Attached files

file filename
EX-32.2 - EXHIBIT 32.2 - FCB FINANCIAL HOLDINGS, INC.fcb9302017ex322.htm
EX-32.1 - EXHIBIT 32.1 - FCB FINANCIAL HOLDINGS, INC.fcb9302017ex321.htm
EX-31.2 - EXHIBIT 31.2 - FCB FINANCIAL HOLDINGS, INC.fcb9302017ex312.htm
EX-31.1 - EXHIBIT 31.1 - FCB FINANCIAL HOLDINGS, INC.fcb9302017ex311.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 
FORM 10-Q
 
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2017
OR
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from                      to                     
Commission file number 001-36586
  
FCB FINANCIAL HOLDINGS, INC.
(Exact name of registrant as specified in its charter) 
 
Delaware
 
001-36586
 
27-0775699
(State or other jurisdiction
of incorporation)
 
(Commission
file number)
 
(IRS Employer
Identification Number)
2500 Weston Road, Suite 300
Weston, Florida 33331
(Address of principal executive offices)
(954) 984-3313
(Registrant’s telephone number, including area code)
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    ý  Yes    ¨  No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    ý  Yes    ¨  No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of large accelerated filer, accelerated filer, smaller reporting company, and emerging growth company in Rule 12b-2 of the Exchange Act.
Large accelerated filer
ý
 
Accelerated filer
¨
 
Smaller reporting company
¨
 
 
 
 
 
 
 
Non-accelerated filer (Do not check if a smaller reporting company)
¨
 
 
 
 
Emerging growth company
¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)    ¨  Yes    ý  No
As of November 1, 2017, the registrant had 43,826,461 shares of Class A Common Stock outstanding.

1


FCB FINANCIAL HOLDINGS, INC.
FORM 10-Q
INDEX
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


1


PART I. FINANCIAL INFORMATION
FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in thousands, except share and per share data)
 
 
September 30, 2017
 
December 31, 2016
Assets:
 
 
 
 
Cash and due from banks
 
$
62,695

 
$
52,903

Interest-earning deposits in other banks
 
49,732

 
30,973

Investment securities:
 
 
 
 
Available for sale securities, at fair value
 
2,102,711

 
1,876,434

Federal Home Loan Bank and other bank stock, at cost
 
61,838

 
51,656

Total investment securities
 
2,164,549

 
1,928,090

Loans held for sale
 
13,503

 
20,220

Loans:
 
 
 
 
New loans
 
7,164,480

 
6,259,406

Acquired loans
 
333,725

 
375,488

Allowance for loan losses
 
(44,291
)
 
(37,897
)
Loans, net
 
7,453,914

 
6,596,997

Premises and equipment, net
 
35,741

 
36,652

Other real estate owned
 
17,599

 
19,228

Goodwill
 
81,204

 
81,204

Core deposit intangible
 
3,923

 
4,691

Deferred tax assets, net
 
51,521

 
61,391

Bank-owned life insurance
 
199,672

 
198,438

Other assets
 
95,279

 
59,347

Total assets
 
$
10,229,332

 
$
9,090,134

Liabilities and Stockholders’ Equity
 
 
 
 
Liabilities:
 
 
 
 
Deposits:
 
 
 
 
Transaction accounts:
 
 
 
 
Noninterest-bearing
 
$
1,242,562

 
$
905,905

Interest-bearing
 
4,486,085

 
4,183,972

Total transaction accounts
 
5,728,647

 
5,089,877

Time deposits
 
2,377,446

 
2,215,794

Total deposits
 
8,106,093

 
7,305,671

Borrowings (including FHLB advances of $788,000 and $592,250, respectively)
 
874,222

 
751,103

Other liabilities
 
92,944

 
50,919

Total liabilities
 
9,073,259

 
8,107,693

Commitments and contingencies (Note 12)
 

 

Stockholders’ Equity:
 
 
 
 
Class A common stock, par value $0.001 per share; 100 million shares authorized; 46,422,791; 43,663,586 issued and 43,728,302; 40,969,097 outstanding
 
46

 
44

Class B common stock, par value $0.001 per share; 50 million shares authorized; 192,132; 380,606 issued and 0; 197,950 outstanding
 

 

Additional paid-in capital
 
924,462

 
875,314

Retained earnings
 
294,681

 
188,451

Accumulated other comprehensive income (loss)
 
14,257

 
(3,995
)
Treasury stock, at cost; 2,694,489; 2,694,489 Class A and 192,132; 192,132 Class B common shares
 
(77,373
)
 
(77,373
)
Total stockholders’ equity
 
1,156,073

 
982,441

Total liabilities and stockholders’ equity
 
$
10,229,332

 
$
9,090,134

The accompanying notes are an integral part of these consolidated financial statements

2


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(Dollars in thousands, except share and per share data) 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
Interest income:
 
 
 
 
 
 
 
 
Interest and fees on loans
 
$
76,465

 
$
65,748

 
$
214,570

 
$
189,678

Interest and dividends on investment securities
 
20,215

 
14,955

 
57,697

 
43,799

Other interest income
 
136

 
97

 
344

 
259

Total interest income
 
96,816

 
80,800

 
272,611

 
233,736

Interest expense:
 
 
 
 
 
 
 
 
Interest on deposits
 
17,134

 
11,736

 
46,277

 
31,369

Interest on borrowings
 
3,901

 
1,786

 
8,996

 
5,717

Total interest expense
 
21,035

 
13,522

 
55,273

 
37,086

Net interest income
 
75,781

 
67,278

 
217,338

 
196,650

Provision for loan losses
 
2,871

 
1,990

 
6,629

 
5,406

Net interest income after provision for loan losses
 
72,910

 
65,288

 
210,709

 
191,244

Noninterest income:
 
 
 
 
 
 
 
 
Service charges and fees
 
941

 
884

 
2,758

 
2,532

Loan and other fees
 
2,831

 
2,145

 
8,374

 
6,407

Bank-owned life insurance income
 
1,422

 
1,288

 
4,250

 
3,859

Income from resolution of acquired assets
 
466

 
1,052

 
1,548

 
2,210

Gain (loss) on sales of other real estate owned
 
(143
)
 
925

 
(121
)
 
2,917

Gain (loss) on investment securities
 
690

 
749

 
1,722

 
1,019

Other noninterest income
 
2,218

 
1,099

 
8,754

 
2,854

Total noninterest income
 
8,425

 
8,142

 
27,285

 
21,798

Noninterest expense:
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
20,860

 
18,711

 
62,843

 
56,970

Occupancy and equipment expenses
 
3,283

 
3,480

 
10,016

 
10,086

Loan and other real estate related expenses
 
837

 
1,834

 
3,252

 
5,889

Professional services
 
1,390

 
1,180

 
4,250

 
3,622

Data processing and network
 
3,397

 
2,882

 
9,452

 
8,541

Regulatory assessments and insurance
 
2,330

 
1,860

 
6,691

 
5,817

Amortization of intangibles
 
256

 
257

 
768

 
933

Marketing and promotions
 
1,130

 
956

 
3,423

 
3,121

Other operating expenses
 
1,756

 
1,876

 
4,880

 
5,332

Total noninterest expense
 
35,239

 
33,036

 
105,575

 
100,311

Income before income tax expense
 
46,096

 
40,394

 
132,419

 
112,731

Income tax expense
 
13,936

 
14,330

 
26,189

 
40,711

Net income
 
$
32,160

 
$
26,064

 
$
106,230

 
$
72,020

Earnings per share:
 
 
 
 
 
 
 
 
Basic
 
$
0.74

 
$
0.64

 
$
2.49

 
$
1.77

Diluted
 
$
0.70

 
$
0.60

 
$
2.31

 
$
1.67

Weighted average shares outstanding:
 
 
 
 
 
 
 
 
Basic
 
43,333,947

 
40,608,706

 
42,580,426

 
40,651,201

Diluted
 
46,189,468

 
43,150,813

 
45,960,595

 
43,015,703

The accompanying notes are an integral part of these consolidated financial statements

3


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(Dollars in thousands)
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
Net income
 
$
32,160

 
$
26,064

 
$
106,230

 
$
72,020

Other comprehensive income (loss):
 
 
 
 
 
 
 
 
Unrealized net holding gains (losses) on investment securities available for sale, net of taxes of $369, $(7,372), $(12,131), and $(16,761) respectively
 
(598
)
 
11,751

 
19,519

 
26,689

Reclassification adjustment for realized (gains) losses on investment securities available for sale included in net income, net of taxes of $540, $240, $787, and $668, respectively
 
(869
)
 
(381
)
 
(1,267
)
 
(1,060
)
Total other comprehensive income (loss)
 
(1,467
)
 
11,370

 
18,252

 
25,629

Total comprehensive income
 
$
30,693

 
$
37,434

 
$
124,482

 
$
97,649

The accompanying notes are an integral part of these consolidated financial statements


4


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
(Dollars in thousands, except for share data)
 
 
 
Common Stock
Shares Outstanding
 
Common Stock
Issued
 
Additional
Paid-in
Capital
 
Retained
Earnings
 
Treasury
Stock
 
Accumulated
Other
Comprehensive
Income (Loss)
 
Total
Stockholders’
Equity
 
 
Class A
 
Class B
 
Class A
 
Class B
 
Balance as of January 1, 2016
 
37,126,571

 
3,733,882

 
$
39

 
$
4

 
$
850,609

 
$
88,535

 
$
(53,635
)
 
$
(9,443
)
 
$
876,109

Net income
 

 

 

 

 

 
72,020

 

 

 
72,020

Exchange of B shares to A shares
 
1,368,418

 
(1,368,418
)
 
1

 
(1
)
 

 

 

 

 

Stock-based compensation and warrant expense
 

 

 

 

 
3,904

 

 

 

 
3,904

Treasury stock purchases
 
(717,115
)
 

 

 

 

 

 
(23,738
)
 

 
(23,738
)
Stock issued in connection with equity awards and warrants
 
769,233

 

 
1

 

 
12,199

 

 

 

 
12,200

Other
 

 

 

 

 
(39
)
 

 

 

 
(39
)
Other comprehensive income (loss)
 

 

 

 

 

 

 

 
25,629

 
25,629

Balance as of September 30, 2016
 
38,547,107

 
2,365,464

 
$
41

 
$
3

 
$
866,673

 
$
160,555

 
$
(77,373
)
 
$
16,186

 
$
966,085

Balance as of January 1, 2017
 
40,969,097

 
197,950

 
$
44

 
$

 
$
875,314

 
$
188,451

 
$
(77,373
)
 
$
(3,995
)
 
$
982,441

Net income
 

 

 

 

 

 
106,230

 

 

 
106,230

Exchange of B shares to A shares
 
197,950

 
(197,950
)
 

 

 

 

 

 

 

Stock-based compensation and warrant expense
 

 

 

 

 
5,970

 

 

 

 
5,970

Stock issued in connection with equity awards and warrants
 
2,561,255

 

 
2

 

 
43,221

 

 

 

 
43,223

Other
 

 

 

 

 
(43
)
 

 

 

 
(43
)
Other comprehensive income (loss)
 

 

 

 

 

 

 

 
18,252

 
18,252

Balance as of September 30, 2017
 
43,728,302

 

 
$
46

 
$

 
$
924,462

 
$
294,681

 
$
(77,373
)
 
$
14,257

 
$
1,156,073

The accompanying notes are an integral part of these consolidated financial statements


5


FCB FINANCIAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
 
 
Nine Months Ended September 30,
 
 
2017
 
2016
Cash Flows From Operating Activities:
 
 
 
 
Net income
 
$
106,230

 
$
72,020

Adjustments to reconcile net income to net cash provided by (used in) operating activities:
 
 
 
 
Provision for loan losses
 
6,629

 
5,406

Amortization of intangible assets
 
768

 
933

Depreciation and amortization of premises and equipment
 
2,674

 
2,643

Amortization of discount on loans
 
(693
)
 
(730
)
Net amortization (accretion) of premium (discount) on investment securities
 
1,547

 
1,148

Net amortization (accretion) of premium (discount) on time deposits
 

 
(44
)
Net amortization (accretion) on FHLB advances and other borrowings
 
(846
)
 
(1,968
)
Impairment of other real estate owned
 
437

 
1,111

(Gain) loss on investment securities
 
(1,722
)
 
(1,019
)
(Gain) loss on sale of loans
 
(3,835
)
 
(1,242
)
(Gain) loss on sale of other real estate owned
 
121

 
(2,917
)
(Gain) loss on sale of premises and equipment
 
(7
)
 
43

Stock-based compensation
 
5,970

 
3,904

Increase in cash surrender value of BOLI
 
(4,250
)
 
(3,859
)
Net change in operating assets and liabilities:
 
 
 
 
Net change in loans held for sale
 
8,353

 
(11,992
)
Net change in other assets
 
(10,164
)
 
4,390

Net change in other liabilities
 
25,094

 
5,269

Net cash provided by (used in) operating activities
 
136,306

 
73,096

Cash Flows From Investing Activities:
 
 
 
 
Purchase of investment securities available for sale
 
(656,982
)
 
(417,944
)
Sales of investment securities available for sale
 
113,862

 
256,939

Paydown and maturities of investment securities available for sale
 
336,303

 
57,115

Purchase of FHLB and other bank stock
 
(121,995
)
 
(64,657
)
Sales of FHLB and other bank stock
 
111,813

 
80,648

Net change in loans
 
(1,094,190
)
 
(968,109
)
Purchase of loans
 
(2,782
)
 
(200,480
)
Proceeds from sale of loans
 
234,518

 
82,934

Proceeds from sale of other real estate owned
 
2,871

 
26,824

Purchase of premises and equipment
 
(1,790
)
 
(4,078
)
Proceeds from the sale of premises and equipment
 
34

 
234

Proceeds from life insurance
 
3,016

 

Net cash provided by (used in) investing activities
 
(1,075,322
)
 
(1,150,574
)
Cash Flows From Financing Activities:
 
 
 
 
Net change in deposits
 
800,422

 
1,486,969

Net change in FHLB advances
 
195,750

 
(406,500
)
Net change in repurchase agreements
 
(71,785
)
 
(6,540
)
Repurchase of stock
 

 
(23,738
)
Exercise of stock options and warrants
 
43,223

 
12,200

Other financing costs
 
(43
)
 
(39
)
Net cash provided by (used in) financing activities
 
967,567

 
1,062,352

Net Change in Cash and Cash Equivalents
 
28,551

 
(15,126
)
Cash and Cash Equivalents at Beginning of Period
 
83,876

 
102,460

Cash and Cash Equivalents at End of Period
 
$
112,427

 
$
87,334

 
 
 
 
 
Supplemental Disclosures of Cash Flow Information:
 
 
 
 
Interest paid
 
$
55,177

 
$
36,394

Income taxes paid
 
6,122

 
44,568

Supplemental disclosure of noncash investing and financing activities:
 
 
 
 
Transfer of loans to other real estate owned
 
$
1,800

 
$
11,332

The accompanying notes are an integral part of these consolidated financial statements

6


FCB FINANCIAL HOLDINGS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
General
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X of the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all information and notes to the consolidated financial statements necessary for a complete presentation of financial position, results of operations, comprehensive income and cash flows in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”) and should be read in conjunction with the audited consolidated financial statements and the notes thereto for FCB Financial Holdings, Inc. (the “Company”) previously filed with the SEC in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. In the opinion of management, all adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation, have been included. The results of operations for the interim periods are not necessarily indicative of the results that may be expected for the full year or any other interim period.
Nature of Operations
The Company is a national bank holding company with one wholly-owned national bank subsidiary, Florida Community Bank, N.A. (“Florida Community Bank” or the “Bank”), headquartered in Weston, Florida, offering a comprehensive range of traditional banking products and services to individual and corporate customers through 46 banking centers located in Florida at September 30, 2017.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company, its wholly-owned subsidiary, the Bank, and the Bank’s subsidiaries, which consist of a group of real estate holding companies. Intercompany transactions and balances have been eliminated in consolidation.
Use of Estimates
The Company’s financial reporting and accounting policies conform to U.S. GAAP. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Material estimates subject to significant change include the allowance for loan losses, valuation of and accounting for acquired loans, the carrying value of OREO, the fair value of financial instruments, the valuation of goodwill and other intangible assets, acquisition-related fair value computations, stock-based compensation and deferred taxes.
Recently Adopted Accounting Pronouncements
In March 2016, the FASB issued ASU No. 2016-09, “Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting” which simplifies several aspects of the accounting for employee share-based payment transactions including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. This ASU eliminates equity treatment for tax benefits or deficiencies that result from differences between the compensation cost recognized for GAAP purposes and the related tax deduction at settlement or expiration with such changes recognized in income tax expense and excludes excess tax benefits and tax deficiencies from the calculation of assumed proceeds for earnings per share purposes since such amounts are recognized in the income statement. In addition, this ASU simplifies the statements of cash flows by eliminating the bifurcation of excess tax benefits from operating activities to financing activities. The Company recognized approximately $2.1 million and $18.0 million for the three and nine months ended September 30, 2017, respectively, of tax benefit in the consolidated statements of income as a result of the adoption of this guidance that previously would have been recorded in additional paid-in capital. The requirement to recognize excess tax benefits and tax deficiencies in the income statement was applied prospectively. This ASU became effective for the first quarter ended March 31, 2017.

7


In March 2016, the FASB issued ASU No. 2016-06, “Derivatives and Hedging (Topic 815): Contingent Put and Call Options in Debt Instruments” which clarifies the requirements for assessing whether contingent call (put) options that can accelerate the payment of principal on debt instruments are clearly and closely related to their debt hosts. An entity performing the assessment under the amendments in this ASU is required to assess the embedded call (put) options solely in accordance with the four-stop decision sequence. This ASU became effective for the first quarter ended March 31, 2017. The adoption of this guidance did not have a material impact on the consolidated financial statements.
In March 2016, the FASB issued ASU No. 2016-07, “Investments-Equity Method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting” which eliminate the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. The amendments require that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor’s previously held interest and adopt the equity method of accounting as of the date the investment becomes qualified for equity method accounting. Therefore, upon qualifying for the equity method of accounting, no retroactive adjustment of the investment is required. The amendments in this ASU require that an entity that has an available-for-sale equity security that becomes qualified for the equity method of accounting recognize through earnings the unrealized holding gain or loss in accumulated other comprehensive income at the date the investment becomes qualified for use of the equity method. This ASU became effective for the first quarter ended March 31, 2017. The adoption of this guidance did not have a material impact on the consolidated financial statements.
In August 2014, the FASB issued ASU No. 2014-15, “Presentation of Financial Statements – Going Concern (Subtopic 205-40)”. This update requires management to evaluate whether there are conditions and events that raise substantial doubt about an entity’s ability to continue as a going concern. The guidance is intended to incorporate into GAAP a requirement that management perform a going concern evaluation similar to the auditor’s evaluation required by standards issued by the Public Company Accounting Oversight Board (“PCAOB”) and American Institute of Certified Public Accountants (“AICPA”). This ASU became effective for the first quarter ended March 31, 2017. The adoption of this guidance did not have a material impact on the consolidated financial statements.
Recently Issued Accounting Pronouncements
In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606)”, which will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific revenue recognition guidance throughout the Accounting Standards Codification. Under ASU No. 2014-09, revenue should be recognized to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In applying the guidance, an entity should 1) identify the contract(s) with a customer, 2) identify the performance obligations in the contract, 3) determine the transaction price, 4) allocate the transaction price to the performance obligations in the contract, and 5) recognize revenue when the entity satisfies a performance obligation. For public entities, the amendments in this update are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. In August 2015, the FASB issued ASU No. 2015-14 delaying the effective date of ASU No. 2014-09. Public business entities, certain not-for-profit entities, and certain employee benefit plans should apply the guidance in ASU No. 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period. Because this guidance does not apply to revenue associated with financial instruments, including loans or securities, the new guidance is not expected to have a material impact on the components of income most closely associated with financial instruments, including securities gains/losses and interest income. The Company is currently evaluating this guidance to determine the impact on components of noninterest income. Although management has not completed its evaluation of the impact of adoption of this ASU on noninterest income, management does not expect the amount or timing of the recognition of such revenue to be materially impacted and does not expect adoption to have a material impact on the Company's consolidated financial position, results of operations or cash flows. The Company does not plan to early adopt this guidance and has not yet identified which transition method will be applied upon adoption.


8


In January 2017, the FASB issued ASU No. 2017-04, "Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment." The amendments in this ASU modify the concept of impairment from the condition that exists when the carrying amount of goodwill exceeds its implied fair value to the condition that exists when the carrying amount of a reporting unit exceeds its fair value. An entity no longer will determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit had been acquired in a business combination. The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2019 including any interim periods within that reporting period where goodwill impairment tests are performed. Early adoption is permitted for interim or annual goodwill impairment tests performed on testing dates after January 1, 2017. The Company is currently evaluating this guidance to determine the impact on its consolidated financial position, results of operations or cash flows.

In February 2017, the FASB issued ASU No. 2017-05, "Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets." The FASB is issuing this ASU to clarify the scope of Subtopic 610-20, Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets, and to add guidance for partial sales of nonfinancial assets. The amendments in this ASU will require all entities to account for the derecognition of a business or nonprofit activity in accordance with Topic 810. The amendments also eliminate several accounting differences between transactions involving assets and transactions involving businesses. The amendments in this ASU are effective for public business entities for fiscal years beginning after December 15, 2017. Public entities may apply the guidance earlier but only as of annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. The Company is currently evaluating this guidance to determine the impact on its consolidated financial position, results of operations or cash flows.
In March 2017, the FASB issued ASU No. 2017-08, "Receivables—Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities." This ASU shortens the amortization period for certain purchased callable debt securities held at a premium. The amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. For public business entities, the amendments in this ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating this guidance to determine the impact on its consolidated financial position, results of operations or cash flows.
In May 2017, the FASB issued ASU No. 2017-09, "Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting." This ASU provides clarity when applying the guidance in Topic 718, specifically relating to a modification of a share-based payment award. Entities should treat changes as modifications unless the fair value, vesting conditions, and classification of the modified awards are unchanged from the conditions immediately before the change. The amendments in this ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating this guidance to determine the impact on its consolidated financial position, results of operations or cash flows.
In August 2017, the FASB issued ASU No. 2017-12, "Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities." This ASU improves the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements and makes certain targeted improvements to simplify the application of the hedge accounting guidance in current GAAP. The amendments in this update better align an entity's risk management activities and financial reporting for hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships and presentation of hedge results. For public business entities, the amendments in this ASU are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. Early adoption is permitted, including adoption in an interim period. The Company is currently evaluating this guidance to determine the impact on its consolidated financial position, results of operations or cash flows.

9


NOTE 2. INVESTMENT SECURITIES
The amortized cost, gross unrealized gains and losses and approximate fair values of securities available for sale are as follows:
 
 
Amortized
Cost
 
Unrealized
 
Fair
Value
September 30, 2017
 
Gains
 
Losses
 
 
 
(Dollars in thousands)
Available for sale:
 
 
 
 
 
 
 
 
U.S. Government agencies and sponsored enterprises obligations
 
$
43,502

 
$
81

 
$
840

 
$
42,743

U.S. Government agencies and sponsored enterprises mortgage-backed securities
 
587,729

 
3,528

 
4,132

 
587,125

State and municipal obligations
 
27,316

 
129

 
659

 
26,786

Asset-backed securities
 
612,871

 
2,402

 
116

 
615,157

Corporate bonds and other debt securities
 
675,117

 
20,442

 
2,143

 
693,416

Preferred stock and other equity securities
 
133,084

 
4,742

 
342

 
137,484

Total available for sale
 
$
2,079,619

 
$
31,324

 
$
8,232

 
$
2,102,711

 
 
 
 
 
 
 
 
 
 
 
Amortized
Cost
 
Unrealized
 
Fair
Value
December 31, 2016
 
Gains
 
Losses
 
 
 
(Dollars in thousands)
Available for sale:
 
 
 
 
 
 
 
 
U.S. Government agencies and sponsored enterprises obligations
 
$
16,512

 
$
76

 
$
274

 
$
16,314

U.S. Government agencies and sponsored enterprises mortgage-backed securities
 
566,377

 
1,760

 
9,691

 
558,446

State and municipal obligations
 
28,109

 
148

 
578

 
27,679

Asset-backed securities
 
574,521

 
3,852

 
550

 
577,823

Corporate bonds and other debt securities
 
560,191

 
4,490

 
5,387

 
559,294

Preferred stock and other equity securities
 
137,228

 
814

 
1,164

 
136,878

Total available for sale
 
$
1,882,938

 
$
11,140

 
$
17,644

 
$
1,876,434

As part of the Company’s liquidity management strategy, the Company pledges loans and securities to secure borrowings from the Federal Home Loan Bank of Atlanta ("FHLB") and the Federal Reserve Bank of Atlanta ("FRB"). The Company also pledges securities to collateralize public deposits, repurchase agreements and interest rate swaps. The carrying value of all pledged securities totaled $817.6 million and $594.0 million at September 30, 2017 and December 31, 2016, respectively.
The amortized cost and estimated fair value of securities available for sale, by contractual maturity, are as follows:
September 30, 2017
 
Amortized
Cost
 
Fair
Value
 
 
(Dollars in thousands)
Available for sale:
 
 
 
 
Due in one year or less
 
$

 
$

Due after one year through five years
 
246,583

 
250,738

Due after five years through ten years
 
137,589

 
138,513

Due after ten years
 
318,261

 
330,951

U.S. Government agencies and sponsored enterprises obligations, mortgage-backed securities and asset-backed securities
 
1,244,102

 
1,245,025

Preferred stock and other equity securities
 
133,084

 
137,484

Total available for sale
 
$
2,079,619

 
$
2,102,711


10


For purposes of the maturity table, U.S Government agencies and sponsored enterprises obligations, agency mortgage-backed securities and asset-backed securities, the principal of which are repaid periodically, are presented as a single amount. The expected lives of these securities will differ from contractual maturities because borrowers may have the right to prepay the underlying loans with or without prepayment penalties.

The following tables present the estimated fair values and gross unrealized losses on investment securities available for sale, aggregated by investment category and length of time individual securities have been in a continuous unrealized loss position as of the periods presented:
 
 
Less than 12 Months
 
12 Months or More
 
Total
September 30, 2017
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
 
(Dollars in thousands)
Available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Government agencies and sponsored enterprises obligations
 
$
31,334

 
$
451

 
$
7,207

 
$
389

 
$
38,541

 
$
840

U.S. Government agencies and sponsored enterprises mortgage-backed securities
 
251,001

 
3,210

 
37,904

 
922

 
288,905

 
4,132

State and municipal obligations
 
16,694

 
439

 
7,920

 
220

 
24,614

 
659

Asset-backed securities
 
36,545

 
116

 

 

 
36,545

 
116

Corporate bonds and other debt securities
 
95,553

 
956

 
44,108

 
1,187

 
139,661

 
2,143

Preferred stock and other equity securities
 
7,284

 
65

 
33,526

 
277

 
40,810

 
342

Total available for sale
 
$
438,411

 
$
5,237

 
$
130,665

 
$
2,995

 
$
569,076

 
$
8,232


 
 
Less than 12 Months
 
12 Months or More
 
Total
December 31, 2016
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
Fair
Value
 
Unrealized
Loss
 
 
(Dollars in thousands)
Available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Government agencies and sponsored enterprises obligations
 
$
11,577

 
$
274

 
$

 
$

 
$
11,577

 
$
274

U.S. Government agencies and sponsored enterprises mortgage-backed securities
 
372,145

 
9,261

 
11,781

 
430

 
383,926

 
9,691

State and municipal obligations
 
25,490

 
578

 

 

 
25,490

 
578

Asset-backed securities
 
11,309

 
21

 
34,855

 
529

 
46,164

 
550

Corporate bonds and other debt securities
 
179,925

 
3,042

 
77,934

 
2,345

 
257,859

 
5,387

Preferred stock and other equity securities
 
49,996

 
1,144

 
5,123

 
20

 
55,119

 
1,164

Total available for sale
 
$
650,442

 
$
14,320

 
$
129,693

 
$
3,324

 
$
780,135

 
$
17,644


At September 30, 2017, the Company’s security portfolio consisted of 371 securities, of which 122 securities were in an unrealized loss position. A total of 78 were in an unrealized loss position for less than 12 months. The unrealized losses for these securities resulted primarily from changes in interest rates and spreads.
The Company monitors its investment securities for other-than-temporary-impairment ("OTTI"). Impairment is evaluated on an individual security basis considering numerous factors, and their relative significance. The Company has evaluated the nature of unrealized losses in the investment securities portfolio to determine if OTTI exists. The unrealized losses relate to changes in market interest rates and market conditions that do not represent credit-related impairments. Furthermore, the Company does not intend to sell nor is it more likely than not that it will be required to sell these investments before the recovery of their amortized cost basis. Management has completed an assessment of each security in an unrealized loss position for credit impairment and has determined that no individual security was other-than-temporarily impaired at September 30, 2017. The following describes the basis under which the Company has evaluated OTTI:

11


U.S. Government Agencies and Sponsored Enterprises Obligations and Agency Mortgage-Backed Securities (“MBS”):
The unrealized losses associated with U.S. Government agencies and sponsored enterprises obligations and agency MBS are primarily driven by changes in interest rates. These securities have either an explicit or implicit U.S. government guarantee.
Asset-Backed Securities and Corporate Bonds & Other Debt Securities:
Securities were generally underwritten in accordance with the Company’s investment standards prior to the decision to purchase, without relying on a bond issuer’s guarantee in making the investment decision. These investments are investment grade and will continue to be monitored as part of the Company’s ongoing impairment analysis, but are expected to perform in accordance with their terms.
Preferred Stock and Other Equity Securities:
The unrealized losses associated with preferred stock and other equity securities in large U.S. financial institutions are primarily driven by changes in interest rates and spreads. These securities were generally underwritten in accordance with the Company’s investment standards prior to the decision to purchase.
Gross realized gains and losses on the sale of securities available for sale are shown below. The cost of securities sold is based on the specific identification method.
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(Dollars in thousands)
Gross realized gains
 
$
1,251

 
$
1,074

 
$
1,945

 
$
2,283

Gross realized losses
 
(1,533
)
 
(386
)
 
(2,739
)
 
(1,382
)
Net realized gains (losses)
 
$
(282
)
 
$
688

 
$
(794
)
 
$
901

NOTE 3. LOANS, NET
The Company’s loan portfolio consists of New and Acquired loans. The Company classifies originated loans and purchased loans not acquired through business combinations as New loans. The Company classifies loans acquired through business combinations as Acquired loans. All acquired loans not specifically excluded under ASC 310-30 are accounted for under ASC 310-30. The remaining portfolio of acquired loans excluded under ASC 310-30 are accounted for under ASC 310-20 and are classified as Non-ASC 310-30 loans.
The following tables summarize the Company’s loans by portfolio and segment as of the periods presented, net of deferred fees, costs, premiums and discounts:
September 30, 2017
 
ASC
310-30
Loans
 
Non-ASC
310-30
Loans
 
New
Loans (1)
 
Total
 
 
(Dollars in thousands)
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
111,416

 
$
37,896

 
$
1,934,246

 
$
2,083,558

Owner-occupied commercial real estate
 

 
18,097

 
933,439

 
951,536

1-4 single family residential
 
28,044

 
60,374

 
2,126,006

 
2,214,424

Construction, land and development
 
13,791

 
5,890

 
682,354

 
702,035

Home equity loans and lines of credit
 

 
38,007

 
52,945

 
90,952

Total real estate loans
 
$
153,251

 
$
160,264

 
$
5,728,990

 
$
6,042,505

Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
13,145

 
$
5,284

 
$
1,431,445

 
$
1,449,874

Consumer
 
1,447

 
334

 
4,045

 
5,826

Total other loans
 
14,592

 
5,618

 
1,435,490

 
1,455,700

Total loans held in portfolio
 
$
167,843

 
$
165,882

 
$
7,164,480

 
$
7,498,205

Allowance for loan losses
 
 
 
 
 
 
 
(44,291
)
Loans held in portfolio, net
 
 
 
 
 
 
 
$
7,453,914


12


December 31, 2016
 
ASC
310-30
Loans
 
Non-ASC
310-30
Loans
 
New
Loans (1)
 
Total
 
 
(Dollars in thousands)
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
130,628

 
$
38,786

 
$
1,438,427

 
$
1,607,841

Owner-occupied commercial real estate
 

 
18,477

 
769,814

 
788,291

1-4 single family residential
 
31,476

 
66,854

 
2,012,856

 
2,111,186

Construction, land and development
 
17,657

 
6,338

 
651,253

 
675,248

Home equity loans and lines of credit
 

 
42,295

 
49,819

 
92,114

Total real estate loans
 
$
179,761

 
$
172,750

 
$
4,922,169

 
$
5,274,680

Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
15,147

 
$
5,815

 
$
1,332,869

 
$
1,353,831

Consumer
 
1,681

 
334

 
4,368

 
6,383

Total other loans
 
16,828

 
6,149

 
1,337,237

 
1,360,214

Total loans held in portfolio
 
$
196,589

 
$
178,899

 
$
6,259,406

 
$
6,634,894

Allowance for loan losses
 
 
 
 
 
 
 
(37,897
)
Loans held in portfolio, net
 
 
 
 
 
 
 
$
6,596,997

(1)
Balance includes $(3.0) million and $3.2 million of net deferred fees, costs, and premium and discount as of September 30, 2017 and December 31, 2016, respectively.
At September 30, 2017 and December 31, 2016, the unpaid principal balance of ASC 310-30 loans were $195.3 million and $231.5 million, respectively. At September 30, 2017 and December 31, 2016, the Company had pledged loans as collateral for FHLB advances of $3.16 billion and $3.20 billion, respectively. The recorded investments of consumer mortgage loans secured by 1-4 family residential real estate properties for which formal foreclosure proceedings are in process as of September 30, 2017 totaled $2.7 million. The Company held $337.7 million and $433.0 million of syndicated national loans as of September 30, 2017 and December 31, 2016.
For the three and nine months ended September 30, 2017 the Company purchased approximately $2.8 million of loans from third parties. During the three and nine months ended September 30, 2016 the Company purchased approximately $9.7 million and $198.9 million of loans from third parties, respectively.
During the three and nine months ended September 30, 2017, the Company sold approximately $107.7 million and $300.2 million, respectively, in loans to third parties. During the three and nine months ended September 30, 2016, the Company sold approximately $23.3 million and $85.0 million, respectively, in loans to third parties.
The accretable discount on ASC 310-30 loans represents the amount by which the undiscounted expected cash flows on such loans exceed their carrying value. The change in expected cash flows for certain ASC 310-30 loan pools resulted in the reclassification of $(2.7) million and $(23.2) million between non-accretable and accretable discount during the nine months ended September 30, 2017 and 2016, respectively.
Changes in accretable discount for ASC 310-30 loans for the nine months ended September 30, 2017 and 2016, were as follows:
 
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
 
(Dollars in thousands)
Balance at January 1,
 
$
60,990

 
$
144,152

Accretion
 
(13,965
)
 
(42,722
)
Reclassifications from (to) non-accretable difference
 
(2,747
)
 
(23,207
)
Balance at September 30,
 
$
44,278

 
$
78,223


13


NOTE 4. ALLOWANCE FOR LOAN LOSSES
The Company’s accounting method for loans and the corresponding allowance for loan losses (“ALL”) differs depending on whether the loans are New or Acquired. The Company assesses and monitors credit risk and portfolio performance using distinct methodologies for Acquired loans, both ASC 310-30 Loans and Non-ASC 310-30 Loans, and New loans. Within each of these portfolios, the Company further disaggregates the portfolios into the following segments: Commercial real estate, Owner-occupied commercial real estate, 1-4 single family residential, Construction, land and development, Home equity loans and lines of credit, Commercial and industrial and Consumer. The ALL reflects management’s estimate of probable credit losses inherent in each of the segments. In response to Hurricane Irma, the Company recorded an unallocated provision expense of $1.5 million to reflect management's estimate of probable credit losses inherent in the loan portfolio related specifically to the storm.
The following tables present information related to the ALL for the periods presented:
 
 
Commercial
Real Estate
 
Owner-
Occupied
Commercial
Real Estate
 
1-4 Single
Family
Residential
 
Construction,
Land and
Development
 
Home
Equity
Loans and
Lines of
Credit
 
Commercial
and
Industrial
 
Consumer
 
Total
 
 
(Dollars in thousands)
Balance at July 1, 2017
 
$
12,155

 
$
3,286

 
$
8,749

 
$
4,713

 
$
884

 
$
11,296

 
$
251

 
$
41,334

Provision (credit) for ASC 310-30 loans
 
(41
)
 

 

 
(38
)
 

 
(38
)
 
(8
)
 
(125
)
Provision (credit) for non-ASC 310-30 loans
 
30

 
(1
)
 
(49
)
 
(2
)
 
(227
)
 
(56
)
 
1

 
(304
)
Provision (credit) for New loans
 
943

 
342

 
(335
)
 
(113
)
 
42

 
933

 
(12
)
 
1,800

Provision (credit) for Unallocated
 

 

 

 

 

 

 

 
1,500

Total provision
 
932

 
341

 
(384
)
 
(153
)
 
(185
)
 
839

 
(19
)
 
2,871

Charge-offs for ASC 310-30 loans
 

 

 

 

 

 

 

 

Charge-offs for non-ASC 310-30 loans
 
(30
)
 

 
(9
)
 

 

 
(3
)
 

 
(42
)
Charge-offs for New loans
 

 

 

 

 
(3
)
 

 

 
(3
)
Total charge-offs
 
(30
)
 

 
(9
)
 

 
(3
)
 
(3
)
 

 
(45
)
Recoveries for ASC 310-30 loans
 
27

 

 

 

 

 
70

 

 
97

Recoveries for non-ASC 310-30 loans
 

 

 
30

 

 

 
4

 

 
34

Recoveries for New loans
 

 

 

 

 

 

 

 

Total recoveries
 
27

 

 
30

 

 

 
74

 

 
131

Ending ALL balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASC 310-30 loans
 
1,664



 
25


147




200


152

 
2,188

Non-ASC 310-30 loans
 
331

 
64

 
214

 
36

 
224

 
311

 
7

 
1,187

New loans
 
11,089

 
3,563

 
8,147

 
4,377

 
472

 
11,695

 
73

 
39,416

Unallocated
 

 

 

 

 

 

 

 
1,500

Balance at September 30, 2017
 
$
13,084

 
$
3,627

 
$
8,386

 
$
4,560

 
$
696

 
$
12,206

 
$
232

 
$
44,291

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

14


 
 
Commercial
Real Estate
 
Owner-
Occupied
Commercial
Real Estate
 
1-4 Single
Family
Residential
 
Construction,
Land and
Development
 
Home
Equity
Loans and
Lines of
Credit
 
Commercial
and
Industrial
 
Consumer
 
Total
 
 
(Dollars in thousands)
Balance at July 1, 2016
 
$
9,745

 
$
2,252

 
$
7,439

 
$
3,763

 
$
615

 
$
9,465

 
$
427

 
$
33,706

Provision (credit) for ASC 310-30 loans
 
110

 

 
2

 
(81
)
 

 
(25
)
 
(11
)
 
(5
)
Provision (credit) for non-ASC 310-30 loans
 
(68
)
 
(56
)
 
27

 
7

 
1

 
64

 
5

 
(20
)
Provision (credit) for New loans
 
111

 
141

 
(639
)
 
998

 
19

 
1,332

 
53

 
2,015

Total provision
 
153

 
85

 
(610
)
 
924

 
20

 
1,371

 
47

 
1,990

Charge-offs for ASC 310-30 loans
 

 

 
(31
)
 

 

 

 
(4
)
 
(35
)
Charge-offs for non-ASC 310-30 loans
 

 

 

 

 

 

 

 

Charge-offs for New loans
 

 

 

 

 

 

 

 

Total charge-offs
 

 

 
(31
)
 

 

 

 
(4
)
 
(35
)
Recoveries for ASC 310-30 loans
 
106

 

 

 
10

 

 

 

 
116

Recoveries for non-ASC 310-30 loans
 

 

 

 

 
8

 

 

 
8

Recoveries for New loans
 

 

 

 

 

 

 

 

Total recoveries
 
106

 

 

 
10

 
8

 

 

 
124

Ending ALL balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASC 310-30 loans
 
2,330

 

 
29

 
277

 

 
341

 
369

 
3,346

Non-ASC 310-30 loans
 
867

 
284

 
309

 
44

 
282

 
119

 
9

 
1,914

New loans
 
6,807

 
2,053

 
6,460

 
4,376

 
361

 
10,376

 
92

 
30,525

Balance at September 30, 2016
 
$
10,004

 
$
2,337

 
$
6,798

 
$
4,697

 
$
643

 
$
10,836

 
$
470

 
$
35,785


15


 
 
Commercial
Real Estate
 
Owner-
Occupied
Commercial
Real Estate
 
1-4 Single
Family
Residential
 
Construction,
Land and
Development
 
Home
Equity
Loans and
Lines of
Credit
 
Commercial
and
Industrial
 
Consumer
 
Total
 
 
(Dollars in thousands)
Balance at January 1, 2017
 
$
10,123

 
$
2,597

 
$
7,379

 
$
4,677

 
$
648

 
$
12,245

 
$
228

 
$
37,897

Provision (credit) for ASC 310-30 loans
 
(623
)
 

 
31

 
(49
)
 

 
(118
)
 
(92
)
 
(851
)
Provision (credit) for non-ASC 310-30 loans
 
(15
)
 
3

 
(48
)
 
(11
)
 
(12
)
 
(66
)
 
(28
)
 
(177
)
Provision (credit) for New loans
 
3,728

 
1,027

 
1,098

 
(14
)
 
70

 
253

 
(5
)
 
6,157

Provision (credit) for Unallocated
 

 

 

 

 

 

 

 
1,500

Total provision
 
3,090

 
1,030

 
1,081

 
(74
)
 
58

 
69

 
(125
)
 
6,629

Charge-offs for ASC 310-30 loans
 
(9
)
 

 
(35
)
 
(43
)
 

 
(29
)
 

 
(116
)
Charge-offs for non-ASC 310-30 loans
 
(30
)
 

 
(69
)
 

 
(7
)
 
(3
)
 

 
(109
)
Charge-offs for New loans
 
(131
)
 

 

 

 
(3
)
 
(150
)
 

 
(284
)
Total charge-offs
 
(170
)
 

 
(104
)
 
(43
)
 
(10
)
 
(182
)
 

 
(509
)
Recoveries for ASC 310-30 loans
 
41

 

 

 

 

 
70

 
100

 
211

Recoveries for non-ASC 310-30 loans
 

 

 
30

 

 

 
4

 
29

 
63

Recoveries for New loans
 

 

 

 

 

 

 

 

Total recoveries
 
41

 

 
30

 

 

 
74

 
129

 
274

Ending ALL balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASC 310-30 loans
 
1,664

 

 
25

 
147

 

 
200

 
152

 
2,188

Non-ASC 310-30 loans
 
331

 
64

 
214

 
36

 
224

 
311

 
7

 
1,187

New loans
 
11,089

 
3,563

 
8,147

 
4,377

 
472

 
11,695

 
73

 
39,416

Unallocated
 

 

 

 

 

 

 

 
1,500

Balance at September 30, 2017
 
$
13,084

 
$
3,627

 
$
8,386

 
$
4,560

 
$
696

 
$
12,206

 
$
232

 
$
44,291

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

16


 
 
Commercial
Real Estate
 
Owner-
Occupied
Commercial
Real Estate
 
1-4 Single
Family
Residential
 
Construction,
Land and
Development
 
Home
Equity
Loans and
Lines of
Credit
 
Commercial
and
Industrial
 
Consumer
 
Total
 
 
(Dollars in thousands)
Balance at January 1, 2016
 
$
8,450

 
$
2,243

 
$
6,425

 
$
3,404

 
$
483

 
$
7,665

 
$
456

 
$
29,126

Provision (credit) for ASC 310-30 loans
 
(83
)
 

 
3

 
(90
)
 

 
(47
)
 
(31
)
 
(248
)
Provision (credit) for non-ASC 310-30 loans
 
(1,021
)
 
(178
)
 
(23
)
 
8

 
18

 
59

 
11

 
(1,126
)
Provision (credit) for New loans
 
1,339

 
273

 
393

 
1,336

 
169

 
3,224

 
46

 
6,780

Total provision
 
235

 
95

 
373

 
1,254

 
187

 
3,236

 
26

 
5,406

Charge-offs for ASC 310-30 loans
 
(352
)
 

 
(31
)
 
(33
)
 

 
(76
)
 
(6
)
 
(498
)
Charge-offs for non-ASC 310-30 loans
 

 
(1
)
 

 

 
(35
)
 

 
(6
)
 
(42
)
Charge-offs for New loans
 

 

 

 

 

 

 

 

Total charge-offs
 
(352
)
 
(1
)
 
(31
)
 
(33
)
 
(35
)
 
(76
)
 
(12
)
 
(540
)
Recoveries for ASC 310-30 loans
 
867

 

 
31

 
72

 

 
11

 

 
981

Recoveries for non-ASC 310-30 loans
 
804

 

 

 

 
8

 

 

 
812

Recoveries for New loans
 

 

 

 

 

 

 

 

Total recoveries
 
1,671

 

 
31

 
72

 
8

 
11

 

 
1,793

Ending ALL balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASC 310-30 loans
 
2,330

 

 
29

 
277

 

 
341

 
369

 
3,346

Non-ASC 310-30 loans
 
867

 
284

 
309

 
44

 
282

 
119

 
9

 
1,914

New loans
 
6,807

 
2,053

 
6,460

 
4,376

 
361

 
10,376

 
92

 
30,525

Balance at September 30, 2016
 
$
10,004

 
$
2,337

 
$
6,798

 
$
4,697

 
$
643

 
$
10,836

 
$
470

 
$
35,785


Credit Quality Indicators
In evaluating credit risk, the Company looks at multiple factors; however, management considers delinquency status to be the most meaningful indicator of the credit quality of 1-4 single family residential, home equity loans and lines of credit and consumer loans. Delinquency statistics are updated at least monthly. Internal risk ratings are considered the most meaningful indicator of credit quality for Non-ASC 310-30 and New commercial, construction, land and development and commercial real estate loans. Internal risk ratings are updated on a continuous basis.

17


The following tables present an aging analysis of the recorded investment for delinquent loans by portfolio and segment (excluding loans accounted for under ASC 310-30):
 
 
Accruing
 
 
 
 
September 30, 2017
 
30 to 59
Days Past
Due
 
60 to 89
Days Past
Due
 
90 Days
or More
Past Due
 
Non-
Accrual
 
Total
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$

 
$

 
$

 
$

 
$

Owner-occupied commercial real estate
 

 

 

 

 

1-4 single family residential
 
2,897

 
409

 

 
3,413

 
6,719

Construction, land and development
 

 

 

 

 

Home equity loans and lines of credit
 

 

 

 
175

 
175

Total real estate loans
 
2,897

 
409

 

 
3,588

 
6,894

Other loans:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 

 

 

 

 

Consumer
 

 

 

 

 

Total other loans
 

 

 

 

 

Total new loans
 
$
2,897

 
$
409

 
$

 
$
3,588

 
$
6,894

Acquired loans:
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$

 
$

 
$

 
$
3,941

 
$
3,941

Owner-occupied commercial real estate
 

 
500

 

 

 
500

1-4 single family residential
 
373

 

 

 
2,221

 
2,594

Construction, land and development
 

 

 

 

 

Home equity loans and lines of credit
 
1,899

 
648

 

 
2,434

 
4,981

Total real estate loans
 
2,272

 
1,148

 

 
8,596

 
12,016

Other loans:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
100

 
177

 

 
272

 
549

Consumer
 

 

 

 

 

Total other loans
 
100

 
177

 

 
272

 
549

Total acquired loans
 
$
2,372

 
$
1,325

 
$

 
$
8,868

 
$
12,565


18


 
 
Accruing
 
 
 
 
December 31, 2016
 
30 to 59
Days Past
Due
 
60 to 89
Days Past
Due
 
90 Days
or More
Past Due
 
Non-
Accrual
 
Total
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$

 
$

 
$

 
$
581

 
$
581

Owner-occupied commercial real estate
 

 

 

 

 

1-4 single family residential
 
1,593

 

 

 
1,821

 
3,414

Construction, land and development
 
449

 

 

 

 
449

Home equity loans and lines of credit
 
255

 

 

 
243

 
498

Total real estate loans
 
$
2,297

 
$

 
$

 
$
2,645

 
$
4,942

Other loans:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$

 
$

 
$

 
$

Consumer
 

 

 

 

 

Total other loans
 

 

 

 

 

Total new loans
 
$
2,297

 
$

 
$

 
$
2,645

 
$
4,942

Acquired Loans:
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$

 
$

 
$

 
$
4,720

 
$
4,720

Owner-occupied commercial real estate
 
93

 

 

 
2,502

 
2,595

1-4 single family residential
 
207

 

 

 
2,728

 
2,935

Construction, land and development
 

 

 

 

 

Home equity loans and lines of credit
 
520

 
42

 

 
2,557

 
3,119

Total real estate loans
 
$
820

 
$
42

 
$

 
$
12,507

 
$
13,369

Other loans:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$
128

 
$

 
$
325

 
$
453

Consumer
 

 

 

 

 

Total other loans
 

 
128

 

 
325

 
453

Total acquired loans
 
$
820

 
$
170

 
$

 
$
12,832

 
$
13,822

Loans exhibiting potential credit weaknesses that deserve management’s close attention and that, if left uncorrected, may result in deterioration of the repayment capacity of the borrower, are categorized as special mention. Loans with well-defined credit weaknesses including payment defaults, declining collateral values, frequent overdrafts, operating losses, increasing balance sheet leverage, inadequate cash flow, project cost overruns, unreasonable construction delays, past due real estate taxes or exhausted interest reserves are assigned an internal risk rating of substandard. A loan with a weakness so severe that collection in full is highly questionable or improbable will be assigned an internal risk rating of doubtful.

19


The following tables summarize the Company’s commercial Non-ASC 310-30 and New loans by key indicators of credit quality. Loans accounted for under ASC 310-30 are excluded from the following analysis because their related allowance is determined by loan pool performance:
September 30, 2017
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
1,925,997

 
$
6,075

 
$
2,174

 
$

Owner-occupied commercial real estate
 
933,439

 

 

 

Construction, land and development
 
682,354

 

 

 

Commercial and industrial
 
1,414,275

 
17,170

 

 

Total new loans
 
$
4,956,065

 
$
23,245

 
$
2,174

 
$

Acquired loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
33,605

 
$

 
$
4,291

 
$

Owner-occupied commercial real estate
 
18,006

 

 
91

 

Construction, land and development
 
5,890

 

 

 

Commercial and industrial
 
4,543

 

 
741

 

Total acquired loans
 
$
62,044

 
$

 
$
5,123

 
$

 
 
 
 
 
 
 
 
 
December 31, 2016
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
1,435,633

 
$

 
$
2,794

 
$

Owner-occupied commercial real estate
 
769,640

 
174

 

 

Construction, land and development
 
651,253

 

 

 

Commercial and industrial
 
1,332,869

 

 

 

Total new loans
 
$
4,189,395

 
$
174

 
$
2,794

 
$

Acquired loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
33,705

 
$

 
$
5,081

 
$

Owner-occupied commercial real estate
 
18,388

 

 
89

 

Construction, land and development
 
6,338

 

 

 

Commercial and industrial
 
5,134

 

 
681

 

Total acquired loans
 
$
63,565

 
$

 
$
5,851

 
$

Internal risk ratings are a key factor in identifying loans to be individually evaluated for impairment and impact management’s estimates of loss factors used in determining the amount of the ALL.


20


The following tables show the Company’s investment in loans disaggregated based on the method of evaluating impairment:
 
 
Loans - Recorded Investment
 
Allowance for Credit Loss
September 30, 2017
 
Individually
Evaluated for
Impairment
 
Collectively
Evaluated for
Impairment
 
ASC 310-
30 Loans
 
Individually
Evaluated for
Impairment
 
Collectively
Evaluated for
Impairment
 
ASC 310-
30 Loans
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$

 
$
1,934,246

 
$

 
$

 
$
11,089

 
$

Owner-occupied commercial real estate
 

 
933,439

 

 

 
3,563

 

1-4 single family residential
 
1,096

 
2,124,910

 

 

 
8,147

 

Construction, land and development
 

 
682,354

 

 

 
4,377

 

Home equity loans and lines of credit
 
129

 
52,816

 

 
66

 
406

 

Total real estate loans
 
$
1,225

 
$
5,727,765

 
$

 
$
66

 
$
27,582

 
$

Other loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$
1,431,445

 
$

 
$

 
$
11,695

 
$

Consumer
 

 
4,045

 

 

 
73

 

Total other loans
 
$

 
$
1,435,490

 
$

 
$

 
$
11,768

 
$

Acquired loans:
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,941

 
$
33,955

 
$
111,416

 
$
129

 
$
202

 
$
1,664

Owner-occupied commercial real estate
 

 
18,097

 

 

 
64

 

1-4 single family residential
 
759

 
59,615

 
28,044

 
15

 
199

 
25

Construction, land and development
 

 
5,890

 
13,791

 

 
36

 
147

Home equity loans and lines of credit
 
469

 
37,538

 

 

 
224

 

Total real estate loans
 
$
5,169

 
$
155,095

 
$
153,251

 
$
144

 
$
725

 
$
1,836

Other loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
272

 
$
5,012

 
$
13,145

 
$
272

 
$
39

 
$
200

Consumer
 

 
334

 
1,447

 

 
7

 
152

Total other loans
 
$
272

 
$
5,346

 
$
14,592

 
$
272

 
$
46

 
$
352

Total Loans:
 
 
 
 
 
 
 
 
 
 
 
 
Unallocated
 
$

 
$
7,498,205

 
$

 
$

 
$
1,500

 
$


21


 
 
Loans - Recorded Investment
 
Allowance for Credit Loss
December 31, 2016
 
Individually
Evaluated for
Impairment
 
Collectively
Evaluated for
Impairment
 
ASC 310-
30 Loans
 
Individually
Evaluated for
Impairment
 
Collectively
Evaluated for
Impairment
 
ASC 310-
30 Loans
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
581

 
$
1,437,846

 
$

 
$
221

 
$
7,271

 
$

Owner-occupied commercial real estate
 

 
769,814

 

 

 
2,536

 

1-4 single family residential
 
524

 
2,012,332

 

 

 
7,049

 

Construction, land and development
 

 
651,253

 

 

 
4,391

 

Home equity loans and lines of credit
 
66

 
49,753

 

 
66

 
339

 

Total real estate loans
 
$
1,171

 
$
4,920,998

 
$

 
$
287

 
$
21,586

 
$

Other loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$
1,332,869

 
$

 
$

 
$
11,592

 
$

Consumer
 

 
4,368

 

 

 
78

 

Total other loans
 
$

 
$
1,337,237

 
$

 
$

 
$
11,670

 
$

Acquired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
4,720

 
$
34,066

 
$
130,628

 
$
175

 
$
201

 
$
2,255

Owner-occupied commercial real estate
 

 
18,477

 

 

 
61

 

1-4 single family residential
 
1,612

 
65,242

 
31,476

 
88

 
213

 
29

Construction, land and development
 

 
6,338

 
17,657

 

 
47

 
239

Home equity loans and lines of credit
 
1,050

 
41,245

 

 

 
243

 

Total real estate loans
 
$
7,382

 
$
165,368

 
$
179,761

 
$
263

 
$
765

 
$
2,523

Other loans:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
325

 
$
5,490

 
$
15,147

 
$
325

 
$
51

 
$
277

Consumer
 

 
334

 
1,681

 

 
6

 
144

Total other loans
 
$
325

 
$
5,824

 
$
16,828

 
$
325

 
$
57

 
$
421



22


The following tables set forth certain information regarding the Company’s impaired loans (excluding loans accounted for under ASC 310-30) that were evaluated for specific reserves:
 
 
Impaired Loans - With Allowance
 
Impaired Loans - With no
Allowance
September 30, 2017
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$

 
$

 
$

 
$

 
$

Owner-occupied commercial real estate
 

 

 

 

 

1-4 single family residential
 

 

 

 
1,096

 
1,096

Construction, land and development
 

 

 

 

 

Home equity loans and lines of credit
 
66

 
66

 
66

 
63

 
63

Total real estate loans
 
$
66

 
$
66

 
$
66

 
$
1,159

 
$
1,159

Other loans:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$

 
$

 
$

 
$

Consumer
 

 

 

 

 

Total other loans
 
$

 
$

 
$

 
$

 
$

Acquired loans:
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
336

 
$
347

 
$
129

 
$
3,605

 
$
4,991

Owner-occupied commercial real estate
 

 

 

 

 

1-4 single family residential
 
492

 
512

 
15

 
267

 
267

Construction, land and development
 

 

 

 

 

Home equity loans and lines of credit
 

 

 

 
469

 
548

Total real estate loans
 
$
828

 
$
859

 
$
144

 
$
4,341

 
$
5,806

Other loans:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
272

 
$
272

 
$
272

 
$

 
$

Consumer
 

 

 

 

 

Total other loans
 
$
272

 
$
272

 
$
272

 
$

 
$


23


 
 
Impaired Loans - With Allowance
 
Impaired Loans - With no
Allowance
December 31, 2016
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
581

 
$
581

 
$
221

 
$

 
$

Owner-occupied commercial real estate
 

 

 

 

 

1-4 single family residential
 

 

 

 
524

 
524

Construction, land and development
 

 

 

 

 

Home equity loans and lines of credit
 
66

 
66

 
66

 

 

Total real estate loans
 
$
647

 
$
647

 
$
287

 
$
524

 
$
524

Other loans:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$

 
$

 
$

 
$

Consumer
 

 

 

 

 

Total other loans
 
$

 
$

 
$

 
$

 
$

Acquired loans:
 
 
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
630

 
$
650

 
$
175

 
$
4,090

 
$
5,397

Owner-occupied commercial real estate
 

 

 

 

 

1-4 single family residential
 
565

 
512

 
88

 
1,047

 
1,047

Construction, land and development
 

 

 

 

 

Home equity loans and lines of credit
 

 

 

 
1,050

 
1,415

Total real estate loans
 
$
1,195

 
$
1,162

 
$
263

 
$
6,187

 
$
7,859

Other loans:
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
325

 
$
325

 
$
325

 
$

 
$

Consumer
 

 

 

 

 

Total other loans
 
$
325

 
$
325

 
$
325

 
$

 
$




24


The following table presents the average recorded investment and interest income recognized during the period subsequent to impairment on loans individually evaluated for impairment:
 
 
Three Months Ended September 30,
 
 
2017
 
2016
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
 
(Dollars in thousands)
Impaired loans with no related allowance:
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,629

 
$

 
$
386

 
$

Owner-occupied commercial real estate
 

 

 

 

1-4 single family residential
 
1,363

 

 
2,389

 

Construction, land and development
 

 

 

 

Home equity loans and lines of credit
 
534

 

 
1,151

 

Total real estate loans
 
$
5,526

 
$

 
$
3,926

 
$

Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$

 
$
342

 
$

Consumer
 

 

 

 

Total other loans
 
$

 
$

 
$
342

 
$

Impaired loans with an allowance:
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
336

 
$

 
$
4,436

 
$

Owner-occupied commercial real estate
 

 

 
2,097

 

1-4 single family residential
 
497

 

 
565

 

Construction, land and development
 

 

 

 

Home equity loans and lines of credit
 
66

 

 
66

 

Total real estate loans
 
$
899

 
$

 
$
7,164

 
$

Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
299

 
$

 
$
345

 
$

Consumer
 

 

 

 

Total other loans
 
$
299

 
$

 
$
345

 
$



25


 
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
 
(Dollars in thousands)
Impaired loans with no related allowance:
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
3,677

 
$

 
$
439

 
$

Owner-occupied commercial real estate
 

 

 

 

1-4 single family residential
 
1,174

 

 
1,689

 

Construction, land and development
 

 

 

 

Home equity loans and lines of credit
 
750

 

 
1,346

 

Total real estate loans
 
$
5,601

 
$

 
$
3,474

 
$

Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$

 
$

 
$
342

 
$

Consumer
 

 

 

 

Total other loans
 
$

 
$

 
$
342

 
$

Impaired loans with an allowance:
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
529

 
$

 
$
4,480

 
$

Owner-occupied commercial real estate
 

 

 
2,156

 

1-4 single family residential
 
509

 

 
565

 

Construction, land and development
 

 

 

 

Home equity loans and lines of credit
 
201

 

 
36

 

Total real estate loans
 
$
1,239

 
$

 
$
7,237

 
$

Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
333

 
$

 
$
471

 
$

Consumer
 

 

 

 

Total other loans
 
$
333

 
$

 
$
471

 
$


NOTE 5. GOODWILL AND INTANGIBLES
Goodwill and other intangible assets are summarized as follows:
 
 
September 30, 2017
 
December 31, 2016
 
 
(Dollars in thousands)
Goodwill
 
$
81,204

 
$
81,204

 
 
 
 
 
Core deposit intangible
 
14,370

 
14,370

Less: Accumulated amortization
 
(10,447
)
 
(9,679
)
Net core deposit intangible
 
$
3,923

 
$
4,691

Amortization expense for core deposit intangibles for the nine months ended September 30, 2017 and 2016 totaled $768 thousand and $933 thousand, respectively.
The estimated amount of amortization expense for core deposit intangible assets to be recognized for the remainder of 2017 through 2021 is as follows:
 
 
Remainder of 2017
 
2018
 
2019
 
2020
 
2021
 
 
(Dollars in thousands)
Core deposit intangible
 
$
256

 
$
1,023

 
$
1,023

 
$
491

 
$
360


26


NOTE 6. DERIVATIVES
The Company is a party to interest rate derivatives that are not designated as hedging instruments. The Company uses interest rate derivative contracts, such as swaps and caps, in the normal course of business to meet the financial needs of its customers. The interest rate swaps that the Company enters into with customers to allow customers to convert variable rate loans to fixed rates. At the same time the interest rate swap is entered into with the customer, an offsetting interest rate swap is entered into with another financial institution. The changes in the fair value of the swaps offset each other, except for any differences in the credit risk of the counterparties, which is determined by considering the risk rating, probability of default and loss of given default of each counterparty. The Company recorded $1.5 million and $993 thousand of derivative contract fees in noninterest income in the accompanying consolidated statement of income for the three months ended September 30, 2017 and 2016, respectively, and $4.8 million and $3.5 million of derivative contract fees in noninterest income in the accompanying consolidated statement of income for the nine months ended September 30, 2017 and 2016, respectively.
No credit changes in counterparty credit were identified. There was no change in the fair value of derivative assets and derivative liabilities attributable to credit risk included in noninterest expense in the consolidated statements of income for the three and nine months ended September 30, 2017 or 2016.
No derivative positions held by the Company as of September 30, 2017 were designated as hedging instruments under ASC 815-10.
The following tables summarize the Company’s derivatives outstanding included in other assets and other liabilities in the accompanying consolidated balance sheets:
September 30, 2017
 
Derivative Assets
 
Derivative Liabilities
 
 
Notional
 
Fair Value
 
Notional
 
Fair Value
 
 
(Dollars in thousands)
Derivatives not designated as hedging instruments under ASC 815-10
 
 
 
 
 
 
 
 
Interest rate swaps - pay floating, receive fixed
 
$
872,749

 
$
17,815

 
$
172,459

 
$
2,324

Interest rate swaps - pay fixed, receive floating
 
172,459

 

 
872,749

 
15,491

Interest rate caps - purchased
 
72,450

 
198

 

 

Interest rate caps - sold
 

 

 
72,450

 
198

Total derivatives
 
$
1,117,658

 
$
18,013

 
$
1,117,658

 
$
18,013

 
December 31, 2016
 
Derivative Assets
 
Derivative Liabilities
 
 
Notional
 
Fair Value
 
Notional
 
Fair Value
 
 
(Dollars in thousands)
Derivatives not designated as hedging instruments under ASC 815-10
 
 
 
 
 
 
 
 
Interest rate swaps - pay floating, receive fixed
 
$
708,426

 
$
15,268

 
$
182,848

 
$
2,908

Interest rate swaps - pay fixed, receive floating
 
182,848

 

 
708,426

 
12,360

Total derivatives
 
$
891,274

 
$
15,268

 
$
891,274

 
$
15,268

The derivative transactions entered into with a financial institution are subject to an enforceable master netting arrangement.
The following table summarizes the gross and net fair values of the Company’s derivatives outstanding with this counterparty included in other liabilities in the accompanying consolidated balance sheets:
September 30, 2017
 
Gross
amounts
of
recognized
liabilities
 
Gross
amounts
offset in the
consolidated
balance
sheets
 
Net amounts
in the
consolidated
balance
sheets
 
 
(Dollars in thousands)
Offsetting derivative liabilities:
 
 
 
 
 
 
Counterparty A - Interest rate contracts
 
$
18,013

 
$
(2,522
)
 
$
15,491


27


December 31, 2016
 
Gross
amounts
of
recognized
liabilities
 
Gross
amounts
offset in the
consolidated
balance
sheets
 
Net amounts
in the
consolidated
balance
sheets
 
 
(Dollars in thousands)
Offsetting derivative liabilities:
 
 
 
 
 
 
Counterparty A - Interest rate contracts
 
$
15,268

 
$
(2,908
)
 
$
12,360

At September 30, 2017, the Company has pledged investment securities available for sale with a carrying amount of $28.1 million as collateral for the interest rate swaps in a liability position. The amount of collateral required to be posted by the Company varies based on the settlement value of outstanding swaps.
As of September 30, 2017 and December 31, 2016, substantially all of the floating rate terms within the interest rate contracts held by the Company were indexed to 1-month LIBOR.
The fair value of the derivative assets and liabilities are included in a table in Note 13 “Fair Value Measurements,” in the line items “Derivative assets” and “Derivative liabilities.”
NOTE 7. DEPOSITS
The following table sets forth the Company’s deposits by category:
 
 
September 30, 2017
 
December 31, 2016
 
 
(Dollars in thousands)
Noninterest-bearing demand deposits
 
$
1,242,562

 
$
905,905

Interest-bearing demand deposits
 
1,232,116

 
1,004,452

Interest-bearing NOW accounts
 
368,796

 
398,823

Savings and money market accounts
 
2,885,173

 
2,780,697

Time deposits
 
2,377,446

 
2,215,794

Total deposits
 
$
8,106,093

 
$
7,305,671

Time deposits $100,000 and greater
 
$
1,863,030

 
$
1,675,162

Time deposits greater than $250,000
 
1,008,429

 
843,683

The aggregate amount of overdraft demand deposits reclassified to loans was $435 thousand at September 30, 2017. The aggregate amount of maturities for time deposits for each of the five years as of September 30, 2017 totaled $1.33 billion, $1.01 billion, $15.6 million, $13.7 million and $4.3 million, respectively. The Company holds brokered deposits through an insured deposit sweep program of $663.9 million and $693.9 million at September 30, 2017 and December 31, 2016, respectively. The Company holds brokered certificates of deposit of $85.3 million and $1.2 million at September 30, 2017 and December 31, 2016, respectively.

28


NOTE 8. ACCUMULATED OTHER COMPREHENSIVE INCOME
Changes in AOCI for the periods indicated are summarized as follows:
 
 
Three Months Ended September 30,
 
 
2017
 
2016
 
 
Before
Tax
 
Tax
Effect
 
Net
of Tax
 
Before
Tax
 
Tax
Effect
 
Net
of Tax
 
 
(Dollars in thousands)
Balance at beginning of period
 
$
25,468

 
$
(9,744
)
 
$
15,724

 
$
7,849

 
$
(3,033
)
 
$
4,816

Unrealized gain (loss) on investment securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
Net unrealized holdings gain (loss) arising during the period
 
(967
)
 
369

 
(598
)
 
19,123

 
(7,372
)
 
11,751

Amounts reclassified to (gain) loss on investment securities
 
(1,409
)
 
540

 
(869
)
 
(621
)
 
240

 
(381
)
Balance at end of period
 
$
23,092

 
$
(8,835
)
 
$
14,257

 
$
26,351

 
$
(10,165
)
 
$
16,186


 
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
 
Before
Tax
 
Tax
Effect
 
Net
of Tax
 
Before
Tax
 
Tax
Effect
 
Net
of Tax
 
 
(Dollars in thousands)
Balance at beginning of period
 
$
(6,504
)
 
$
2,509

 
$
(3,995
)
 
$
(15,371
)
 
$
5,928

 
$
(9,443
)
Unrealized gain (loss) on investment securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
Net unrealized holdings gain (loss) arising during the period
 
31,650

 
(12,131
)
 
19,519

 
43,450

 
(16,761
)
 
26,689

Amounts reclassified to (gain) loss on investment securities
 
(2,054
)
 
787

 
(1,267
)
 
(1,728
)
 
668

 
(1,060
)
Balance at end of period
 
$
23,092

 
$
(8,835
)
 
$
14,257

 
$
26,351

 
$
(10,165
)
 
$
16,186



29


NOTE 9. BASIC AND DILUTED EARNINGS PER SHARE
Basic earnings per share (“EPS”) is calculated by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted EPS reflect the effect of common stock equivalents, including stock options and unvested shares, calculated using the treasury stock method. Common stock equivalents are excluded from the computation of diluted EPS in periods in which the effect is anti-dilutive.
The following table presents the computation of basic and diluted EPS:
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(Dollars in thousands, except share and per share data)
Net income available to common stockholders
 
$
32,160

 
$
26,064

 
$
106,230

 
$
72,020

Weighted average number of common shares - basic
 
43,333,947

 
40,608,706

 
42,580,426

 
40,651,201

Effect of dilutive securities:
 
 
 
 
 
 
 
 
Employee stock-based compensation awards
 
2,855,521

 
2,542,107

 
3,380,169

 
2,364,502

Weighted average number of common shares - diluted
 
46,189,468

 
43,150,813

 
45,960,595

 
43,015,703

Basic earnings per share
 
$
0.74

 
$
0.64

 
$
2.49

 
$
1.77

Diluted earnings per share
 
$
0.70

 
$
0.60

 
$
2.31

 
$
1.67

Weighted average number of anti-dilutive equity awards
 
41,040

 
485,706

 
20,942

 
173,084

NOTE 10. INCOME TAXES
The Company uses an estimated annual effective tax rate method in computing its interim tax provision. This effective tax rate is based on forecasted annual pre-tax income, permanent tax differences and statutory tax rates.
The effective tax rates for the three months ended September 30, 2017 and 2016 were 30.2% and 35.5%, respectively. The decrease in the effective tax rate for the third quarter of 2017 was due to the adoption of ASU No. 2016-09 relating to the treatment of excess tax benefits recognized at settlement for share-based payments which resulted in recording a $2.1 million tax benefit in the consolidated statement of income for the quarter ended September 30, 2017 which historically was recorded as additional paid-in capital. This was partially offset by higher levels of pre-tax income, which is subject to the marginal tax rate and changes in permanent tax differences. The tax rate differs from the statutory rate due to the impact of tax benefits related to bank-owned life insurance, dividends received deductions and certain stock-based compensation awards.
The effective tax rates for the nine months ended September 30, 2017 and 2016 were 19.8% and 36.1%, respectively. The decrease in the effective tax rate for the nine months ended September 30, 2017 was due to the adoption of ASU No. 2016-09 relating to the treatment of excess tax benefits recognized at settlement for share-based payments which resulted in recording a $18.0 million tax benefit in the consolidated statement of income which historically was recorded as additional paid-in capital. This was partially offset by higher levels of pre-tax income, which is subject to the marginal tax rate and changes in permanent tax differences. The tax rate differs from the statutory rate due to the impact of tax benefits related to bank-owned life insurance, dividends received deductions and certain stock-based compensation awards.

30


NOTE 11. STOCK-BASED COMPENSATION AND OTHER BENEFIT PLANS
2009 Stock Option Plan
Option grant activity for the period indicated is summarized as follows:
 
 
2009 Stock Option Plan
 
 
Options
 
Weighted
Average
Exercise
Price
Outstanding at January 1, 2017
 
3,107,235

 
$
20.62

Granted
 

 

Exercised
 
(1,616,198
)
 
20.54

Forfeited
 
(21,322
)
 
22.72

Expired
 
(2,337
)
 
22.97

Outstanding at September 30, 2017
 
1,467,378

 
$
20.68

Exercisable at September 30, 2017
 
1,454,738

 
$
20.66

Vested at September 30, 2017
 
1,454,738

 
$
20.66

Vested and expected to vest at September 30, 2017
 
1,467,378

 
$
20.68

The total unrecognized compensation cost of $8 thousand related to the 2009 Stock Option Plan for share awards outstanding at September 30, 2017 will be recognized over a weighted average remaining period of 1 month.
2013 Stock Incentive Plan
Option grant activity for the period indicated is summarized as follows:
 
 
2013 Stock Incentive Plan Options
 
 
Options
 
Weighted
Average
Exercise
Price
Outstanding at January 1, 2017
 
2,164,258

 
$
20.63

Granted
 

 

Exercised
 
(492,764
)
 
20.27

Forfeited
 
(10,835
)
 
27.23

Expired
 

 

Outstanding at September 30, 2017
 
1,660,659

 
$
20.69

Exercisable at September 30, 2017
 
1,641,321

 
$
20.61

Vested at September 30, 2017
 
1,641,321

 
$
20.61

Vested and expected to vest at September 30, 2017
 
1,660,659

 
$
20.69

The total unrecognized compensation cost of $92 thousand related to the 2013 Stock Incentive Plan for share awards outstanding at September 30, 2017 will be recognized over a weighted average remaining period of 6 months.

31


2016 Stock Incentive Plan
Option grant activity for the period indicated is summarized as follows:
 
 
2016 Stock Incentive Plan Options
 
 
Options
 
Weighted
Average
Exercise
Price
Outstanding at January 1, 2017
 
827,500

 
$
36.11

Granted
 
37,500

 
46.89

Exercised
 

 

Forfeited
 
(52,500
)
 
36.11

Expired
 

 

Outstanding at September 30, 2017
 
812,500

 
$
36.61

Exercisable at September 30, 2017
 

 
$

Vested at September 30, 2017
 

 
$

Vested and expected to vest at September 30, 2017
 
812,500

 
$
36.61

The total unrecognized compensation cost of $5.6 million related to the 2016 Stock Incentive Plan for share awards outstanding at September 30, 2017 will be recognized over a weighted average remaining period of 3.91 years.
2016 Incentive Plan - Restricted Stock Awards
On March 28, 2017, the Compensation Committee granted 83,593 restricted shares (the "Award") of Class A Common Stock to certain Executives. The fair value of the Awards on the grant date was $4.0 million and will be recognized as compensation expense over the requisite vesting period ending December 31, 2019. The Company recognized $1.5 million of compensation expense during the nine months ended September 30, 2017.
2016 Incentive Plan - Restricted Stock Unit Awards
On February 7, 2017, the Compensation Committee granted certain non-employee Directors of the Company a portion of their Directors' compensation for fiscal year 2017 in the form of restricted stock units (the "Directors' RSU Award"). Each RSU constitutes the right to receive from the Company on the date the RSU is settled, one share of Class A Common Stock of the Company. A total of 24,800 Directors' RSUs were granted with a grant date fair value of $1.1 million. Twenty-five percent (25%) of the RSUs vested on each of March 30, 2017, June 30, 2017 and September 30, 2017, and an additional twenty-five percent (25%) will vest on December 31, 2017 provided the participant remains in a continuous service relationship with the Company through such applicable date. Compensation expense will be recognized on a straight-line basis over the requisite vesting period ending December 31, 2017. The Company recognized $842 thousand of compensation expense during the nine months ended September 30, 2017.
On March 28, 2017, the Compensation Committee granted a target of 73,144 and a maximum of 91,430 restricted stock units (the "RSU Award") of Class A Common Stock to a certain Executive. The total target grant date fair value of the RSU Award was $3.5 million, up to a maximum of $4.4 million, and will be recognized on a straight-line basis as compensation expense over the requisite vesting period ending December 31, 2019. The Company recognized $649 thousand of compensation expense during the nine months ended September 30, 2017.
NOTE 12. COMMITMENTS AND CONTINGENCIES
The Company issues off balance sheet financial instruments in connection with its lending activities and to meet the financing needs of its customers. These financial instruments include commitments to fund loans and lines of credit as well as commercial and standby letters of credit. These commitments expose the Company to varying degrees of credit and market risk which are essentially the same as those involved in extending loans to customers. The Company follows the same credit policies in making commitments as it does for instruments recorded on the Company’s consolidated balance sheet. Collateral is obtained based on management’s assessment of the customer’s credit risk.

32


The Company’s exposure to credit loss is represented by the contractual amount of these commitments. The Company’s reserve for unfunded commitments totaled $1.0 million as of September 30, 2017 and $1.6 million as of December 31, 2016.
Fees collected on off balance sheet financial instruments represent the fair value of those commitments and are deferred and amortized over their term.
Financial Instruments Commitments
Unfunded commitments are as follows:
 
 
September 30, 2017
 
December 31, 2016
 
 
(Dollars in thousands)
Commitments to fund loans
 
$
828,109

 
$
724,380

Unused lines of credit
 
542,677

 
410,068

Commercial and standby letters of credit
 
39,297

 
26,200

Total
 
$
1,410,083

 
$
1,160,648

Commitments to fund loans:
Commitments to fund loans are agreements to lend funds to customers as long as there is no violation of any condition established in the contract. To accommodate the financial needs of customers, the Company makes commitments under various terms to lend funds to consumers and businesses. Commitments to fund loans generally have fixed expiration dates or other termination clauses and may require payment of a fee. Many of these commitments are expected to expire without being funded and, therefore, the total commitment amounts do not necessarily represent future liquidity requirements.
The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral required in connection with a commitment to fund is based on management’s credit evaluation of the counterparty.
Unused lines of credit:
Unfunded commitments under lines of credit include commercial, commercial real estate, home equity and consumer lines of credit to existing customers. Some of these commitments may mature without being fully funded.
Commercial and standby letters of credit:
Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Letters of credit are primarily issued to support trade transactions or guarantee arrangements. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company generally holds collateral supporting those commitments if deemed necessary.
Other Commitments and Contingencies
Legal Proceedings
The Company, from time to time, is involved as plaintiff or defendant in various legal actions arising in the normal course of business. While the ultimate outcome of any such proceedings cannot be predicted with certainty, it is the opinion of management, based upon advice of legal counsel, that no proceedings exist, either individually or in the aggregate, which, if determined adversely to the Company, would have a material effect on the Company’s consolidated balance sheet, results of operations or cash flows.
NOTE 13. FAIR VALUE MEASUREMENTS
When determining the fair value measurements for assets and liabilities and the related fair value hierarchy, the Company considers the principal or most advantageous market in which it would transact and the assumptions that market participants would use when pricing the asset or liability. When possible, the Company looks to active and observable markets to price identical assets or liabilities. When identical assets and liabilities are not traded in active markets, the Company looks to market observable data for similar assets and liabilities. It is the Company’s policy to maximize the use of observable inputs, minimize the use of unobservable inputs and use unobservable inputs to measure fair value to the extent that observable inputs are not available. The need to use unobservable inputs generally results from the lack of market liquidity, resulting in diminished observability of both actual trades and assumptions that would otherwise be available to value instruments, or the value of underlying collateral is not market observable. Although third party price indications may be available for an asset or liability, limited trading activity would make it difficult to support the observability of these quotations.

33


Financial Instruments Carried at Fair Value on a Recurring Basis
The following is a description of the valuation methodologies used for financial instruments measured at fair value on a recurring basis, as well as the general classification of each instrument under the valuation hierarchy.
Investment Securities—Investment securities available for sale are carried at fair value on a recurring basis. When available, fair value is based on quoted prices for the identical security in an active market and as such, would be classified as Level 1. If quoted market prices are not available, fair values are estimated using quoted prices of securities with similar characteristics, discounted cash flows or matrix pricing models. Investment securities available for sale for which Level 1 valuations are not available are classified as Level 2 if the valuation incorporates primarily observable inputs. Level 2 securities include U.S. Government agencies and sponsored enterprises obligations and agency mortgage-backed securities; state and municipal obligations; asset-backed securities; and corporate debt and other securities. Pricing of these securities is generally spread driven.
Observable inputs that may impact the valuation of these securities include benchmark yield curves, credit spreads, reported trades, dealer quotes, bids, issuer spreads, current rating, historical constant prepayment rates, historical voluntary prepayment rates, structural and waterfall features of individual securities, published collateral data, and for certain securities, historical constant default rates and default severities.
Interest Rate Derivatives—Interest rate derivatives are reported at estimated fair value utilizing Level 2 inputs and are included in other assets and other liabilities and consist of interest rate swaps and caps where there is no significant deterioration in the counterparties (loan customers) credit risk since origination of the interest rate swap or cap. The Company values its interest rate swap and cap positions using market prices provided by a third party which uses primarily observable market inputs. Interest rate derivatives are further described in Note 6 “Derivatives.”
For purposes of potential valuation adjustments to our derivative positions, the Company evaluates the credit risk of its counterparties as well as its own credit risk. Accordingly, the Company has considered factors such as the likelihood of default, expected loss given default, net exposures and remaining contractual life, among other things, in determining if any estimated fair value adjustments related to credit risk are required. The Company reviews counterparty exposure quarterly, and when necessary, appropriate adjustments are made to reflect the exposure.
For the three or nine months ended September 30, 2017 and 2016, the Company has not realized any losses due to a counterparty’s inability to pay any net uncollateralized position. As of September 30, 2017, there were no interest rate derivatives classified as Level 3.

The following table presents the assets and liabilities measured at fair value on a recurring basis:
September 30, 2017
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
(Dollars in thousands)
Assets:
 
 
 
 
 
 
 
 
U.S. Government agencies and sponsored enterprises obligations
 
$

 
$
42,743

 
$

 
$
42,743

U.S. Government agencies and sponsored enterprises mortgage-backed securities
 

 
587,125

 

 
587,125

State and municipal obligations
 

 
26,786

 

 
26,786

Asset-backed securities
 

 
615,157

 

 
615,157

Corporate bonds and other debt securities
 
57,361

 
636,055

 

 
693,416

Preferred stocks and other equity securities
 
13,014

 
124,470

 

 
137,484

Derivative assets - Interest rate contracts
 

 
18,013

 

 
18,013

Total
 
$
70,375

 
$
2,050,349

 
$

 
$
2,120,724

Liabilities:
 
 
 
 
 
 
 
 
Derivative liabilities - Interest rate contracts
 
$

 
$
18,013

 
$

 
$
18,013

Total
 
$

 
$
18,013

 
$

 
$
18,013

 

34


December 31, 2016
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
(Dollars in thousands)
Assets:
 
 
 
 
 
 
 
 
U.S. Government agencies and sponsored enterprises obligations
 
$

 
$
16,314

 
$

 
$
16,314

U.S. Government agencies and sponsored enterprises mortgage-backed securities
 

 
558,446

 

 
558,446

State and municipal obligations
 

 
27,679

 

 
27,679

Asset-backed securities
 

 
577,823

 

 
577,823

Corporate bonds and other debt securities
 
53,517

 
505,777

 

 
559,294

Preferred stocks and other equity securities
 
6,908

 
129,970

 

 
136,878

Derivative assets - Interest rate contracts
 

 
15,268

 

 
15,268

Total
 
$
60,425

 
$
1,831,277

 
$

 
$
1,891,702

Liabilities:
 
 
 
 
 
 
 
 
Derivative liabilities - Interest rate contracts
 
$

 
$
15,268

 
$

 
$
15,268

Total
 
$

 
$
15,268

 
$

 
$
15,268

The Company's policy is to recognize transfers into or out of a level of the fair value hierarchy as of the end of the reporting period. There were no transfers of financial assets between levels of the fair value hierarchy during the three or nine months ended September 30, 2017.
The inputs used to determine the estimated fair value of loans include market conditions, loan term, underlying collateral characteristics and discount rates. The inputs used to determine fair value of OREO include market conditions, estimated marketing period or holding period, underlying collateral characteristics and discount rates.
For the three or nine months ended September 30, 2017, there was not a change in the methods or significant assumptions used to estimate fair value.
Financial Instruments Measured at Fair Value on a Non-Recurring Basis
The following is a description of the methodologies used to estimate the fair values of assets and liabilities measured at fair value on a non-recurring basis, and the level within the fair value hierarchy in which those measurements are typically classified.
Impaired loans and OREO—The carrying amount of collateral dependent impaired loans is typically based on the fair value of the underlying collateral, which may be real estate or other business assets, less estimated costs to sell. The carrying value of OREO is initially measured based on the fair value, less estimated cost to sell, of the real estate acquired in foreclosure and subsequently adjusted to the lower of cost or estimated fair value, less estimated cost to sell. Fair values of real estate collateral are typically based on real estate appraisals which utilize market and income valuation techniques incorporating both observable and unobservable inputs. When current appraisals are not available, the Company may use brokers’ price opinions, home price indices, or other available information about changes in real estate market conditions to adjust the latest appraised value available. These adjustments to appraised values may be subjective and involve significant management judgment. The fair value of collateral consisting of other business assets is generally based on appraisals that use market approaches to valuation, incorporating primarily unobservable inputs. Fair value measurements related to collateral dependent impaired loans and OREO are classified within level 3 of the fair value hierarchy.

The following table shows significant unobservable inputs used in the non-recurring fair value measurement of level 3 assets and liabilities:
Level 3 Assets:
 
September 30, 2017
 
December 31, 2016
 
Valuation Technique
 
Unobservable Inputs
 
Range (Weighted Average)
(Dollars in thousands)
Impaired loans
 
$
6,667

 
$
8,878

 
Third party appraisals and discounted cash flows
 
Collateral discounts and discount rates
 
0% - 100% (7.2%)

Other real estate owned
 
17,599

 
19,228

 
Third party appraisals
 
Collateral discounts and estimated cost to sell
 
10
%

35


Impairment charges resulting from the non-recurring changes in fair value of the underlying collateral of impaired loans are included in the provision for loan losses in the consolidated statement of income. Impairment charges resulting from the non-recurring changes in fair value of OREO are included in other real estate and acquired assets resolution expenses in the consolidated statement of income.
The carrying amounts and estimated fair values, as well as the level within the fair value hierarchy, of the Company’s financial instruments are as follows:
September 30, 2017
 
Carrying
Value
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
 
 
(Dollars in thousands)
Financial Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
112,427

 
$
112,427

 
$
112,427

 
$

 
$

Available for sale securities
 
2,102,711

 
2,102,711

 
70,375

 
2,032,336

 

FHLB and other bank stock
 
61,838

 
61,838

 

 
61,838

 

Loans, net
 
7,453,914

 
7,432,106

 

 

 
7,432,106

Loans held for sale
 
13,503

 
13,503

 

 
13,503

 

Bank-owned life insurance
 
199,672

 
199,672

 

 
199,672

 

Derivative assets - Interest rate contracts
 
18,013

 
18,013

 

 
18,013

 

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
8,106,093

 
$
8,101,687

 
$

 
$
8,101,687

 
$

Advances from the FHLB and other borrowings
 
874,222

 
874,721

 

 
874,721

 

Derivative liabilities - Interest rate contracts
 
18,013

 
18,013

 

 
18,013

 

 
December 31, 2016
 
Carrying
Value
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
 
 
(Dollars in thousands)
Financial Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
83,876

 
$
83,876

 
$
83,876

 
$

 
$

Available for sale securities
 
1,876,434

 
1,876,434

 
60,425

 
1,816,009

 

FHLB and other bank stock
 
51,656

 
51,656

 

 
51,656

 

Loans, net
 
6,596,997

 
6,556,914

 

 

 
6,556,914

Loans held for sale
 
20,220

 
20,220

 

 
20,220

 

Bank-owned life insurance
 
198,438

 
198,438

 

 
198,438

 

Derivative assets - Interest rate contracts
 
15,268

 
15,268

 

 
15,268

 

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits
 
$
7,305,671

 
$
7,306,148

 
$

 
$
7,306,148

 
$

Advances from the FHLB and other borrowings
 
751,103

 
745,855

 

 
745,855

 

Derivative liabilities - Interest rate contracts
 
15,268

 
15,268

 

 
15,268

 

Certain financial instruments are carried at amounts that approximate fair value due to their short-term nature and generally negligible credit risk. Financial instruments for which fair value approximates the carrying amount at September 30, 2017 and December 31, 2016, include cash and cash equivalents.
The following methods and assumptions were used to estimate the fair value of each class of financial instruments. Estimates may differ from actual exit value as defined by ASC 820.

36


FHLB and Other Bank Stock:
FHLB and other bank stock can be liquidated only by redemption by the issuer, as there is no market for these securities. These securities are carried at par, which has historically represented the redemption price and is therefore considered to approximate fair value.
Loans:
Fair values for loans are based on a discounted cash flow methodology that considers various factors, including the type of loan and related collateral, classification status, fixed or variable interest rate, term of loan, whether or not the loan was amortizing and current discount rates. Loans are grouped together according to similar characteristics and are treated in the aggregate when applying various valuation techniques. The discount rates used for loans are based on current market rates for new originations of comparable credit risk and include adjustments for liquidity concerns. The ALL is considered a reasonable estimate of the required adjustment to fair value to reflect the impact of credit risk.
Loans Held for Sale:
Fair values of mortgage loans held for sale are based on commitments on hand from investors or prevailing market prices.
Bank-owned Life Insurance:
The Company holds life insurance policies on certain officers. The carrying value of these policies approximates fair value as it is based on the cash surrender value adjusted for other charges or amounts due that are probable at settlement.
Deposits:
The fair value of demand deposits, savings accounts and money market deposits is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposit is estimated using discounted cash flow analysis and using the rates currently offered for deposits of similar remaining maturities.
Advances from the FHLB and Other Borrowings:
The fair value of advances from the FHLB and other borrowings are estimated by discounting the future cash flows using the current rate at which similar borrowings with similar remaining maturities could be obtained.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis is intended to assist readers in understanding the financial condition and results of operations of the Company during the three and nine month periods ended September 30, 2017 and should be read in conjunction with the consolidated financial statements and notes thereto included in this report on Form 10-Q and the Company’s Annual Report on Form 10-K filed for the year ended December 31, 2016 with the SEC.
In this report, unless the context suggests otherwise, references to “FCB Financial Holdings,” “the Company,” “we,” “us,” “and “our” mean the business of FCB Financial Holdings, Inc. and its wholly-owned subsidiary, Florida Community Bank, National Association, and its consolidated subsidiaries; and references to “the Bank” refer to Florida Community Bank, National Association, and its consolidated subsidiaries. References to our Class A Common Stock refer to our Class A voting common stock, par value $0.001 per share; references to our Class B Common Stock refer to our Class B non-voting common stock, par value $0.001 per share; and references to our common stock include, collectively, our Class A Common Stock and our Class B Common Stock.
Cautionary Note Regarding Forward-Looking Information
This report may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, regarding the financial condition, results of operations, business plans and future performance of the Company. We generally identify forward looking statements by terminology such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “could,” “should,” “seeks,” “approximately,” “predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of those words or other comparable words. Any forward-looking statements contained in this report are based on our historical performance or on our current plans, estimates and expectations. The inclusion of this forward-looking information should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. Such forward-looking statements are subject to various risks and uncertainties and assumptions relating to our operations, financial results, financial condition, business prospects, growth strategy and liquidity. If one or more of these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, our actual results may vary materially from those indicated in these statements. These factors should not be

37


construed as exhaustive and should be read in conjunction with any other cautionary statements that are included elsewhere in this report. We do not undertake any obligation to publicly update or review any forward-looking statements, whether as a result of new information, future developments or otherwise. A number of important factors could cause actual results to differ materially from those indicated by the forward-looking statements including, but not limited to, those factors described under “Business”, “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 filed with the SEC.
You should read this report and the documents that we reference in this report and have filed as exhibits to various reports and registration statements that we have filed with the SEC completely and with the understanding that our actual future results, levels of activity, performance and achievements may be different from what we expect and that these differences may be material.
Critical Accounting Policies
We prepare our consolidated financial statements in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and conform to the accounting and reporting guidelines prescribed by bank regulatory authorities. The preparation of these consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amount of revenues and expenses during the reporting period. The more critical accounting estimates and reporting policies include accounting for the ALL, determining fair value of financial instruments, valuation of goodwill and intangible assets, income taxes and the valuation of assets acquired and liabilities assumed in business combinations. Accordingly, the Company’s critical accounting estimates are discussed in detail in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K. The Company’s significant accounting policies and changes in accounting principles and effects of new accounting pronouncements are discussed in detail in Note 1 “Summary of Significant Accounting Policies” in the “Notes to Consolidated Financial Statements” in the Company’s Annual Report on Form 10-K. Additional disclosures regarding the effects of new accounting pronouncements are included in Note 1 “Summary of Significant Accounting Policies” included herein.
Corporate Profile
FCB Financial Holdings, Inc. is a bank holding company, headquartered in Weston, Florida, with one wholly-owned national bank subsidiary, Florida Community Bank, National Association. The Bank offers a comprehensive range of traditional banking products and services to individuals, small and medium-sized businesses, some large businesses, and other local organizations and entities through 46 branches in south and central Florida. The Bank targets retail and commercial customers engaged in a wide variety of industries including healthcare and professional services, retail and wholesale trade, tourism, agricultural services, manufacturing, distribution and distribution-related industries, technology, automotive, aviation, food products, building materials, residential housing and commercial real estate.
Primary Factors Used to Evaluate Our Business
As a financial institution, we manage and evaluate various aspects of both our results of operations and our financial condition. We evaluate the levels and trends of the line items included in our consolidated balance sheets and income statements, as well as various financial ratios that are commonly used in our industry. We analyze these ratios and financial trends against our own historical performance, our budgeted performance and the financial condition and performance of comparable financial institutions in our region and nationally.
Results of Operations
Our results of operations depend substantially on net interest income, which is the difference between interest income on interest-earning assets, consisting primarily of interest income on loans receivable, including accretion income on acquired loans, securities and other short-term investments, and interest expense on interest-bearing liabilities, consisting primarily of deposits and borrowings. Our results of operations are also dependent upon our generation of noninterest income, consisting of income from banking service fees, interest rate contract services, bank-owned life insurance ("BOLI") and recoveries on acquired assets. Other factors contributing to our results of operations include our provisions for loan losses, gains or losses on securities and income taxes, as well as the level of our noninterest expenses, such as compensation and benefits, occupancy and equipment and other miscellaneous operating expenses.
Net Interest Income
Net interest income, a significant contributor to our revenues and net income, represents interest income less interest expense. We generate interest income from interest, dividends and fees received on interest-earning assets, including loans and

38


investment securities. We incur interest expense from interest paid on interest-bearing liabilities, including interest-bearing deposits, and borrowings. To evaluate net interest income, we measure and monitor (1) yields on our loans and other interest-earning assets, (2) the costs of our deposits and other funding sources, (3) our net interest spread and (4) our net interest margin. Net interest spread is the difference between rates earned on interest-earning assets and rates paid on interest-bearing liabilities. Net interest margin is calculated as net interest income divided by average interest-earning assets. Because noninterest-bearing sources of funds, such as noninterest-bearing deposits and stockholders’ equity, also fund interest-earning assets, net interest margin includes the benefit of these noninterest-bearing sources.
We also recognize income from the accretable discounts associated with the purchase of interest-earning assets. Our acquisitions in 2010 and 2011 and our January 31, 2014 acquisition of Great Florida Bank ("GFB"), produce a portion of our interest income from the accretable discounts on acquired loans. This accretion will continue to have an impact on our net interest income as long as loans acquired with evidence of credit deterioration at acquisition represent a meaningful portion of our interest-earning assets.
Changes in the market interest rates and interest rates we earn on interest-earning assets or pay on interest-bearing liabilities, as well as the volume and types of interest-earning assets, interest-bearing and noninterest-bearing liabilities and stockholders’ equity, are usually the largest drivers of periodic changes in net interest spread, net interest margin and net interest income. In addition, our interest income includes the accretion of the fair value premiums and discounts on our acquired loans, which will also affect our net interest spread, net interest margin and net interest income. We measure net interest income before and after the provision for loan losses required to maintain our ALL at acceptable levels.
Noninterest Income
Our noninterest income includes the following:
 
Service charges and fees;
Interest rate contract services;
BOLI income;
Income from resolution of acquired assets; and
Net gains and losses from the sale of OREO assets and investment securities.
Noninterest Expense
Our noninterest expense includes the following:
 
Salaries and employee benefits;
Occupancy and equipment expenses;
Loan and other real estate related expenses;
Professional services;
Data processing and network expense;
Regulatory assessments and insurance:
Marketing and promotions; and
Amortization of intangibles.
Financial Condition
The primary factors we use to evaluate and manage our financial condition include liquidity, asset quality and capital.
Liquidity
We manage liquidity based upon factors that include the amount of core deposits as a percentage of total deposits, the level of diversification of our funding sources, the allocation and amount of our deposits among deposit types, the short-term funding sources used to fund assets, the amount of non-deposit funding used to fund assets, the availability of unused funding sources, off-balance sheet obligations, the availability of assets to be readily converted into cash without undue loss, the amount of cash and liquid securities we hold, and the re-pricing characteristics and maturities of our assets when compared to the re-pricing characteristics of our liabilities, the ability to sell certain pools of assets and other factors.

39


Asset Quality
We manage the diversification and quality of our assets based upon factors that include the level, distribution, severity and trend of problem, classified, delinquent, nonaccrual, nonperforming and restructured assets, the adequacy of our ALL, discounts and reserves for unfunded loan commitments, the diversification and quality of loan and investment portfolios, the extent of counterparty risks and credit risk concentrations.
Capital
We manage capital based upon factors that include the level and quality of capital and overall financial condition of the Company, the trend and volume of problem assets, the adequacy of discounts and reserves, the level and quality of earnings, the risk exposures in our balance sheet, the levels of Tier 1, risk-based and tangible equity capital, the ratios of Tier 1, risk-based and tangible equity capital to total assets and risk-weighted assets and other factors.
Performance Highlights
Operating and financial highlights for the three months ended September 30, 2017 include the following:
 
Net revenue of $84.2 million; $86.5 million on a fully tax equivalent basis
Reported and Adjusted EPS of $0.70 and $0.74 per share, respectively, on a fully diluted basis
New loan portfolio grew sequentially at an annualized rate of 19% when excluding the impact of mortgage sales
New loan fundings of $484.8 million during the quarter and mortgage portfolio sales of $68.4 million
Demand deposits grew by $221.5 million, or 39% annualized, during the quarter
Reported and Adjusted Efficiency ratio of 41.5% and 40.6%, respectively
Reported and Adjusted ROA of 128 and 136 basis points, respectively
Tangible book value per share was $24.49

The reconciliation of certain non-GAAP financial measures, which management believes facilitates the assessment of its banking operations and peer comparability, are included in tabular form under “Non-GAAP Financial Measures”.
Analysis of Results of Operations
The Company reported net income available to common stockholders of $32.2 million, which generated diluted EPS of $0.70 in the third quarter of 2017. Net income available to common stockholders totaled $26.1 million for the third quarter of 2016, which generated diluted EPS of $0.60. The increase in net income was primarily driven by an increase in taxable income of $5.7 million combined with a decrease in income tax expense of $394 thousand. The Company’s results of operations for the third quarter of 2017 produced an annualized return on average assets of 1.28% and an annualized return on average common stockholders’ equity of 11.21% compared to prior year ratios of 1.25% and 10.96%, respectively.
Net Interest Income and Net Interest Margin
Net interest income is the largest component of our income and is affected by the interest rate environment and the volume and composition of interest-earning assets and interest-bearing liabilities. Our interest-earning assets include loans, interest-bearing deposits in other banks and investment securities. Our interest-bearing liabilities include deposits, FHLB advances and other borrowings.


40


The following tables present, for the periods indicated, information about (i) average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin. Yields have been calculated on a pre-tax basis:
 
 
Three Months Ended September 30,
 
 
2017
 
2016
 
 
Average
Balance (1)
 
Interest/
Expense (2)
 
Annualized
Yield/Rate (3)
 
Average
Balance (1)
 
Interest/
Expense (2)
 
Annualized
Yield/Rate (3)
 
 
(Dollars in thousands)
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-earning deposits in other banks
 
$
39,646

 
$
136

 
1.36
%
 
$
71,489

 
$
97

 
0.53
%
New loans (4)
 
6,982,158

 
69,709

 
3.91
%
 
5,595,402

 
49,831

 
3.48
%
Acquired loans (4)(5)
 
341,056

 
6,756

 
7.92
%
 
447,232

 
15,917

 
14.24
%
Investment securities
 
2,134,162

 
20,215

 
3.71
%
 
1,643,102

 
14,955

 
3.56
%
Total interest-earning assets
 
9,497,022

 
96,816

 
3.99
%
 
7,757,225

 
80,800

 
4.09
%
Non-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-earning assets
 
473,981

 
 
 
 
 
490,465

 
 
 
 
Total assets
 
$
9,971,003

 
 
 
 
 
$
8,247,690

 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
 
$
1,147,669

 
$
2,694

 
0.93
%
 
$
761,462

 
$
1,053

 
0.55
%
Interest-bearing NOW accounts
 
398,322

 
763

 
0.76
%
 
421,050

 
386

 
0.36
%
Savings and money market accounts
 
2,885,716

 
6,901

 
0.95
%
 
2,375,041

 
3,932

 
0.66
%
Time deposits (6)
 
2,161,905

 
6,776

 
1.24
%
 
2,167,355

 
6,365

 
1.17
%
FHLB advances and other borrowings (6)
 
1,030,437

 
3,901

 
1.48
%
 
691,901

 
1,786

 
1.01
%
Total interest-bearing liabilities
 
7,624,049

 
21,035

 
1.09
%
 
6,416,809

 
13,522

 
0.83
%
Noninterest-bearing liabilities
and stockholders’ equity:
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand deposits
 
1,149,981

 
 
 
 
 
810,374

 
 
 
 
Other liabilities
 
59,139

 
 
 
 
 
77,339

 
 
 
 
Stockholders’ equity
 
1,137,834

 
 
 
 
 
943,168

 
 
 
 
Total liabilities and stockholders’ equity
 
$
9,971,003

 
 
 
 
 
$
8,247,690

 
 
 
 
Net interest income
 
 
 
$
75,781

 
 
 
 
 
$
67,278

 
 
Net interest spread
 
 
 
 
 
2.90
%
 
 
 
 
 
3.26
%
Net interest margin
 
 
 
 
 
3.17
%
 
 
 
 
 
3.44
%
 


41


 
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
 
Average
Balance (1)
 
Interest/
Expense (2)
 
Annualized
Yield/Rate (3)
 
Average
Balance (1)
 
Interest/
Expense (2)
 
Annualized
Yield/Rate (3)
 
 
(Dollars in thousands)
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-earning deposits in other banks
 
$
41,592

 
$
344

 
1.11
%
 
$
83,538

 
$
259

 
0.41
%
New loans (4)
 
6,675,685

 
192,975

 
3.81
%
 
5,231,893

 
138,617

 
3.49
%
Acquired loans (4)(5)
 
354,928

 
21,595

 
8.11
%
 
503,869

 
51,061

 
13.51
%
Investment securities
 
2,048,977

 
57,697

 
3.71
%
 
1,604,283

 
43,799

 
3.60
%
Total interest-earning assets
 
9,121,182

 
272,611

 
3.95
%
 
7,423,583

 
233,736

 
4.16
%
Non-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-earning assets
 
471,602

 
 
 
 
 
479,290

 
 
 
 
Total assets
 
$
9,592,784

 
 
 
 
 
$
7,902,873

 
 
 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
 
$
1,078,718

 
$
6,694

 
0.83
%
 
$
689,790

 
$
2,680

 
0.52
%
Interest-bearing NOW accounts
 
407,504

 
1,874

 
0.61
%
 
421,765

 
1,191

 
0.38
%
Savings and money market accounts
 
2,916,855

 
18,874

 
0.87
%
 
2,214,231

 
10,193

 
0.62
%
Time deposits (6)
 
2,106,550

 
18,835

 
1.20
%
 
2,014,943

 
17,305

 
1.15
%
FHLB advances and other borrowings (6)
 
900,523

 
8,996

 
1.32
%
 
862,418

 
5,717

 
0.87
%
Total interest-bearing liabilities
 
7,410,150

 
55,273

 
1.00
%
 
6,203,147

 
37,086

 
0.80
%
Noninterest-bearing liabilities
and stockholders’ equity:
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand deposits
 
1,056,011

 
 
 
 
 
725,141

 
 
 
 
Other liabilities
 
46,430

 
 
 
 
 
66,021

 
 
 
 
Stockholders’ equity
 
1,080,193

 
 
 
 
 
908,564

 
 
 
 
Total liabilities and stockholders’ equity
 
$
9,592,784

 
 
 
 
 
$
7,902,873

 
 
 
 
Net interest income
 
 
 
$
217,338

 
 
 
 
 
$
196,650

 
 
Net interest spread
 
 
 
 
 
2.95
%
 
 
 
 
 
3.36
%
Net interest margin
 
 
 
 
 
3.19
%
 
 
 
 
 
3.54
%

(1)
Average balances presented are derived from daily average balances.
(2)
Interest income is presented on an actual basis and does not include taxable equivalent adjustments.
(3)
Average rates are presented on an annualized basis.
(4)
Includes loans on nonaccrual status.
(5)
Net of allowance for loan losses.
(6)
Interest expense includes the impact from premium amortization.


42


Third Quarter 2017 compared to Third Quarter 2016
Net interest income was $75.8 million for the third quarter of 2017, an increase of $8.5 million compared to $67.3 million for the same period in 2016. The increase in net interest income reflects a $16.0 million increase in interest income partially offset by a $7.5 million increase in interest expense. For the three months ended September 30, 2017, average earning assets increased by $1.74 billion, or 22.4%, compared to the same period of the prior year, while average interest-bearing liabilities increased $1.21 billion, or 18.8%, compared to the three months ended September 30, 2016. The increase in interest income for the third quarter of 2017 was due to a $19.9 million increase in interest income on New loans due to growth in the New loan portfolio and an increase in the average interest rate on New loans. The average balance of New loans increased $1.39 billion and the average interest rate on New loans increased 43 basis points. Interest income on acquired loans decreased $9.2 million for the three months ended September 30, 2017 compared to the third quarter of 2016, primarily due to a decrease in acquired loan resolutions as compared to the prior period. The heightened payoff activity during the third quarter of 2016 increased accretion of acquired loan discounts, resulting in additional interest income and a higher yield. The third quarter of 2017 exhibited a return to normalized paydowns of the acquired loan portfolio, resulting in a lower comparative yield. Interest income on investment securities increased $5.3 million for the three months ended September 30, 2017 compared to the three months ended September 30, 2016 primarily due to a $491.1 million, or 29.9%, increase in the average balance combined with a 15 basis point increase in the yield.
Interest expense on deposits increased $5.4 million for the three months ended September 30, 2017 compared to the three months ended September 30, 2016 primarily due to an $868.7 million, or 15.2%, increase in the average balance of interest-bearing deposits combined with a 16 basis point increase in the cost of deposits. Interest expense on savings and money market accounts increased $3.0 million due to a $510.7 million increase in the average balance combined with an increase in rate of 29 basis points. The average rate paid on savings and money market accounts was 0.95% and 0.66% for the three months ended September 30, 2017 and 2016, respectively, the increase driven by the December 2016, March 2017 and June 2017 Federal Reserve rate increases.
The net interest margin for the three months ended September 30, 2017 was 3.17%, a decrease of 27 basis points compared to 3.44% for the three months ended September 30, 2016. The average yield on interest-earning assets decreased by 10 basis points for the three months ended September 30, 2017 as compared to the three months ended September 30, 2016, combined with the increase in the average rate paid on interest-bearing liabilities of 26 basis points. The decrease in the average yield on interest-earning assets was primarily due to a decrease in acquired loan resolutions as compared to the prior period. The heightened payoff activity during the third quarter of 2016 increased accretion of acquired loan discounts, resulting in additional interest income and a higher yield. The third quarter of 2017 exhibited a return to normalized paydowns of the acquired loan portfolio, resulting in a lower comparative yield.
Nine Months of 2017 compared to Nine Months of 2016
Net interest income was $217.3 million for the nine months ended September 30, 2017, an increase of $20.7 million compared to $196.7 million for the same period in 2016. The increase in net interest income reflects a $38.9 million increase in interest income partially offset by a $18.2 million increase in interest expense. For the nine months ended September 30, 2017, average earning assets increased by $1.70 billion, or 22.9%, compared to the same period of the prior year, while average interest-bearing liabilities increased $1.21 billion, or 19.5%, compared to the nine months ended September 30, 2016. The increase in interest income for the nine months ended September 30, 2017 was due to a $54.4 million increase in interest income on New loans due to growth in the New loan portfolio and an increase in the average interest rate on New loans. The average balance of New loans increased $1.44 billion and the average interest rate on New loans increased 32 basis points. Interest income on acquired loans decreased $29.5 million for the nine months ended September 30, 2017 compared to the same period in 2016, primarily due to a decrease in acquired loan resolutions as compared to the prior period. The heightened payoff activity during the nine months ended September 30, 2016 increased accretion of acquired loan discounts, resulting in additional interest income and a higher yield. The nine months ended September 30, 2017 exhibited a return to normalized paydowns of the acquired loan portfolio, resulting in a lower comparative yield. Interest income on investment securities increased $13.9 million for the nine months ended September 30, 2017 compared to the nine months ended September 30, 2016 primarily due to a $444.7 million, or 27.7%, increase in the average balance combined with an 11 basis point increase in the yield.
Interest expense on deposits increased $14.9 million for the nine months ended September 30, 2017 compared to the nine months ended September 30, 2016 primarily due to a $1.17 billion, or 21.9%, increase in the average balance of interest-bearing deposits combined with a 13 basis point increase in the cost of deposits. Interest expense on savings and money market accounts increased $8.7 million due to a $702.6 million increase in the average balance combined with an increase in rate of 25 basis points. The average rate paid on savings and money market accounts was 0.87% and 0.62% for the nine months ended September 30, 2017 and 2016, respectively.

43


The net interest margin for the nine months ended September 30, 2017 was 3.19%, a decrease of 35 basis points compared to 3.54% for the nine months ended September 30, 2016. The average yield on interest-earning assets decreased by 21 basis points for the nine months ended September 30, 2017 as compared to the nine months ended September 30, 2016, combined with the increase in the average rate paid on interest-bearing liabilities of 20 basis points. The decrease in the average yield on interest-earning assets was primarily due to a decrease in acquired loan resolutions as compared to the prior period. The heightened payoff activity during the nine months ended September 30, 2016 increased accretion of acquired loan discounts, resulting in additional interest income and a higher yield. The nine months ended September 30, 2017 exhibited a return to normalized paydowns of the acquired loan portfolio, resulting in a lower comparative yield.
Provision for Loan Losses
Third Quarter 2017 compared to Third Quarter 2016
The provision for loan losses is used to maintain the ALL at a level that, in management’s judgment, is appropriate to absorb probable losses inherent in the portfolio at the balance sheet date. The provision for loan losses was $2.9 million for the three months ended September 30, 2017, an increase of $881 thousand compared to the $2.0 million provision recorded for the three months ended September 30, 2016. Provision for loan loss expense for the three months ended September 30, 2017 included a $3.3 million provision related to New loans and a $430 thousand release of provision for the acquired loan portfolio. The provision for New loans included $1.5 million of provision expense recorded in response to Hurricane Irma.
The Company performed an extensive review of the loan portfolios impacted by Hurricane Irma including analyzing client flood and casualty insurance coverages, impacts on sources of repayment and underlying collateral, and client payment probability. This analysis was aided by client contact and physical inspection of certain properties. Based on this analysis, the Company does not anticipate any material adverse portfolio or economic impacts to the Bank as a result of Hurricane Irma. The large majority of hurricane related damage reported is covered by insurance, excess collateral value and guarantor support. For the three months ended September 30, 2017, the Bank recorded an unallocated provision expense of $1.5 million to reflect management's estimate of probable credit losses inherent in the loan portfolio related specifically to Hurricane Irma.
Net recoveries were $86 thousand for the third quarter of 2017 as compared to $89 thousand for the same period of 2016. Net recoveries were 0.00% of average loans on an annualized basis for the third quarter of 2017 compared to 0.01% of average loans for the same period of 2016.
Nine Months of 2017 compared to Nine Months of 2016
The provision for loan losses was $6.6 million for the nine months ended September 30, 2017, an increase of $1.2 million compared to the $5.4 million provision recorded for the nine months ended September 30, 2016. Provision for loan loss expense for the nine months ended September 30, 2017 included a $7.7 million provision related to New loans and a $1.0 million release of provision for the acquired loan portfolio. The provision for New loans included the $1.5 million of provision expense recorded in response to Hurricane Irma discussed above.
Net charge-offs were $235 thousand for the nine months ended September 30, 2017 as compared to net recoveries of $1.3 million for the same period of 2016. Net charge-offs were 0.00% of average loans on an annualized basis for the nine months ended September 30, 2017 compared to net recoveries of 0.09% of average loans for the same period of 2016.

44


Noninterest Income
The following table presents a summary of noninterest income. For expanded discussion of certain significant noninterest income items, refer to the discussion of each component following the table presented.
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(Dollars in thousands)
Noninterest income:
 
 
 
 
 
 
 
 
Service charges and fees
 
$
941

 
$
884

 
$
2,758

 
$
2,532

Loan and other fees
 
2,831

 
2,145

 
8,374

 
6,407

Bank-owned life insurance income
 
1,422

 
1,288

 
4,250

 
3,859

Income from resolution of acquired assets
 
466

 
1,052

 
1,548

 
2,210

Gain (loss) on sales of other real estate owned
 
(143
)
 
925

 
(121
)
 
2,917

Gain (loss) on investment securities
 
690

 
749

 
1,722

 
1,019

Other noninterest income
 
2,218

 
1,099

 
8,754

 
2,854

Total noninterest income
 
$
8,425

 
$
8,142

 
$
27,285

 
$
21,798

Third Quarter 2017 compared to Third Quarter 2016
The Company reported noninterest income of $8.4 million for the three months ended September 30, 2017, an increase of $283 thousand compared to the three months ended September 30, 2016. The increase was primarily due to an increase of $1.1 million in other noninterest income as a result of increased income on the sale of loans. The increase was partially offset by a decrease of $1.1 million in gain on sales of other real estate owned, which resulted from a decrease in sales of $2.8 million over the same time period.
Nine Months of 2017 compared to Nine Months of 2016
The Company reported noninterest income of $27.3 million for the nine months ended September 30, 2017, an increase of $5.5 million compared to the nine months ended September 30, 2016. The increase was primarily due to increases of $5.9 million and $2.0 million in other noninterest income and loan and other fees, respectively. The increase in other noninterest income was a result of increases in insurance proceeds and gains on the sale of loans. The increase in loan and other fees was a result of an increase in swap fee income. The increases were partially offset by a decrease of $3.0 million in gain on sales of other real estate owned, which resulted from a decrease in sales of $20.9 million over the same time period.

45


Noninterest Expense
The following table presents a summary of noninterest expense. For expanded discussion of certain significant noninterest income items, refer to the discussion of each component following the table presented.
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(Dollars in thousands)
Noninterest expense:
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
$
20,860

 
$
18,711

 
$
62,843

 
$
56,970

Occupancy and equipment expenses
 
3,283

 
3,480

 
10,016

 
10,086

Loan and other real estate related expenses
 
837

 
1,834

 
3,252

 
5,889

Professional services
 
1,390

 
1,180

 
4,250

 
3,622

Data processing and network
 
3,397

 
2,882

 
9,452

 
8,541

Regulatory assessments and insurance
 
2,330

 
1,860

 
6,691

 
5,817

Amortization of intangibles
 
256

 
257

 
768

 
933

Marketing and promotions
 
1,130

 
956

 
3,423

 
3,121

Other operating expenses
 
1,756

 
1,876

 
4,880

 
5,332

Total noninterest expense
 
$
35,239

 
$
33,036

 
$
105,575

 
$
100,311

Third Quarter 2017 compared to Third Quarter 2016
The Company reported noninterest expense of $35.2 million for the three months ended September 30, 2017, an increase of $2.2 million, or 6.7%, compared to the three months ended September 30, 2016. The increase for the period was primarily due to increased salaries and employee benefits of $2.1 million, partially offset by a decrease in loan and other real estate related expenses of $997 thousand.
Salaries and employee benefits expenses increased by $2.1 million, or 11.5%, for the third quarter of 2017 compared to the prior year primarily due to an increase in salary and wages of $1.4 million. This was largely the result of increased employee wages of $784 thousand and increased temporary personnel expense of $659 thousand. Loan and other real estate related expenses decreased $997 thousand, or 54.4%, for the third quarter of 2017 compared to the prior year primarily due to decreases in other real estate related expenses of $407 thousand and other real estate writedowns of $171 thousand.
Nine Months of 2017 compared to Nine Months of 2016
The Company reported noninterest expense of $105.6 million for the nine months ended September 30, 2017, an increase of $5.3 million, or 5.2%, compared to the nine months ended September 30, 2016. The increase for the period was primarily due to increased salaries and employee benefits of $5.9 million, partially offset by a decrease in loan and other real estate related expenses of $2.6 million.
Salaries and employee benefits expenses increased by $5.9 million, or 10.3%, for the nine months ended September 30, 2017 compared to the prior year primarily due to an increase in salary and wages of $4.7 million. This was largely the result of increased temporary personnel expense of $3.0 million and increased employee wages of $1.7 million. Loan and other real estate related expenses decreased $2.6 million, or 44.8%, for the nine months ended September 30, 2017 compared to the prior year primarily due to decreases in other real estate related expenses of $1.3 million and other real estate writedowns of $674 thousand.
Provision for Income Taxes
Third Quarter 2017 compared to Third Quarter 2016
The income tax expense for the three months ended September 30, 2017 totaled $13.9 million, a decrease of $394 thousand compared to an income tax expense of $14.3 million for the three months ended September 30, 2016. The decrease in income tax expense was primarily due to the recognition of $2.1 million of excess tax benefits from stock compensation in the income statement under the recently adopted accounting guidance which historically was recorded as additional paid-in capital, partially offset by an increase in income before income taxes of $5.7 million compared to the prior year. The effective income tax rate for the three months ended September 30, 2017 was 30.2%, compared to the effective tax rate of 35.5% for the three months ended September 30, 2016.

46


Nine Months of 2017 compared to Nine Months of 2016
The income tax expense for the nine months ended September 30, 2017 totaled $26.2 million, a decrease of $14.5 million compared to an income tax expense of $40.7 million for the nine months ended September 30, 2016. The decrease in income tax expense was primarily due to the $18.0 million effect of a change in the accounting standard related to stock compensation discussed above, partially offset by an increase in income before income taxes of $19.7 million compared to the prior year. The effective income tax rate for the nine months ended September 30, 2017 was 19.8%, compared to the effective tax rate of 36.1% for the nine months ended September 30, 2016.
Analysis of Financial Condition
Total assets were $10.23 billion at September 30, 2017, an increase of $1.14 billion, or 12.5%, from December 31, 2016. The increase in total assets includes an increase of $856.9 million in net loans, of which New loans increased $905.1 million over the period. Acquired loans decreased by $41.8 million as a result of the run-off of the acquired loan portfolio through receipt of payments, loan payoffs, note sales or resolution through foreclosure and transfers to other real estate owned. The total securities portfolio was $2.16 billion at September 30, 2017, an increase of $236.5 million from December 31, 2016. The remaining increase in total assets was mainly due to increases in cash and due from banks of $9.8 million and interest-earning deposits in other banks of $18.8 million.
Investment Securities
The Company’s investment policy has been established by the Board of Directors and dictates that investment decisions will be made based on, among other things, the safety of the investment, liquidity requirements, interest rate risk, potential returns, cash flow targets and consistency with its asset/liability management policy. The Bank’s Investment Committee is responsible for making investment security portfolio decisions in accordance with the established policies and in coordination with the Board’s Asset/Liability Committee. The Bank’s Investment Committee members, and Bank employees under the direction of such committee, have been delegated authority to purchase and sell securities within specified investment policy guidelines. Portfolio performance and activity are reviewed by the Bank’s Investment Committee and full Board of Directors on a periodic basis.
The Bank’s investment policy provides specific limits on investments depending on a variety of factors, including its asset class, issuer, credit rating, size, maturity, etc. The Bank’s current investment strategy includes maintaining a high credit quality, liquid, diversified portfolio invested in fixed and floating rate securities with short- to intermediate-term maturities. The purpose of this approach is to create a safe and sound investment portfolio that minimizes exposure to interest rate and credit risk while providing attractive relative yields given market conditions.
The Company’s investment securities portfolio primarily consists of U.S. government agencies and sponsored enterprises obligations and agency mortgage-backed securities, corporate debt, asset-backed securities and preferred stocks. Total investment securities totaled $2.16 billion and $1.93 billion as of September 30, 2017 and December 31, 2016, respectively. No securities were determined to be other-than-temporary impaired as of September 30, 2017 or December 31, 2016.
As a member institution of the FHLB and the Federal Reserve Bank (“FRB”), the Bank is required to own capital stock in the FHLB and the FRB. As of September 30, 2017 and December 31, 2016, the Bank held approximately $61.8 million and $51.7 million, respectively, in FHLB and FRB stock. No market exists for this stock, and the Bank’s investment can be liquidated only through repurchase by the FHLB or FRB. Such repurchases have historically been at par value. We monitor our investment in FHLB and FRB stock for impairment through review of recent financial results, dividend payment history and information from credit agencies. As of September 30, 2017 and December 31, 2016, respectively, management did not identify any indicators of impairment of FHLB and FRB stock.

47


The following table shows contractual maturities and yields on our investment securities available for sale. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. Average yields are not presented on a tax equivalent basis.
 
 
Maturity as of September 30, 2017
 
 
One Year or Less
 
After One Year through
Five Years
 
After Five Years through
Ten Years
 
After Ten Years
 
 
Amortized
Cost
 
Average
Yield
 
Amortized
Cost
 
Average
Yield
 
Amortized
Cost
 
Average
Yield
 
Amortized
Cost
 
Average
Yield
 
 
(Dollars in thousands)
Available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Government agencies and sponsored enterprises obligations
 
$

 

 
$
4,121

 
2.81
%
 
$
39,381

 
2.68
%
 
$

 

U.S. Government agencies and sponsored enterprises mortgage-backed securities
 

 

 
52,314

 
2.44
%
 
342,273

 
2.48
%
 
193,142

 
2.79
%
State and municipal obligations
 

 

 

 

 
1,235

 
4.69
%
 
26,081

 
2.08
%
Asset-backed securities
 

 

 
32,943

 
5.78
%
 
444,604

 
3.73
%
 
135,324

 
3.48
%
Corporate bonds and other debt securities
 

 

 
246,583

 
4.05
%
 
136,354

 
4.04
%
 
292,180

 
5.11
%
Preferred stock and other equity securities (1)
 

 

 

 

 

 

 
133,084

 
5.02
%
Total available for sale
 
$

 
%
 
$
335,961

 
3.96
%
 
$
963,847

 
3.29
%
 
$
779,811

 
4.13
%
(1)
Preferred stock securities are all fixed-to-floating rate perpetual preferred stock that are callable through June 2025.
As of September 30, 2017, the effective duration of the Company’s investment portfolio is estimated to be approximately 3.21 years. This estimate is derived using a variety of inputs that are subject to change based on a variety of factors, including but not limited to, changes in interest rates and prepayment speeds.
The average balance of the securities portfolio for the quarter ended September 30, 2017 totaled $2.13 billion with an annualized pre-tax yield of 3.71% during the quarter.
Except for securities issued by U.S. government agencies and sponsored enterprise obligations, we did not have any concentrations where the total outstanding balances issued by a single issuer exceeded 10% of our stockholders’ equity as of September 30, 2017 or December 31, 2016.
Loans
Loan concentration
The current concentrations in our loan portfolio may not be indicative of concentrations in our loan portfolio in the future. We plan to maintain a relatively diversified loan portfolio to help reduce the risk inherent in concentration in certain types of collateral.

48


The following table summarizes the allocation of New Loans, Acquired ASC 310-30 loans and Acquired Non-ASC 310-30 loans as of the dates presented:
 
 
September 30, 2017
 
December 31, 2016
 
 
Amount
 
% of Total
 
Amount
 
% of Total
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
1,934,246

 
25.8
%
 
$
1,438,427

 
21.7
%
Owner-occupied commercial real estate
 
933,439

 
12.4
%
 
769,814

 
11.6
%
1-4 single family residential
 
2,126,006

 
28.4
%
 
2,012,856

 
30.2
%
Construction, land and development
 
682,354

 
9.1
%
 
651,253

 
9.8
%
Home equity loans and lines of credit
 
52,945

 
0.7
%
 
49,819

 
0.8
%
Total real estate loans
 
$
5,728,990

 
76.4
%
 
$
4,922,169

 
74.1
%
Commercial and industrial
 
1,431,445

 
19.1
%
 
1,332,869

 
20.1
%
Consumer
 
4,045

 
0.1
%
 
4,368

 
0.1
%
Total new loans
 
$
7,164,480

 
95.6
%
 
$
6,259,406

 
94.3
%
Acquired ASC 310-30 loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
111,416

 
1.5
%
 
$
130,628

 
2.0
%
1-4 single family residential
 
28,044

 
0.4
%
 
31,476

 
0.5
%
Construction, land and development
 
13,791

 
0.2
%
 
17,657

 
0.3
%
Total real estate loans
 
$
153,251

 
2.1
%
 
$
179,761

 
2.8
%
Commercial and industrial
 
13,145

 
0.2
%
 
15,147

 
0.2
%
Consumer
 
1,447

 
%
 
1,681

 
%
Total acquired ASC 310-30 loans
 
$
167,843

 
2.3
%
 
$
196,589

 
3.0
%
Acquired non-ASC 310-30 loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
37,896

 
0.5
%
 
$
38,786

 
0.6
%
Owner-occupied commercial real estate
 
18,097

 
0.2
%
 
18,477

 
0.3
%
1-4 single family residential
 
60,374

 
0.7
%
 
66,854

 
1.0
%
Construction, land and development
 
5,890

 
0.1
%
 
6,338

 
0.1
%
Home equity loans and lines of credit
 
38,007

 
0.5
%
 
42,295

 
0.6
%
Total real estate loans
 
$
160,264

 
2.0
%
 
$
172,750

 
2.6
%
Commercial and industrial
 
5,284

 
0.1
%
 
5,815

 
0.1
%
Consumer
 
334

 
%
 
334

 
%
Total acquired non-ASC 310-30 loans
 
$
165,882

 
2.1
%
 
$
178,899

 
2.7
%
Total loans
 
$
7,498,205

 
100.0
%
 
$
6,634,894

 
100.0
%
Total loans were $7.50 billion at September 30, 2017, an increase of 13.0% compared to $6.63 billion at December 31, 2016.
Our New loan portfolio increased by 14.5% to $7.16 billion as of September 30, 2017, as compared to $6.26 billion at December 31, 2016. The increase during the nine months ended September 30, 2017 was primarily due organic growth in commercial real estate and owner-occupied commercial real estate.
Acquired loans were $333.7 million at September 30, 2017, a decrease of $41.8 million from $375.5 million at December 31, 2016. The decrease during the nine months ended September 30, 2017 was primarily due to the run-off of the acquired loan portfolio through note sales, receipt of payments, loan payoffs and resolutions through foreclosure and transfers to other real estate owned. During the three and nine months ended September 30, 2017, the Company sold approximately $5.0 million and $11.7 million of acquired loans accounted for under ASC 310-30. These sales, as well as other acquired asset resolutions, resulted in proceeds that exceeded the carrying value of the accounting pool in which the loans resided of $753 thousand and $3.0 million for the three and nine months ended September 30, 2017, respectively, which was recognized as interest income.

49


Asset Quality
The following table sets forth the composition of our nonperforming assets, including nonaccrual loans, accruing loans 90 days or more days past due and foreclosed assets as of the dates indicated:
 
 
September 30, 2017
 
December 31, 2016
 
 
(Dollars in thousands)
Nonperforming assets (excluding acquired assets)
 
 
 
 
Nonaccrual loans:
 
 
 
 
Commercial real estate
 
$

 
$

Owner-occupied commercial real estate
 

 
581

1-4 single family residential
 
3,413

 
1,821

Construction, land and development
 

 

Home equity loans and lines of credit
 
175

 
243

Commercial and industrial
 

 

Consumer
 

 

Total nonaccrual loans
 
3,588

 
2,645

Accruing loans 90 days or more past due
 

 

Total nonperforming loans
 
3,588

 
2,645

Other real estate owned (OREO)
 

 

Other foreclosed property
 

 

Total new nonperforming assets
 
$
3,588

 
$
2,645

 
 
 
 
 
Nonperforming acquired assets
 
 
 
 
Nonaccrual loans:
 
 
 
 
Commercial real estate
 
$
7,149

 
$
9,685

Owner-occupied commercial real estate
 

 
2,501

1-4 single family residential
 
5,382

 
7,822

Construction, land and development
 
62

 
87

Home equity loans and lines of credit
 
2,434

 
2,557

Commercial and industrial
 
1,222

 
428

Consumer
 

 
68

Total nonaccrual loans
 
16,249

 
23,148

Accruing loans 90 days or more past due
 
1,203

 
39

Total nonperforming loans
 
17,452

 
23,187

Other real estate owned (OREO)
 
17,599

 
19,228

Other foreclosed property
 
11

 
11

Total acquired nonperforming assets
 
$
35,062

 
$
42,426

Total nonperforming assets
 
$
38,650

 
$
45,071

Nonaccrual loans totaled $19.8 million at September 30, 2017, a decrease of 23.1% from $25.8 million at December 31, 2016. Excluding acquired loans, nonperforming loans totaled $3.6 million at September 30, 2017, an increase of $943 thousand from $2.6 million at December 31, 2016.
Nonperforming assets totaled $38.7 million at September 30, 2017, a decrease of $6.4 million, or 14.2%, from December 31, 2016. The decrease is primarily due to the decrease in acquired nonaccrual loans of $6.9 million. Excluding acquired assets, nonperforming assets totaled $3.6 million at September 30, 2017, compared to $2.6 million at December 31, 2016.

50


Our policies related to when loans are placed on nonaccrual status conform to guidelines prescribed by bank regulatory authorities. Loans are placed on nonaccrual status when it is probable that principal or interest is not fully collectible, or generally when principal or interest becomes 90 days past due, whichever occurs first. Certain loans past due 90 days or more may remain on accrual status if management determines that it does not have concern over the collectability of principal and interest because the loan is secured by assets with a value in excess of the amounts owed and is in the process of collection. Loans are removed from nonaccrual status when they become current as to both principal and interest and concern no longer exists as to the collectability of principal and interest.
Loans accounted for under ASC 310-30 that are delinquent and/or on nonaccrual status continue to accrue income provided the respective pool in which those assets reside maintains a discount and recognizes accretion income. The aforementioned loans are characterized as performing loans greater than 90 days past due. If the pool no longer has a discount and accretion income can no longer be recognized, any loan within that pool on nonaccrual status will be classified as nonaccrual for presentation purposes.
Loans are identified for restructuring based on their delinquency status, risk rating downgrade, or at the request of the borrower. Borrowers that are 90 days delinquent and/or have a history of being delinquent, or experience a risk rating downgrade, are contacted to discuss options to bring the loan current, cure credit risk deficiencies, or other potential restructuring options that will reduce the inherent risk and improve collectability of the loan. In some instances, a borrower will initiate a request for loan restructure. The Bank requires borrowers to provide current financial information to establish the need for financial assistance and satisfy applicable prerequisite conditions required by the Bank. The Bank may also require the borrower to enter into a forbearance agreement.
Modification of loan terms may include the following: reduction of the stated interest rate; extension of maturity date or other payment dates; reduction of the face amount or maturity amount of the loan; reduction in accrued interest; forgiveness of past-due interest; or a combination of the above.
The following table sets forth our asset quality ratios for the periods presented:
 
 
September 30, 2017
 
December 31, 2016
Asset Quality Ratios
 
 
 
 
Asset and Credit Quality Ratios - New Loans
 
 
 
 
Nonperforming new loans to new loans receivable
 
0.05
%
 
0.04
 %
New loan ALL to total gross new loans
 
0.57
%
 
0.54
 %
Asset and Credit Quality Ratios - Acquired Loans
 
 
 
 
Nonperforming acquired loans to acquired loans receivable
 
5.23
%
 
6.18
 %
Acquired loan ALL to total gross acquired loans
 
1.01
%
 
1.16
 %
Asset and Credit Quality Ratios - Total loans
 
 
 
 
Nonperforming loans to loans receivable
 
0.28
%
 
0.39
 %
Nonperforming assets to total assets
 
0.38
%
 
0.50
 %
ALL to nonperforming assets
 
114.60
%
 
84.08
 %
ALL to total gross loans
 
0.59
%
 
0.57
 %
Net charge-offs (recoveries) to average loans receivable (annualized)
 
%
 
(0.02
)%

Analysis of the Allowance for Loan Losses
The ALL reflects management’s estimate of probable credit losses inherent in the loan portfolio. The computation of the ALL includes elements of judgment and subjectivity. As a portion of the Company’s loans were acquired in failed bank acquisitions and were purchased at a substantial discount to their original book value, we segregate loans into three buckets when assessing and analyzing the ALL: New loans, Acquired ASC 310-30 loans, Acquired Non-ASC 310-30 loans.

51


The following tables present information related to the ALL for the periods presented:
 
 
Commercial
Real Estate
 
Owner-
Occupied
Commercial
Real Estate
 
1- 4 Single
Family
Residential
 
Construction,
Land and
Development
 
Home
Equity
Loans and
Lines of
Credit
 
Commercial
and
Industrial
 
Consumer
 
Total
 
 
(Dollars in thousands)
Balance at July 1, 2017
 
$
12,155

 
$
3,286

 
$
8,749

 
$
4,713

 
$
884

 
$
11,296

 
$
251

 
$
41,334

Provision (credit) for ASC 310-30 loans
 
(41
)
 

 

 
(38
)
 

 
(38
)
 
(8
)
 
(125
)
Provision (credit) for non-ASC 310-30 loans
 
30

 
(1
)
 
(49
)
 
(2
)
 
(227
)
 
(56
)
 
1

 
(304
)
Provision (credit) for New loans
 
943

 
342

 
(335
)
 
(113
)
 
42

 
933

 
(12
)
 
1,800

Provision (credit) for Unallocated
 

 

 

 

 

 

 

 
1,500

Total provision
 
932

 
341

 
(384
)
 
(153
)
 
(185
)
 
839

 
(19
)
 
2,871

Charge-offs for ASC 310-30 loans
 

 

 

 

 

 

 

 

Charge-offs for non-ASC 310-30 loans
 
(30
)
 

 
(9
)
 

 

 
(3
)
 

 
(42
)
Charge-offs for New loans
 

 

 

 

 
(3
)
 

 

 
(3
)
Total charge-offs
 
(30
)
 

 
(9
)
 

 
(3
)
 
(3
)
 

 
(45
)
Recoveries for ASC 310-30 loans
 
27

 

 

 

 

 
70

 

 
97

Recoveries for non-ASC 310-30 loans
 

 

 
30

 

 

 
4

 

 
34

Recoveries for New loans
 

 

 

 

 

 

 

 

Total recoveries
 
27

 

 
30

 

 

 
74

 

 
131

Ending ALL balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASC 310-30 loans
 
1,664



 
25


147




200


152

 
2,188

Non-ASC 310-30 loans
 
331

 
64

 
214

 
36

 
224

 
311

 
7

 
1,187

New loans
 
11,089

 
3,563

 
8,147

 
4,377

 
472

 
11,695

 
73

 
39,416

Unallocated
 

 

 

 

 

 

 

 
1,500

Balance at September 30, 2017
 
$
13,084

 
$
3,627

 
$
8,386

 
$
4,560

 
$
696

 
$
12,206

 
$
232

 
$
44,291


52


 
 
Commercial
Real Estate
 
Owner-
Occupied
Commercial
Real Estate
 
1- 4 Single
Family
Residential
 
Construction,
Land and
Development
 
Home
Equity
Loans and
Lines of
Credit
 
Commercial
and
Industrial
 
Consumer
 
Total
 
 
(Dollars in thousands)
Balance at July 1, 2016
 
$
9,745

 
$
2,252

 
$
7,439

 
$
3,763

 
$
615

 
$
9,465

 
$
427

 
$
33,706

Provision (credit) for ASC 310-30 loans
 
110

 

 
2

 
(81
)
 

 
(25
)
 
(11
)
 
(5
)
Provision (credit) for non-ASC 310-30 loans
 
(68
)
 
(56
)
 
27

 
7

 
1

 
64

 
5

 
(20
)
Provision (credit) for New loans
 
111

 
141

 
(639
)
 
998

 
19

 
1,332

 
53

 
2,015

Total provision
 
153

 
85

 
(610
)
 
924

 
20

 
1,371

 
47

 
1,990

Charge-offs for ASC 310-30 loans
 

 

 
(31
)
 

 

 

 
(4
)
 
(35
)
Charge-offs for non-ASC 310-30 loans
 

 

 

 

 

 

 

 

Charge-offs for New loans
 

 

 

 

 

 

 

 

Total charge-offs
 

 

 
(31
)
 

 

 

 
(4
)
 
(35
)
Recoveries for ASC 310-30 loans
 
106

 

 

 
10

 

 

 

 
116

Recoveries for non-ASC 310-30 loans
 

 

 

 

 
8

 

 

 
8

Recoveries for New loans
 

 

 

 

 

 

 

 

Total recoveries
 
106

 

 

 
10

 
8

 

 

 
124

Ending ALL balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASC 310-30 loans
 
2,330

 

 
29

 
277

 

 
341

 
369

 
3,346

Non-ASC 310-30 loans
 
867

 
284

 
309

 
44

 
282

 
119

 
9

 
1,914

New loans
 
6,807

 
2,053

 
6,460

 
4,376

 
361

 
10,376

 
92

 
30,525

Balance at September 30, 2016
 
$
10,004

 
$
2,337

 
$
6,798

 
$
4,697

 
$
643

 
$
10,836

 
$
470

 
$
35,785


53


 
 
Commercial
Real Estate
 
Owner-
Occupied
Commercial
Real Estate
 
1- 4 Single
Family
Residential
 
Construction,
Land and
Development
 
Home
Equity
Loans and
Lines of
Credit
 
Commercial
and
Industrial
 
Consumer
 
Total
 
 
(Dollars in thousands)
Balance at January 1, 2017
 
$
10,123

 
$
2,597

 
$
7,379

 
$
4,677

 
$
648

 
$
12,245

 
$
228

 
$
37,897

Provision (credit) for ASC 310-30 loans
 
(623
)
 

 
31

 
(49
)
 

 
(118
)
 
(92
)
 
(851
)
Provision (credit) for non-ASC 310-30 loans
 
(15
)
 
3

 
(48
)
 
(11
)
 
(12
)
 
(66
)
 
(28
)
 
(177
)
Provision (credit) for New loans
 
3,728

 
1,027

 
1,098

 
(14
)
 
70

 
253

 
(5
)
 
6,157

Provision (credit) for Unallocated
 

 

 

 

 

 

 

 
1,500

Total provision
 
3,090

 
1,030

 
1,081

 
(74
)
 
58

 
69

 
(125
)
 
6,629

Charge-offs for ASC 310-30 loans
 
(9
)
 

 
(35
)
 
(43
)
 

 
(29
)
 

 
(116
)
Charge-offs for non-ASC 310-30 loans
 
(30
)
 

 
(69
)
 

 
(7
)
 
(3
)
 

 
(109
)
Charge-offs for New loans
 
(131
)
 

 

 

 
(3
)
 
(150
)
 

 
(284
)
Total charge-offs
 
(170
)
 

 
(104
)
 
(43
)
 
(10
)
 
(182
)
 

 
(509
)
Recoveries for ASC 310-30 loans
 
41

 

 

 

 

 
70

 
100

 
211

Recoveries for non-ASC 310-30 loans
 

 

 
30

 

 

 
4

 
29

 
63

Recoveries for New loans
 

 

 

 

 

 

 

 

Total recoveries
 
41

 

 
30

 

 

 
74

 
129

 
274

Ending ALL balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASC 310-30 loans
 
1,664

 

 
25

 
147

 

 
200

 
152

 
2,188

Non-ASC 310-30 loans
 
331

 
64

 
214

 
36

 
224

 
311

 
7

 
1,187

New loans
 
11,089

 
3,563

 
8,147

 
4,377

 
472

 
11,695

 
73

 
39,416

Unallocated
 

 

 

 

 

 

 

 
1,500

Balance at September 30, 2017
 
$
13,084

 
$
3,627

 
$
8,386

 
$
4,560

 
$
696

 
$
12,206

 
$
232

 
$
44,291


54


 
 
Commercial
Real Estate
 
Owner-
Occupied
Commercial
Real Estate
 
1- 4 Single
Family
Residential
 
Construction,
Land and
Development
 
Home
Equity
Loans and
Lines of
Credit
 
Commercial
and
Industrial
 
Consumer
 
Total
 
 
(Dollars in thousands)
Balance at January 1, 2016
 
$
8,450

 
$
2,243

 
$
6,425

 
$
3,404

 
$
483

 
$
7,665

 
$
456

 
$
29,126

Provision (credit) for ASC 310-30 loans
 
(83
)
 

 
3

 
(90
)
 

 
(47
)
 
(31
)
 
(248
)
Provision (credit) for non-ASC 310-30 loans
 
(1,021
)
 
(178
)
 
(23
)
 
8

 
18

 
59

 
11

 
(1,126
)
Provision (credit) for New loans
 
1,339

 
273

 
393

 
1,336

 
169

 
3,224

 
46

 
6,780

Total provision
 
235

 
95

 
373

 
1,254

 
187

 
3,236

 
26

 
5,406

Charge-offs for ASC 310-30 loans
 
(352
)
 

 
(31
)
 
(33
)
 

 
(76
)
 
(6
)
 
(498
)
Charge-offs for non-ASC 310-30 loans
 

 
(1
)
 

 

 
(35
)
 

 
(6
)
 
(42
)
Charge-offs for New loans
 

 

 

 

 

 

 

 

Total charge-offs
 
(352
)
 
(1
)
 
(31
)
 
(33
)
 
(35
)
 
(76
)
 
(12
)
 
(540
)
Recoveries for ASC 310-30 loans
 
867

 

 
31

 
72

 

 
11

 

 
981

Recoveries for non-ASC 310-30 loans
 
804

 

 

 

 
8

 

 

 
812

Recoveries for New loans
 

 

 

 

 

 

 

 

Total recoveries
 
1,671

 

 
31

 
72

 
8

 
11

 

 
1,793

Ending ALL balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ASC 310-30 loans
 
2,330

 

 
29

 
277

 

 
341

 
369

 
3,346

Non-ASC 310-30 loans
 
867

 
284

 
309

 
44

 
282

 
119

 
9

 
1,914

New loans
 
6,807

 
2,053

 
6,460

 
4,376

 
361

 
10,376

 
92

 
30,525

Balance at September 30, 2016
 
$
10,004

 
$
2,337

 
$
6,798

 
$
4,697

 
$
643

 
$
10,836

 
$
470

 
$
35,785


55


The following table presents the allocation of the ALL for the periods presented. The entire amount of the allowance is available to absorb losses occurring in any category of loans.
 
 
September 30, 2017
 
December 31, 2016
 
 
Amount
 
% Loans
in each
category
 
Amount
 
% Loans
in each
category
 
 
(Dollars in thousands)
New loans:
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
11,089

 
25.8
%
 
$
7,492

 
21.7
%
Owner-occupied commercial real estate
 
3,563

 
12.4
%
 
2,536

 
11.6
%
1-4 single family residential
 
8,147

 
28.4
%
 
7,049

 
30.2
%
Construction, land and development
 
4,377

 
9.1
%
 
4,391

 
9.8
%
Home equity loans and lines of credit
 
472

 
0.7
%
 
405

 
0.8
%
Total real estate loans
 
27,648

 
76.4
%
 
21,873

 
74.1
%
Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
11,695

 
19.1
%
 
11,592

 
20.1
%
Consumer
 
73

 
0.1
%
 
78

 
0.1
%
Total other loans
 
11,768

 
19.2
%
 
11,670

 
20.2
%
Total new loans
 
$
39,416

 
95.6
%
 
$
33,543

 
94.3
%
Acquired ASC 310-30 loans:
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
1,664

 
1.5
%
 
$
2,255

 
2.0
%
1-4 single family residential
 
25

 
0.4
%
 
29

 
0.5
%
Construction, land and development
 
147

 
0.2
%
 
239

 
0.3
%
Total real estate loans
 
1,836

 
2.1
%
 
2,523

 
2.8
%
Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
200

 
0.2
%
 
277

 
0.2
%
Consumer
 
152

 
%
 
144

 
%
Total other loans
 
352

 
0.2
%
 
421

 
0.2
%
Total Acquired ASC 310-30 loans
 
$
2,188

 
2.3
%
 
$
2,944

 
3.0
%
Acquired Non-ASC 310-30 loans:
 
 
 
 
 
 
 
 
Real estate loans:
 
 
 
 
 
 
 
 
Commercial real estate
 
$
331

 
0.5
%
 
$
376

 
0.6
%
Owner-occupied commercial real estate
 
64

 
0.2
%
 
61

 
0.3
%
1-4 single family residential
 
214

 
0.7
%
 
301

 
1.0
%
Construction, land and development
 
36

 
0.1
%
 
47

 
0.1
%
Home equity loans and lines of credit
 
224

 
0.5
%
 
243

 
0.6
%
Total real estate loans
 
869

 
2.0
%
 
1,028

 
2.6
%
Other loans:
 
 
 
 
 
 
 
 
Commercial and industrial
 
311

 
0.1
%
 
376

 
0.1
%
Consumer
 
7

 
%
 
6

 
%
Total other loans
 
318

 
0.1
%
 
382

 
0.1
%
Total Acquired Non-ASC 310-30 loans
 
$
1,187

 
2.1
%
 
$
1,410

 
2.7
%
Unallocated:
 
$
1,500

 
%
 
$

 
%
Total loans
 
$
44,291

 
100.0
%
 
$
37,897

 
100.0
%

56


As of September 30, 2017, our New loans have exhibited limited delinquency and credit loss history restricting the establishment of an observable loss trend. Given this lack of sufficient loss history on the new loan portfolio, general loan loss factors are established based on the industry historical loss rates segmented by portfolio and asset categories. The historical loss factors are adjusted to reflect trends in delinquencies and nonaccruals by loan portfolio segment, current industry conditions, including real estate market trends; general economic conditions; credit concentrations by portfolio and asset categories; and portfolio quality, which encompasses an assessment of the quality and relevance of borrowers’ financial information and collateral valuations and average risk rating and migration trends within portfolios and asset categories. Other adjustments for qualitative factors may be made to the allowance after an assessment of internal and external influences on credit quality and loss severity that are not fully reflected in the historical loss or risk rating data. For these measurements, the Company uses assumptions and methodologies that are relevant to estimating the level of impairment and probable losses in the loan portfolio. To the extent that the data supporting such assumptions has limitations, management’s judgment and experience play a role in recording the allowance estimates. Qualitative adjustments are considered for: portfolio credit quality trends, including levels of delinquency, charge-offs, nonaccrual, restructuring and other factors; policy and credit standards, including quality and experience of lending and credit management; and general economic factors, including national, regional and local conditions and trends.
The ALL increased $6.4 million to $44.3 million at September 30, 2017 from $37.9 million at December 31, 2016, primarily due to the increase in New loans of $905.1 million and an unallocated provision of $1.5 million to reflect management's estimate of probable credit losses inherent in the loan portfolio related specifically to Hurricane Irma. The ALL as a percentage of nonperforming assets and the ALL as a percentage of total gross loans was 114.60% and 0.59% as of September 30, 2017, compared to 84.08% and 0.57% at December 31, 2016. The increase in the ALL as a percentage of nonperforming assets was primarily the result of a decrease in nonaccrual loans.
Net recoveries were $86 thousand for the third quarter of 2017 compared to $89 thousand for the third quarter of 2016. Net recoveries were 0.00% of average loans on an annualized basis for the third quarter of 2017, compared to 0.01% for the same period in 2016.
Net charge-offs were $235 thousand for the nine months ended September 30, 2017 compared to net recoveries of $1.3 million for the same period in 2016. Net charge-offs were 0.00% of average loans on an annualized basis for the nine months ended September 30, 2017, compared to net recoveries of 0.09% of average loans for the same period in 2016.
Other Real Estate Owned
The following table shows the composition of other real estate owned as of the periods presented:
 
 
September 30, 2017
 
December 31, 2016
 
 
(Dollars in thousands)
Commercial real estate
 
$
3,753

 
$
4,033

1-4 single family residential
 
2,322

 
1,664

Construction, land and development
 
11,524

 
13,531

Total
 
$
17,599

 
$
19,228


The following table summarizes the activity related to other real estate owned for the periods presented:
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(Dollars in thousands)
Balance at beginning of period
 
$
18,540

 
$
29,290

 
$
19,228

 
$
39,340

Transfers from loan portfolio
 
406

 
710

 
1,800

 
11,332

Impairments
 
(54
)
 
(225
)
 
(437
)
 
(1,111
)
Sales
 
(1,293
)
 
(4,121
)
 
(2,992
)
 
(23,907
)
Balance at end of period
 
$
17,599

 
$
25,654

 
$
17,599

 
$
25,654

Total OREO held by the Company was $17.6 million as of September 30, 2017, a decrease of $1.6 million from December 31, 2016. The decrease in other real estate owned was due to OREO sales of $3.0 million during the nine months ended September 30, 2017 partially offset by $1.8 million in transfers from the loan portfolio.

57


We expect that OREO will generally continue to decrease in the future as there will be fewer transfers from the acquired loan portfolio combined with reductions from disposition activity. However, OREO may increase in future periods as a result of future business combinations or changes in economic factors that impact borrowers’ repayment abilities.
Bank-owned Life Insurance
BOLI policies are held in order to insure the key officers and employees of the Bank. Policies are recorded at the cash surrender value adjusted for other charges or other amounts due that are probable at settlement, if applicable.
The following table summarizes the changes in the cash surrender value of BOLI for the periods presented:
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(Dollars in thousands)
Balance at beginning of period
 
$
198,250

 
$
170,817

 
$
198,438

 
$
168,246

Net gain in cash surrender value
 
1,422

 
1,288

 
4,250

 
3,859

Mortality-related reduction in cash surrender value
 

 

 
(3,016
)
 

Balance at end of period
 
$
199,672

 
$
172,105

 
$
199,672

 
$
172,105

The company recognized $1.4 million and $1.3 million of BOLI income for the three months ended September 30, 2017 and 2016, resulting in a pre-tax yield of 2.88% and 3.01%, respectively. The company recognized $4.3 million and $3.9 million of BOLI income for the nine months ended September 30, 2017 and 2016, resulting in a pre-tax yield of 2.91% and 3.02%, respectively. The total death benefit of the BOLI policies at September 30, 2017 and December 31, 2016 totaled $587.4 million and $591.9 million, respectively.
Deposits
We expect deposits to be our primary funding source in the future as we continue to optimize our deposit mix by continuing to shift our deposit composition from higher cost time deposits to lower cost core deposits.
The following table shows the deposit mix as of the periods presented:
 
 
September 30, 2017
 
December 31, 2016
 
 
Amount
 
Percent of
Total
 
Amount
 
Percent of
Total
 
 
(Dollars in thousands)
Noninterest-bearing demand deposits
 
$
1,242,562

 
15.3
%
 
$
905,905

 
12.4
%
Interest-bearing demand deposits
 
1,232,116

 
15.2
%
 
1,004,452

 
13.7
%
Interest-bearing NOW accounts
 
368,796

 
4.6
%
 
398,823

 
5.5
%
Savings and money market accounts
 
2,885,173

 
35.6
%
 
2,780,697

 
38.1
%
Time deposits
 
2,377,446

 
29.3
%
 
2,215,794

 
30.3
%
Total deposits
 
$
8,106,093

 
100.0
%
 
$
7,305,671

 
100.0
%
Total deposits at September 30, 2017 were $8.11 billion, an increase of $800.4 million, or 11.0%, from December 31, 2016. The increase in deposits consisted of a $638.8 million increase in core deposits and a $161.7 million increase in time deposits. Core deposits include demand deposit, NOW accounts, savings and money market accounts and represent 70.7% of total deposits at September 30, 2017, an increase from 69.7% at December 31, 2016.
The increase in core deposits was primarily due to growth in noninterest-bearing demand deposits and savings and money market accounts due to retail marketing efforts and commercial relationship growth. The average rate paid on deposits for the three months ended September 30, 2017 was 0.88%. This represents an increase of 16 basis points as compared to the average rate paid on deposits of 0.72% for the three months ended September 30, 2016. The average rate paid on deposits for the nine months ended September 30, 2017 was 0.82%. This represents an increase of 13 basis points as compared to the average rate paid on deposits of 0.69% for the nine months ended September 30, 2016.

58


The following table shows the remaining maturity of time deposits of $100,000 and greater as of the period presented:
 
September 30, 2017
 
(Dollars in thousands)
Time deposits $100,000 or greater with remaining maturity of:
 
Three months or less
$
235,476

After three months through six months
300,755

After six months through twelve months
522,938

After twelve months
803,861

Total
$
1,863,030

Borrowings
In addition to deposits, we utilize advances from the FHLB and other borrowings, such as securities sold under repurchase agreements, as a supplementary funding source to finance our operations. FHLB advances are secured by stock, qualifying first residential mortgages, commercial real estate loans, home equity loans and investment securities.
Total borrowings consisted of the following as of the periods presented:
 
 
September 30, 2017
 
December 31, 2016
 
 
(Dollars in thousands)
FHLB advances
 
$
788,000

 
$
592,250

Securities sold under repurchase agreements
 
57,976

 
131,621

Retail repurchase agreements
 
28,246

 
26,386

Total contractual outstanding
 
874,222

 
750,257

Fair value adjustment
 

 
846

Total borrowings
 
$
874,222

 
$
751,103

At September 30, 2017, total borrowings were $874.2 million, an increase of $123.1 million, or 16.4%, from $751.1 million at December 31, 2016. The increase in total borrowings was primarily driven by the $195.8 million increase in FHLB advances partially offset by a decrease in securities sold under repurchase agreements of $73.6 million. The increase in FHLB advances was due to the fluctuations of public fund deposits combined with the overall growth in the balance sheet.
Short-term borrowings consist of debt with maturities of one year or less and the current portion of long-term debt. The following table is a summary of short-term borrowings for the periods presented:
 
 
As of/For the Three Months Ended September 30,
 
As of/For the Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(Dollars in thousands)
Short-Term FHLB advances:
 
 
 
 
 
 
 
 
Maximum outstanding at any month-end during the period
 
$
475,000

 
$
346,250

 
$
635,300

 
$
723,250

Balance outstanding at end of period
 
238,000

 
150,000

 
238,000

 
150,000

Average outstanding during the period
 
392,546

 
275,519

 
440,400

 
491,485

Average interest rate during the period
 
1.17
%
 
0.69
%
 
0.99
%
 
0.63
%
Average interest rate at the end of the period
 
1.16
%
 
0.69
%
 
1.16
%
 
0.69
%

59


Stockholders’ Equity
The following table summarizes the changes in our stockholders’ equity for the periods indicated:
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2017
 
2016
 
2017
 
2016
 
 
(Dollars in thousands)
Balance at beginning of period
 
$
1,117,278

 
$
923,172

 
$
982,441

 
$
876,109

Net income
 
32,160

 
26,064

 
106,230

 
72,020

Stock-based compensation and warrant expense
 
2,214

 
1,666

 
5,970

 
3,904

Treasury stock purchases
 

 
(3,474
)
 

 
(23,738
)
Stock issued in connection with equity awards and warrants
 
5,901

 
7,311

 
43,223

 
12,200

Other
 
(13
)
 
(24
)
 
(43
)
 
(39
)
Other comprehensive income
 
(1,467
)
 
11,370

 
18,252

 
25,629

Balance at end of period
 
$
1,156,073

 
$
966,085

 
$
1,156,073

 
$
966,085

For the three months ended September 30, 2017 the Company reported net income of $32.2 million, an increase of $6.1 million, compared to a net income of $26.1 million for the three months ended September 30, 2016. The Company’s results of operations for the period ended September 30, 2017 produced an annualized return on average assets of 1.28% and an annualized return on average common stockholders’ equity of 11.21% compared to prior year ratios of 1.25% and 10.96%, respectively.
For the nine months ended September 30, 2017 the Company reported net income of $106.2 million, an increase of $34.2 million, compared to a net income of $72.0 million for the nine months ended September 30, 2016. The Company’s results of operations for the period ended September 30, 2017 produced an annualized return on average assets of 1.48% and an annualized return on average common stockholders’ equity of 13.15% compared to prior year ratios of 1.21% and 10.56%, respectively.
Stockholders’ equity totaled $1.16 billion as of September 30, 2017, an increase of $173.6 million from $982.4 million as of December 31, 2016, primarily driven by net income of $106.2 million, exercises of stock options and warrants of $43.2 million and other comprehensive income of $18.3 million.
Warrants
The following table presents the activity during the nine months ended September 30, 2017 related to the Amended 2009 Warrants:
 
 
Amended 2009 Warrants
 
 
Options
 
Weighted
Average
Exercise
Price
Outstanding at January 1, 2017
 
2,685,927

 
$
26.48

Granted
 

 

Exercised
 
(807,475
)
 
25.97

Forfeited
 

 

Expired
 

 

Outstanding at September 30, 2017
 
1,878,452

 
$
26.70

Exercisable at September 30, 2017
 
1,878,452

 
$
26.70

Vested at September 30, 2017
 
1,878,452

 
$
26.70

Vested and expected to vest at September 30, 2017
 
1,878,452

 
$
26.70



60


Capital Resources
Our Company and Bank are subject to regulatory capital adequacy requirements promulgated by federal bank regulatory agencies. Failure by our Company or Bank to meet minimum capital requirements could result in certain mandatory and discretionary actions by regulators that could have a material adverse effect on our consolidated financial statements. The Federal Reserve establishes capital requirements for our Company and the OCC has similar requirements for our Bank. The capital planning process and position is monitored by the Enterprise Risk Committee.
Information presented for September 30, 2017, reflects the Basel III capital requirements that became effective January 1, 2015 for both our Company and Bank. Under these capital requirements and the regulatory framework for prompt corrective action, our Company and Bank must meet specific capital guidelines that involve quantitative measures of our Company and Bank’s assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. Our Company’s and Bank’s capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings and other factors.
Quantitative measures established by regulation require our Company and Bank to maintain certain minimum capital amounts and ratios. Federal bank regulators require our Company and Bank to maintain minimum ratios of core capital to adjusted average assets of 4.0%, common equity tier 1 capital to risk-weighted assets of 4.5%, tier 1 capital to risk-weighted assets of 6.0% and total risk-based capital to risk-weighted assets of 8.0%. Beginning January 1, 2016, Basel III implemented a capital conservation buffer above the minimum risk-based capital requirements in order to avoid certain limitations on capital distributions, stock repurchases and discretionary bonus payments to executive officers. The capital conservation buffer is exclusively composed of common equity tier 1 capital. The capital conservation buffer increases 0.625% annually, beginning January 1, 2016, with the last adjustment occurring in 2019.
The Company and Bank’s regulatory capital ratios, excluding the impact of the capital conservation buffer, are as follows:
 
 
 
 
 
 
Minimum Capital Requirement
 
Well Capitalized Requirement
September 30, 2017
 
Actual
 
 
(Dollars in thousands)
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
Company
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio
 
$
1,047,265

 
10.62
%
 
$
394,374

 
4.0
%
 
$
492,967

 
5.0
%
Common equity tier 1 capital ratio
 
1,047,265

 
12.16
%
 
387,404

 
4.5
%
 
559,584

 
6.5
%
Tier 1 risk-based capital ratio
 
1,047,265

 
12.16
%
 
516,539

 
6.0
%
 
688,718

 
8.0
%
Total risk-based capital ratio
 
1,094,592

 
12.71
%
 
688,718

 
8.0
%
 
860,898

 
10.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio
 
$
908,141

 
9.38
%
 
$
387,168

 
4.0
%
 
$
483,960

 
5.0
%
Common equity tier 1 capital ratio
 
908,141

 
10.83
%
 
377,495

 
4.5
%
 
545,270

 
6.5
%
Tier 1 risk-based capital ratio
 
908,141

 
10.83
%
 
503,326

 
6.0
%
 
671,102

 
8.0
%
Total risk-based capital ratio
 
953,436

 
11.37
%
 
671,102

 
8.0
%
 
838,877

 
10.0
%

61



 
 
 
 
 
 
Minimum Capital Requirement
 
Well Capitalized Requirement
December 31, 2016
 
Actual
 
 
(Dollars in thousands)
 
Amount
 
Ratio
 
Amount
 
Ratio
 
Amount
 
Ratio
Company
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio
 
$
891,584

 
10.29
%
 
$
346,518

 
4.0
%
 
$
433,148

 
5.0
%
Common equity tier 1 capital ratio
 
891,584

 
11.93
%
 
336,328

 
4.5
%
 
485,807

 
6.5
%
Tier 1 risk-based capital ratio
 
891,584

 
11.93
%
 
448,437

 
6.0
%
 
597,916

 
8.0
%
Total risk-based capital ratio
 
930,821

 
12.45
%
 
597,916

 
8.0
%
 
747,395

 
10.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank
 
 
 
 
 
 
 
 
 
 
 
 
Tier 1 leverage ratio
 
$
795,207

 
9.33
%
 
$
340,856

 
4.0
%
 
$
426,070

 
5.0
%
Common equity tier 1 capital ratio
 
795,207

 
10.87
%
 
329,194

 
4.5
%
 
475,503

 
6.5
%
Tier 1 risk-based capital ratio
 
795,207

 
10.87
%
 
438,926

 
6.0
%
 
585,234

 
8.0
%
Total risk-based capital ratio
 
834,679

 
11.41
%
 
585,234

 
8.0
%
 
731,543

 
10.0
%
At September 30, 2017, our Company and Bank met all the capital adequacy requirements to which they were subject. At September 30, 2017, the Company and Bank were “well capitalized” under the regulatory framework for prompt corrective action. To be “well capitalized,” our Company and Bank must maintain minimum leverage, common equity tier 1 risk-based, tier 1 risk-based and total risk-based capital ratios of at least 5.0%, 6.5%, 8.0% and 10.0%, respectively. Management believes that no conditions or events have occurred since September 30, 2017 that would materially adversely change the Company’s or Bank’s capital classifications. From time to time, we may need to raise additional capital to support our Company’s and Bank’s further growth and to maintain their “well capitalized” status.
The Bank and, with respect to certain provisions, the Company, is also subject to an Order of the FDIC, dated January 22, 2010 (the "Order"), issued in connection with the FDIC’s approval of the Bank’s application for federal deposit insurance. The Order requires, among other things, that the Bank, the Company, our founders and certain of our stockholders comply with all applicable provisions of the FDIC's Statement of Policy on Qualifications for Failed Bank Acquisitions ("SOP") and that the Bank maintain capital levels sufficient to be well capitalized under regulatory standards during the remaining period of ownership of the investors (as defined in the Order) subject to the SOP. As of September 30, 2017 and December 31, 2016, we believe the Company and Bank both had capital levels that exceeded the regulatory guidelines for a “well capitalized” institution.
Liquidity
Liquidity represents the Company’s ability to meet financial commitments through the maturity and sale of existing assets or availability of additional funds. Liquidity risk results from the mismatching of asset and liability cash flows. The Bank’s liquidity needs are primarily met by its cash and securities position, growth in deposits, cash flow from amortizing investment and loan portfolios and borrowings from the FHLB. For additional information regarding our operating, investing, and financing cash flows, see “Consolidated Financial Statements—Consolidated Statements of Cash Flows.”
The Bank has access to additional borrowings through secured FHLB and FRB advances, unsecured borrowing lines from correspondent banks and repurchase agreements. At September 30, 2017, the Company had additional capacity to borrow from the FHLB and FRB of $1.37 billion and $34.5 million, respectively. Also, at September 30, 2017, the Company has unused credit lines with financial institutions of $515.0 million.
We believe the Bank’s cash and liquidity resources generated by operations and deposit growth will be sufficient to satisfy the Bank’s future funding requirements. The Bank’s ongoing liquidity position is monitored by the Asset Liability Committee (“ALCO”) and the Enterprise Risk Committee.

62


As a holding company, we are a corporation separate and apart from our subsidiary, the Bank, and therefore we provide for our own liquidity. Our main sources of funding include equity capital raised in our offerings of equity securities and dividends paid by the Bank, when applicable, and access to capital markets. We believe these sources will be sufficient to fund our capital needs for the foreseeable future. There are regulatory limitations that affect the ability of the Bank to pay dividends to us. See “Dividend Policy” and “Supervision and Regulation—Regulatory Limits on Dividends and Distributions” in our Annual Report on Form 10-K for the year ended December 31, 2016 previously filed with the SEC. Management believes that such limitations will not impact our ability to meet our ongoing short-term cash obligations.
On April 27, 2015, the Company approved a stock repurchase program (subsequently modified) under which the Company is authorized to acquire up to an aggregate of $70 million of its Class A Common Stock. Repurchases under the program may be made through open market or privately negotiated transactions at times and in such amounts as management deems appropriate, subject to market conditions, regulatory requirements and other factors. The program does not obligate the Company to repurchase any particular amount of common stock, and may be suspended or discontinued at any time without notice. Shares repurchased under the program will be made using the Company’s own cash resources and are expected to be held as treasury shares. As of September 30, 2017, the Company has repurchased $58.7 million of its Class A Common Stock under the stock repurchase program.
Off Balance Sheet Arrangements
In the normal course of business, we enter into various transactions, which, in accordance with GAAP, are not included in our consolidated balance sheets. We enter into these transactions to meet the financing needs of our customers. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized on the Bank’s consolidated balance sheets. We have limited off-balance sheet arrangements that have not had or are not reasonably likely to have a current or future material effect on our financial condition, revenues, and expenses, results of operations, liquidity, capital expenditures or capital resources.
We enter into contractual loan commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Since a portion of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Substantially all of our commitments to extend credit are contingent upon customers maintaining specific credit standards until the time of loan funding. We decrease our exposure to loss under these commitments by subjecting them to credit approval and monitoring procedures. We assess the credit risk associated with certain commitments to extend credit and establish a liability for probable credit losses. Our reserve for unfunded commitments totaled $1.0 million and $1.6 million as of September 30, 2017 and December 31, 2016, respectively.
Standby letters of credit are written conditional commitments issued by us to guarantee the performance of a customer to a third party. In the event the customer does not perform in accordance with the terms of the agreement with the third party, we would be required to fund the commitment. The maximum potential amount of future payments we could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, we would be entitled to seek recovery from the customer. Our policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.
The following table summarizes commitments as of the dates presented:
 
 
September 30, 2017
 
December 31, 2016
 
 
(Dollars in thousands)
Commitments to fund loans
 
$
828,109

 
$
724,380

Unused lines of credit
 
542,677

 
410,068

Commercial and standby letters of credit
 
39,297

 
26,200

Total
 
$
1,410,083

 
$
1,160,648

Management believes that we have adequate liquidity to meet all known contractual obligations and unfunded commitments, including loan commitments over the next twelve months.

63


Non-GAAP Financial Measures
The Company views certain non-operating items, including but not limited to merger related and restructuring charges, gain/(loss) on investment securities and their corresponding tax effect, as adjustments to net income. Non-operating adjustments for the third quarter of 2017 include $51 thousand of severance expense, $125 thousand of other operating expense and $690 thousand gain on investment securities.
The following reconciliation provides a more detailed analysis of this non-GAAP financial measure:
FCB Financial Holdings, Inc.
Reconciliation of Non-GAAP Financial Measures - Adjusted Net Income
(Unaudited)
 
 
Three Months Ended
 
 
September 30, 2017
 
June 30, 2017
 
March 31, 2017
 
December 31, 2016
 
September 30, 2016
 
 
(Dollars in thousands)
Net Income
 
$
32,160

 
$
35,081

 
$
38,989

 
$
27,896

 
$
26,064

Pre-tax Adjustments
 
 
 
 
 
 
 
 
 
 
Noninterest income
 
 
 
 
 
 
 
 
 
 
Less: gain (loss) on investment securities
 
690

 
255

 
777

 
800

 
749

Noninterest expenses
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
51

 
223

 
56

 
132

 
72

Occupancy and equipment
 

 

 

 
43

 

Other operating expenses
 
125

 
21

 
12

 
66

 
7

Taxes
 
 
 
 
 
 
 
 
 
 
Tax effect of adjustments
 
2,541

 
(2,534
)
 
(9,147
)
 
(160
)
 
(10
)
Adjusted Net Income
 
$
34,187

 
$
32,536

 
$
29,133

 
$
27,177

 
$
25,384

 
 
 
 
 
 
 
 
 
 
 
Average assets
 
$
9,971,003

 
$
9,602,354

 
$
9,196,483

 
$
8,764,938

 
$
8,247,690

ROA
 
1.28
%
 
1.47
%
 
1.72
%
 
1.26
%
 
1.25
%
Adjusted ROA
 
1.36
%
 
1.36
%
 
1.28
%
 
1.23
%
 
1.22
%
Tangible book value per share is defined as total stockholders’ equity reduced by goodwill and other intangible assets divided by total common shares outstanding. This non-GAAP financial measure is important to investors interested in changes from period-to-period in book value per share exclusive of changes in intangible assets.

64


The following table reconciles this non-GAAP financial measurement of tangible book value per common share to the comparable GAAP financial measurement of book value per common share for the periods presented:
FCB Financial Holdings, Inc.
Reconciliation of Non-GAAP measures - Tangible Book Value Per Share
(Unaudited)
 
 
September 30, 2017
 
June 30, 2017
 
March 31, 2017
 
December 31, 2016
 
September 30, 2016
 
 
(Dollars in thousands, except share and per share data)
Total assets
 
$
10,229,332

 
$
9,901,392

 
$
9,533,222

 
$
9,090,134

 
$
8,531,152

Less:
 
 
 
 
 
 
 
 
 
 
Goodwill and other intangible assets
 
85,127

 
85,383

 
85,639

 
85,895

 
86,151

Tangible assets
 
$
10,144,205

 
$
9,816,009

 
$
9,447,583

 
$
9,004,239

 
$
8,445,001

Total stockholders’ equity
 
$
1,156,073

 
$
1,117,278

 
$
1,055,247

 
$
982,441

 
$
966,085

Less:
 
 
 
 
 
 
 
 
 
 
Goodwill and other intangible assets
 
85,127

 
85,383

 
85,639

 
85,895

 
86,151

Tangible stockholders’ equity
 
$
1,070,946

 
$
1,031,895

 
$
969,608

 
$
896,546

 
$
879,934

Shares outstanding
 
43,728,302

 
43,208,418

 
42,432,062

 
41,157,571

 
40,912,571

Tangible book value per share
 
$
24.49

 
$
23.88

 
$
22.85

 
$
21.78

 
$
21.51

Average assets
 
$
9,971,003

 
$
9,602,354

 
$
9,196,483

 
$
8,764,938

 
$
8,247,690

Average equity
 
$
1,137,834

 
$
1,086,554

 
$
1,014,839

 
$
974,544

 
$
943,168

Average goodwill and other intangible assets
 
$
85,257

 
$
85,511

 
$
85,766

 
$
86,029

 
$
86,276

Tangible average equity to tangible average assets
 
10.6
%
 
10.5
%
 
10.2
%
 
10.2
%
 
10.5
%
Tangible common equity ratio
 
10.6
%
 
10.5
%
 
10.3
%
 
10.0
%
 
10.4
%
Management believes these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP. Disclosure of these non-GAAP financial measures is relevant to understanding the capital position and performance of the Company and provides a meaningful base for comparability to other financial institutions. We acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP.
Item 3.        Quantitative and Qualitative Disclosure about Market Risk
As described in more detail in Part II, Item 7A of our Annual Report on Form 10-K for the year ended December 31, 2016, risk management involves the monitoring and evaluation of interest rate risk, liquidity risk, operational risk, compliance risk and strategic and/or reputation risk. The Company has not experienced any material change in these risks from December 31, 2016 to September 30, 2017. For additional disclosure of our market risks, see the Company’s Annual Report on Form 10-K for the year ended December 31, 2016 previously filed with the SEC.
Item 4.        Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, the Company has evaluated the effectiveness of its “disclosure controls and procedures” (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). Based upon this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective.

65


Internal Control over Financial Reporting
There was no change in the Company’s internal control over financial reporting that occurred during the Company’s last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

66


PART II.     OTHER INFORMATION
Item 1.        Legal Proceedings
The Company, from time to time, is involved as plaintiff or defendant in various legal actions arising in the normal course of business. While the ultimate outcome of any such proceedings cannot be predicted with certainty, it is the opinion of management, based upon advice of legal counsel, that no proceedings exist, either individually or in the aggregate, which, if determined adversely to the Company, would have a material effect on the Company’s consolidated balance sheet, statements of income or cash flows. See Note 12 “Commitments and Contingencies” in the “Notes to Consolidated Financial Statements.”
Item 1A.        Risk Factors
There have been no material changes in the risk factors disclosed by the Company in its Annual Report on Form 10-K for the year ended December 31, 2016 filed with the SEC.
Item 2.        Unregistered Sales of Equity Securities and Use of Proceeds
None
Item 3.        Defaults upon Senior Securities
Not applicable
Item 4.        Mine Safety Disclosures
Not applicable
Item 5.        Other Information
None
Item 6.        Exhibits
  
 
 
  
 
 
  
 
 
  
 
 
101.INS
  
XBRL Instance Document
 
 
101.SCH
  
XBRL Taxonomy Extension Schema
 
 
101.CAL
  
XBRL Taxonomy Extension Calculation Linkbase
 
 
101.LAB
  
XBRL Taxonomy Extension Label Linkbase
 
 
101.PRE
  
XBRL Taxonomy Extension Presentation Linkbase
 
 
101.DEF
  
XBRL Taxonomy Extension Definition Linkbase


67


Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
 
 
 
 
 
 
 
 
FCB Financial Holdings, Inc. (Registrant)
 
 
 
 
 
Date:
November 3, 2017
 
 
 
 
 
/s/ Kent S. Ellert
 
 
 
 
 
 
 
Kent S. Ellert
 
 
 
 
 
 
 
President and Chief Executive Officer
 
 
 
 
 
 
 
(Principal Executive Officer)
 
 
 
 
 
Date:
November 3, 2017
 
 
 
 
 
/s/ Jack Partagas
 
 
 
 
 
 
 
Jack Partagas
 
 
 
 
 
 
 
Senior Vice President and Chief Financial Officer
 
 
 
 
 
 
 
(Principal Financial Officer and Principal Accounting Officer)


68