Attached files

file filename
EX-99.3 - EXHIBIT 99.3 - Park Sterling Corpex99-3.htm
EX-99.2 - EXHIBIT 99.2 - Park Sterling Corpex99-2.htm
8-K - FORM 8-K - Park Sterling Corppstb20160725_8k.htm

Exhibit 99.1

 

 

 

Park Sterling Corporation Announces

Results for Second Quarter 2016

 

 

Charlotte, NC – July 28, 2016 – 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 2016. Highlights at and for the three months ended June 30, 2016 include:

 

Highlights

Net income of $5.6 million, or $0.11 per share, compared to $2.7 million, or $0.05 per share, in the quarter ended March 31, 2016

Adjusted net income, which excludes merger-related expenses and gain or loss on sale of securities, increased $275,000 (4%) to $6.4 million, or $0.12 per share, compared to $6.2 million, or $0.12 per share, in the prior quarter

Noninterest income grew 14% over first quarter 2016 with strong performance across several categories

Noninterest expenses declined from the first quarter of 2016

Loans, including loans held for sale, showed steady growth of $52.0 million, representing a 9% annualized growth rate

Nonperforming loans to total loans decreased 9 basis points to 0.33% from 0.42% at March 31, 2016

Nonperforming assets to total assets decreased 9 basis points to 0.35% from 0.44% at March 31, 2016

Capital levels remained strong with total common equity to total assets of 11.17%, tangible common equity to tangible assets of 9.00% and Tier 1 leverage ratio of 10.06%

Core systems conversion with First Capital Bancorp, Inc. were completed (May 2016)

The Board of Directors declared a 33% increase in the quarterly cash dividend on common shares to $0.04 per share (July 2016)

 

“We are delighted to report strong results for the second quarter of 2016,” said James C. Cherry, Chief Executive Officer. “For the quarter, we achieved higher profitability and returns driven by steady loan growth, strong increases in noninterest income sources and reduced expenses. Our solid financial condition reflects superior asset quality and healthy capital and liquidity levels.

 

On the capital management front, yesterday the board declared a 33% increase in the quarterly dividend to $0.04 per common share from the prior level of $0.03 per share, payable on August 23, 2016 to all shareholders of record as of the close of business on August 9, 2016. Future dividends will be subject to board approval. Additionally, during the second quarter we repurchased approximately 150,000 shares under our previously announced 2.2 million share repurchase program.

 

We remain committed to build a full-service, highly regarded regional community bank. With the successful conversion of First Capital Bancorp’s core systems onto the Park Sterling platform, we now have a company operating on common core systems with $3.2 billion in assets serving customers through 56 branches in highly attractive markets across the Carolinas, Virginia and North Georgia. The second quarter results reflect management’s focus in 2016 on improving performance by leveraging Park Sterling’s distinguishing strengths. These include our position in high growth markets, exceptionally talented and experienced bankers, quality products and services, solid financial condition and strong risk culture.”

  

 
 

 

 

Financial Results

 

Income Statement – Three Months Ended June 30, 2016

 

Park Sterling reported net income of $5.6 million, or $0.11 per share, for the three months ended June 30, 2016 (“2016Q2”). This compares to net income of $2.7 million, or $0.05 per share, for the three months ended March 31, 2016 (“2016Q1”) and net income of $4.3 million, or $0.10 per share, for the three months ended June 30, 2015 (“2015Q2”). The increase in net income from both 2016Q1 and 2015Q2 resulted primarily from reduced merger -related costs in 2016Q2 as well as an increase in net interest income from 2015Q2 and noninterest income compared to 2016Q1 and 2015Q2.   

 

Park Sterling reported adjusted net income, which excludes merger-related expenses and gain or loss on sale of securities, of $6.4 million, or $0.12 per share, in 2016Q2. This compares to adjusted net income of $6.2 million, or $0.12 per share, in 2016Q1 and adjusted net income of $4.4 million, or $0.10 per share, in 2015Q2. Compared to 2016Q1 and 2015Q2, adjusted net income reflects higher noninterest income and lower noninterest expense.

 

Net interest income totaled $26.1 million in 2016Q2, which represents a $547 thousand, or 2%, decrease from $26.6 million in 2016Q1 and a $5.4 million, or 26%, increase from $20.6 million in 2015Q2. Average total earning assets increased $9.5 million in 2016Q2 to $2.84 billion, compared to $2.83 billion in 2016Q1 and increased $657.7 million, or 30%, compared to $2.19 billion in 2015Q2. The increase in average total earning assets in 2016Q2 from 2016Q1 included an increase in average loans (including loans held for sale) of $23.7 million, or 1%, offset by decreases in average marketable securities of $5.0 million, or 1%, and average other interest-earning assets of $9.3 million, or 17%. The increase in average total earning assets in 2016Q2 from 2015Q2 resulted primarily from a $654.7 million, or 40%, increase in average loans (including loans held for sale) as a result of both organic growth and the acquisition of First Capital and a $9.4 million, or 2%, increase in average marketable securities, offset by a $6.4 million, or 12%, decrease in average other earning assets.     

 

Net interest margin was 3.69% in 2016Q2, representing a 9 basis point decrease from 3.78% in both 2016Q1 and 2015Q2. The decrease in net interest margin from 2016Q1 resulted primarily from a 12 basis point decrease in yield on loans to 4.68%, as the yield on loans in 2016Q1 was driven by a higher level of accretion of the acquired performing fair value mark related to the acquisition of First Capital loans. In addition, the cost of interest-bearing liabilities increased 2 basis points from 2016Q1 as the cost of wholesale funding increased slightly. The reduction in net interest margin yield from 20152Q is significantly impacted by the merger with First Capital which was completed on January 1, 2016.  The change was primarily driven by higher rates on interest bearing deposits  and the cost associated with the  $30 million senior term loan that was used to partially fund the merger,  offset in part by the addition of higher yielding earning assets as a result of the merger.

 

The Company reported $882,000 of provision expense in 2016Q2, compared to $556,000 of provision recorded in 2016Q1, and a provision of $134,000 in 2015Q2. Allowance for loan loss levels increased to 0.47% of total loans at 2016Q2 compared to 0.43% at 2016Q1 due to an increase in the qualitative component of the allowance.

 

Noninterest income increased $648,000, or 14%, to $5.4 million in 2016Q2, compared to $4.7 million in 2016Q1 and increased $1.1 million, or 25%, compared to $4.3 million in 2015Q2. The increase from 2016Q1 was driven primarily by a $699,000 volume-related increase in capital markets income, as well as a $203,000 increase in ATM and card income that resulted from year-to-date EMV-chip card conversion cost adjustments. Other increases include a $122,000, or 83%, decrease in FDIC loss share indemnification asset and true-up liability expense as we approach the expiration date of another agreement and a $98,000, or 13%, increase in mortgage banking income. Partially offsetting these increases was a $462,000, or 47%, decrease in BOLI income due in part to $402,000 of death benefits received in 2016Q1 and an additional $81,000 of losses on the sale of securities. The increase in noninterest income from 2015Q2 reflects higher capital markets income, as well as higher service charges on deposit accounts and lower amortization on the FDIC loss share indemnification asset and true-up liability expense, offset partially by lower income from mortgage banking and wealth management activities.

 

 
 

 

 

Noninterest expenses decreased $4.2 million, or 16%, to $21.9 million in 2016Q2 compared to $26.2 million in 2016Q1, and increased $3.7 million, or 20%, compared to $18.2 million in 2015Q2. Adjusted noninterest expenses, which exclude merger-related expenses ($1.3 million in 2016Q2, $5.2 million in 2016Q1 and $167,000 in 2015Q2), decreased $282 thousand, or 1%, to $20.7 million in 2016Q2 compared to $21.0 million in 2016Q1, and increased $2.6 million, or 14%, compared to $18.1 million in 2015Q2. Overall the decrease in adjusted noninterest expenses from 2016Q1 was due primarily to a $351,000 decrease in salaries and compensation expense due to the 2016Q1 increase in the incentive accrual and the realization of additional merger related cost savings. The other notable decrease was the net cost of operation of OREO, which in 2016Q1 included a loss on the sale of a branch that had been transferred to OREO in 2015. Offsetting these decreases was an increase in loan and collection expense due to a recent HELOC program for which the company absorbs borrower closing costs, as well as the timing of loan activity. The increase in adjusted noninterest expenses from 2015Q2 is primarily a function of the merger with First Capital.

 

The company’s effective tax rate was 35.4% in 2016Q2, compared to 40.6% in 2016Q1 and 34.7% in 2015Q2. During 2016Q1, the rate was impacted by certain non-deductible merger-related expenses and adjustments made to deferred tax assets for the true-up in tax rates and re-measurement due to the First Capital merger, partially offset by the non-taxable BOLI death benefits received in 2016Q1.

 

Balance Sheet

 

Total assets increased $20.3 million, or 1%, to $3.2 billion at 2016Q2, as compared to total assets of $3.2 billion at 2016Q1. Cash and equivalents decreased $22.6 million, or 28%, to $69.9 million and total securities, including non-marketable securities, decreased $4.8 million, to $509.7 million. Total loans, excluding loans held for sale, increased $47.8 million, or 8% annualized, to $2.3 billion at 2016Q2.

 

Loan mix remained relatively consistent with 2016Q1. The combination of commercial and industrial and owner-occupied real estate loans decreased slightly from 31.1% to 30.6% of total loans, and investor-owned commercial real estate loans increased from 31.7% to 32.8% of total loans. Acquisition, construction and development loans decreased to 13.8% from 14.2% of total loans. Total consumer loans remained flat at 22% of total loans.

 

In terms of accounting designations, compared to 2016Q1: (i) non-acquired loans, which include certain renewed and/or restructured acquired performing loans that are re-designated as non-acquired, increased $119.3 million, or 8%, to $1.6 billion; (ii) acquired performing loans decreased $64.1 million, or 9%, to $661.9 million; and (iii) purchase credit impaired (“PCI”) loans decreased $7.4 million, or 7%, to $98.7 million. At 2016Q2, noncovered performing acquired loans (which totaled $660.7 million) included a $4.9 million net acquisition accounting fair market value adjustment, representing a 0.74% “mark;” noncovered PCI loans (which totaled $85.4 million) included a $22.8 million adjustment, representing a 21.1% “mark;” and covered performing acquired and PCI loans (which totaled $14.5 million) included a $3.5 million adjustment, representing a 19.7% “mark.”

 

Total deposits decreased $24.6 million, or 1%, to $2.5 billion at 2016Q2, as compared to total deposits of $2.5 billion at 2016Q1. Noninterest bearing demand deposits increased $27.1 million, or 6%, to $496.2 million (20% of total deposits). Non-brokered money market, NOW and savings deposits decreased $22.6 million, or 2%, to $1.2 billion (47% of total deposits). Time deposits less than $250,000 decreased $9.1 million, or 2%, to $547.6 million (22% of total deposits) and time deposits greater than $250,000 decreased $11.7 million, or 10%, to $108.1 million (4% of total deposits). Finally, brokered deposits decreased $8.3 million, or 5%, to $152.2 million (6% of total deposits). Core deposits, which exclude time deposits greater than $250,000 and brokered deposits, represented 89.5% of total deposits at 2016Q2 and 88.8% of total deposits at 2016Q1.

 

Total borrowings increased $29.9 million, or 11%, to $297.8 million at 2016Q2 compared to $268.0 million at 2016Q1. Borrowings at 2016Q2 included $235.0 million in FHLB borrowings, $29.7 million in a senior unsecured term loan at the bank holding company level, and $33.2 million of acquired trust preferred securities, net of acquisition accounting fair market value adjustments.

 

 
 

 

 

Total shareholders’ equity increased $4.9 million, or 1%, to $354.5 million at 2016Q2 compared to $349.5 million at 2016Q1, driven by an increase in retained earnings and higher unrealized gains related to available-for-sale securities and balance sheet interest rate hedges. The company’s ratio of common equity to assets increased to 11.17% at 2016Q2 from 11.08% at 2016Q1. The company’s ratio of tangible common equity to tangible assets increased to 9.00% at 2016Q2 from 8.87% at 2016Q1. The company’s Common Equity Tier 1 (“CET1”) ratio decreased to 11.14% at 2016Q2 compared to 11.11% at 2016Q1 due to an increase in risk weighted assets. The company’s Tier 1 leverage ratio was 10.06% at 2016Q2 compared to 9.76% at 2016Q1.

 

Asset Quality

 

Asset quality continues to remain strong. Nonperforming assets were $11.0 million at 2016Q2, or 0.35% of total assets, compared to $14.0 million at 2016Q1, or 0.44% of total assets. Nonperforming loans were $7.8 million at 2016Q2, and represented 0.33% of total loans, compared to $9.6 million at 2016Q1, or 0.42% of total loans. The settlement of two loan relationships that were past due in 2016Q1 as well as the continued sales of other real estate owned contributed to the declines in both ratios. The company reported net recoveries of $159,000, or 0.03% of average loans (annualized), in 2016Q2, compared to net recoveries of $212,000, or 0.04% of average loans (annualized), in 2016Q1.

 

The allowance for loan losses increased $1 million, or 11%, to $10.9 million, or 0.47% of total loans, at 2016Q2, compared to $9.8 million, or 0.43% of total loans, at 2016Q1. The increase in allowance included (i) a $255,000, or 16%, decrease in the quantitative component, resulting from lower historic loss rates due to a net recovery in 2016Q2 and (ii) a $1.2 million or 15%, increase in the qualitative component, reflecting management’s judgment of inherent loss in the loan portfolio not represented in historic loss rates, based on heightened general economic market uncertainty and increased financial market volatility which emerged toward the end of 2016Q2.

 

As contemplated during the Bank’s 2010 public offering, the Company awarded certain performance-based restricted shares to officers and directors following the holding company reorganization. These shares vest one-third each when the Company’s stock price per share reaches the following performance thresholds for 30 consecutive trading days: (i) 125% of offer price ($8.13); (ii) 140% of offer price ($9.10); and (iii) 160% of offer price ($10.40). These anti-dilutive restricted shares are issued (and thereby have voting rights), but are not included in earnings per share or tangible book value per share calculations until they vest (and thereby have economic rights). There were 436,590 shares outstanding at each of June 30, 2016 and March 31, 2016 and 554,400 shares outstanding at each of the reported quarters of 2015.

 

*

 *

 *

 *

  *

 *

 *

Conference Call

A conference call will be held at 8:30 a.m., Eastern Time this morning (July 28, 2016). The conference call can be accessed by dialing (877) 512-1104 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 10087667.

 

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 $3.2 billion in assets, is the largest community bank headquartered in the Charlotte area and has 56 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, average tangible common equity, adjusted net income, adjusted operating revenues, adjusted noninterest income, adjusted noninterest expenses, adjusted operating expense, 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, results and conditions 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: synergies and other financial benefits from the merger with First Capital Bancorp, Inc. (“First Capital”) may not be realized within the expected time frames; costs or difficulties related to integration matters might be greater than expected; 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; 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 or maintain 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, other uses of capital, 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.

 

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.

 

###

For additional information contact:

Donald K. Truslow

Chief Financial Officer

(704) 716-2134

don.truslow@parksterlingbank.com 

 

 
 

 

 

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,

 
   

2016

   

2016

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Interest income

                                       

Loans, including fees

  $ 26,729     $ 27,124     $ 19,284     $ 19,475     $ 19,667  

Taxable investment securities

    2,640       2,687       2,677       2,636       2,508  

Tax-exempt investment securities

    137       147       146       152       143  

Nonmarketable equity securities

    153       154       109       142       122  

Interest on deposits at banks

    34       42       22       23       18  

Federal funds sold

    5       8       1       1       -  

Total interest income

    29,698       30,162       22,239       22,429       22,458  

Interest expense

                                       

Money market, NOW and savings deposits

    1,014       1,017       743       654       532  

Time deposits

    1,449       1,398       903       841       752  

Short-term borrowings

    251       294       205       90       76  

Long-term debt

    440       410       55       134       131  

Subordinated debt

    494       446       358       348       351  

Total interest expense

    3,648       3,565       2,264       2,067       1,842  

Net interest income

    26,050       26,597       19,975       20,362       20,616  

Provision for loan losses

    882       556       409       -       134  

Net interest income after provision

    25,168       26,041       19,566       20,362       20,482  

Noninterest income

                                       

Service charges on deposit accounts

    1,528       1,489       1,439       1,370       1,107  

Mortgage banking income

    873       775       699       700       956  

Income from wealth management activities

    863       803       887       947       906  

Income from capital market activities

    767       68       437       238       394  

ATM and card income

    776       573       647       537       629  

Income from bank-owned life insurance

    526       988       371       1,058       553  

Gain (loss) on sale of securities available for sale

    (87 )     (6 )     -       54       -  

Amortization of indemnification asset and true-up liability expense

    (25 )     (147 )     (165 )     (162 )     (165 )

Other noninterest income

    154       184       208       185       (88 )

Total noninterest income

    5,375       4,727       4,523       4,927       4,292  

Noninterest expenses

                                       

Salaries and employee benefits

    11,774       13,018       9,541       9,952       10,021  

Occupancy and equipment

    3,041       3,125       2,680       2,591       2,491  

Data processing and outside service fees

    2,224       5,523       1,669       1,668       1,640  

Legal and professional fees

    950       725       1,471       472       660  

Deposit charges and FDIC insurance

    478       432       413       401       433  

Loss on disposal of fixed assets

    230       44       50       597       113  

Communication fees

    505       483       480       501       541  

Postage and supplies

    191       173       99       123       116  

Loan and collection expense

    273       37       194       151       242  

Core deposit intangible amortization

    458       458       347       347       347  

Advertising and promotion

    367       421       271       313       304  

Net cost of operation of other real estate owned

    70       266       (23 )     163       232  

Other noninterest expense

    1,385       1,448       1,170       1,140       1,092  

Total noninterest expenses

    21,946       26,153       18,362       18,419       18,232  

Income before income taxes

    8,597       4,615       5,727       6,870       6,542  

Income tax expense

    3,045       1,874       1,952       2,092       2,273  

Net income

  $ 5,552     $ 2,741     $ 3,775     $ 4,778     $ 4,269  
                                         

Earnings per common share, fully diluted

  $ 0.11     $ 0.05     $ 0.09     $ 0.11     $ 0.10  

Weighted average diluted common shares

    52,704,537       52,599,584       44,322,428       44,287,019       44,301,895  

 

 
 

 

 

PARK STERLING CORPORATION

CONDENSED CONSOLIDATED INCOME STATEMENT

SIX MONTH RESULTS 

($ in thousands, except per share amounts)

 

June 30,

   

June 30,

 
   

2016

   

2015

 
   

(Unaudited)

   

(Unaudited)

 

Interest income

               

Loans, including fees

  $ 53,853     $ 38,778  

Taxable investment securities

    5,327       5,299  

Tax-exempt investment securities

    284       281  

Nonmarketable equity securities

    307       249  

Interest on deposits at banks

    76       36  

Federal funds sold

    13       -  

Total interest income

    59,860       44,643  

Interest expense

               

Money market, NOW and savings deposits

    2,032       1,052  

Time deposits

    2,847       1,459  

Short-term borrowings

    545       152  

Long-term debt

    850       259  

Subordinated debt

    940       679  

Total interest expense

    7,214       3,601  

Net interest income

    52,646       41,042  

Provision for loan losses

    1,438       314  

Net interest income after provision

    51,208       40,728  

Noninterest income

               

Service charges on deposit accounts

    3,017       2,126  

Mortgage banking income

    1,648       1,907  

Income from wealth management activities

    1,666       1,768  

Income from capital market activities

    835       792  

ATM and card income

    1,349       1,323  

Income from bank-owned life insurance

    1,514       1,321  

Gain (loss) on sale of securities available for sale

    (93 )     -  

Amortization of indemnification asset and true-up liability expense

    (172 )     (559 )

Other noninterest income

    338       115  

Total noninterest income

    10,102       8,793  

Noninterest expenses

               

Salaries and employee benefits

    24,792       20,452  

Occupancy and equipment

    6,166       5,046  

Data processing and outside service fees

    7,747       3,288  

Legal and professional fees

    1,675       1,458  

Deposit charges and FDIC insurance

    910       825  

Loss on disposal of fixed assets

    274       349  

Communication fees

    988       1,119  

Postage and supplies

    364       265  

Loan and collection expense

    310       396  

Core deposit intangible amortization

    916       695  

Advertising and promotion

    788       678  

Net cost of operation of other real estate owned

    336       267  

Other noninterest expense

    2,833       2,533  

Total noninterest expenses

    48,099       37,371  

Income before income taxes

    13,211       12,150  

Income tax expense

    4,919       4,098  

Net income

  $ 8,292     $ 8,052  
                 

Earnings per common share, fully diluted

  $ 0.16     $ 0.18  

Weighted average diluted common shares

    52,650,886       44,287,424  

 

 
 

 

 

PARK STERLING CORPORATION

WEALTH MANAGEMENT ASSETS

($ in thousands) 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2016

   

2016

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Discretionary assets held

  $ 322,996     $ 339,198     $ 434,346     $ 425,229     $ 438,289  

Non-discretionary assets held

    32,173       31,174       32,289       32,152       36,067  

Total wealth management assets

  $ 355,169     $ 370,372     $ 466,635     $ 457,381     $ 474,356  

 

PARK STERLING CORPORATION

MORTGAGE ORIGINATION

($ in thousands) 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2016

   

2016

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Mortgage origination - purchase

  $ 25,316     $ 14,656     $ 16,101     $ 20,063     $ 28,536  

Mortgage origination - refinance

    16,221       13,430       10,049       15,101       18,479  

Mortgage origination - construction

    18,403       14,764       18,746       20,452       24,694  

Total mortgage origination

  $ 59,941     $ 42,850     $ 44,896     $ 55,616     $ 71,709  

 

 
 

 

 

PARK STERLING CORPORATION          

CONDENSED CONSOLIDATED BALANCE SHEETS       

($ in thousands)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2016

   

2016

    2015*     2015     2015  
   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 

ASSETS

                                       

Cash and due from banks

  $ 33,348     $ 34,038     $ 53,840     $ 16,096     $ 17,042  

Interest-earning balances at banks

    34,955       47,143       16,451       41,230       26,940  

Investment securities available for sale

    393,131       396,863       384,934       401,820       402,489  

Investment securities held to maturity

    102,125       104,459       106,458       109,072       111,633  

Nonmarketable equity securities

    14,420       13,118       11,366       11,377       13,500  

Federal funds sold

    1,570       11,271       235       920       360  

Loans held for sale

    11,967       7,593       4,943       5,145       10,701  

Loans - Non-covered

    2,311,775       2,262,294       1,724,164       1,681,227       1,637,115  

Loans - Covered

    15,122       16,849       17,651       18,897       20,348  

Allowance for loan losses

    (10,873 )     (9,832 )     (9,064 )     (8,742 )     (8,468 )

Net loans

    2,316,024       2,269,311       1,732,751       1,691,382       1,648,995  
                                         

Premises and equipment, net

    65,711       65,494       55,658       56,948       58,979  

FDIC receivable for loss share agreements

    1,164       1,477       943       1,190       1,209  

Other real estate owned - non-covered

    2,866       3,425       4,211       7,087       8,904  

Other real estate owned - covered

    380       985       1,240       1,056       884  

Bank-owned life insurance

    69,695       69,202       58,633       58,286       57,823  

Deferred tax asset

    28,985       30,088       28,971       29,711       32,137  

Goodwill

    63,197       63,707       29,197       29,197       29,197  

Core deposit intangible

    12,354       12,813       9,571       9,918       10,265  

Other assets

    22,183       22,750       14,862       14,699       12,822  
                                         

Total assets

  $ 3,174,075     $ 3,153,737     $ 2,514,264     $ 2,485,134     $ 2,443,880  
                                         

LIABILITIES AND SHAREHOLDERS' EQUITY

                                       
                                         

Deposits:

                                       

Demand noninterest-bearing

  $ 496,195     $ 469,046     $ 350,836     $ 370,815     $ 347,162  

Money market, NOW and savings

    1,229,040       1,255,848       1,062,046       1,041,502       988,847  

Time deposits

    748,188       773,089       539,780       534,541       538,932  

Total deposits

    2,473,423       2,497,983       1,952,662       1,946,858       1,874,941  
                                         

Short-term borrowings

    200,000       170,000       185,000       130,000       180,000  

Long-term debt

    64,714       65,000       30,000       55,000       55,000  

Subordinated debt

    33,176       33,014       24,262       24,092       23,922  

Accrued expenses and other liabilities

    48,312       38,229       37,636       44,979       30,274  

Total liabilities

    2,819,625       2,804,226       2,229,560       2,200,929       2,164,137  
                                         

Shareholders' equity:

                                       

Common stock

    53,332       53,038       44,854       44,909       44,911  

Additional paid-in capital

    275,246       274,706       222,596       222,587       222,271  

Retained earnings

    25,219       21,263       20,117       17,692       14,261  

Accumulated other comprehensive income (loss)

    653       504       (2,863 )     (983 )     (1,700 )

Total shareholders' equity

    354,450       349,511       284,704       284,205       279,743  
                                         

Total liabilities and shareholders' equity

  $ 3,174,075     $ 3,153,737     $ 2,514,264     $ 2,485,134     $ 2,443,880  
                                         

Common shares issued and outstanding

    53,332,369       53,038,020       44,854,509       44,909,447       44,910,686  

 

* Derived from audited financial statements.

 

 
 

 

 

PARK STERLING CORPORATION

SUMMARY OF LOAN PORTFOLIO

($ in thousands) 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2016

   

2016

    2015*     2015     2015  

BY LOAN TYPE

 

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 

Commercial:

                                       

Commercial and industrial

  $ 334,644     $ 334,027     $ 246,907     $ 211,741     $ 189,356  

Commercial real estate (CRE) - owner-occupied

    376,440       374,428       331,222       328,327       330,853  

CRE - investor income producing

    764,168       723,539       506,110       514,118       498,190  

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

    100,604       97,614       32,262       27,299       31,500  

AC&D - Lots and land

    94,686       88,492       44,411       47,948       48,680  

AC&D - CRE construction

    125,466       136,561       87,452       85,643       86,570  

Other commercial

    10,410       10,167       8,601       8,830       7,212  

Total commercial loans

    1,806,418       1,764,828       1,256,965       1,223,906       1,192,361  
                                         

Consumer:

                                       

Residential mortgage

    244,063       235,737       223,884       224,110       214,850  

Home equity lines of credit

    181,020       177,594       157,378       157,430       156,960  

Residential construction

    65,867       71,117       72,170       66,823       62,973  

Other loans to individuals

    26,575       27,245       28,817       24,896       27,696  

Total consumer loans

    517,525       511,693       482,249       473,259       462,479  

Total loans

    2,323,943       2,276,521       1,739,214       1,697,165       1,654,840  

Deferred costs (fees)

    2,954       2,622       2,601       2,959       2,623  

Total loans, net of deferred costs (fees)

  $ 2,326,897     $ 2,279,143     $ 1,741,815     $ 1,700,124     $ 1,657,463  

 

* Derived from audited financial statements.

 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2016

   

2016

    2015*     2015     2015  

BY ACQUIRED AND NON-ACQUIRED

 

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 

Acquired loans - performing

  $ 661,930     $ 726,025     $ 279,949     $ 300,102     $ 317,394  

Acquired loans - purchase credit impaired

    98,672       106,105       94,917       102,537       112,819  

Total acquired loans

    760,602       832,130       374,866       402,639       430,213  

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

    1,566,295       1,447,013       1,366,949       1,297,485       1,227,250  

Total loans

  $ 2,326,897     $ 2,279,143     $ 1,741,815     $ 1,700,124     $ 1,657,463  

 

* 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,

 
   

2016

   

2016

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Beginning of period allowance

  $ 9,832     $ 9,064     $ 8,742     $ 8,468     $ 8,590  

Loans charged-off

    (94 )     (82 )     (237 )     (121 )     (572 )

Recoveries of loans charged-off

    253       294       150       415       245  

Net charge-offs

    159       212       (87 )     294       (327 )
                                         

Provision expense

    882       556       409       -       205  

Benefit attributable to FDIC loss share agreements

    -       -       -       -       (71 )

Total provision expense charged to operations

    882       556       409       -       134  

Provision expense recorded through FDIC loss share receivable

    -       -       -       (20 )     71  

End of period allowance

  $ 10,873     $ 9,832     $ 9,064     $ 8,742     $ 8,468  
                                         

Net charge-offs (recoveries)

  $ (159 )   $ (212 )   $ 87     $ (294 )   $ 327  

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

    -0.03 %     -0.04 %     0.02 %     -0.07 %     0.08 %

 

 
 

 

 

PARK STERLING CORPORATION

ACQUIRED LOANS

($ in thousands) 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

ACQUIRED LOANS AND FAIR MARKET VALUE (FMV)

 

2016

   

2016

   

2015*

   

2015

   

2015

 
ADJUSTMENTS  

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 
                                         

Non-acquired loans

  $ 1,566,295     $ 1,447,013     $ 1,366,949     $ 1,297,485     $ 1,227,250  
                                         

Purchased performing loans

    666,894       732,075       282,081       302,296       319,844  

Less: remaining FMV adjustments

    (4,964 )     (6,050 )     (2,132 )     (2,194 )     (2,450 )

Purchased performing loans, net

    661,930       726,025       279,949       300,102       317,394  
                                         

Purchased credit impaired loans

    124,985       133,644       120,957       129,890       141,528  

Less: remaining FMV adjustments

    (26,313 )     (27,539 )     (26,040 )     (27,353 )     (28,709 )

Purchased credit impaired loans, net

    98,672       106,105       94,917       102,537       112,819  
                                         

Total loans

  $ 2,326,897     $ 2,279,143     $ 1,741,815     $ 1,700,124     $ 1,657,463  

 

 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

PURCHASED PERFORMING FMV ADJUSTMENTS

 

2016

   

2016

    2015     2015     2015  
   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 
                                         

Beginning FMV adjustment

  $ (6,050 )   $ (2,132 )   $ (2,194 )   $ (2,450 )   $ (2,974 )

Increase from First Capital

    -       (5,200 )     -       -       -  

Accretion to interest income:

                                       

First Capital

    777       1,027       -       -       -  

All other mergers

    309       255       62       256       282  
                                         

Ending FMV adjustment

  $ (4,964 )   $ (6,050 )   $ (2,132 )   $ (2,194 )   $ (2,692 )

 

 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 

PCI FMV ADJUSTMENT

 

2016

   

2016

    2015     2015     2015  
   

(Unaudited)

   

(Unaudited)

           

(Unaudited)

   

(Unaudited)

 
                                         

Contractual principal and interest

  $ 143,701     $ 153,124     $ 140,269     $ 152,098     $ 162,386  

Nonaccretable difference

    (14,652 )     (14,975 )     (12,843 )     (14,512 )     (12,843 )

Expected cash flows as of the end of period

    129,049       138,149       127,426       137,586       149,543  

Accretable yield

    (30,377 )     (32,044 )     (32,509 )     (35,049 )     (36,773 )

Ending basis in PCI loans- estimated fair value

  $ 98,672     $ 106,105     $ 94,917     $ 102,537     $ 112,770  
                                         

Beginning accretable yield

  $ (32,044 )   $ (32,509 )   $ (35,049 )   $ (36,773 )   $ (38,465 )

Increase from First Capital

    -       (1,663 )     -       -       -  

Loan system servicing income

    1,434       1,551       1,437       1,525       1,567  

Accretion to interest income

    1,343       1,471       1,438       1,551       1,733  

Reclass to (from) non-accretable yield

    (522 )     (993 )     (553 )     (897 )     (1,653 )

Other adjustments

    (588 )     99       218       (455 )     45  

Period end accretable yield**

  $ (30,377 )   $ (32,044 )   $ (32,509 )   $ (35,049 )   $ (36,773 )

 

* Derived from audited financial statements.

** Difference between the remaining FMV discount on purchased credit impaired loans and the period end accretable yield is a function of projected estimated expected interest income being included in the period end accretable yield.

 

 
 

 

 

PARK STERLING CORPORATION

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS

THREE MONTHS 

($ in thousands)   June 30, 2016                 June 30, 2015              
   

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)

  $ 2,298,569     $ 26,729       4.68 %   $ 1,643,844     $ 19,667       4.80 %

Fed funds sold

    3,848       5       0.52 %     730       -       0.00 %

Taxable investment securities

    484,057       2,640       2.18 %     474,807       2,508       2.11 %

Tax-exempt investment securities

    14,131       137       3.88 %     13,960       143       4.10 %

Other interest-earning assets

    42,559       187       1.77 %     52,098       140       1.08 %
                                                 

Total interest-earning assets

    2,843,164       29,698       4.20 %     2,185,439       22,458       4.12 %
                                                 

Allowance for loan losses

    (9,961 )                     (8,895 )                

Cash and due from banks

    35,011                       16,356                  

Premises and equipment

    66,029                       58,912                  

Goodwill

    63,509                       29,211                  

Intangible assets

    12,574                       10,435                  

Other assets

    124,705                       115,213                  
                                                 

Total assets

  $ 3,135,031                     $ 2,406,671                  
                                                 

Liabilities and shareholders' equity

                                               

Interest-bearing liabilities:

                                               

Interest-bearing demand

  $ 426,427     $ 81       0.08 %   $ 411,806     $ 71       0.07 %

Savings and money market

    744,945       840       0.45 %     525,359       405       0.31 %

Time deposits - core

    686,003       1,272       0.75 %     458,139       632       0.55 %

Brokered deposits

    139,164       270       0.78 %     133,981       176       0.53 %

Total interest-bearing deposits

    1,996,539       2,463       0.50 %     1,529,285       1,284       0.34 %

Short-term borrowings

    163,132       251       0.62 %     148,901       76       0.20 %

Long-term debt

    64,808       440       2.73 %     55,000       131       0.96 %

Subordinated debt

    33,102       494       6.00 %     23,833       351       5.91 %

Total borrowed funds

    261,042       1,185       1.83 %     227,734       558       0.98 %
                                                 

Total interest-bearing liabilities

    2,257,581       3,648       0.65 %     1,757,019       1,842       0.42 %
                                                 

Net interest rate spread

            26,050       3.55 %             20,616       3.70 %
                                                 

Noninterest-bearing demand deposits

    483,465                       338,092                  

Other liabilities

    41,480                       30,884                  

Shareholders' equity

    352,505                       280,676                  
                                                 

Total liabilities and shareholders' equity

  $ 3,135,031                     $ 2,406,671                  
                                                 

Net interest margin

                    3.69 %                     3.78 %

 

(1) Nonaccrual loans are included in the average loan balances.

(2) Interest income and yields for the three months ended June 30, 2016 and 2015 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.

 

 
 

 

 

PARK STERLING CORPORATION

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS

SIX MONTHS 

($ in thousands)

 

June 30, 2016

                   

June 30, 2015

                 
   

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)

  $ 2,286,696     $ 53,853       4.74 %   $ 1,623,279     $ 38,778       4.82 %

Fed funds sold

    5,372       13       0.49 %     596       -       0.00 %

Taxable investment securities

    485,605       5,327       2.19 %     477,255       5,299       2.22 %

Tax-exempt investment securities

    15,089       284       3.76 %     13,409       281       4.19 %

Other interest-earning assets

    45,666       383       1.69 %     56,258       285       1.02 %
                                                 

Total interest-earning assets

    2,838,428       59,860       4.24 %     2,170,797       44,643       4.15 %
                                                 

Allowance for loan losses

    (9,912 )                     (8,633 )                

Cash and due from banks

    35,885                       16,646                  

Premises and equipment

    66,271                       59,133                  

Goodwill

    62,783                       29,225                  

Intangible assets

    12,646                       10,606                  

Other assets

    127,727                       117,376                  
                                                 

Total assets

  $ 3,133,828                     $ 2,395,150                  
                                                 

Liabilities and shareholders' equity

                                               

Interest-bearing liabilities:

                                               

Interest-bearing demand

  $ 426,610     $ 168       0.08 %   $ 409,863     $ 139       0.07 %

Savings and money market

    739,124       1,671       0.45 %     521,374       800       0.31 %

Time deposits - core

    698,146       2,492       0.72 %     459,713       1,220       0.54 %

Brokered deposits

    132,994       548       0.83 %     137,254       352       0.52 %

Total interest-bearing deposits

    1,996,874       4,879       0.49 %     1,528,204       2,511       0.33 %

Short-term borrowings

    177,417       545       0.62 %     150,055       152       0.20 %

Long-term FHLB borrowings

    65,316       850       2.62 %     53,950       259       0.97 %

Subordinated debt

    33,015       940       5.73 %     23,749       679       5.77 %

Total borrowed funds

    275,748       2,335       1.70 %     227,754       1,090       0.97 %
                                                 

Total interest-bearing liabilities

    2,272,622       7,214       0.64 %     1,755,958       3,601       0.41 %
                                                 

Net interest rate spread

            52,646       3.60 %             41,042       3.73 %
                                                 

Noninterest-bearing demand deposits

    469,961                       328,805                  

Other liabilities

    40,714                       30,951                  

Shareholders' equity

    350,531                       279,436                  
                                                 

Total liabilities and shareholders' equity

  $ 3,133,828                     $ 2,395,150                  
                                                 

Net interest margin

                    3.73 %                     3.81 %

 

(1) Nonaccrual loans are included in the average loan balances.

(2) Interest income and yields for the six months ended June 30, 2016 and 2015 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.

 

 
 

 

  

PARK STERLING CORPORATION

SELECTED RATIOS 

($ in thousands, except per share amounts)

 

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2016

   

2016

   

2015

   

2015

   

2015

 
   

Unaudited

   

Unaudited

   

Unaudited

   

Unaudited

   

Unaudited

 

ASSET QUALITY

                                       

Nonaccrual loans

  $ 5,185     $ 6,595     $ 4,326     $ 5,342     $ 5,545  

Troubled debt restructuring (and still accruing)

    2,582       2,696       2,774       3,090       3,115  

Past due 90 days plus (and still accruing)

    -       293       1,151       47       -  

Nonperforming loans

    7,767       9,584       8,251       8,479       8,660  

OREO

    3,246       4,410       5,451       8,143       9,788  

Nonperforming assets

    11,013       13,994       13,702       16,622       18,448  

Past due 30-59 days (and still accruing)

    985       217       1,222       1,790       2,559  

Past due 60-89 days (and still accruing)

    5,800       499       1,340       3,753       481  
                                         

Nonperforming loans to total loans

    0.33 %     0.42 %     0.47 %     0.50 %     0.52 %

Nonperforming assets to total assets

    0.35 %     0.44 %     0.54 %     0.67 %     0.75 %

Allowance to total loans

    0.47 %     0.43 %     0.52 %     0.51 %     0.51 %

Allowance to nonperforming loans

    139.99 %     102.59 %     109.85 %     103.10 %     97.78 %

Allowance to nonperforming assets

    98.73 %     70.26 %     66.15 %     52.59 %     45.90 %

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

    0.29 %     0.03 %     0.15 %     0.33 %     0.18 %

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

    -0.03 %     -0.04 %     0.02 %     -0.07 %     0.08 %
                                         

CAPITAL

                                       

Book value per common share

  $ 6.77     $ 6.69     $ 6.49     $ 6.47     $ 6.37  

Tangible book value per common share**

  $ 5.33     $ 5.22     $ 5.60     $ 5.58     $ 5.47  

Common shares outstanding

    53,332,369       53,038,020       44,854,509       44,909,447       44,910,686  

Weighted average dilutive common shares outstanding

    52,704,537       52,599,584       44,322,428       44,287,019       44,301,895  
                                         

Common Equity Tier 1 (CET1) capital

  $ 282,721     $ 275,490     $ 251,807     $ 249,289     $ 245,328  

Tier 1 capital

    307,736       300,354       268,605       265,917       261,596  

Tier 2 capital

    10,914       9,832       9,064       8,742       8,577  

Total risk based capital

    318,650       310,186       277,669       274,659       270,173  

Risk weighted assets

    2,538,461       2,478,547       1,939,417       1,887,065       1,844,540  

Average assets for leverage ratio

    3,058,742       3,076,505       2,441,811       2,434,376       2,359,401  
                                         

Common Equity Tier 1 (CET1) ratio

    11.14 %     11.11 %     12.98 %     13.21 %     13.30 %

Tier 1 ratio

    12.12 %     12.12 %     13.85 %     14.09 %     14.18 %

Total risk based capital ratio

    12.55 %     12.51 %     14.32 %     14.55 %     14.65 %

Tier 1 leverage ratio

    10.06 %     9.76 %     11.00 %     10.92 %     11.09 %

Tangible common equity to tangible assets**

    9.00 %     8.87 %     9.93 %     10.02 %     9.99 %
                                         

LIQUIDITY

                                       

Net loans to total deposits

    93.64 %     90.85 %     88.74 %     86.88 %     87.95 %

Reliance on wholesale funding

    16.25 %     15.50 %     16.77 %     16.02 %     18.45 %
                                         

INCOME STATEMENT (THREE MONTH RESULTS; ANNUALIZED)

                                       

Return on Average Assets

    0.71 %     0.35 %     0.60 %     0.77 %     0.71 %

Return on Average Common Equity

    6.33 %     3.16 %     5.26 %     6.71 %     6.10 %

Net interest margin (non-tax equivalent)

    3.69 %     3.78 %     3.52 %     3.58 %     3.78 %

 

** Non-GAAP financial measure

 

 
 

 

 

Non-GAAP Financial Measures

Tangible assets, tangible common equity, tangible book value, adjusted average tangible common equity, adjusted net income, adjusted noninterest income, adjusted operating revenues, adjusted noninterest expense, 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 noninterest expense (which excludes merger-related expenses), adjusted operating expense (which excludes merger-related expenses and amortization of intangibles) and adjusted operating revenues (which includes net interest income and noninterest income and excludes 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 FINANCIAL MEASURES

($ in thousands, except per share amounts)  

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2016

   

2016

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Adjusted net income

                                       

Pretax income (as reported)

  $ 8,597     $ 4,615     $ 5,727     $ 6,870     $ 6,542  

Plus: merger-related expenses

    1,268       5,193       1,396       31       167  

(gain) loss on sale of securities

    87       6       -       (54 )     -  

Adjusted pretax income

    9,952       9,814       7,123       6,847       6,709  

Tax expense

    3,509       3,646       2,332       2,085       2,331  

Adjusted net income

  $ 6,443     $ 6,168     $ 4,791     $ 4,762     $ 4,378  
                                         

Divided by: weighted average diluted shares

    52,704,537       52,599,584       44,322,428       44,287,019       44,301,895  

Adjusted net income per share

    0.12       0.12     $ 0.11     $ 0.11     $ 0.10  

Estimated tax rate for adjustment

    34.26 %     34.09 %     32.75 %     32.56 %     34.75 %
                                         

Adjusted noninterest income

                                       

Noninterest income (as reported)

  $ 5,375     $ 4,727     $ 4,523     $ 4,927     $ 4,292  

Less: (gain) loss on sale of securities

    87       6       -       (54 )     -  

Adjusted noninterest income

  $ 5,462     $ 4,733     $ 4,523     $ 4,873     $ 4,292  
                                         

Adjusted noninterest expenses

                                       

Noninterest expenses (as reported)

  $ 21,946     $ 26,153     $ 18,362     $ 18,419     $ 18,232  

Less: merger-related expenses

    (1,268 )     (5,193 )     (1,396 )     (31 )     (167 )

Adjusted noninterest expenses

  $ 20,678     $ 20,960     $ 16,966     $ 18,388     $ 18,065  
                                         

Adjusted operating expense

                                       

Noninterest expenses (as reported)

  $ 21,946     $ 26,153     $ 18,362     $ 18,419     $ 18,232  

Less: merger-related expenses

    (1,268 )     (5,193 )     (1,396 )     (31 )     (167 )

Less: amortization of intangibles

    (458 )     (458 )     (347 )     (347 )     (347 )

Adjusted operating expense

  $ 20,220     $ 20,502     $ 16,619     $ 18,041     $ 17,718  
                                         

Adjusted operating revenues

                                       

Net Interest Income (as reported)

  $ 26,050     $ 26,597     $ 19,975     $ 20,362     $ 20,616  

Plus: noninterest income (as reported)

    5,375       4,727       4,523       4,927       4,292  

Less: (gain) loss on sale of securities

    87       6       -       (54 )     -  

Adjusted operating revenues

  $ 31,512     $ 31,330     $ 24,498     $ 25,235     $ 24,908  
                                         

Adjusted operating expense to adjusted operating revenues

                                       

Adjusted operating expense

  $ 20,220     $ 20,502     $ 16,619     $ 18,041     $ 17,718  

Divided by: adjusted operating revenues

    31,512       31,330       24,498       25,235       24,908  

Adjusted operating expense to adjusted operating revenues

    64.17 %     65.44 %     67.84 %     71.49 %     71.13 %

Noninterest expenses to net interest income plus noninterest income

    69.84 %     83.49 %     74.95 %     72.83 %     73.20 %
                                         

Adjusted return on average assets

                                       

Adjusted net income

  $ 6,443     $ 6,168     $ 4,791     $ 4,762     $ 4,378  

Divided by: average assets

    3,135,031       3,132,625       2,480,983       2,473,034       2,406,671  

Multiplied by: annualization factor

    4.02       4.02       3.97       3.97       4.01  

Adjusted return on average assets

    0.83 %     0.79 %     0.77 %     0.76 %     0.73 %

Return on average assets

    0.71 %     0.35 %     0.60 %     0.77 %     0.71 %

 

 
 

 

 

PARK STERLING CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

($ in thousands, except per share amounts)

 

   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2016

   

2016

   

2015

   

2015

   

2015

 
   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

   

(Unaudited)

 

Adjusted return on average equity

                                       

Adjusted net income

  $ 6,443     $ 6,168     $ 4,791     $ 4,762     $ 4,378  

Divided by: average common equity

    352,505       348,556       284,671       282,426       280,676  

Multiplied by: annualization factor

    4.02       4.02       3.97       3.97       4.01  

Adjusted return on average equity

    7.35 %     7.12 %     6.68 %     6.69 %     6.26 %

Return on average equity

    6.33 %     3.16 %     5.26 %     6.71 %     6.10 %
                                         

Tangible common equity to tangible assets

                                       

Total assets

  $ 3,174,075     $ 3,153,737     $ 2,514,264     $ 2,485,134     $ 2,443,880  

Less: intangible assets

    (75,551 )     (76,520 )     (38,768 )     (39,115 )     (39,462 )

Tangible assets

  $ 3,098,524     $ 3,077,217     $ 2,475,496     $ 2,446,019     $ 2,404,418  
                                         

Total common equity

  $ 354,450     $ 349,511     $ 284,704     $ 284,205     $ 279,743  

Less: intangible assets

    (75,551 )     (76,520 )     (38,768 )     (39,115 )     (39,462 )

Tangible common equity

  $ 278,899     $ 272,991     $ 245,936     $ 245,090     $ 240,281  
                                         

Tangible common equity

  $ 278,899     $ 272,991     $ 245,936     $ 245,090     $ 240,281  

Divided by: tangible assets

    3,098,524       3,077,217       2,475,496       2,446,019       2,404,418  

Tangible common equity to tangible assets

    9.00 %     8.87 %     9.93 %     10.02 %     9.99 %

Common equity to assets

    11.17 %     11.08 %     11.32 %     11.44 %     11.45 %
                                         

Tangible book value per share

                                       

Issued and outstanding shares

    53,332,369       53,038,020       44,854,509       44,909,447       44,910,686  

Less: nondilutive restricted stock awards

    (969,991 )     (785,658 )     (959,305 )     (974,183 )     (985,531 )

Period end dilutive shares

    52,362,378       52,252,362       43,895,204       43,935,264       43,925,155  
                                         

Tangible common equity

  $ 278,899     $ 272,991     $ 245,936     $ 245,090     $ 240,281  

Divided by: period end dilutive shares

    52,362,378       52,252,362       43,895,204       43,935,264       43,925,155  

Tangible common book value per share

  $ 5.33     $ 5.22     $ 5.60     $ 5.58     $ 5.47  

Common book value per share

  $ 6.77     $ 6.69     $ 6.49     $ 6.47     $ 6.37  
                                         

Adjusted return on average tangible common equity

                                       

Average common equity

  $ 352,505     $ 348,556     $ 284,671     $ 282,426     $ 280,676  

Less: average intangible assets

    (76,083 )     (74,773 )     (38,934 )     (39,284 )     (39,646 )

Average tangible common equity

  $ 276,422     $ 273,783     $ 245,737     $ 243,142     $ 241,030  
                                         

Net income

  $ 5,552     $ 2,741     $ 3,775     $ 4,778     $ 4,269  

Divided by: average tangible common equity

    276,422       273,783       245,737       243,142       241,030  

Multiplied by: annualization factor

    4.02       4.02       3.97       3.97       4.01  

Return on average tangible common equity

    8.08 %     4.03 %     6.09 %     7.80 %     7.10 %
                                         

Adjusted net income

  $ 6,443     $ 6,168     $ 4,791     $ 4,762     $ 4,378  

Divided by: average tangible common equity

    276,422       273,783       245,737       243,142       241,030  

Multiplied by: annualization factor

    4.02       4.02       3.97       3.97       4.01  

Adjusted return on average tangible common equity

    9.37 %     9.06 %     7.74 %     7.77 %     7.29 %
                                         

Adjusted allowance for loan losses

                                       

Allowance for loan losses

  $ 10,873     $ 9,832     $ 9,064     $ 8,742     $ 8,468  

Plus: acquisition accounting FMV adjustments to acquired loans

    31,277       33,589       28,173       29,548       31,159  

Adjusted allowance for loan losses

  $ 42,150     $ 43,421     $ 37,237     $ 38,290     $ 39,627  

Divided by: total loans (excluding LHFS before FMV adjustments)

  $ 2,358,174     $ 2,312,732     $ 1,769,988     $ 1,729,672     $ 1,688,622  

Adjusted allowance for loan losses to total loans

    1.79 %     1.88 %     2.10 %     2.21 %     2.35 %

Allowance for loan losses to total loans

    0.47 %     0.43 %     0.52 %     0.51 %     0.51 %