Attached files

file filename
EX-99.2 - EX-99.2 - SOUTH STATE Corpex-99d2.htm
8-K - 8-K - SOUTH STATE Corpf8-k.htm

Exhibit 99.1

 

Picture 1

 

 

For Immediate Release

Media Contact:      Donna Pullen (803) 765-4558

 

Analyst Contact:       Jim Mabry (843) 529-5593

 

South State Corporation Reports Second Quarter 2017 Results and

Quarterly Cash Dividend

COLUMBIA, S.C.—July 21, 2017—South State Corporation (NASDAQ: SSB) today released its unaudited results of operations and other financial information for the three-month and six-month period ended June 30, 2017.  Highlights for the second quarter of 2017 include the following:

·

Net income was $31.8 million for the second quarter of 2017 compared to $18.3 million for the first quarter of 2017,  an increase of $13.6 million, or 74.2%,  while adjusted net income (non-GAAP) was $34.6 million in the second quarter of 2017,  up $1.2 million, or 3.7% increase, from the first quarter of 2017

o

Earnings per share (EPS) – diluted was $1.08 for the second quarter of 2017 compared to $0.63 for the first quarter of 2017, or a  71.4%  increase;

o

Adjusted net income per share (non-GAAP) – diluted was $1.18 for the second quarter of 2017 and $1.15 for the first quarter of 2017; and

o

Announced the signing of a definitive merger agreement with Park Sterling Corporation in April

·

Net loan growth for the second quarter of 2017 was $272.8 million, or 13.8% annualized

o

Non-acquired loan growth totaled approximately $396.4 million, or 28.6%; and

o

Acquired loan runoff totaled $123.6 million

·

Performance ratios linked quarter

o

Return on average assets totaled 1.15%  compared to 0.68%

o

Adjusted return on average assets (non-GAAP) was 1.25%  for first and second quarter of 2017

o

Return on average tangible equity (non-GAAP) improved to  14.16% compared to 8.87%

o

Adjusted  return on average tangible equity (non-GAAP) decreased to 15.34% from 15.55%

o

Efficiency ratio was 62.8%  down from 77.5%, due to higher merger costs of $21.0 million in the first quarter of 2017

o

Adjusted efficiency ratio (non-GAAP) was 59.7% down from 62.0% (excluding merger-related and conversion expenses and gains on securities sold)

·

Balance sheet and equity linked quarter

o

Cash and cash equivalents declined by $231.2 million as total loans continued to grow and deposits remained flat

o

Investment securities portfolio decreased by $41.7 million as maturities, calls and sales outpaced purchases during the quarter

o

Total deposits declined by $1.8 million with noninterest bearing deposits increasing by $36.0 million, and interest bearing deposits declining by $37.8 million

o

Shareholders’ equity increased $25.6 million,  with $22.2 million coming from quarterly earnings, net of the dividends paid to shareholders.

o

Equity to assets improved to 14.39% from 14.17% at March 31, 2017

o

Tangible equity to tangible assets (Non-GAAP) increased to 9.11% from 8.85%

·

Asset quality linked quarter

o

Nonperforming assets (NPAs) decreased by $4.3 million, or 11.2%, to $34.4 million

o

NPAs to total assets improved to 0.31%  from 0.35% in the first quarter of 2017

o

Net charge offs on non-acquired loans were 0.05% annualized, or $756,000, compared to $628,000, or 0.05% annualized in the first quarter of 2017

o

Net charge offs on acquired non-credit impaired loans were 0.10%, or $429,000, compared to 0.08%, or $326,000 in the first quarter of 2017

o

Coverage ratio of ALLL on non-acquired non-performing loans improved to 297.4% from 295.0%

1


 

Quarterly Cash Dividend

The Board of Directors of South State Corporation has declared a quarterly cash dividend on July 20, 2017, of $0.33 per share payable on its common stock.  This per share amount is the same as last quarter, and $0.02 per share, or 6.5% higher than the dividend paid a year ago.  The dividend will be payable on August 18, 2017 to shareholders of record as of August 11, 2017.

Second Quarter 2017 Financial Performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended June 30,

 

 

    

June. 30,

    

Mar. 31,

   

Dec. 31,

    

Sept. 30,

    

June 30,

    

 

 

(Dollars in thousands, except per share data)

 

2017

 

2017

 

2016

 

2016

 

2016

 

2017

    

2016

 

INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees (8)

 

$

93,600 

 

$

91,752 

 

$

76,709 

 

$

77,344 

 

$

77,154 

 

$

185,352 

 

$

154,408 

 

Investment securities, federal funds sold and securities purchased under agreements to resell

 

 

9,179 

 

 

9,234 

 

 

5,979 

 

 

5,937 

 

 

6,225 

 

 

18,413 

 

 

12,786 

 

Total interest income

 

 

102,779 

 

 

100,986 

 

 

82,688 

 

 

83,281 

 

 

83,379 

 

 

203,765 

 

 

167,194 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,661 

 

 

2,497 

 

 

1,423 

 

 

1,412 

 

 

1,368 

 

 

5,158 

 

 

2,969 

 

Federal funds purchased, securities sold under agreements to repurchase, and other borrowings

 

 

1,087 

 

 

1,127 

 

 

665 

 

 

624 

 

 

612 

 

 

2,214 

 

 

1,225 

 

Total interest expense

 

 

3,748 

 

 

3,624 

 

 

2,088 

 

 

2,036 

 

 

1,980 

 

 

7,372 

 

 

4,194 

 

Net interest income

 

 

99,031 

 

 

97,362 

 

 

80,600 

 

 

81,245 

 

 

81,399 

 

 

196,393 

 

 

163,000 

 

Provision for loan losses

 

 

2,313 

 

 

3,707 

 

 

622 

 

 

912 

 

 

2,728 

 

 

6,020 

 

 

5,286 

 

Net interest income after provision for loan losses

 

 

96,718 

 

 

93,655 

 

 

79,978 

 

 

80,333 

 

 

78,671 

 

 

190,373 

 

 

157,714 

 

Noninterest income

 

 

37,574 

 

 

36,435 

 

 

32,831 

 

 

35,340 

 

 

32,118 

 

 

74,009 

 

 

62,160 

 

Pre-tax operating expense

 

 

82,232 

 

 

83,699 

 

 

70,400 

 

 

72,482 

 

 

72,280 

 

 

165,931 

 

 

143,352 

 

Branch consolid./acquisition and merger expense

 

 

4,307 

 

 

21,024 

 

 

4,841 

 

 

709 

 

 

1,573 

 

 

25,331 

 

 

2,531 

 

Total noninterest expense

 

 

86,539 

 

 

104,723 

 

 

75,241 

 

 

73,191 

 

 

73,853 

 

 

191,262 

 

 

145,883 

 

Income before provision for income taxes

 

 

47,753 

 

 

25,367 

 

 

37,568 

 

 

42,482 

 

 

36,936 

 

 

73,120 

 

 

73,991 

 

Provision for income taxes

 

 

15,930 

 

 

7,103 

 

 

13,391 

 

 

14,387 

 

 

12,420 

 

 

23,033 

 

 

24,981 

 

Net income

 

$

31,823 

 

$

18,264 

 

$

24,177 

 

$

28,095 

 

$

24,516 

 

$

50,087 

 

$

49,010 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (non-GAAP) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

31,823 

 

$

18,264 

 

$

24,177 

 

$

28,095 

 

$

24,516 

 

$

50,087 

 

$

49,010 

 

Securities gains, net of tax

 

 

(73)

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

(73)

 

 

(81)

 

FDIC LSA early termination, net of tax

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

2,938 

 

 

— 

 

 

2,938 

 

Branch consolid./acquisition and merger expense

 

 

2,870 

 

 

15,137 

 

 

3,814 

 

 

468 

 

 

1,044 

 

 

18,007 

 

 

1,676 

 

Adjusted net income (non-GAAP)

 

$

34,620 

 

$

33,401 

 

$

27,991 

 

$

28,563 

 

$

28,498 

 

$

68,021 

 

$

53,543 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

1.09 

 

$

0.63 

 

$

1.01 

 

$

1.17 

 

$

1.02 

 

$

1.72 

 

$

2.04 

 

Diluted earnings per common share

 

$

1.08 

 

$

0.63 

 

$

1.00 

 

$

1.16 

 

$

1.01 

 

$

1.71 

 

$

2.02 

 

Adjusted net income per common share - Basic (non-GAAP) (3)

 

$

1.19 

 

$

1.16 

 

$

1.16 

 

$

1.19 

 

$

1.19 

 

$

2.35 

 

$

2.23 

 

Adjusted net income per common share - Diluted (non-GAAP) (3)

 

$

1.18 

 

$

1.15 

 

$

1.15 

 

$

1.18 

 

$

1.18 

 

$

2.33 

 

$

2.22 

 

Dividends per common share

 

$

0.33 

 

$

0.33 

 

$

0.32 

 

$

0.31 

 

$

0.30 

 

$

0.66 

 

$

0.58 

 

Basic weighted-average common shares outstanding

 

 

29,094,908 

 

 

28,891,669 

 

 

24,035,960 

 

 

24,016,075 

 

 

23,995,054 

 

 

28,985,390 

 

 

23,977,137 

 

Diluted weighted-average common shares outstanding

 

 

29,364,916 

 

 

29,158,523 

 

 

24,287,496 

 

 

24,278,294 

 

 

24,237,457 

 

 

29,252,321 

 

 

24,204,812 

 

Effective tax rate

 

 

33.36 

%  

 

28.00 

%  

 

35.64 

%  

 

33.87 

%  

 

33.63 

%  

 

31.50 

%  

 

33.76 

%

 

The Company reported consolidated net income of $31.8 million, or $1.08 per diluted common share for the three-months ended June 30, 2017,  a  $13.6 million increase from the first quarter of 2017.  Interest income was up $1.8 million mainly due to non-acquired (legacy) loan growth during the quarter which increased interest income by $4.6 million.  This increase was offset by a decline in acquired loan interest income of $2.8 million, which resulted from a decline in the acquired loan balance during the quarter.  Investment securities interest income decreased by $244,000 due to the decline in the investment securities portfolio from maturities, calls and sold securities.  Interest expense increased by $124,000 primarily in certificate and other time deposits.  Our funding cost was 22 basis points for the second quarter the same as first quarter 2017.  Compared to the second quarter of 2016, our cost of funds increased by 7 basis points which is primarily the result of the addition of Southeastern Bank Financial Corporation (“SBFC” or “Southeastern”) balance sheet where the cost of funds was slightly higher than legacy South State’s.  The provision for loan losses decreased $1.4 million compared to the first quarter of 2017.  Valuation allowance (impairment) related to acquired loans was $1.8 million lower than first quarter of 2017, provision for loan losses related to acquired non-credit impaired loans was higher by $103,000, and the provision for loan losses on non-acquired loans was $339,000 higher than last quarter primarily related to loan growth.  Noninterest income increased by $1.1 million primarily from recoveries of acquired loans which increased by $639,000, and trust and investment services income which increased by $511,000.  Noninterest expense decreased by $18.2 million.  The decline was primarily the result of $16.7 million reduction in the merger and conversion cost and $1.3 million decline in salaries and benefits compared to first quarter of 2017.

2


 

Income Tax Expense

During the quarter, our effective income tax rate increased to 33.36% from 28.00% in the first quarter of 2017.  This increase was primarily related to: (1) much higher pretax net income due to lower merger-related cost in the second quarter of 2017, and (2) reduced excess tax benefit associated with vested or exercised stock awards included in determination of the effective tax rate in the second quarter than were in the first quarter of 2017.  The year to date effective income tax rate now totals 31.50%, and is expected to continue to rise over the remainder of 2017.

“Performance was strong across all areas of South State, and we are pleased with the second quarter and year-to-date results,” said Robert R. Hill, Jr., CEO of South State Corporation.  “The merger and integration of Southeastern continues to progress, and the contribution from the Augusta and Aiken markets was meaningful during the quarter.  We are working closely with the team at Park Sterling Corporation and look forward to combining the companies later this year.”

3


 

Balance Sheet and Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

 

    

June 30,

    

Mar. 31,

    

Dec. 31,

    

Sept. 30,

    

June 30,

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

BALANCE SHEET

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

431,890 

 

$

663,126 

 

$

374,448 

 

$

507,517 

 

$

481,912 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held to maturity

 

 

4,166 

 

 

6,095 

 

 

6,094 

 

 

6,851 

 

 

7,921 

 

Securities available for sale, at fair value

 

 

1,341,652 

 

 

1,381,013 

 

 

999,405 

 

 

925,374 

 

 

989,610 

 

Other investments

 

 

13,076 

 

 

13,501 

 

 

9,482 

 

 

9,482 

 

 

9,529 

 

Total investment securities

 

 

1,358,894 

 

 

1,400,609 

 

 

1,014,981 

 

 

941,707 

 

 

1,007,060 

 

Loans held for sale

 

 

65,995 

 

 

46,988 

 

 

50,572 

 

 

57,052 

 

 

48,926 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired credit impaired

 

 

602,481 

 

 

627,340 

 

 

602,546 

 

 

632,617 

 

 

658,835 

 

Acquired non-credit impaired

 

 

1,585,981 

 

 

1,715,642 

 

 

836,699 

 

 

885,657 

 

 

941,886 

 

Non-acquired

 

 

5,992,393 

 

 

5,564,307 

 

 

5,241,041 

 

 

5,008,113 

 

 

4,816,875 

 

Less allowance for non-acquired loan losses

 

 

(40,149)

 

 

(38,449)

 

 

(36,960)

 

 

(37,319)

 

 

(36,939)

 

Loans, net

 

 

8,140,706 

 

 

7,868,840 

 

 

6,643,326 

 

 

6,489,068 

 

 

6,380,657 

 

Other real estate owned (“OREO”)

 

 

14,430 

 

 

20,007 

 

 

18,316 

 

 

22,211 

 

 

22,427 

 

Premises and equipment, net

 

 

201,539 

 

 

203,505 

 

 

183,510 

 

 

179,450 

 

 

177,950 

 

Bank owned life insurance

 

 

150,476 

 

 

149,562 

 

 

104,148 

 

 

103,427 

 

 

102,815 

 

Deferred tax asset

 

 

39,921 

 

 

43,075 

 

 

31,123 

 

 

25,357 

 

 

25,915 

 

Mortgage servicing rights

 

 

29,930 

 

 

30,063 

 

 

29,037 

 

 

23,064 

 

 

22,350 

 

Core deposit and other intangibles

 

 

52,966 

 

 

55,461 

 

 

39,848 

 

 

41,738 

 

 

43,629 

 

Goodwill

 

 

595,817 

 

 

595,711 

 

 

338,340 

 

 

338,340 

 

 

338,340 

 

Other assets

 

 

71,877 

 

 

73,123 

 

 

72,943 

 

 

68,234 

 

 

72,012 

 

Total assets

 

$

11,154,441 

 

$

11,150,070 

 

$

8,900,592 

 

$

8,797,165 

 

$

8,723,993 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

2,635,147 

 

$

2,599,111 

 

$

2,199,046 

 

$

2,176,155 

 

$

2,117,246 

 

Interest-bearing

 

 

6,396,507 

 

 

6,434,327 

 

 

5,135,377 

 

 

5,071,251 

 

 

5,046,680 

 

Total deposits

 

 

9,031,654 

 

 

9,033,438 

 

 

7,334,423 

 

 

7,247,406 

 

 

7,163,926 

 

Federal funds purchased and securities sold under agreements to repurchase

 

 

334,018 

 

 

352,431 

 

 

313,773 

 

 

305,268 

 

 

341,064 

 

Other borrowings

 

 

98,147 

 

 

107,988 

 

 

55,358 

 

 

55,306 

 

 

55,254 

 

Other liabilities

 

 

85,137 

 

 

76,313 

 

 

62,450 

 

 

65,053 

 

 

59,406 

 

Total liabilities

 

 

9,548,956 

 

 

9,570,170 

 

 

7,766,004 

 

 

7,673,033 

 

 

7,619,650 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock - $.01 par value; authorized 10,000,000 shares

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

Common stock - $2.50 par value; authorized 40,000,000 shares

 

 

73,148 

 

 

73,077 

 

 

60,576 

 

 

60,523 

 

 

60,488 

 

Surplus

 

 

1,134,328 

 

 

1,132,173 

 

 

711,307 

 

 

705,124 

 

 

703,445 

 

Retained earnings

 

 

401,706 

 

 

379,534 

 

 

370,916 

 

 

354,490 

 

 

333,900 

 

Accumulated other comprehensive income (loss)

 

 

(3,697)

 

 

(4,884)

 

 

(8,211)

 

 

3,995 

 

 

6,510 

 

Total shareholders’ equity

 

 

1,605,485 

 

 

1,579,900 

 

 

1,134,588 

 

 

1,124,132 

 

 

1,104,343 

 

Total liabilities and shareholders’ equity

 

$

11,154,441 

 

$

11,150,070 

 

$

8,900,592 

 

$

8,797,165 

 

$

8,723,993 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common shares issued and outstanding

 

 

29,259,264 

 

 

29,230,734 

 

 

24,230,392 

 

 

24,209,122 

 

 

24,195,226 

 

 

At June 30, 2017, the Company’s total assets were $11.2 billion,  an increase of $2.3 billion from December 31, 2016, and an increase of $2.4 billion from June 30, 2016.  Total assets acquired from Southeastern, including goodwill, totaled $2.1 billion in the first quarter of 2017.  During the second quarter of 2017,  cash and cash equivalents and securities both declined compared to the first quarter of 2017, as loan growth was strong in most categories.  Loans increased $272.8 million,  excluding the allowance for loan losses, or 13.8% annualized increase.  Investment securities decreased $41.7 million and cash and cash equivalents declined by $231.2 million.  Other real estate owned (“OREO”) declined by $5.6 million, as the company disposed of 33 properties during the second quarter of 2017.  Non-acquired loans increased by

4


 

$396.4 million, excluding renewed loans primarily from Southeastern of $31.7 million.  Acquired loans declined by $123.6 million, excluding renewed loans primarily from Southeastern of $31.7 million.  Total deposits were down $1.8 million from March 31, 2017.  Fed funds purchased and securities sold under repurchase agreements decreased by $18.4 million during the second quarter to $334.0 million.

The Company’s book value per common share increased to $54.87 per share at June 30,  2017, compared to $46.82 at December 31, 2016, and $45.64 at June 30, 2016.  During the second quarter of 2017, capital increased $25.6 million due to net income of $31.8 million offset by the common stock dividend paid of $9.6 million.  Accumulated other comprehensive income (“AOCI”) increased $1.2 million due primarily to the decrease in unrealized losses (now to an unrealized gains) in the AFS securities portfolio during the quarter of $1.0 million, net of tax.  Tangible book value (“TBV”) per common share increased by $0.93 per share to $32.70 at June 30, 2017, compared to $31.77 at March 31, 2017,  and increased by $2.84 per share, or 9.5%, from $29.86 at June 30, 2016.  The quarterly increase in the second quarter of 2017 was $0.93 per share in tangible book value, and was the result of earnings per share, excluding amortization of intangibles, of  $1.14, offset by the dividend paid to shareholders of $0.33 per share and the increase from AOCI of $0.04 per share (primarily from the change in fair value of the available for sale securities portfolio to a larger unrealized gain position during the quarter).  Issuances of restricted stock and stock option exercises increased tangible book value by $0.08 per share during the second quarter of 2017.

“During the second quarter of 2017, our efficiency ratio improved to 62.8% and our adjusted efficiency ratio dropped to 59.7%,” said John C. Pollok, COO and CFO.  “Our tangible book value improved by $0.93 per share to $32.70 primarily from an increase in equity totaling $25.6 million.”

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

    

June 30,

    

Mar. 31,

    

Dec. 31,

    

Sept. 30,

    

 

June 30,

    

June 30,

    

June 30,

 

 

 

2017

 

2017

 

2016

 

2016

 

 

2016

 

2017

 

2016

 

PERFORMANCE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

1.15 

%  

 

0.68 

%  

 

1.08 

%  

 

1.28 

%  

 

1.13 

%  

0.92 

%  

1.14 

%

Adjusted return on average assets (annualized) (non-GAAP) (3)

 

 

1.25 

%  

 

1.25 

%  

 

1.26 

%  

 

1.30 

%  

 

1.32 

%  

1.25 

%  

1.25 

%

Return on average equity (annualized)

 

 

7.98 

%  

 

4.74 

%  

 

8.50 

%  

 

10.00 

%  

 

9.02 

%  

6.39 

%  

9.10 

%

Adjusted return on average equity (annualized) (non-GAAP) (3)

 

 

8.69 

%  

 

8.67 

%  

 

9.84 

%  

 

10.17 

%  

 

10.48 

%  

8.68 

%  

9.94 

%

Return on average tangible common equity (annualized) (non-GAAP) (7)

 

 

14.16 

%  

 

8.87 

%  

 

13.42 

%  

 

15.86 

%  

 

14.59 

%  

11.56 

%  

14.81 

%

Adjusted return on average tangible common equity (annualized) (non-GAAP) (3) (7)

 

 

15.34 

%  

 

15.55 

%  

 

15.44 

%  

 

16.11 

%  

 

16.85 

%  

15.44 

%  

16.12 

%

Efficiency ratio (tax equivalent)

 

 

62.80 

%  

 

77.51 

%  

 

65.82 

%  

 

62.30 

%  

 

64.54 

%  

70.07 

%  

64.30 

%

Adjusted efficiency ratio (Non-GAAP) (9)

 

 

59.67 

%  

 

61.95 

%  

 

61.59 

%  

 

61.70 

%  

 

60.81 

%  

60.79 

%  

61.98 

%

Dividend payout ratio (2)

 

 

30.33 

%  

 

52.82 

%  

 

32.06 

%  

 

26.71 

%  

 

29.61 

%  

38.53 

%  

28.63 

%

Book value per common share

 

$

54.87 

 

$

54.05 

 

$

46.82 

 

$

46.43 

 

$

45.64 

 

 

 

 

 

Tangible common equity per common share (non-GAAP) (7)

 

$

32.70 

 

$

31.77 

 

$

31.22 

 

$

30.73 

 

$

29.86 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-to-assets

 

 

14.39 

%  

 

14.17 

%  

 

12.75 

%  

 

12.78 

%  

 

12.66 

%  

 

 

 

 

Tangible equity-to-tangible assets (non-GAAP) (7)

 

 

9.11 

%  

 

8.85 

%  

 

8.88 

%  

 

8.84 

%  

 

8.66 

%  

 

 

 

 

Tier 1 common equity (6)

 

 

11.9 

%  

 

11.9 

%  

 

11.7 

%  

 

11.5 

%  

 

11.2 

%  

 

 

 

 

Tier 1 leverage (6)

 

 

10.1 

%  

 

10.0 

%  

 

9.9 

%  

 

9.7 

%  

 

9.5 

%  

 

 

 

 

Tier 1 risk-based capital (6)

 

 

12.8 

%  

 

12.8 

%  

 

12.4 

%  

 

12.3 

%  

 

12.0 

%  

 

 

 

 

Total risk-based capital (6)

 

 

13.3 

%  

 

13.3 

%  

 

13.0 

%  

 

12.9 

%  

 

12.6 

%  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of branches

 

 

129 

 

 

129 

 

 

118 

 

 

119 

 

 

120 

 

 

 

 

 

Number of employees (full-time equivalent basis)

 

 

2,261 

 

 

2,277 

 

 

2,055 

 

 

2,039 

 

 

2,032 

 

 

 

 

 

 

5


 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

 

    

June 30,

    

Mar. 31,

    

Dec. 31,

    

Sept. 30,

    

June 30,

 

(Dollars in thousands)

 

2017

 

2017

 

2016

 

2016

 

2016

 

NONPERFORMING ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-acquired nonperforming loans

 

$

13,499 

 

$

13,035 

 

$

14,745 

 

$

15,010 

 

$

18,372 

 

Non-acquired OREO and other nonperforming assets

 

 

4,633 

 

 

5,705 

 

 

3,998 

 

 

6,614 

 

 

6,862 

 

Total non-acquired nonperforming assets

 

 

18,132 

 

 

18,740 

 

 

18,743 

 

 

21,624 

 

 

25,234 

 

Acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired nonperforming loans

 

 

5,793 

 

 

4,950 

 

 

4,834 

 

 

4,633 

 

 

4,438 

 

Acquired OREO and other nonperforming assets

 

 

10,439 

 

 

14,992 

 

 

15,026 

 

 

16,279 

 

 

16,258 

 

Total acquired nonperforming assets

 

 

16,232 

 

 

19,942 

 

 

19,860 

 

 

20,912 

 

 

20,696 

 

Total nonperforming assets

 

$

34,364 

 

$

38,682 

 

$

38,603 

 

$

42,536 

 

$

45,930 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

    

June 30,

    

Mar. 31,

    

Dec. 31,

    

Sept. 30,

    

June 30,

    

June 30,

    

June 30,

 

 

 

2017

 

2017

 

2016

 

2016

 

2016

 

2017

 

2016

 

ASSET QUALITY RATIOS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for non-acquired loan losses as a percentage of non-acquired loans (1)

 

0.67 

%  

0.69 

%  

0.71 

%  

0.75 

%  

0.77 

%  

0.67 

%  

0.77 

%

Allowance for non-acquired loan losses as a percentage of non-acquired nonperforming loans

 

297.42 

%  

294.97 

%  

250.66 

%  

248.63 

%  

201.06 

%  

297.42 

%  

201.06 

%

Net charge-offs on non-acquired loans as a percentage of average non-acquired loans (annualized) (1)

 

0.05 

%  

0.05 

%  

0.05 

%  

0.03 

%  

0.06 

%  

0.05 

%  

0.07 

%

Net charge-offs on acquired non-credit impaired loans as a percentage of average acquired non-credit impaired loans (annualized) (1)

 

0.10 

%  

0.08 

%  

0.06 

%  

0.07 

%  

0.07 

%  

0.09 

%  

0.08 

%

Total nonperforming assets as a percentage of total assets

 

0.31 

%  

0.35 

%  

0.43 

%  

0.48 

%  

0.53 

%  

 

 

 

 

Excluding Acquired Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NPLs as a percentage of period end non-acquired loans (1)

 

0.23 

%  

0.23 

%  

0.28 

%  

0.30 

%  

0.38 

%  

 

 

 

 

Total nonperforming assets as a percentage of total non-acquired loans and repossessed assets (1) (4)

 

0.30 

%  

0.34 

%  

0.36 

%  

0.43 

%  

0.52 

%  

 

 

 

 

Total nonperforming assets as a percentage of total assets (5)

 

0.16 

%  

0.17 

%  

0.21 

%  

0.25 

%  

0.29 

%  

 

 

 

 

 

During the second quarter of 2017,  overall asset quality improved as total nonperforming assets were $34.4 million, representing 0.31% of total assets, which decreased from first quarter of 2017 mainly due to the decline in OREO by $5.6 million.  Compared to June 30, 2016, NPAs have declined by $11.6 million, or 25.2%.  During the second quarter of 2017, non-acquired NPAs, excluding acquired loans and acquired OREO, were down $608,000 at  $18.1 million.  Non-acquired nonperforming loans increased by $464,000, and non-acquired OREO and other assets repossessed decreased $1.1 million.  Non-acquired NPAs as a percentage of total non-acquired loans and repossessed assets declined to 0.30% compared to 0.34%  at March 31, 2017.

During the second quarter, the Company reported $5.8 million in nonperforming loans related to “acquired non-credit impaired loans.”  This was an increase of $843,000 from the balance at March 31, 2017, which was primarily the result of several small balance loans.  Additionally, acquired nonperforming OREO and other assets owned decreased by $4.6 million from March 31, 2017 and declined by $5.8 million from June 30, 2016.

At June 30, 2017,  the allowance for non-acquired loan losses was $40.1 million, or 0.67%, of non-acquired period-end loans down from 0.69% at March 31, 2017.  The current allowance for loan losses provides 2.97 times coverage of period-end non-acquired nonperforming loans, up from 2.95 times at March 31, 2017, and 2.01 times at June 30,  2016.  Net charge-offs within the non-acquired portfolio were  $756,000, or 0.05% annualized, in the second quarter of 2017 compared to $628,000 for the first quarter of 2017, or 0.05% annualized.  Second quarter 2016 net charge-offs totaled $676,000, or 0.06% annualized.  During the second quarter of 2017,  the provision for non-acquired loan losses totaled $2.5 million compared to $2.1 million in the first quarter of 2017, and $2.5 million in the second quarter of 2016.  The increase in the non-acquired provision for loan losses in the second quarter of 2017 resulted primarily from non-acquired loan growth.

Net charge offs related to “acquired non-credit impaired loans” were $429,000, or 0.10% annualized, and the Company recorded a provision for loan losses, accordingly, during the second quarter of 2017.  These charge-offs increased from $326,000, or 0.08% annualized, in the first  quarter of 2017, and from $181,000, or 0.07% annualized in the second quarter of 2016.

6


 

`The Company recorded both impairment and releases within certain acquired credit impaired loan pools during the second quarter of 2017.  The net positive impact, which reduced the valuation allowance, totaled $572,000 compared to $1.2 million impairment in the first quarter of 2017.  The impairment in the first quarter was primarily related to impaired residential real estate loan pools and consumer mobile home loan pools.

Total OREO decreased by $5.6 million during the second quarter  of 2017 to $14.4 million at June 30, 2017.  This decrease was the result of the disposition of 33 properties of both acquired and non-acquired OREO.  Overall, OREO and troubled loan related costs decreased by $389,000 compared to the first quarter 2017, and increased by $879,000 compared to the second quarter of 2016.  The decrease in this expense from first quarter of 2017 was primarily the result of fewer write downs.  The $879,000 increase from the second quarter of 2016 was primarily the result of lower gains and higher losses on the assets sold comparatively.

Net Interest Income and Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

June 30, 2017

 

March 31, 2017

 

June 30, 2016

 

 

    

Average

    

Income/

    

Yield/

    

Average

    

Income/

    

Yield/

    

Average

    

 

Income/

    

Yield/

 

(Dollars in thousands)

 

Balance

 

Expense

 

Rate

 

Balance

 

 

Expense

 

Rate

 

Balance

 

 

Expense

 

Rate

 

YIELD ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold, reverse repo, and time deposits

 

$

266,672 

 

$

762 

 

1.15 

%  

$

244,992 

 

$

573 

 

0.95 

%  

$

469,326 

 

$

756 

 

0.65 

%

Investment securities (taxable)

 

 

1,206,992 

 

 

7,020 

 

2.33 

%  

 

1,267,985 

 

 

7,231 

 

2.31 

%  

 

847,611 

 

 

4,477 

 

2.12 

%

Investment securities (tax-exempt)

 

 

188,496 

 

 

1,397 

 

2.97 

%  

 

196,773 

 

 

1,430 

 

2.95 

%  

 

126,934 

 

 

992 

 

3.14 

%

Loans held for sale

 

 

48,171 

 

 

460 

 

3.83 

%  

 

41,866 

 

 

408 

 

3.95 

%  

 

37,616 

 

 

317 

 

3.39 

%

Loans

 

 

8,040,180 

 

 

93,140 

 

4.65 

%  

 

7,786,521 

 

 

91,344 

 

4.76 

%  

 

6,268,711 

 

 

76,837 

 

4.93 

%

Total interest-earning assets

 

 

9,750,511 

 

 

102,779 

 

4.23 

%  

 

9,538,137 

 

 

100,986 

 

4.29 

%  

 

7,750,198 

 

 

83,379 

 

4.33 

%

Noninterest-earning assets

 

 

1,321,170 

 

 

 

 

 

 

 

1,338,186 

 

 

 

 

 

 

 

946,308 

 

 

 

 

 

 

Total Assets

 

 

11,071,681 

 

 

 

 

 

 

$

10,876,323 

 

 

 

 

 

 

$

8,696,506 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction and money market accounts

 

$

3,951,515 

 

$

1,021 

 

0.10 

%  

 

3,889,956 

 

$

983 

 

0.10 

%  

$

3,319,119 

 

$

660 

 

0.08 

%

Savings deposits

 

 

1,379,719 

 

 

526 

 

0.15 

%  

 

1,350,168 

 

 

504 

 

0.15 

%  

 

770,582 

 

 

116 

 

0.06 

%

Certificates and other time deposits

 

 

1,050,225 

 

 

1,114 

 

0.43 

%  

 

1,065,077 

 

 

1,010 

 

0.38 

%  

 

1,004,288 

 

 

592 

 

0.24 

%

Federal funds purchased and repurchase agreements

 

 

329,256 

 

 

240 

 

0.29 

%  

 

359,564 

 

 

240 

 

0.27 

%  

 

324,105 

 

 

137 

 

0.17 

%

Other borrowings

 

 

106,413 

 

 

847 

 

3.19 

%  

 

110,469 

 

 

887 

 

3.26 

%  

 

55,228 

 

 

475 

 

3.46 

%

Total interest-bearing liabilities

 

 

6,817,128 

 

 

3,748 

 

0.22 

%  

 

6,775,234 

 

 

3,624 

 

0.22 

%  

 

5,473,322 

 

 

1,980 

 

0.15 

%

Noninterest-bearing liabilities

 

 

2,655,961 

 

 

 

 

 

 

 

2,539,495 

 

 

 

 

 

 

 

2,129,976 

 

 

 

 

 

 

Shareholders’ equity

 

 

1,598,592 

 

 

 

 

 

 

 

1,561,594 

 

 

 

 

 

 

 

1,093,208 

 

 

 

 

 

 

Total Non-IBL and shareholders’ equity

 

 

4,254,553 

 

 

 

 

 

 

 

4,101,089 

 

 

 

 

 

 

 

3,223,184 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

11,071,681 

 

 

 

 

 

 

$

10,876,323 

 

 

 

 

 

 

$

8,696,506 

 

 

 

 

 

 

Net interest income and margin (NON-TAX EQUIV.)

 

 

 

 

$

99,031 

 

4.07 

%  

 

 

 

$

97,362 

 

4.14 

%  

 

 

 

$

81,399 

 

4.22 

%

Net interest margin (TAX EQUIVALENT)

 

 

 

 

 

 

 

4.13 

%  

 

 

 

 

 

 

4.20 

%  

 

 

 

 

 

 

4.27 

%

 

Non-taxable equivalent net interest income was $99.0 million for the second quarter of 2017, a $1.7 million increase from the first quarter of 2017, resulting from the following:

1.

Average balance of non-acquired loans increased by approximately $374.1 million and resulted in non-acquired loan interest income of $55.4 million, a $4.6 million increase.  The yield on total non-acquired loans was 3.85%  up from 3.81%  in the first quarter of 2017.  Acquired loan interest income declined by $2.8 million from the first quarter of 2017, to $37.8 million.  The yield on acquired loans for the second quarter was 6.69% down from 6.90% in the first quarter, and the average balance declined by $120.4 million.  The increase or decrease in the acquired loan yield going forward will be primarily dependent upon the level of loan pay downs and pay-offs each quarter for acquired noncredit impaired loans.  Compared to the second quarter of 2016, the total loan portfolio yield declined from 4.93% down to 4.65% in the second quarter of 2017 and from 4.76% in the first quarter of 2017; and

7


 

2.

Interest expense increased by $124,000 from the first quarter of 2017.  This increase was within all categories of funding, except other borrowings where interest expense was down by $40,000.  Total cost of funds on interest-bearing liabilities was 22 basis points, the same as the first quarter of 2017 and up 7 basis points from the second quarter of 2016.  Interest expense was up $1.8 million in the second quarter of 2017 over the second quarter of 2016, due to the merger with SBFC in January of 2017, which added approximately $1.3 billion in average interest-bearing liabilities.  Rates also increased within each category of interest-bearing liabilities, except for other borrowings, primarily due to the merger with SBFC.  SBFC’s cost of funds on deposits was higher than South State’s.  This was the main factor in the 7 basis point increase in interest-bearing liabilities to 22 basis points from second quarter of 2016.  The decrease in the cost of other borrowings was mainly due to the addition of the low cost FHLB advances from the merger with SBFC.

Tax-equivalent net interest margin decreased 7 basis points from the first  quarter of 2017 and declined by 14 basis points from the second quarter of 2016.  The Company’s average yield on interest-earning assets declined by 6 basis points mainly due to the 21 basis point decrease in yield on acquired loans, while the average rate on interest-bearing liabilities was flat at 22 basis points in the second quarter of 2017 and increased by 7 basis points mainly due to the addition of higher yielding deposits from the merger with SBFC. During the second quarter of 2017, the Company’s average total assets increased to $11.1 billion from $10.9 billion at March 31, 2017 and from $8.7 billion at June 30, 2016.  Average earning assets totaled $9.8 billion up $212.4 million compared to the first quarter of 2017, and up $2.0 billion compared to the second quarter of 2016.  Average interest-bearing liabilities totaled $6.8 billion for both the first and second quarter of 2017 up from $5.5 billion at the end of the second quarter of 2016.  Average non-interest bearing demand deposits increased by $110.8 million during the second quarter of 2017, and by $503.9 million from June 30, 2016, due primarily to the merger with SBFC.  Including the impact of noninterest bearing deposits, the Company’s cost of funds was 16 basis points for both the first and second quarter of 2017.

Noninterest Income and Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

    

June 30,

    

Mar. 31,

    

Dec. 31,

    

Sept. 30,

    

June 30,

    

June 30,

    

June 30,

 

(Dollars in thousands)

 

2017

 

2017

 

2016

 

2016

 

2016

 

2017

 

2016

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fees on deposit accounts

 

$

22,155 

 

$

21,719 

 

$

20,457 

 

$

20,776 

 

$

21,539 

 

$

43,874 

 

$

41,663 

 

Mortgage banking income

 

 

5,195 

 

 

5,569 

 

 

4,443 

 

 

6,286 

 

 

5,620 

 

 

10,764 

 

 

9,818 

 

Trust and investment services income

 

 

6,452 

 

 

5,941 

 

 

5,191 

 

 

4,877 

 

 

4,911 

 

 

12,393 

 

 

9,697 

 

Securities gains, net

 

 

110 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

110 

 

 

122 

 

Amortization of FDIC indemnification asset

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

(4,427)

 

 

— 

 

 

(5,901)

 

Recoveries of fully charged off acquired loans

 

 

2,171 

 

 

1,532 

 

 

1,335 

 

 

2,207 

 

 

2,002 

 

 

3,703 

 

 

2,923 

 

Other

 

 

1,491 

 

 

1,674 

 

 

1,405 

 

 

1,194 

 

 

2,473 

 

 

3,165 

 

 

3,838 

 

Total noninterest income

 

$

37,574 

 

$

36,435 

 

$

32,831 

 

$

35,340 

 

$

32,118 

 

$

74,009 

 

$

62,160 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

47,580 

 

$

48,886 

 

$

40,722 

 

$

41,972 

 

$

40,537 

 

$

96,466 

 

$

81,969 

 

Net occupancy expense

 

 

6,048 

 

 

6,388 

 

 

5,348 

 

 

5,464 

 

 

5,541 

 

 

12,436 

 

 

10,900 

 

Information services expense

 

 

6,413 

 

 

6,360 

 

 

5,196 

 

 

5,237 

 

 

5,082 

 

 

12,773 

 

 

10,117 

 

Furniture and equipment expense

 

 

3,877 

 

 

3,794 

 

 

3,246 

 

 

3,234 

 

 

3,072 

 

 

7,671 

 

 

5,923 

 

Bankcard expense

 

 

2,886 

 

 

2,770 

 

 

2,864 

 

 

2,940 

 

 

3,040 

 

 

5,656 

 

 

5,919 

 

OREO expense and loan related

 

 

1,753 

 

 

2,142 

 

 

1,574 

 

 

2,085 

 

 

874 

 

 

3,895 

 

 

2,648 

 

Business development and staff related

 

 

1,958 

 

 

2,070 

 

 

1,609 

 

 

1,698 

 

 

2,035 

 

 

4,028 

 

 

3,741 

 

Amortization of intangibles

 

 

2,495 

 

 

2,507 

 

 

1,890 

 

 

1,891 

 

 

1,892 

 

 

5,002 

 

 

3,795 

 

Professional fees

 

 

1,599 

 

 

1,773 

 

 

2,039 

 

 

1,758 

 

 

1,576 

 

 

3,372 

 

 

2,906 

 

Supplies, printing and postage expense

 

 

1,570 

 

 

1,654 

 

 

1,369 

 

 

1,345 

 

 

1,757 

 

 

3,224 

 

 

3,565 

 

FDIC assessment and other regulatory charges

 

 

989 

 

 

1,122 

 

 

734 

 

 

1,001 

 

 

1,017 

 

 

2,111 

 

 

2,161 

 

Advertising and marketing

 

 

989 

 

 

559 

 

 

799 

 

 

790 

 

 

858 

 

 

1,548 

 

 

1,502 

 

Other operating expenses

 

 

4,075 

 

 

3,674 

 

 

3,010 

 

 

3,067 

 

 

4,999 

 

 

7,749 

 

 

8,206 

 

Merger & branch consolidation expense

 

 

4,307 

 

 

21,024 

 

 

4,841 

 

 

709 

 

 

1,573 

 

 

25,331 

 

 

2,531 

 

Total noninterest expense

 

$

86,539 

 

$

104,723 

 

$

75,241 

 

$

73,191 

 

$

73,853 

 

$

191,262 

 

$

145,883 

 

 

Noninterest income improved in most categories during the second quarter compared to the first quarter of 2017 by approximately $1.1 million to $37.6 million. The increase was the result of the following:

·

Higher recoveries on acquired credit impaired loans of $639,000;

·

Higher fees on deposit accounts of $436,000 from higher bankcard services income of $586,000; offset by lower service charges from NSFs;

·

Higher income on trust and investment services of $511,000 from an increase in trust management fees and broker income;

8


 

·

Lower mortgage banking income of $374,000 from  a decline in the fair value of mortgage servicing rights related to interest rates, partially offset by the related MSR hedge, and offset by income from the secondary market sales;

·

Lower other income of $183,000 due primarily to lower rental income from fewer other real estate owned.

Compared to the second quarter of 2016,  noninterest income grew by $5.5 million due to the following:

1.

$4.4 million improvement with the elimination of the amortization of the FDIC indemnification asset as Loss Share Agreements (LSAs) were terminated in the second quarter of 2016,

2.

$169,000 improvement from recoveries on acquired loans,

3.

$1.5 million improvement in trust and investment services income due to an increase in business with the SBFC merger,

4.

$616,000 increase in fees on deposit accounts primarily from bankcard services income with more customers from the merger of SBFC, offset by

5.

$425,000 decline in mortgage banking income due to from lower MSR income, net of the effects of the hedge and lower income from the secondary market, and

6.

$982,000 reduction in other income due to the resolution of an acquired credit impaired loan, in the second quarter of 2016, totaling $1.2 million which was offset by the increase in cash surrender value of BOLI totaling $297,000, primarily from the addition of BOLI through the SBFC merger.

Noninterest expense was $86.5 million in the second quarter of 2017,  a decrease of $18.2 million from $104.7 million in the  first quarter of 2017.  The  decrease was primarily from a decline in merger and conversion related cost of $16.7 million and lower salary and employee benefits of $1.3 million.  During the first quarter of 2017, the company merged and converted SBFC into South State resulting in $21.0 million in merger and conversion related charges.  In the second quarter of 2017 these costs totaled only $4.3 million.  Salary and employee benefits decreased due to the following:  (1) cost saves from personnel reductions associated with the merger with SBFC, (2) lower payroll taxes, (3) lower cost associated with self-funded medical plan, offset partially by (4) merit increases which were effective April 1, 2017 and incentive compensation increases.  Advertising and marketing expense increased by $430,000 over first quarter of 2017 due primarily to television ads.

Compared to the second quarter of 2016, noninterest expense was  $12.7 million higher.  The increase was primarily due to five categories of expense:  (1) merger-related and conversion cost increased $2.7 million, (2) salaries and benefits increased $7.0 million due to employees from SBFC and related benefits and incentives, (3) information services increased $1.3 million due primarily to the branches added from SBFC merger, (4) OREO and troubled asset expense of $879,000 from higher losses related to write offs and sold properties, and (5) amortization of intangibles increased $603,000, from additional core deposit intangible from SBFC merger.

South State Corporation will hold a conference call today, July 21, 2017 at 10 a.m.  Eastern Time, during which management will review earnings and performance trends.  Callers wishing to participate may call toll-free by dialing 877‑506‑9272.  The number for international participants is 412‑380‑2004.  The conference ID number is 10108025.  Participants can also listen to the live audio webcast through the Investor Relations section of www.SouthStateBank.com.  A replay will be available beginning July 21st by 2:00 p.m.  Eastern Time until 9:00 a.m. on August 4th, 2017.  To listen to the replay, dial 877‑344‑7529 or 412‑317‑0088.  The passcode is 10108025.

***************

South State Corporation is the largest bank holding company headquartered in South Carolina.  Founded in 1933, the company’s primary subsidiary, South State Bank, has been serving the financial needs of its local communities in 25 South Carolina counties, 15 Georgia counties and 4 North Carolina counties for over 80 years. The bank also operates Minis & Co., Inc. and South State Advisory, both registered investment advisors; and First Southeast Investor Services, Inc., a limited purpose broker-dealer.  South State Corporation has assets of approximately $11.2 billion and its stock is traded under the symbol SSB on the NASDAQ Global Select Market. More information can be found at www.SouthStateBank.com.

Non-GAAP Measures

Statements included in this press release include non-GAAP measures and should be read along with the accompanying tables which provide a reconciliation of non-GAAP measures to GAAP measures.  Management believes that these non-GAAP measures provide additional useful information which allows readers to evaluate the ongoing performance of the Company.  Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance

9


 

or financial condition of the company.   Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the company’s results or financial condition as reported under GAAP.

 

 

Three Months Ended

 

Six Months Ended

 

 

    

June 30,

    

Mar.31,

    

Dec.31,

    

Sept. 30,

    

June 30,

    

June 30,

    

June 30,

 

(Dollars in thousands, except per share data)

 

2017

 

2017

 

2016

 

2016

 

2016

 

2017

 

2016

 

RECONCILIATION OF GAAP TO Non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (non-GAAP) (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

31,823 

 

$

18,264 

 

$

24,177 

 

$

28,095 

 

$

24,516 

 

$

50,087 

 

$

49,010 

 

Securities gains, net of tax

 

 

(73)

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

(73)

 

 

(81)

 

FDIC LSA early termination, net of tax

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

2,938 

 

 

— 

 

 

2,938 

 

Merger and branch consolidation/acq. expense, net of tax

 

 

2,870 

 

 

15,137 

 

 

3,814 

 

 

468 

 

 

1,044 

 

 

18,007 

 

 

1,676 

 

Adjusted net income (non-GAAP)

 

$

34,620 

 

$

33,401 

 

$

27,991 

 

$

28,563 

 

$

28,498 

 

$

68,021 

 

$

53,543 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per common share - Basic (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - Basic (GAAP)

 

$

1.09 

 

$

0.63 

 

$

1.01 

 

$

1.17 

 

$

1.02 

 

$

1.72 

 

$

2.04 

 

Effect to adjust for securities gains

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

Effect to adjust for FDIC LSA early termination

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

0.12 

 

 

— 

 

 

0.12 

 

Effect to adjust for merger & branch consol./acq expenses

 

 

0.10 

 

 

0.53 

 

 

0.15 

 

 

0.02 

 

 

0.05 

 

 

0.63 

 

 

0.08 

 

Adjusted net income per common share - Basic (non-GAAP)

 

$

1.19 

 

$

1.16 

 

$

1.16 

 

$

1.19 

 

$

1.19 

 

$

2.35 

 

$

2.23 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per common share - Diluted (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - Diluted (GAAP)

 

$

1.08 

 

$

0.63 

 

$

1.00 

 

$

1.16 

 

$

1.01 

 

$

1.71 

 

$

2.02 

 

Effect to adjust for securities gains

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

Effect to adjust for FDIC LSA early termination

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

0.12 

 

 

— 

 

 

0.12 

 

Effect to adjust for merger & branch consol./acq expenses

 

 

0.10 

 

 

0.52 

 

 

0.15 

 

 

0.02 

 

 

0.05 

 

 

0.62 

 

 

0.08 

 

Adjusted net income per common share - Diluted (non-GAAP)

 

$

1.18 

 

$

1.15 

 

$

1.15 

 

$

1.18 

 

$

1.18 

 

$

2.33 

 

$

2.22 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Return of Average Assets (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (GAAP)

 

 

1.15 

%  

 

0.68 

%  

 

1.08 

%  

 

1.28 

%  

 

1.13 

%  

 

0.92 

%  

 

1.14 

%

Effect to adjust for securities gains

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

Effect to adjust for FDIC LSA early termination

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

0.14 

%  

 

— 

 

 

0.07 

%

Effect to adjust for merger & branch consol./acq expenses

 

 

0.10 

%  

 

0.57 

%  

 

0.18 

%  

 

0.02 

%  

 

0.05 

%  

 

0.33 

%  

 

0.04 

%

Adjusted return on average assets (non-GAAP)

 

 

1.25 

%  

 

1.25 

%  

 

1.26 

%  

 

1.30 

%  

 

1.32 

%  

 

1.25 

%  

 

1.25 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Return of Average Equity (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity (GAAP)

 

 

7.98 

%  

 

4.74 

%  

 

8.50 

%  

 

10.00 

%  

 

9.02 

%  

 

6.39 

%  

 

9.10 

%

Effect to adjust for securities gains

 

 

-0.02 

%  

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

-0.01 

%  

 

-0.02 

%

Effect to adjust for FDIC LSA early termination

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

1.08 

%  

 

— 

 

 

0.55 

%

Effect to adjust for merger & branch consol./acq expenses

 

 

0.73 

%  

 

3.93 

%  

 

1.34 

%  

 

0.17 

%  

 

0.38 

%  

 

2.30 

%  

 

0.31 

%

Adjusted return on average equity (non-GAAP)

 

 

8.69 

%  

 

8.67 

%  

 

9.84 

%  

 

10.17 

%  

 

10.48 

%  

 

8.68 

%  

 

9.94 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Return on Average Common Tangible Equity (3) (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average common equity (GAAP)

 

 

7.98 

%  

 

4.74 

%  

 

8.50 

%  

 

10.00 

%  

 

9.02 

%  

 

6.39 

%  

 

9.10 

%

Effect to adjust for securities gains

 

 

-0.02 

%  

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

-0.01 

%  

 

-0.01 

%

Effect to adjust for FDIC LSA early termination

 

 

— 

 

 

— 

 

 

— 

 

 

— 

 

 

1.08 

%

 

— 

 

 

— 

 

Effect to adjust for merger & branch consol./acq expenses

 

 

0.72 

%  

 

3.93 

%  

 

1.34 

%  

 

0.17 

%  

 

0.38 

%  

 

2.30 

%  

 

0.31 

%

Effect to adjust for intangible assets

 

 

6.66 

%  

 

6.88 

%  

 

5.60 

%  

 

5.94 

%  

 

6.37 

%  

 

6.76 

%  

 

6.72 

%

Adjusted return on average common tangible equity (non-GAAP)

 

 

15.34 

%  

 

15.55 

%  

 

15.44 

%  

 

16.11 

%  

 

16.85 

%  

 

15.44 

%  

 

16.12 

%

Return on average common equity (GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Common Share (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share (GAAP)

 

$

54.87 

 

$

54.05 

 

$

46.82 

 

$

46.43 

 

$

45.64 

 

 

 

 

 

 

 

Effect to adjust for intangible assets

 

 

(22.17)

 

 

(22.28)

 

 

(15.60)

 

 

(15.70)

 

 

(15.78)

 

 

 

 

 

 

 

Tangible book value per common share (non-GAAP)

 

$

32.70 

 

$

31.77 

 

$

31.22 

 

$

30.73 

 

$

29.86 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Equity-to-Tangible Assets (7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity-to-assets (GAAP)

 

 

14.39 

%  

 

14.17 

%  

 

12.75 

%  

 

12.78 

%  

 

12.66 

%  

 

 

 

 

 

 

Effect to adjust for intangible assets

 

 

-5.28 

%  

 

-5.32 

%  

 

-3.87 

%  

 

-3.94 

%  

 

-4.00 

%  

 

 

 

 

 

 

Tangible equity-to-tangible assets (non-GAAP)

 

 

9.11 

%  

 

8.85 

%  

 

8.88 

%  

 

8.84 

%  

 

8.66 

%  

 

 

 

 

 

 


Footnotes to tables:

(1)

Loan data excludes mortgage loans held for sale.

(2)

The dividend payout ratio is calculated by dividing total dividends paid during the period by the total net income for the same period.

(3)

Adjusted earnings, adjusted return on average assets, and adjusted return on average equity are non-GAAP measures and exclude the after-tax effect of gains on acquisitions, gains or losses on sales of securities, OTTI, and merger and branch consolidation related expense.  Management believes that non-GAAP adjusted measures provide additional useful information that allows readers to evaluate the ongoing performance of the company.  Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the company’s performance and

10


 

financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company.   Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the company’s results or financial condition as reported under GAAP.  Adjusted earnings and the related adjusted return measures (non-GAAP) exclude the following from net income (GAAP) on an after-tax basis:  (a) pre-tax merger and branch consolidation related expense of $4.3 million, $21.0 million, $4.8 million, $709,000, and $1.6 million, for the quarters ended June 30, 2017, March 31, 2017, December 31, 2016, September, 30, 2016, and June 30, 2016, respectively; (b) securities gain of $110,000 for the quarter ended June 30, 2017 and  (c) FDIC LSA Early Termination of $4.4 million for the quarter ended June 30, 2016.

(4)

Repossessed assets include OREO and other nonperforming assets.

(5)

Calculated by dividing total non-acquired NPAs by total assets.

(6)

June 30, 2017 ratios are estimated and may be subject to change pending the final filing of the FR Y‑9C; all other periods are presented as filed.

(7)

The tangible measures are non-GAAP measures and exclude the effect of period end or average balance of intangible assets.  The tangible returns on equity and common equity measures also add back the after-tax amortization of intangibles to GAAP basis net income.  Management believes that these non-GAAP tangible measures provide additional useful information, particularly since these measures are widely used by industry analysts for companies with prior merger and acquisition activities.  Non-GAAP measures should not be considered as an alternative to any measure of performance or financial condition as promulgated under GAAP, and investors should consider the company’s performance and financial condition as reported under GAAP and all other relevant information when assessing the performance or financial condition of the company.   Non-GAAP measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the company’s results or financial condition as reported under GAAP.  The sections titled “Reconciliation of Non-GAAP to GAAP” provide tables that reconcile non-GAAP measures to GAAP.

(8)

Includes noncash loan interest income related to the discount on acquired performing loans of $3.3 million; $4.2 million; $943,000; $1.1 million;  and $1.2 million, respectively during the five quarters above.

(9)

Adjusted efficiency ratio is calculated by taking the noninterest expense excluding branch consolidation cost and merger cost divided by net interest income and noninterest income excluding securities gains (losses), OTTI and FDIC early termination of the loss share agreement, which occurred in the second quarter of 2016.

11


 

Cautionary Statement Regarding Forward Looking Statements

Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The words “may,” “will,” “anticipate,” “could,” “should,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “plan,” “project” and “intend,” as well as other similar words and expressions of the future, are intended to identify forward-looking statements. South State Corporation (“South State”) and Park Sterling Corporation (“Park Sterling”) caution readers that forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from anticipated results. Such risks and uncertainties, include, among others, the following possibilities: the occurrence of any event, change or other circumstances that could give rise to the right of one or both of the parties to terminate the definitive merger agreement between South State and Park Sterling; the outcome of any legal proceedings that may be instituted against South State or Park Sterling; the failure to obtain necessary regulatory approvals (and the risk that such approvals may result in the imposition of conditions that could adversely affect the combined company or the expected benefits of the transaction), and shareholder approvals or to satisfy any of the other conditions to the transaction on a timely basis or at all; the possibility that the anticipated benefits of the transaction are not realized when expected or at all, including as a result of the impact of, or problems arising from, the integration of the two companies or as a result of the strength of the economy and competitive factors in the areas where South State and Park Sterling do business; the possibility that the transaction may be more expensive to complete than anticipated, including as a result of unexpected factors or events; diversion of management’s attention from ongoing business operations and opportunities; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction; South State’s ability to complete the acquisition and integration of Park Sterling successfully; credit risk associated with commercial real estate, commercial business and construction lending; interest risk involving the effect of a change in interest rates on both of South State’s and Park Sterling’s earnings and the market value of the portfolio equity; liquidity risk affecting each bank’s ability to meet its obligations when they come due; price risk focusing on changes in market factors that may affect the value of traded instruments; transaction risk arising from problems with service or product delivery; compliance risk involving risk to earnings or capital resulting from violations of or nonconformance with laws, rules, regulations, prescribed practices, or ethical standards; strategic risk resulting from adverse business decisions or improper implementation of business decisions; reputation risk that adversely affects earnings or capital arising from negative public opinion; cybersecurity risk related to the dependence of South State and Park Sterling on internal computer systems and the technology of outside service providers, as well as the potential impacts of third-party security breaches, which subjects each company to potential business disruptions or financial losses resulting from deliberate attacks or unintentional events; economic downturn risk resulting from changes in the credit markets, greater than expected noninterest expenses, excessive loan losses and other factors and the implementation of federal spending cuts currently scheduled to go into effect; and other factors that may affect future results of South State and Park Sterling. Additional factors that could cause results to differ materially from those described above can be found in South State’s Annual Report on Form 10‑K for the year ended December 31, 2016, and in its subsequent Quarterly Report on Form 10‑Q, including for the quarter ended March 31, 2017, which is on file with the Securities and Exchange Commission (the “SEC”) and available in the “Investor Relations” section of South State’s website, http://www.southstatebank.com, under the heading “SEC Filings” and in other documents South State files with the SEC, and in Park Sterling’s Annual Report on Form 10‑K for the year ended December 31, 2016, and in its subsequent Quarterly Report on Form 10‑Q, including for the quarter ended March 31, 2017, which is on file with the SEC and available on the “Investor Relations” page linked to Park Sterling’s website, http://www.parksterlingbank.com, under the heading “Regulatory Filings” and in other documents Park Sterling files with the SEC.

All forward-looking statements speak only as of the date they are made and are based on information available at that time. Neither South State nor Park Sterling assumes any obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

IMPORTANT ADDITIONAL INFORMATION

In connection with the proposed transaction between South State and Park Sterling, South State will file with the SEC a Registration Statement on Form S‑4 that will include a Joint Proxy Statement of South State and Park Sterling and a Prospectus of South State, as well as other relevant documents concerning the proposed transaction. The proposed transaction involving South State and Park Sterling will be submitted to Park Sterling’s shareholders and South State’s shareholders for their consideration. This communication shall not constitute an offer to sell or the solicitation of an offer to buy any securities nor shall there be any 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. Shareholders of South State and shareholders of Park Sterling are urged to read the registration statement and the joint proxy statement/prospectus regarding the transaction when it becomes available and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information.

Shareholders will be able to obtain a free copy of the definitive joint proxy statement/prospectus, as well as other filings containing information about South State and Park Sterling, without charge, at the SEC’s website (http://www.sec.gov). Copies of the joint proxy statement/prospectus and the filings with the SEC that will be incorporated by reference in the joint proxy statement/prospectus can also be obtained, without charge, by directing a request to South State Corporation, 520 Gervais Street, Columbia, South Carolina 29201, Attention:

12


 

John C. Pollok, Senior Executive Vice President, CFO and COO, (800) 277‑2175 or to Park Sterling Corporation, 1043 E. Morehead Street, Suite 201, Charlotte, North Carolina 28204, Attention: Donald K. Truslow, (704) 323‑4292.

PARTICIPANTS IN THE SOLICITATION

South State, Park Sterling and certain of their respective directors, executive officers and employees may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information regarding South State’s directors and executive officers is available in its definitive proxy statement, which was filed with the SEC on March 6, 2017, and certain of its Current Reports on Form 8‑K.  Information regarding Park Sterling’s directors and executive officers is available in its definitive proxy statement, which was filed with the SEC on April 13, 2017, and certain of its Current Reports on Form 8‑K.  Other information regarding the participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the joint proxy statement/prospectus and other relevant materials filed with the SEC.  Free copies of this document may be obtained as described in the preceding paragraph.

13