310-30.

 

Noninterest income increased $635,000, or 15%, to $4.9 million in 2015Q3, compared to $4.3 million in 2015Q2 and increased $1.8 million, or 57%, compared to $3.1 million in 2014Q3. The increase from 2015Q2 was driven primarily by non-customer related activities, including (i) a $505,000, or 91%, increase in income from bank owned life insurance (“BOLI”) due to a higher death benefit ($417,000 in 2015Q3, $47,000 in 2015Q2, $0 in 2014Q3); and (ii) a $273,000, or 310%, increase in other noninterest income due primarily to the reclassification in 2015Q2 of $250,000 in income to reductions of capital on certain limited partnership investments based on final 2014 partnership documentation received. Customer-related activities continue to reflect the value of our balanced business model, including a $263,000, or 24%, increase in service charges on deposit accounts and a $41,000, or 5%, increase in income from wealth management activities when comparing 2015Q3 and 2015Q2. Partially offsetting these net improvements in customer-related activity was (i) a $256,000, or 27%, decrease in mortgage banking income; (ii) a $156,000 decrease in income from capital markets activities; and (iii) a $92,000 decrease in ATM and card income as a result in part of a $38,000 increase in expenses related to a special marketing program designed to increase future card usage. The increase in noninterest income from 2014Q3 reflects higher service charges on deposit accounts, higher wealth management income, lower amortization on the FDIC loss share indemnification asset and true-up liability expense, and the BOLI death benefit received in 2015Q3.

 

 
3

 

  

Noninterest expenses increased $187,000, or 1%, to $18.4 million in 2015Q3 compared to $18.2 million in 2015Q2, and decreased $2.2 million compared to $20.6 million in 2014Q3. Adjusted noninterest expenses, which exclude merger-related expenses ($31,000 in 2015Q3, $167,000 in 2015Q2 and $2.2 million in 2014Q3), increased $323,000, or 2%, to $18.4 million in 2015Q3 compared to $18.1 million in 2015Q2, and decreased $31,000, or 0.2%, compared to $18.4 million in 2014Q3. Overall the increase in adjusted noninterest expenses from 2015Q2 resulted from $642,000 in write-downs in fixed assets and other expenses related to additional branch closures. This increase was offset by continued expense management efforts, with decreases of $69,000 in salaries and employee benefits, $162,000 in legal and professional fees, and $91,000 in loan and collection expenses, as well as a $69,000 decrease in net cost of operation of OREO.

 

The company’s effective tax rate decreased to 30.5% in 2015Q3 compared to 34.7% in 2015Q2, which resulted from the larger nontaxable BOLI death benefit in 2015Q3. The company’s effective tax rate decreased compared to 33.8% in 2014Q3, also due to the larger nontaxable BOLI death benefit in 2015Q3.

 

Income Statement – Nine Months Ended September 30, 2015

 

Park Sterling reported a $3.4 million, or 36%, increase in net income for the nine months ended September 30, 2015 (“2015YTD”) to $12.8 million, or $0.29 per share, compared to net income for the nine months ended September 30, 2014 (“2014YTD”) of $9.4 million, or $0.21 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 $61.4 million in 2015YTD, which represents a $4.3 million, or 8%, increase from $57.1 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 3.73% in 2015YTD, representing a 24 basis point decrease from 3.97% in 2014YTD. The reduction in net interest margin from 2014YTD resulted primarily from a 52 basis point decrease in yield on loans, due to lower interest rates on new loans, offset by a 7 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 $866 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 $3.1 million, or 29%, to $13.7 million in 2015YTD, compared to $10.6 million in 2014YTD. The increase from 2014YTD reflects higher BOLI death benefits received in 2015, higher service charges on deposit accounts, 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 $1.2 million, or 2%, in 2015YTD to $55.8 million compared to $54.6 million in 2014YTD. The increase in noninterest expense from 2014YTD resulted primarily from increased expenses as a result of the Provident Community acquisition and costs related to the closure of branches in 2015.

 

The company’s effective tax rate increased slightly to 32.5% in 2015YTD compared to 32.3% in 2014YTD.

 

Balance Sheet

 

Total assets increased $41.3 million, or 2%, to $2.49 billion at 2015Q3 compared to total assets of $2.44 billion at 2015Q2. Cash and equivalents increased $13.9 million, or 31%, to $58.2 million as a result of deposit growth. Total securities, including non-marketable securities, decreased $5.4 million, to $522.3 million. Total securities included one investment in a senior tranche of a collateralized loan obligation (“CLO”) totaling $5.0 million in fair value at 2015Q3, 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 $38,600 at 2015Q3 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 $42.7 million, or 10% annualized, to $1.70 billion at 2015Q3 from 2015Q2. The company’s metropolitan markets, which include Charlotte, Raleigh and Wilmington, North Carolina, Greenville and Charleston, South Carolina and Richmond, Virginia, reported a $36.8 million, or 16% annualized, increase in total loans to $938.1 million, due to continued success in origination efforts. The community markets reported a $9.0 million, or 9% annualized, decrease in total loans to $376.0 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 $14.9 million, or 16% annualized, increase in total loans to $386.1 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 2015Q3 compared to 2015Q2. The combination of commercial and industrial and owner-occupied real estate loans increased from 31.4% to 31.8% of total loans and investor-owned commercial real estate increased from 30.1% to 30.3% of total loans. Acquisition, construction and development decreased to 9.5% from 10.1% of total loans. Total consumer loans held at 27.9% of total loans, with home equity lines of credit decreasing to 9.3% from 9.5%, other consumer decreasing from 1.7% to 1.5%, residential mortgages increasing from 13.0% to 13.2% and residential construction increasing from 3.8% to 3.9%.

 

In terms of accounting designations, compared to 2015Q2: (i) non-acquired loans, which include certain renewed and/or restructured acquired performing loans that are re-designated as non-acquired, increased $70.2 million, or 23% annualized, to $1.30 billion; (ii) acquired performing loans decreased $17.3 million, or 22% annualized, to $300.1 million; and (iii) purchase credit impaired (“PCI”) loans decreased $10.3 million, or 37% annualized, to $102.5 million. At 2015Q3, noncovered performing acquired loans (which totaled $298.5 million) included a $2.1 million net acquisition accounting fair market value adjustment, representing a 0.71% “mark;” noncovered PCI loans (which totaled $85.8 million) included a $23.2 million adjustment, representing a 21.29% “mark;” and covered performing acquired and PCI loans (which totaled $18.3 million) included a $4.2 million adjustment, representing an 18.63% “mark.”

 

Total deposits increased $71.9 million, or 15% annualized, to $1.95 billion at 2015Q3, compared to $1.87 billion at 2015Q2, primarily reflecting continued success in attracting noninterest bearing deposits and introduction of a new high-yield money market account in Richmond. Noninterest bearing demand deposits increased $23.7 million, or 27% annualized, to $370.8 million (19% of total deposits). Non-brokered money market, NOW and savings deposits increased $50.1 million, or 21% annualized, to $976.5 million (50% of total deposits). Time deposits less than $250,000 increased $5.7 million, to $407.6 million (21% of total deposits) and time deposits greater than $250,000 decreased $5.6 million, to $57.4 million (3% of total deposits). Finally, brokered deposits decreased $1.9 million or 5% annualized, to $134.5 million (7% of total deposits). Core deposits, which exclude time deposits greater than $250,000 and brokered deposits, represented 90.1% of total deposits at 2015Q3 and 89.4% of total deposits at 2015Q2.

 

Total borrowings decreased $49.8 million, or 19%, to $209.1 million at 2015Q3 compared to $258.9 million at 2015Q2. Borrowings at 2015Q3 included $185.0 million in FHLB borrowings and $24.1 million of acquired trust preferred securities, net of acquisition accounting fair market value adjustments.

 

Total shareholders’ equity increased $4.5 million, or 2%, to $284.2 million at 2015Q3 compared to $279.7 million at 2015Q2, driven by an increase in retained earnings and lower unrealized losses in the marketable securities portfolio. The company’s ratio of tangible common equity to tangible assets increased to 10.02% at 2015Q3 from 9.99% at 2015Q2.

 

 
5

 

  

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 modestly to 13.21% at 2015Q3 compared to 13.30% at 2015Q2 due to an increase in risk weighted assets. The company’s Tier 1 leverage ratio was 10.92% at 2015Q3 compared to 11.09% at 2015Q2.

 

 

Asset Quality

 

Asset quality remains a point of strength for the company. Nonperforming assets decreased $1.8 million, or 10%, to $16.6 million at 2015Q3, or 0.67% of total assets, compared to $18.4 million at 2015Q2, or 0.75% of total assets. Nonperforming loans decreased $181,000, or 2%, to $8.5 million at 2015Q3, and represent 0.50% of total loans, compared to $8.7 million at 2015Q2, or 0.52% of total loans. The company reported net recoveries of $294,000, or 0.07% of average loans (annualized), in 2015Q3, compared to charge-offs of $327,000, or 0.08% of average loans (annualized), in 2015Q2. Included in charge-offs and provision expense for 2015Q2 was impairments related to PCI pools.

 

The allowance for loan losses increased $274,000, or 3%, to $8.7 million, or 0.51% of total loans, at 2015Q3, compared to $8.5 million, or 0.51% of total loans, at 2015Q2. The increase in allowance included (i) a $24,000, or 1%, decrease in the quantitative component, resulting from lower historic loss rates, (ii) a $347,000, or 6%, increase in the qualitative component, reflecting management judgment of inherent loss in the loan portfolio not represented in historic loss rates, and (iii) a $49,000, or 100%, decrease in reserves on PCI pools. Overall the increase in the allowance was due to loan growth, offset by a decrease in historic loss rates as well as continued improvement in nonperforming loans. Due to net recoveries of $294,000 during the quarter, there was no provision recorded in 2015Q3.

 

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 2015Q3, 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 (October 29, 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.”

 

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.

 

 
6

 

  

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 $2.5 billion in assets, is the largest community bank headquartered in the Charlotte area and has 52 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: the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement with First Capital Bancorp, Inc. (“First Capital”); the risk that a closing condition to the merger may not be satisfied; synergies and other financial benefits from the proposed merger may not be realized within the expected time frames; costs or difficulties related to closing and/or integration matters might be greater than expected; inability to obtain governmental approvals of the combination on the proposed terms and schedule; failure of First Capital’s shareholders to approve the merger; fluctuation in the trading price of Park Sterling’s stock prior to the closing of the proposed merger, which would affect the total value of the proposed transaction; ; changes in loan mix, deposit mix, capital and liquidity levels, emerging regulatory expectations and measures, net interest income, noninterest income, noninterest expense, credit trends and conditions, including loan losses, allowance for loan loss, charge-offs, delinquency trends and nonperforming asset levels, deterioration in the credit quality of the loan portfolio or the value of collateral securing loans, deterioration in the value of securities held for investment, the impacts of a potential increasing rate environment, and other similar matters with respect to Park Sterling or First Capital; 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 adjusted operating 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; the possibility of recognizing other than temporary impairments on holdings of collateralized loan obligation securities as a result of the Volcker Rule; 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.

 

 
7

 

  

You should not place undue reliance on any forward-looking statement and should consider all of the preceding uncertainties and risks, as well as those more fully discussed in any of Park Sterling’s filings with the SEC. 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.

 

Additional Information About the Merger and Where to Find It

In connection with the proposed merger between Park Sterling and First Capital, Park Sterling has filed with the Securities and Exchange Commission a Registration Statement on Form S-4 that includes a proxy statement of First Capital that also constitutes a preliminary prospectus of Park Sterling, as well as other relevant documents concerning the proposed merger. Once the Registration Statement is declared effective by the SEC, First Capital will mail a definitive Proxy Statement/Prospectus to its investors. INVESTORS ARE STRONGLY URGED TO READ THE REGISTRATION STATEMENT INCLUDING THE PRELIMINARY PROXY STATEMENT/PROSPECTUS REGARDING THE PROPOSED MERGER FILED, AND OTHER RELEVANT DOCUMENTS THAT WILL BE FILED, WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS (INCLUDING DEFINITIVE PROXY STATEMENT/PROSPECTUS) AS THEY BECOME AVAILABLE, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION REGARDING THE PROPOSED MERGER. A free copy of the proxy statement/prospectus, as well as other filings containing information about Park Sterling and First Capital, may be obtained after their filing at the SEC's Internet site (http://www.sec.gov). In addition, free copies of documents filed with the SEC may be obtained on the respective websites of Park Sterling and First Capital at www.parksterlingbank.com and www.1capitalbank.com.

 

Participants in Solicitation

Park Sterling and First Capital and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in connection with the proposed merger. Information about the directors and executive officers of Park Sterling and First Capital and other persons who may be deemed participants in this solicitation will be included in the proxy statement/prospectus. Information about Park Sterling’s executive officers and directors can be found in Park Sterling’s definitive proxy statement in connection with its 2015 Annual Meeting of Shareholders filed with the SEC on April 13, 2015. Information about First Capital’s executive officers and directors can be found in First Capital’s definitive proxy statement in connection with its 2015 Annual Meeting of Shareholders filed with the SEC on April 15, 2015. Free copies of these documents can be obtained from the sources indicated above.

 

This press release shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any offer, solicitation or sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

 

 

###

 

For additional information contact:

David Gaines

Chief Financial Officer

(704) 716-2134

david.gaines@parksterlingbank.com

 

 
8

 

 

PARK STERLING CORPORATION

CONDENSED CONSOLIDATED INCOME STATEMENT

THREE MONTH RESULTS 

($ in thousands, except per share amounts)

 

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2015

   

2015

   

2015

   

2014

   

2014

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Interest income

                                       

Loans, including fees

  $ 19,475     $ 19,667     $ 19,111     $ 19,482     $ 19,725  

Taxable investment securities

    2,636       2,508       2,791       2,598       2,597  

Tax-exempt investment securities

    152       143       138       138       138  

Nonmarketable equity securities

    142       122       127       108       103  

Interest on deposits at banks

    23       18       18       22       22  

Federal funds sold

    1       -       -       -       1  

Total interest income

    22,429       22,458       22,185       22,348       22,586  

Interest expense

                                       

Money market, NOW and savings deposits

    654       532       520       538       570  

Time deposits

    841       752       707       725       771  

Short-term borrowings

    90       76       76       -       1  

Long-term FHLB advances

    134       131       128       179       162  

Subordinated debt

    348       351       328       350       350  

Total interest expense

    2,067       1,842       1,759       1,792       1,854  

Net interest income

    20,362       20,616       20,426       20,556       20,732  

Provision for loan losses

    -       134       180       (420 )     (484 )

Net interest income after provision

    20,362       20,482       20,246       20,976       21,216  

Noninterest income

                                       

Service charges on deposit accounts

    1,370       1,107       1,019       1,109       1,137  

Mortgage banking income

    700       956       951       922       822  

Income from wealth management activities

    947       906       862       869       783  

Income from capital market activities

    238       394       398       149       364  

ATM and card income

    537       629       694       727       631  

Income from bank-owned life insurance

    1,058       553       768       491       552  

Gain (loss) on sale of securities available for sale

    54       -       -       -       (63 )

Amortization of indemnification asset and true-up liability expense

    (162 )     (165 )     (394 )     (1,224 )     (1,345 )

Other noninterest income

    185       (88 )     203       308       257  

Total noninterest income

    4,927       4,292       4,501       3,351       3,138  

Noninterest expenses

                                       

Salaries and employee benefits

    9,952       10,021       10,431       10,386       10,240  

Occupancy and equipment

    2,591       2,491       2,555       2,627       3,527  

Data processing and outside service fees

    1,668       1,640       1,648       1,652       1,907  

Legal and professional fees

    472       660       798       816       887  

Deposit charges and FDIC insurance

    401       433       392       442       441  

Loss on disposal of fixed assets

    597       113       237       2       317  

Communication fees

    501       541       578       519       480  

Postage and supplies

    123       116       149       146       176  

Loan and collection expense

    151       242       154       461       298  

Core deposit intangible amortization

    347       347       347       348       347  

Advertising and promotion

    313       304       374       474       564  

Net cost of operation of other real estate owned

    163       232       35       215       343  

Other noninterest expense

    1,140       1,092       1,441       1,219       1,121  

Total noninterest expenses

    18,419       18,232       19,139       19,307       20,648  

Income before income taxes

    6,870       6,542       5,608       5,020       3,706  

Income tax expense

    2,092       2,273       1,825       1,564       1,254  

Net income

  $ 4,778     $ 4,269     $ 3,783     $ 3,456     $ 2,452  
                                         

Earnings per common share, fully diluted

  $ 0.11     $ 0.10     $ 0.09     $ 0.08     $ 0.06  

Weighted average diluted common shares

    44,287,019       44,301,895       44,326,833       44,323,628       44,233,532  

 

 
9

 

 

PARK STERLING CORPORATION

               

CONDENSED CONSOLIDATED INCOME STATEMENT

               

NINE MONTH RESULTS

               

($ in thousands, except per share amounts)

 

September 30,

   

September 30,

 
   

2015

   

2014

 
   

(Unaudited)

   

(Unaudited)

 

Interest income

               

Loans, including fees

  $ 58,253     $ 55,385  

Taxable investment securities

    7,935       6,720  

Tax-exempt investment securities

    433       493  

Nonmarketable equity securities

    391       254  

Interest on deposits at banks

    60       96  

Federal funds sold

    1       1  

Total interest income

    67,073       62,949  

Interest expense

               

Money market, NOW and savings deposits

    1,706       1,732  

Time deposits

    2,299       2,430  

Short-term borrowings

    241       3  

Long-term FHLB advances

    394       416  

Subordinated debt

    1,027       1,282  

Total interest expense

    5,667       5,863  

Net interest income

    61,406       57,086  

Provision (release) for loan losses

    314       (866 )

Net interest income after provision

    61,092       57,952  

Noninterest income

               

Service charges on deposit accounts

    3,495       2,771  

Mortgage banking income

    2,607       1,719  

Income from wealth management activities

    2,715       2,331  

Income from capital market activities

    1,030       399  

ATM and card income

    1,860       1,905  

Income from bank-owned life insurance

    2,379       2,197  

Gain on sale of securities available for sale

    54       180  

Amortization of indemnification asset and true-up liability expense

    (721 )     (2,565 )

Other noninterest income

    301       1,665  

Total noninterest income

    13,720       10,602  

Noninterest expenses

               

Salaries and employee benefits

    30,404       29,152  

Occupancy and equipment

    7,638       7,781  

Data processing and outside service fees

    4,956       4,797  

Legal and professional fees

    1,930       2,670  

Deposit charges and FDIC insurance

    1,226       1,049  

Loss on disposal of fixed assets

    946       398  

Communication fees

    1,619       1,454  

Postage and supplies

    389       521  

Loan and collection expense

    547       890  

Core deposit intangible amortization

    1,042       921  

Advertising and promotion

    991       1,020  

Net cost of operation of other real estate owned

    429       602  

Other noninterest expense

    3,674       3,372  

Total noninterest expenses

    55,791       54,627  

Income before income taxes

    19,021       13,927  

Income tax expense

    6,190       4,494  

Net income

  $ 12,831     $ 9,433  
                 

Earnings per common share, fully diluted

  $ 0.29     $ 0.21  

Weighted average diluted common shares

    44,294,191       44,224,682  

 

 
10

 

 

PARK STERLING CORPORATION

                                       

CONDENSED CONSOLIDATED BALANCE SHEETS

                                       

($ in thousands)

 

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2015

   

2015

    2015**     2014*     2014**  
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

 

ASSETS

                                       

Cash and due from banks

  $ 16,096     $ 17,042     $ 17,402     $ 16,549     $ 16,505  

Interest-earning balances at banks

    41,230       26,940       45,396       34,356       41,883  

Investment securities available for sale

    401,820       402,489       382,946       375,683       367,262  

Investment securities held to maturity

    109,072       111,633       108,918       115,741       117,463  

Nonmarketable equity securities

    11,377       13,500       11,163       11,532       9,731  

Federal funds sold

    920       360       325       485       465  

Loans held for sale

    5,145       10,701       9,987       11,602       4,763  

Loans - Non-covered

    1,681,227       1,637,115       1,576,760       1,538,354       1,503,558  

Loans - Covered

    18,897       20,348       38,092       42,339       49,834  

Allowance for loan losses

    (8,742 )     (8,468 )     (8,590 )     (8,262 )     (9,458 )

Net loans

    1,691,382       1,648,995       1,606,262       1,572,431       1,543,934  
                                         

Premises and equipment, net

    56,948       58,979       58,796       59,247       59,334  

FDIC receivable for loss share agreements

    1,190       1,209       2,333       3,964       5,078  

Other real estate owned - non-covered

    7,087       8,904       8,570       8,979       8,570  

Other real estate owned - covered

    1,056       884       1,713       3,011       4,703  

Bank-owned life insurance

    58,286       57,823       57,494       57,712       57,293  

Deferred tax asset

    29,711       32,137       33,314       35,696       37,560  

Goodwill

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

Core deposit intangible

    9,918       10,265       10,612       10,960       11,307  

Other assets

    14,699       12,822       13,436       12,085       11,249  
                                         

Total assets

  $ 2,485,134     $ 2,443,880     $ 2,397,864     $ 2,359,230     $ 2,326,297  
                                         

LIABILITIES AND SHAREHOLDERS' EQUITY

                                       
                                         

Deposits:

                                       

Demand noninterest-bearing

  $ 370,815     $ 347,162     $ 341,488     $ 321,019     $ 322,097  

Money market, NOW and savings

    1,041,502       988,847       1,008,743       988,954       984,448  

Time deposits

    534,541       538,932       533,906       541,381       558,063  

Total deposits

    1,946,858       1,874,941       1,884,137       1,851,354       1,864,608  
                                         

Short-term borrowings

    130,000       180,000       125,000       125,000       85,000  

Long-term FHLB borrowings

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

Subordinated debt

    24,092       23,922       23,752       23,583       23,413  

Accrued expenses and other liabilities

    44,979       30,274       30,857       29,188       27,105  

Total liabilities

    2,200,929       2,164,137       2,118,746       2,084,125       2,055,126  
                                         

Shareholders' equity:

                                       

Common stock

    44,909       44,911       44,877       44,860       44,851  

Additional paid-in capital

    222,587       222,271       223,139       222,819       222,507  

Retained earnings

    17,692       14,261       11,338       8,901       6,341  

Accumulated other comprehensive loss

    (983 )     (1,700 )     (236 )     (1,475 )     (2,528 )

Total shareholders' equity

    284,205       279,743       279,118       275,105       271,171  
                                         

Total liabilities and shareholders' equity

  $ 2,485,134     $ 2,443,880     $ 2,397,864     $ 2,359,230     $ 2,326,297  
                                         

Common shares issued and outstanding

    44,909,447       44,910,686       44,877,194       44,859,798       44,850,813  

 

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

** Revised to reflect measurement period adjustments to goodwill.

 

 
11

 

 

PARK STERLING CORPORATION

SUMMARY OF LOAN PORTFOLIO

($ in thousands) 

   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2015

   

2015

   

2015

    2014*     2014  

BY LOAN TYPE

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

 

Commercial:

                                       

Commercial and industrial

  $ 211,741     $ 189,356     $ 186,295     $ 173,786     $ 173,309  

Commercial real estate (CRE) - owner-occupied

    328,327       330,853       337,739       333,782       330,303  

CRE - investor income producing

    514,118       498,190       470,555       470,647       464,390  

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

    27,299       31,500       28,650       29,401       32,932  

AC&D - Lots and land

    47,948       48,680       50,372       55,443       55,360  

AC&D - CRE construction

    85,643       86,570       84,116       71,590       53,459  

Other commercial

    8,830       7,212       5,931       5,045       5,281  

Total commercial loans

    1,223,906       1,192,361       1,163,658       1,139,694       1,115,034  
                                         

Consumer:

                                       

Residential mortgage

    224,110       214,850       209,384       205,150       198,968  

Home equity lines of credit

    157,430       156,960       154,415       155,297       154,792  

Residential construction

    66,823       62,973       59,233       55,882       56,482  

Other loans to individuals

    24,896       27,696       25,845       22,586       26,444  

Total consumer loans

    473,259       462,479       448,877       438,915       436,686  

Total loans

    1,697,165       1,654,840       1,612,535       1,578,609       1,551,720  

Deferred costs (fees)

    2,959       2,623       2,317       2,084       1,672  

Total loans, net of deferred costs (fees)

  $ 1,700,124     $ 1,657,463     $ 1,614,852     $ 1,580,693     $ 1,553,392  

 

* Derived from audited financial statements.

 

   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2015

   

2015

   

2015

    2014*     2014  

BY ACQUIRED AND NON-ACQUIRED

 

(Unaudited)

   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

 

Acquired loans - performing

  $ 300,102     $ 317,394     $ 341,078     $ 364,789     $ 388,243  

Acquired loans - purchase credit impaired

    102,537       112,819       119,943       133,241       149,652  

Total acquired loans

    402,639       430,213       461,021       498,030       537,895  

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

    1,297,485       1,227,250       1,153,831       1,082,663       1,015,497  

Total loans

  $ 1,700,124     $ 1,657,463     $ 1,614,852     $ 1,580,693     $ 1,553,392  

 

* 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)

 

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2015

   

2015

   

2015

   

2014

   

2014

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Beginning of period allowance

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

Loans charged-off

    (121 )     (572 )     (265 )     (984 )     (175 )

Recoveries of loans charged-off

    415       245       413       208       939  

Net charge-offs

    294       (327 )     148       (776 )     764  
                                         

Provision expense (release)

    -       205       180       (420 )     (484 )

Benefit attributable to FDIC loss share agreements

    -       (71 )     -       -       -  

Total provision expense charged to operations

    -       134       180       (420 )     (484 )

Provision expense recorded through FDIC loss share receivable

    (20 )     71       -       -       -  

End of period allowance

  $ 8,742     $ 8,468     $ 8,590     $ 8,262     $ 9,458  
                                         

Net charge-offs (recoveries)

  $ (294 )   $ 327     $ (148 )   $ 776     $ (764 )

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

    -0.07 %     0.08 %     -0.04 %     0.20 %     -0.20 %

 

 
12

 

 

PARK STERLING CORPORATION                        

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS                        

THREE MONTHS 

($ in thousands)

 

September 30,

2015

                   

September 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)

  $ 1,681,017     $ 19,475       4.60 %   $ 1,515,671     $ 19,725       5.16 %

Fed funds sold

    1,237       1       0.32 %     777       1       0.51 %

Taxable investment securities

    491,586       2,636       2.14 %     475,779       2,597       2.18 %

Tax-exempt investment securities

    15,248       152       3.99 %     12,817       138       4.31 %

Other interest-earning assets

    67,215       165       0.97 %     61,862       125       0.80 %
                                                 

Total interest-earning assets

    2,256,303       22,429       3.94 %     2,066,906       22,586       4.34 %
                                                 

Allowance for loan losses

    (8,724 )                     (9,744 )                

Cash and due from banks

    16,010                       18,640                  

Premises and equipment

    57,867                       59,644                  

Goodwill

    29,197                       29,942                  

Intangible assets

    10,087                       11,531                  

Other assets

    112,294                       127,582                  
                                                 

Total assets

  $ 2,473,034                     $ 2,304,501                  
                                                 

Liabilities and shareholders' equity

                                               

Interest-bearing liabilities:

                                               

Interest-bearing demand

  $ 382,897     $ 60       0.06 %   $ 372,875     $ 81       0.09 %

Savings and money market

    564,187       530       0.37 %     525,456       431       0.33 %

Time deposits - core

    467,547       719       0.61 %     496,316       646       0.52 %

Brokered deposits

    138,655       186       0.53 %     141,526       183       0.51 %

Total interest-bearing deposits

    1,553,286       1,495       0.38 %     1,536,173       1,341       0.35 %

Short-term borrowings

    166,630       90       0.21 %     4,469       1       0.09 %

Long-term FHLB borrowings

    55,000       134       0.97 %     118,609       162       0.54 %

Subordinated debt

    24,003       348       5.75 %     23,323       350       5.95 %

Total borrowed funds

    245,633       572       0.92 %     146,401       513       1.39 %
                                                 

Total interest-bearing liabilities

    1,798,919       2,067       0.46 %     1,682,574       1,854       0.44 %
                                                 

Net interest rate spread

            20,362       3.49 %             20,732       3.90 %
                                                 

Noninterest-bearing demand deposits

    359,800                       323,716                  

Other liabilities

    31,889                       26,358                  

Shareholders' equity

    282,426                       271,853                  
                                                 

Total liabilities and shareholders' equity

  $ 2,473,034                     $ 2,304,501                  
                                                 

Net interest margin

                    3.58 %                     3.98 %

 

(1)

Nonaccrual loans are included in the average loan balances.

(2)

Interest income and yields for the three months ended September 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                        

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS                        

NINE MONTHS 

($ in thousands)

 

September 30,

2015

                   

September 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)

  $ 1,642,736     $ 58,253       4.74 %   $ 1,406,750     $ 55,385       5.26 %

Fed funds sold

    812       1       0.16 %     551       1       0.24 %

Taxable investment securities

    482,084       7,935       2.19 %     425,530       6,720       2.11 %

Tax-exempt investment securities

    14,029       433       4.12 %     13,730       493       4.79 %

Other interest-earning assets

    59,951       451       1.01 %     77,709       350       0.60 %
                                                 

Total interest-earning assets

    2,199,612       67,073       4.08 %     1,924,270       62,949       4.37 %
                                                 

Allowance for loan losses

    (8,664 )                     (9,567 )                

Cash and due from banks

    16,432                       16,974                  

Premises and equipment

    58,706                       57,989                  

Goodwill

    29,216                       27,020                  

Intangible assets

    10,431                       10,202                  

Other assets

    115,664                       124,379                  
                                                 

Total assets

  $ 2,421,397                     $ 2,151,267                  
                                                 

Liabilities and shareholders' equity

                                               

Interest-bearing liabilities:

                                               

Interest-bearing demand

  $ 400,776     $ 198       0.07 %   $ 333,087     $ 232       0.09 %

Savings and money market

    535,801       1,331       0.33 %     501,517       1,371       0.37 %

Time deposits - core

    462,353       1,938       0.56 %     474,099       2,024       0.57 %

Brokered deposits

    137,726       538       0.52 %     154,054       535       0.46 %

Total interest-bearing deposits

    1,536,656       4,005       0.35 %     1,462,757       4,162       0.38 %

Short-term borrowings

    155,641       241       0.21 %     3,632       3       0.11 %

Long-term FHLB borrowings

    54,304       394       0.97 %     76,612       417       0.73 %

Subordinated debt

    23,835       1,027       5.76 %     24,180       1,281       7.08 %

Total borrowed funds

    233,780       1,662       0.95 %     104,424       1,701       2.18 %
                                                 

Total interest-bearing liabilities

    1,770,436       5,667       0.43 %     1,567,181       5,863       0.50 %
                                                 

Net interest rate spread

            61,406       3.65 %             57,086       3.87 %
                                                 

Noninterest-bearing demand deposits

    339,250                       291,891                  

Other liabilities

    31,267                       24,229                  

Shareholders' equity

    280,444                       267,966                  
                                                 

Total liabilities and shareholders' equity

  $ 2,421,397                     $ 2,151,267                  
                                                 

Net interest margin

                    3.73 %                     3.97 %

 

(1)

Nonaccrual loans are included in the average loan balances.

(2)

Interest income and yields for the nine months ended September 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. 

 

 
14

 

 

PARK STERLING CORPORATION                    

SELECTED RATIOS 

($ in thousands, except per share amounts)

 

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2015

   

2015

   

2015

   

2014

   

2014

 
   

Unaudited

   

Unaudited

   

Unaudited

   

Unaudited

   

Unaudited

 

ASSET QUALITY

                                       

Nonaccrual loans

  $ 5,342     $ 5,545     $ 6,397     $ 5,585     $ 5,894  

Troubled debt restructuring (and still accruing)

    3,090       3,115       3,273       3,289       4,315  

Past due 90 days plus (and still accruing)

    47       -       10       30       2,485  

Nonperforming loans

    8,479       8,660       9,680       8,904       12,694  

OREO

    8,143       9,788       10,283       11,990       13,273  

Nonperforming assets

    16,622       18,448       19,963       20,894       25,967  

Past due 30-59 days (and still accruing)

    1,790       2,559       1,285       619       1,973  

Past due 60-89 days (and still accruing)

    3,753       481       457       289       1,788  
                                         

Nonperforming loans to total loans

    0.50 %     0.52 %     0.60 %     0.56 %     0.82 %

Nonperforming assets to total assets

    0.67 %     0.75 %     0.83 %     0.89 %     1.12 %

Allowance to total loans

    0.51 %     0.51 %     0.53 %     0.52 %     0.61 %

Allowance to nonperforming loans

    103.10 %     97.78 %     88.74 %     92.79 %     74.51 %

Allowance to nonperforming assets

    52.59 %     45.90 %     43.03 %     39.54 %     36.42 %

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

    0.33 %     0.18 %     0.11 %     0.06 %     0.24 %

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

    -0.07 %     0.08 %     -0.04 %     0.20 %     -0.20 %
                                         

CAPITAL

                                       

Book value per common share

  $ 6.42     $ 6.31     $ 6.30     $ 6.21     $ 6.13  

Tangible book value per common share**

  $ 5.58     $ 5.47     $ 5.44     $ 5.35     $ 5.25  

Common shares outstanding

    44,909,447       44,910,686       44,877,194       44,859,798       44,850,813  

Weighted average dilutive common shares outstanding

    44,287,019       44,301,895       44,326,833       44,323,628       44,233,532  
                                         

Common Equity Tier 1 (CET1) capital

  $ 249,289     $ 245,328     $ 242,197    

n/a

   

n/a

 

Tier 1 capital

    265,917       261,596       256,843     $ 231,088     $ 225,456  

Tier 2 capital

    8,742       8,577       8,836       8,469       9,660  

Total risk based capital

    274,659       270,173       265,679       239,557       235,116  

Risk weighted assets

    1,887,065       1,844,540       1,707,551       1,717,003       1,693,196  

Average assets for leverage ratio

    2,434,376       2,359,401       2,334,285       2,273,275       2,235,267  
                                         

Common Equity Tier 1 (CET1) ratio

    13.21 %     13.30 %     14.18 %  

n/a

   

n/a

 

Tier 1 ratio

    14.09 %     14.18 %     15.04 %     13.46 %     13.32 %

Total risk based capital ratio

    14.55 %     14.65 %     15.56 %     13.95 %     13.89 %

Tier 1 leverage ratio

    10.92 %     11.09 %     11.00 %     10.17 %     10.09 %

Tangible common equity to tangible assets**

    10.02 %     9.99 %     10.15 %     10.13 %     10.09 %
                                         

LIQUIDITY

                                       

Net loans to total deposits

    86.88 %     87.95 %     85.25 %     84.93 %     82.80 %

Reliance on wholesale funding

    15.98 %     18.52 %     16.21 %     16.81 %     14.94 %
                                         

INCOME STATEMENT (THREE MONTH RESULTS; ANNUALIZED)

                                       

Return on Average Assets

    0.77 %     0.71 %     0.64 %     0.59 %     0.42 %

Return on Average Common Equity

    6.71 %     6.10 %     5.52 %     5.01 %     3.58 %

Net interest margin (non-tax equivalent)

    3.58 %     3.78 %     3.84 %     3.87 %     3.98 %

 

** Non-GAAP financial measure

 

 
15

 

 

Non-GAAP Financial Measures

Tangible assets, tangible common equity, tangible book value, adjusted net income, adjusted net interest margin, adjusted noninterest income, operating revenues and adjusted operating revenues, operating expenses and adjusted operating 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 and adjusted noninterest income (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), operating expense and operating revenues (which exclude amortization of intangibles) and adjusted operating expense and adjusted operating revenues (which exclude amortization of intangibles, merger related expenses and gain or loss on sale of securities, as applicable) 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)

 

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2015

   

2015

   

2015

   

2014

   

2014

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Adjusted net income (three months)

                                       

Pretax income (as reported)

  $ 6,870     $ 6,542     $ 5,608     $ 5,020     $ 3,706  

Plus: merger-related expenses

    31       167       122       712       2,229  

(gain) loss on sale of securities

    (54 )     -       -       -       63  

Adjusted pretax income

    6,847       6,709       5,730       5,732       5,998  

Tax expense

    2,085       2,331       1,867       1,786       2,030  

Adjusted net income

  $ 4,762     $ 4,378     $ 3,863     $ 3,946     $ 3,968  
                                         

Divided by: weighted average diluted shares

    44,287,019       44,301,895       44,326,833       44,323,628       44,233,532  

Adjusted net income per share

  $ 0.11     $ 0.10     $ 0.09     $ 0.09     $ 0.09  

Estimated tax rate for adjustment

    32.56 %     34.75 %     34.23 %     31.15 %     33.85 %
                                         

Adjusted net interest margin

                                       

Net interest income (as reported)

  $ 20,362     $ 20,616     $ 20,426     $ 20,556     $ 20,732  

Less: accelerated mark accretion

    (69 )     (52 )     (79 )     (134 )     (173 )

Less: income from early redemption of investment securities

    -       -       (267 )     -       -  

Adjusted net interest income

    20,293       20,564       20,080       20,422       20,559  

Divided by: average earning assets

    2,256,303       2,185,439       2,155,995       2,107,073       2,066,906  

Multiplied by: annualization factor

    3.97       4.01       4.06       3.97       3.97  

Adjusted net interest margin

    3.57 %     3.77 %     3.78 %     3.85 %     3.95 %

Net interest margin

    3.58 %     3.78 %     3.84 %     3.87 %     3.98 %
                                         

Adjusted noninterest income

                                       

Noninterest income (as reported)

  $ 4,927     $ 4,292     $ 4,501     $ 3,351     $ 3,138  

Less: (gain) loss on sale of securities

    (54 )     -       -       -       63  

Adjusted noninterest income

  $ 4,873     $ 4,292     $ 4,501     $ 3,351     $ 3,201  
                                         

Operating expense and adjusted operating expense

                                       

Noninterest expense (as reported)

  $ 18,419     $ 18,232     $ 19,139     $ 19,307     $ 20,648  

Less: amotization of intangibles

    (347 )     (347 )     (347 )     (348 )     (347 )

Operating expense

    18,072       17,885       18,792       18,959       20,301  

Less: merger-related expenses

    (31 )     (167 )     (122 )     (712 )     (2,229 )

Adjusted operating expense

  $ 18,041     $ 17,718     $ 18,670     $ 18,247     $ 18,072  
                                         

Operating revenues and adjusted operating revenues

                                       

Net Interest Income (as reported)

  $ 20,362     $ 20,616     $ 20,426     $ 20,556     $ 20,732  

Plus: noninterest income (as reported)

    4,927       4,292       4,501       3,351       3,138  

Operating revenues

    25,289       24,908       24,927       23,907       23,870  

Less: (gain) loss on sale of securities

    (54 )     -       -       -       63  

Adjusted operating revenues

  $ 25,235     $ 24,908     $ 24,927     $ 23,907     $ 23,933  
                                         

Operating expense to operating revenues

                                       

Operating expense

  $ 18,072     $ 17,885     $ 18,792     $ 18,959     $ 20,301  

Divided by: operating revenues

    25,289       24,908       24,927       23,907       23,870  

Operating expense to operating revenues

    71.46 %     71.80 %     75.39 %     79.30 %     85.05 %
                                         

Adjusted operating expense to adjusted operating revenues

                                       

Adjusted operating expense

  $ 18,041     $ 17,718     $ 18,670     $ 18,247     $ 18,072  

Divided by: adjusted operating revenues

    25,235       24,908       24,927       23,907       23,933  

Adjusted operating expense to operating revenues

    71.49 %     71.13 %     74.90 %     76.32 %     75.51 %

 

 
16

 

 

PARK STERLING CORPORATION

                                       

RECONCILIATION OF NON-GAAP MEASURES

                                       

($ in thousands, except per share amounts)

                                       

(three month and period end results)

 

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2015

   

2015

   

2015

   

2014

   

2014

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Adjusted return on average assets

                                       

Adjusted net income

  $ 4,762     $ 4,378     $ 3,863     $ 3,946     $ 3,968  

Divided by: average assets

    2,473,034       2,406,671       2,383,506       2,342,657       2,304,501  

Multiplied by: annualization factor

    3.97       4.01       4.06       3.97       3.97  

Adjusted return on average assets

    0.76 %     0.73 %     0.66 %     0.67 %     0.68 %

Return on average assets

    0.77 %     0.71 %     0.64 %     0.59 %     0.42 %
                                         

Adjusted return on average equity

                                       

Adjusted net income

  $ 4,762     $ 4,378     $ 3,863     $ 3,946     $ 3,968  

Divided by: average common equity

    282,426       280,676       278,187       273,669       271,853  

Multiplied by: annualization factor

    3.97       4.01       4.06       3.97       3.97  

Adjusted return on average equity

    6.69 %     6.26 %     5.63 %     5.72 %     5.79 %

Return on average equity

    6.71 %     6.10 %     5.52 %     5.01 %     3.58 %
                                         

Tangible common equity to tangible assets

                                       

Total assets

  $ 2,485,134     $ 2,443,880     $ 2,397,864     $ 2,359,230     $ 2,326,297  

Less: intangible assets

    (39,115 )     (39,462 )     (39,852 )     (40,200 )     (40,547 )

Tangible assets

  $ 2,446,019     $ 2,404,418     $ 2,358,012     $ 2,319,030     $ 2,285,750  
                                         

Total common equity

  $ 284,205     $ 279,743     $ 279,118     $ 275,105     $ 271,171  

Less: intangible assets

    (39,115 )     (39,462 )     (39,852 )     (40,200 )     (40,547 )

Tangible common equity

  $ 245,090     $ 240,281     $ 239,266     $ 234,905     $ 230,624  
                                         

Tangible common equity

  $ 245,090     $ 240,281     $ 239,266     $ 234,905     $ 230,624  

Divided by: tangible assets

  $ 2,446,019     $ 2,404,418     $ 2,358,012     $ 2,319,030     $ 2,285,750  

Tangible common equity to tangible assets

    10.02 %     9.99 %     10.15 %     10.13 %     10.09 %

Common equity to assets

    11.44 %     11.45 %     11.64 %     11.66 %     11.66 %
                                         

Tangible book value per share

                                       

Issued and outstanding shares

    44,909,447       44,910,686       44,877,194       44,859,798       44,850,813  

Less: nondilutive restricted stock awards

    (974,183 )     (985,531 )     (882,178 )     (921,097 )     (931,465 )

Period end dilutive shares

    43,935,264       43,925,155       43,995,016       43,938,701       43,919,348  
                                         

Tangible common equity

  $ 245,090     $ 240,281     $ 239,266     $ 234,905     $ 230,624  

Divided by: period end dilutive shares

    43,935,264       43,925,155       43,995,016       43,938,701       43,919,348  

Tangible common book value per share

  $ 5.58     $ 5.47     $ 5.44     $ 5.35     $ 5.25  

Common book value per share

  $ 6.47     $ 6.37     $ 6.34     $ 6.26     $ 6.17  
                                         

Adjusted allowance for loan losses

                                       

Allowance for loan losses

  $ 8,742     $ 8,468     $ 8,590     $ 8,262     $ 9,458  

Plus: acquisition accounting FMV adjustments to acquired loans

    29,548       31,159       32,209       35,419       37,746  

Adjusted allowance for loan losses

  $ 38,290     $ 39,627     $ 40,799     $ 43,681     $ 47,204  

Divided by: total loans (excluding LHFS)

  $ 1,700,124     $ 1,657,463     $ 1,614,852     $ 1,580,693     $ 1,553,392  

Adjusted allowance for loan losses to total loans

    2.25 %     2.39 %     2.53 %     2.76 %     3.04 %

Allowance for loan losses to total loans

    0.51 %     0.51 %     0.53 %     0.52 %     0.61 %

 

17