10-Q 1 d693660d10q.htm 10-Q 10-Q
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark one)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2014

 

¨ 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 0-22759

 

 

BANK OF THE OZARKS, INC.

(Exact name of registrant as specified in its charter)

 

 

 

ARKANSAS   71-0556208
(State or other jurisdiction of   (I.R.S. Employer
incorporation or organization)   Identification Number)

 

17901 CHENAL PARKWAY, LITTLE ROCK, ARKANSAS   72223
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (501) 978-2265

 

 

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.    Yes  x    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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   x    Accelerated filer   ¨
Non-accelerated filer   ¨  (Do not check if a smaller reporting company)    Smaller reporting company   ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x

Indicate the number of shares outstanding of each of the registrant’s classes of common stock, as of the latest practical date.

 

Class

 

Outstanding at March 31, 2014

Common Stock, $0.01 par value per share   36,944,152

 

 

 


Table of Contents

BANK OF THE OZARKS, INC.

FORM 10-Q

March 31, 2014

INDEX

 

PART I.

  Financial Information   

Item 1.

  Financial Statements   
 

Consolidated Balance Sheets as of March 31, 2014 and 2013 and December 31, 2013

     1   
 

Consolidated Statements of Income for the Three Months Ended March 31, 2014 and 2013

     2   
 

Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2014 and 2013

     3   
 

Consolidated Statements of Stockholders’ Equity for the Three Months Ended March 31, 2014 and 2013

     4   
 

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2014 and 2013

     5   
 

Notes to Consolidated Financial Statements

     6   

Item 2.

  Management’s Discussion and Analysis of Financial Condition and Results of Operations      34   
  Selected and Supplemental Financial Data      74   

Item 3.

  Quantitative and Qualitative Disclosures About Market Risk      76   

Item 4.

  Controls and Procedures      77   

PART II.

  Other Information   

Item 1.

  Legal Proceedings      78   

Item 1A.

  Risk Factors      79   

Item 2.

  Unregistered Sales of Equity Securities and Use of Proceeds      79   

Item 3.

  Defaults Upon Senior Securities      79   

Item 4.

  Mine Safety Disclosures      79   

Item 5.

  Other Information      79   

Item 6.

  Exhibits      79   

Signature

     80   

Exhibit Index

     81   


Table of Contents

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

BANK OF THE OZARKS, INC.

CONSOLIDATED BALANCE SHEETS

 

     Unaudited        
     March 31,     December 31,  
     2014     2013     2013  
     (Dollars in thousands, except per share amounts)  
ASSETS       

Cash and due from banks

   $ 187,101      $ 160,699      $ 195,094   

Interest earning deposits

     1,250        1,876        881   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     188,351        162,575        195,975   

Investment securities - available for sale (“AFS”)

     687,661        487,648        669,384   

Loans and leases

     2,778,503        2,157,771        2,632,565   

Purchased loans not covered by Federal Deposit Insurance Corporation (“FDIC”) loss share agreements (“purchased non-covered loans”)

     488,533        38,071        372,723   

Loans covered by FDIC loss share agreements (“covered loans”)

     304,955        544,268        351,791   

Allowance for loan and lease losses

     (43,861     (38,422     (42,945
  

 

 

   

 

 

   

 

 

 

Net loans and leases

     3,528,130        2,701,688        3,314,134   

FDIC loss share receivable

     57,782        132,699        71,854   

Premises and equipment, net

     254,973        227,458        245,472   

Foreclosed assets not covered by FDIC loss share agreements

     17,076        11,290        11,851   

Foreclosed assets covered by FDIC loss share agreements

     43,793        51,040        37,960   

Accrued interest receivable

     15,486        12,785        14,359   

Bank owned life insurance (“BOLI”)

     144,601        124,928        143,473   

Intangible assets, net

     20,993        11,258        19,158   

Other, net

     70,047        28,449        63,448   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 5,028,893      $ 3,951,818      $ 4,787,068   
  

 

 

   

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY       

Deposits:

      

Demand non-interest bearing

   $ 886,341      $ 588,841      $ 746,320   

Savings and interest bearing transaction

     2,199,545        1,653,886        2,073,497   

Time

     830,318        748,345        897,210   
  

 

 

   

 

 

   

 

 

 

Total deposits

     3,916,204        2,991,072        3,717,027   

Repurchase agreements with customers

     51,140        30,714        53,103   

Other borrowings

     280,885        280,756        280,895   

Subordinated debentures

     64,950        64,950        64,950   

FDIC clawback payable

     26,202        25,384        25,897   

Accrued interest payable and other liabilities

     32,842        31,810        16,768   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     4,372,223        3,424,686        4,158,640   
  

 

 

   

 

 

   

 

 

 

Commitments and contingencies

      

Stockholders’ equity:

      

Preferred stock; $0.01 par value; 1,000,000 shares authorized; no shares outstanding at March 31, 2014 and 2013 or at December 31, 2013

     0        0        0   

Common stock; $0.01 par value; 50,000,000 shares authorized; 36,944,152, 35,366,824 and 36,855,852 shares issued and outstanding at March 31, 2014, March 31, 2013 and December 31, 2013, respectively

     369        354        369   

Additional paid-in capital

     147,584        76,102        143,385   

Retained earnings

     502,044        438,194        484,876   

Accumulated other comprehensive income (loss)

     3,211        9,029        (3,672
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity before noncontrolling interest

     653,208        523,679        624,958   

Noncontrolling interest

     3,462        3,453        3,470   
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     656,670        527,132        628,428   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 5,028,893      $ 3,951,818      $ 4,787,068   
  

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

1


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF INCOME

Unaudited

 

     Three Months Ended  
     March 31,  
     2014     2013  
     (Dollars in thousands, except per share amounts)  

Interest income:

    

Loans and leases

   $ 33,412      $ 29,880   

Purchased non-covered loans

     7,480        989   

Covered loans

     9,405        12,864   

Investment securities:

    

Taxable

     2,360        1,285   

Tax-exempt

     4,397        3,744   

Deposits with banks and federal funds sold

     3        7   
  

 

 

   

 

 

 

Total interest income

     57,057        48,769   
  

 

 

   

 

 

 

Interest expense:

    

Deposits

     1,581        1,546   

Repurchase agreements with customers

     12        7   

Other borrowings

     2,655        2,649   

Subordinated debentures

     413        428   
  

 

 

   

 

 

 

Total interest expense

     4,661        4,630   
  

 

 

   

 

 

 

Net interest income

     52,396        44,139   

Provision for loan and lease losses

     (1,304     (2,728
  

 

 

   

 

 

 

Net interest income after provision for loan and lease losses

     51,092        41,411   
  

 

 

   

 

 

 

Non-interest income:

    

Service charges on deposit accounts

     5,639        4,722   

Mortgage lending income

     954        1,741   

Trust income

     1,316        883   

BOLI income

     1,130        1,083   

Accretion of FDIC loss share receivable, net of amortization of FDIC clawback payable

     692        2,392   

Other income from loss share and purchased non-covered loans, net

     3,311        2,155   

Net gains on investment securities

     5        156   

Gains on sales of other assets

     974        1,974   

Gain on merger and acquisition transaction

     4,667        0   

Other

     1,672        1,251   
  

 

 

   

 

 

 

Total non-interest income

     20,360        16,357   
  

 

 

   

 

 

 

Non-interest expense:

    

Salaries and employee benefits

     17,689        15,694   

Net occupancy and equipment

     5,044        4,514   

Other operating expenses

     14,721        9,023   
  

 

 

   

 

 

 

Total non-interest expense

     37,454        29,231   
  

 

 

   

 

 

 

Income before taxes

     33,998        28,537   

Provision for income taxes

     8,730        8,526   
  

 

 

   

 

 

 

Net income

     25,268        20,011   

Earnings attributable to noncontrolling interest

     8        (11
  

 

 

   

 

 

 

Net income available to common stockholders

   $ 25,276      $ 20,000   
  

 

 

   

 

 

 

Basic earnings per common share

   $ 0.68      $ 0.57   
  

 

 

   

 

 

 

Diluted earnings per common share

   $ 0.68      $ 0.56   
  

 

 

   

 

 

 

Dividends declared per common share

   $ 0.22      $ 0.15   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

2


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Unaudited

 

     Three Months Ended  
     March 31,  
     2014     2013  
     (Dollars in thousands)  

Net income

   $ 25,268      $ 20,011   

Other comprehensive income (loss):

    

Unrealized gains and losses on investment securities AFS

     11,330        (2,729

Tax effect of unrealized gains and losses on investment securities AFS

     (4,444     1,069   

Reclassification of gains and losses on investment securities AFS included in net income

     (5     (156

Tax effect of reclassification of gains and losses on investment securities AFS included in net income

     2        62   
  

 

 

   

 

 

 

Total other comprehensive income (loss)

     6,883        (1,754
  

 

 

   

 

 

 

Total comprehensive income

   $ 32,151      $ 18,257   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

3


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

Unaudited

 

     Common
Stock
     Additional
Paid-In

Capital
     Retained
Earnings
    Accumulated
Other
Comprehensive

Income (Loss)
    Non-
Controlling
Interest
    Total  
     (Dollars in thousands)  

Balances – January 1, 2013

   $ 353       $ 73,043       $ 423,485      $ 10,783      $ 3,442      $ 511,106   

Net income

     0         0         20,011        0        0        20,011   

Earnings attributable to noncontrolling interest

     0         0         (11     0        11        0   

Total other comprehensive income (loss)

     0         0         0        (1,754     0        (1,754

Common stock dividends

     0         0         (5,291     0        0        (5,291

Issuance of 95,100 shares of common stock for exercise of stock options

     1         1,367         0        0        0        1,368   

Excess tax benefit on exercise and forfeiture of stock options

     0         700         0        0        0        700   

Stock-based compensation expense

     0         992         0        0        0        992   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balances – March 31, 2013

   $ 354       $ 76,102       $ 438,194      $ 9,029      $ 3,453      $ 527,132   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balances – January 1, 2014

   $ 369       $ 143,385       $ 484,876      $ (3,672   $ 3,470      $ 628,428   

Net income

     0         0         25,268        0        0        25,268   

Earnings attributable to noncontrolling interest

     0         0         8        0        (8     0   

Total other comprehensive income (loss)

     0         0         0        6,883        0        6,883   

Common stock dividends

     0         0         (8,108     0        0        (8,108

Issuance of 88,300 shares of common stock for exercise of stock options

     0         1,505         0        0        0        1,505   

Excess tax benefit on exercise and forfeiture of stock options

     0         1,323         0        0        0        1,323   

Stock-based compensation expense

     0         1,371         0        0        0        1,371   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Balances – March 31, 2014

   $ 369       $ 147,584       $ 502,044      $ 3,211      $ 3,462      $ 656,670   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements

 

4


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited

 

     Three Months Ended  
     March 31,  
     2014     2013  
     (Dollars in thousands)  

Cash flows from operating activities:

    

Net income

   $ 25,268      $ 20,011   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation

     1,855        1,891   

Amortization

     813        568   

Earnings attributable to noncontrolling interest

     8        (11

Provision for loan and lease losses

     1,304        2,728   

Provision for losses on foreclosed assets

     64        121   

Net amortization of investment securities AFS

     111        106   

Net gains on investment securities AFS

     (5     (156

Originations of mortgage loans held for sale

     (38,748     (59,880

Proceeds from sales of mortgage loans held for sale

     38,535        76,103   

Accretion of covered loans

     (9,405     (12,864

Accretion of purchased non-covered loans

     (7,480     (989

Accretion of FDIC loss share receivable, net of amortization of FDIC clawback payable

     (692     (2,392

Gains on sales of other assets

     (974     (1,974

Gain on merger and acquisition transaction

     (4,667     0   

Deferred income tax (benefit) expense

     (242     67   

Increase in cash surrender value of BOLI

     (1,130     (1,083

Excess tax benefit on exercise and forfeiture of stock options

     (1,323     (700

Stock-based compensation expense

     1,371        992   

Changes in assets and liabilities:

    

Accrued interest receivable

     (813     416   

Other assets, net

     (285     1,017   

Accrued interest payable and other liabilities

     14,631        7,374   
  

 

 

   

 

 

 

Net cash provided by operating activities

     18,196        31,345   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Proceeds from sales of investment securities AFS

     1,224        999   

Proceeds from maturities/calls/paydowns of investment securities AFS

     13,279        39,540   

Purchases of investment securities AFS

     (18,349     (38,249

Net advances on loans and leases, excluding covered loans and purchased non-covered loans

     (148,100     (60,050

Payments received on purchased non-covered loans

     46,846        4,451   

Payments received on covered loans

     39,843        48,633   

Payments received from FDIC under loss share agreements

     10,610        22,565   

Other net decreases in covered assets and FDIC loss share receivable

     5,423        8,322   

Purchases of premises and equipment

     (3,433     (4,121

Proceeds from sales of other assets

     11,313        13,294   

Cash invested in unconsolidated investments

     (881     (72

Net cash received in merger and acquisition transaction

     80,656        0   
  

 

 

   

 

 

 

Net cash provided by investing activities

     38,431        35,312   
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Net decrease in deposits

     (56,742     (109,983

Net repayments of other borrowings

     (266     (7

Net (decrease) increase in repurchase agreements with customers

     (1,963     1,164   

Proceeds from exercise of stock options

     1,505        1,368   

Excess tax benefit on exercise and forfeiture of stock options

     1,323        700   

Cash dividends paid on common stock

     (8,108     (5,291
  

 

 

   

 

 

 

Net cash used by financing activities

     (64,251     (112,049
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (7,624     (45,392

Cash and cash equivalents – beginning of period

     195,975        207,967   
  

 

 

   

 

 

 

Cash and cash equivalents – end of period

   $ 188,351      $ 162,575   
  

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

5


Table of Contents

BANK OF THE OZARKS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Unaudited

1. Organization and Principles of Consolidation

Bank of the Ozarks, Inc. (the “Company”) is a bank holding company headquartered in Little Rock, Arkansas, which operates under the rules and regulations of the Board of Governors of the Federal Reserve System. The Company owns a wholly-owned state chartered bank subsidiary – Bank of the Ozarks (the “Bank”), four 100%-owned finance subsidiary business trusts – Ozark Capital Statutory Trust II (“Ozark II”), Ozark Capital Statutory Trust III (“Ozark III”), Ozark Capital Statutory Trust IV (“Ozark IV”) and Ozark Capital Statutory Trust V (“Ozark V”) (collectively, the “Trusts”) and, indirectly through the Bank, a subsidiary engaged in the development of real estate, a subsidiary that owns private aircraft and various other entities that hold foreclosed assets or tax credits or engage in other activities. The Company and Bank are subject to the regulation of certain federal and state agencies and undergo periodic examinations by those regulatory authorities. The consolidated financial statements include the accounts of the Company, the Bank, the real estate subsidiary, the aircraft subsidiary and certain of those various other entities in accordance with accounting principles generally accepted in the United States (“GAAP”). Significant intercompany transactions and amounts have been eliminated in consolidation.

At March 31, 2014, the Company had 141 offices, including 66 in Arkansas, 28 in Georgia, 21 in Texas, 15 in North Carolina, five in Florida, three in Alabama, and one office each in South Carolina, New York and California.

2. Basis of Presentation

The accompanying consolidated financial statements have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) in Article 10 of Regulation S-X and in accordance with the instructions to Form 10-Q and GAAP for interim financial information. Certain information, accounting policies and footnote disclosures normally included in complete financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with such rules and regulations. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013.

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. In the opinion of management, all adjustments considered necessary, consisting of normal recurring items, have been included for a fair presentation of the accompanying consolidated financial statements. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the full year or future periods.

Certain reclassifications of prior period amounts have been made to conform with the current period presentation. These reclassifications had no impact on previously reported net income. Additionally, as provided for under GAAP, management has up to 12 months following the date of a business combination transaction to finalize the fair values of acquired assets and assumed liabilities. Once management has finalized the fair values of acquired assets and assumed liabilities within this 12-month period, management considers such values to be the day 1 fair values (“Day 1 Fair Values”).

3. Acquisitions

Bancshares, Inc.

On March 5, 2014, the Company completed its acquisition of Bancshares, Inc. (“Bancshares”) of Houston, Texas and OMNIBANK, N.A., its wholly-owned bank subsidiary for an aggregate of $21.5 million in cash. The acquisition of Bancshares expanded the Company’s service area in South Texas by adding three offices in Houston and one office each in Austin, Cedar Park, Lockhart, and San Antonio.

 

6


Table of Contents

The following table provides a summary of the assets acquired and liabilities assumed as recorded by Bancshares, the fair value adjustments necessary to adjust those acquired assets and assumed liabilities to estimated fair value, and the resultant fair values of those assets and liabilities as recorded by the Company. As provided for under GAAP, management has up to 12 months following the date of acquisition to finalize the fair values of the acquired assets and assumed liabilities. The fair value adjustments and the resultant fair values shown in the following table continue to be evaluated by management and may be subject to further adjustment.

 

     March 5, 2014  
     As Recorded by
Bancshares
    Fair Value
Adjustments
    As Recorded
by the
Company
 
     (Dollars in thousands)  

Assets acquired:

    

Cash and due from banks

   $ 102,156      $ 0      $ 102,156   

Investment securities

     1,860        (1 )a      1,859   

Loans and leases

     165,939        (10,764 )b      155,175   

Allowance for loan losses

     (5,280     5,280  b      0   

Premises and equipment

     6,259        1,619  c      7,878   

Foreclosed assets

     7,634        (2,916 )d      4,718   

Accrued interest receivable and other assets

     608        (294 )e      314   

Core deposit intangible asset

     0        2,648  f      2,648   

Deferred income taxes

     7,110        1,881  g      8,991   
  

 

 

   

 

 

   

 

 

 

Total assets acquired

     286,286        (2,547     283,739   
  

 

 

   

 

 

   

 

 

 

Liabilities assumed:

      

Deposits

     255,798        121     255,919   

Accrued interest payable and other liabilities

     1,358        295     1,653   
  

 

 

   

 

 

   

 

 

 

Total liabilities assumed

     257,156        416        257,572   
  

 

 

   

 

 

   

 

 

 

Net assets acquired

   $ 29,130      $ (2,963     26,167   
  

 

 

   

 

 

   

Total cash consideration paid

         (21,500
      

 

 

 

Gain on acquisition

       $ 4,667   
      

 

 

 

Explanation of fair value adjustments

 

a- Adjustment reflects the fair value adjustment based on the Company’s pricing of the acquired investment securities portfolio.
b- Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired loan portfolio and to eliminate the recorded allowance for loan losses.
c- Adjustment reflects the fair value adjustment based on the Company’s evaluation of the premises and equipment acquired.
d- Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired foreclosed assets.
e- Adjustment reflects the fair value adjustment based on the Company’s evaluation of accrued interest receivable and other assets.
f- Adjustment reflects the fair value adjustment for the core deposit intangible asset recorded as a result of the acquisition.
g- This adjustment reflects the differences in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes. Management has determined that acquired net operating loss carryforwards are expected to be settled in future periods where the realization of such benefits would be subject to limitations under section 382 of the Internal Revenue Code (“section 382 limitations”). Accordingly, as of the date of acquisition, the Company had established a deferred tax valuation allowance of approximately $0.4 million to reflect its assessment that the realization of the benefits from the settlement of these acquired net operating losses is expected to be subject to section 382 limitations. To the extent that additional information becomes available, management may be required to adjust its estimates and assumptions regarding the realization of the benefits associated with these acquired net operating losses by adjusting this deferred tax valuation allowance.
h- Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired deposits.
i- Adjustment reflects the amount needed to adjust other liabilities to estimated fair value and to record certain liabilities directly attributable to the acquisition of Bancshares.

The Company’s consolidated results of operations include the operating results for Bancshares beginning March 6, 2014 through the end of the reporting period. Bancshares’ operating results contributed $1.0 million of net interest income and $5.1 million of net income, including the $4.7 million of tax-exempt bargain purchase gain, to the Company’s results of operations for the three months ended March 31, 2014.

The First National Bank of Shelby

On July 31, 2013, the Company completed the First National Bank of Shelby (“First National Bank”) acquisition whereby First National Bank merged with and into the Company’s wholly-owned bank subsidiary in a transaction valued at $68.5 million. The Company issued 1,257,385 shares of its common stock valued at $60.1 million, plus $8.4 million in cash in exchange for all outstanding shares of First National Bank common stock. The Company also acquired certain real property from parties related to First National Bank and on which certain First National Bank offices are located for $3.8 million in cash.

 

7


Table of Contents

The acquisition of First National Bank expanded the Company’s service area in North Carolina by adding 14 offices in Shelby, North Carolina and the surrounding communities. On September 24, 2013 the Company closed one of the acquired offices in Shelby, North Carolina.

The following table provides a summary of the assets acquired and liabilities assumed as recorded by First National Bank, the fair value adjustments necessary to adjust those acquired assets and assumed liabilities to estimated fair value, and the resultant fair values of those assets and liabilities as recorded by the Company. As provided for under GAAP, management has up to 12 months following the date of acquisition to finalize the fair values of the acquired assets and assumed liabilities. The fair value adjustments and the resultant fair values shown in the following table continue to be evaluated by management and may be subject to further adjustment.

 

     July 31, 2013  
     As Recorded by
First National
Bank
    Fair Value
Adjustments
    As Recorded
by the
Company
 
     (Dollars in thousands)  

Assets acquired:

    

Cash and due from banks

   $ 69,285      $ 0      $ 69,285   

Investment securities

     149,943        (599 )a      149,344   

Loans and leases

     432,250        (44,183 )b      388,067   

Allowance for loan losses

     (13,931     13,931  b      0   

Premises and equipment

     14,318        5,064  c      19,382   

Foreclosed assets

     3,073        (915 )d      2,158   

Accrued interest receivable

     1,234        (110 )e      1,124   

BOLI

     14,812        0        14,812   

Core deposit intangible asset

     0        10,136  f      10,136   

Deferred income taxes

     12,179        12,325  g      24,504   

Other

     4,277        (251 )e      4,026   
  

 

 

   

 

 

   

 

 

 

Total assets acquired

     687,440        (4,602     682,838   
  

 

 

   

 

 

   

 

 

 

Liabilities assumed:

      

Deposits

     595,668        4,950     600,618   

Repurchase agreements with customers

     6,405        0        6,405   

Accrued interest payable and other liabilities

     1,296        1,164     2,460   
  

 

 

   

 

 

   

 

 

 

Total liabilities assumed

     603,369        6,114        609,483   
  

 

 

   

 

 

   

 

 

 

Net assets acquired

   $ 84,071      $ (10,716     73,355   
  

 

 

   

 

 

   

 

 

 

Consideration paid:

      

Cash

         (12,215

Common stock

         (60,079
      

 

 

 

Total consideration paid

         (72,294
      

 

 

 

Gain on acquisition

       $ 1,061   
      

 

 

 

Explanation of fair value adjustments

 

a- Adjustment reflects the fair value adjustment based on the Company’s pricing of the acquired investment securities portfolio.
b- Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired loan portfolio and to eliminate the recorded allowance for loan losses.
c- Adjustment reflects the fair value adjustment based on the Company’s evaluation of the premises and equipment acquired.
d- Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired foreclosed assets.
e- Adjustment reflects the fair value adjustment based on the Company’s evaluation of accrued interest receivable and other assets.
f- Adjustment reflects the fair value adjustment for the core deposit intangible asset recorded as a result of the acquisition.
g- This adjustment reflects the differences in the carrying values of acquired assets and assumed liabilities for financial reporting purposes and their basis for federal income tax purposes. Management has determined that acquired net operating loss carryforwards and other acquired assets with built-in losses are expected to be settled or otherwise recovered in future periods where the realization of such benefits would be subject to section 382 limitations. Accordingly, as of the date of acquisition, the Company established a deferred tax valuation allowance of approximately $4.1 million to reflect its assessment that the realization of the benefits from the settlement or recovery of certain of these acquired assets and net operating losses is expected to be subject to section 382 limitations. To the extent that additional information becomes available, management may be required to adjust its estimates and assumptions regarding the realization of the benefits associated with these acquired assets by adjusting this deferred tax valuation allowance.
h- Adjustment reflects the fair value adjustment based on the Company’s evaluation of the acquired deposits.
i- Adjustment reflects the amount needed to adjust other liabilities to estimated fair value and to record certain liabilities directly attributable to the acquisition of First National Bank.

 

8


Table of Contents

Summit Bancorp, Inc.

On January 30, 2014, the Company entered into a definitive agreement and plan of merger (the “Summit Agreement”) with Summit Bancorp, Inc. (“Summit”), and its wholly-owned bank subsidiary Summit Bank, headquartered in Arkadelphia, Arkansas, whereby the Company will acquire all of the outstanding common stock of Summit in a transaction valued at approximately $216.0 million. Summit operates 24 branch locations in nine Arkansas counties. At December 31, 2013, Summit’s total assets were $1.2 billion which consisted primarily of $763 million of loans and $315 million of investment securities, its total deposits were $994 million, and its total stockholders’ equity was $135 million.

Under the terms of the Summit Agreement, each outstanding share of common stock of Summit will be converted, at the election of each Summit shareholder, into the right to receive shares of the Company’s common stock, plus cash in lieu of any fractional share, or the right to receive cash, all subject to certain conditions and potential adjustments, provided that at least 80% of the merger consideration paid to Summit shareholders will consist of shares of the Company’s common stock. The number of Company shares to be issued will be determined based on Summit shareholder elections and the Company’s 10-day average closing stock price as of the fifth business day prior to the closing date, subject to a minimum price of $43.58 per share and a maximum price of $72.63 per share. Completion of the transaction is subject to certain closing conditions. This acquisition is expected to close on or about May 16, 2014.

4. Earnings Per Common Share (“EPS”)

Basic EPS is computed by dividing reported earnings available to common stockholders by the weighted-average number of common shares outstanding. Diluted EPS is computed by dividing reported earnings available to common stockholders by the weighted-average number of common shares outstanding after consideration of the dilutive effect, if any, of the Company’s outstanding common stock options using the treasury stock method. No options to purchase shares of the Company’s common stock for the three months ended March 31, 2014 were excluded from the diluted EPS calculation as all options were dilutive. Options to purchase 254,550 shares of the Company’s common stock for the three months ended March 31, 2013 were excluded from the diluted EPS calculations as inclusion would have been anti-dilutive.

The following table presents the computation of basic and diluted EPS for the periods indicated.

 

     Three Months Ended  
     March 31,  
     2014      2013  
     (In thousands, except per
share amounts)
 

Numerator:

     

Distributed earnings allocated to common stock

   $ 8,108       $ 5,291   

Undistributed earnings allocated to common stock

     17,168         14,709   
  

 

 

    

 

 

 

Net earnings allocated to common stock

   $ 25,276       $ 20,000   
  

 

 

    

 

 

 

Denominator:

     

Denominator for basic EPS – weighted-average common shares

     36,901         35,322   

Effect of dilutive securities – stock options

     346         309   
  

 

 

    

 

 

 

Denominator for diluted EPS – weighted-average common shares and assumed conversions

     37,247         35,631   
  

 

 

    

 

 

 

Basic EPS

   $ 0.68       $ 0.57   
  

 

 

    

 

 

 

Diluted EPS

   $ 0.68       $ 0.56   
  

 

 

    

 

 

 

5. Investment Securities

At March 31, 2014 and 2013 and at December 31, 2013, the Company classified all of its investment securities portfolio as AFS. Accordingly, its investment securities are stated at estimated fair value in the consolidated financial statements with unrealized gains and losses, net of related income tax, reported as a separate component of stockholders’ equity and included in accumulated other comprehensive income (loss).

 

9


Table of Contents

The following table presents the amortized cost and estimated fair value of investment securities AFS as of the dates indicated. The Company’s holdings of “other equity securities” include Federal Home Loan Bank of Dallas (“FHLB – Dallas”) and First National Banker’s Bankshares, Inc. (“FNBB”) shares, which do not have readily determinable fair values and are carried at cost.

 

     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
    Estimated
Fair Value
 
     (Dollars in thousands)  

March 31, 2014:

          

Obligations of state and political subdivisions

   $ 447,368       $ 10,010       $ (4,630   $ 452,748   

U.S. Government agency securities

     219,836         3,526         (3,622     219,740   

Corporate obligations

     686         0         0        686   

Other equity securities

     14,487         0         0        14,487   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 682,377       $ 13,536       $ (8,252   $ 687,661   
  

 

 

    

 

 

    

 

 

   

 

 

 

December 31, 2013:

          

Obligations of state and political subdivisions

   $ 438,390       $ 6,230       $ (8,631   $ 435,989   

U.S. Government agency securities

     222,510         2,352         (5,993     218,869   

Corporate obligations

     716         0         0        716   

Other equity securities

     13,810         0         0        13,810   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 675,426       $ 8,582       $ (14,624   $ 669,384   
  

 

 

    

 

 

    

 

 

   

 

 

 

March 31, 2013:

          

Obligations of state and political subdivisions

   $ 366,753       $ 14,441       $ (958   $ 380,236   

U.S. Government agency securities

     91,589         1,488         (114     92,963   

Corporate obligations

     748         0         0        748   

Other equity securities

     13,701         0         0        13,701   
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 472,791       $ 15,929       $ (1,072   $ 487,648   
  

 

 

    

 

 

    

 

 

   

 

 

 

The following table shows estimated fair value of investment securities AFS having gross unrealized losses and the amount of such unrealized losses, aggregated by investment category and length of time that individual investment securities have been in a continuous unrealized loss position, as of the dates indicated.

 

     Less than 12 Months      12 Months or More      Total  
     Estimated
Fair Value
     Unrealized
Losses
     Estimated
Fair Value
     Unrealized
Losses
     Estimated
Fair Value
     Unrealized
Losses
 
     (Dollars in thousands)  

March 31, 2014:

                 

Obligations of state and political subdivisions

   $ 51,961       $ 2,048       $ 47,890       $ 2,582       $ 99,851       $ 4,630   

U.S. Government agency securities

     69,783         3,582         1,038         40         70,821         3,622   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

   $ 121,744       $ 5,630       $ 48,928       $ 2,622       $ 170,672       $ 8,252   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2013:

                 

Obligations of states and political subdivisions

   $ 132,568       $ 7,237       $ 10,823       $ 1,394       $ 143,391       $ 8,631   

U.S. Government agency securities

     127,274         5,993         0         0         127,274         5,993   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

   $ 259,842       $ 13,230       $ 10,823       $ 1,394       $ 270,665       $ 14,624   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2013:

                 

Obligations of state and political subdivisions

   $ 49,071       $ 850       $ 7,267       $ 108       $ 56,338       $ 958   

U.S. Government agency securities

     21,436         114         0         0         21,436         114   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

   $ 70,507       $ 964       $ 7,267       $ 108       $ 77,774       $ 1,072   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

10


Table of Contents

In evaluating the Company’s unrealized loss positions for other-than-temporary impairment of its investment securities portfolio, management considers the credit quality of the issuer, the nature and cause of the unrealized loss, the severity and duration of the impairments and other factors. At March 31, 2014 management determined the unrealized losses were the result of fluctuations in interest rates and did not reflect deteriorations of the credit quality of the investments. Accordingly, management considers these unrealized losses to be temporary in nature. The Company does not have the intent to sell these investment securities with unrealized losses and, more likely than not, will not be required to sell these investment securities before fair value recovers to amortized cost.

The following table shows the amortized cost and estimated fair value of investment securities AFS by maturity or estimated date of repayment as of the date indicated.

 

     March 31, 2014  

Maturity or

Estimated Repayment

   Amortized
Cost
     Estimated
Fair Value
 
     (Dollars in thousands)  

One year or less

   $ 26,941       $ 27,336   

After one year to five years

     86,815         88,008   

After five years to ten years

     140,304         140,653   

After ten years

     428,317         431,664   
  

 

 

    

 

 

 

Total

   $ 682,377       $ 687,661   
  

 

 

    

 

 

 

For purposes of this maturity distribution, all investment securities AFS are shown based on their contractual maturity date or estimated date of repayment, except (i) FHLB – Dallas and FNBB stock with no contractual maturity date are shown in the longest maturity category and (ii) U.S. Government agency securities and municipal housing authority securities backed by residential mortgages are allocated among various maturities based on an estimated repayment schedule utilizing Bloomberg median prepayment speeds or other estimates of prepayment speeds and interest rate levels at the measurement date. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

The following table is a summary of sales activities in the Company’s investment securities AFS for the periods indicated.

 

     Three Months Ended
March 31,
 
     2014      2013  
     (Dollars in thousands)  

Sales proceeds

   $ 1,224       $ 999   
  

 

 

    

 

 

 

Gross realized gains

   $ 5       $ 156   

Gross realized losses

     0         0   
  

 

 

    

 

 

 

Net gains on investment securities

   $ 5       $ 156   
  

 

 

    

 

 

 

6. Allowance for Loan and Lease Losses (“ALLL”) and Credit Quality Indicators

Allowance for Loan and Lease Losses

The following table is a summary of activity within the ALLL for the periods indicated.

 

     Three Months Ended
March 31,
 
     2014     2013  
     (Dollars in thousands)  

Beginning balance

   $ 42,945      $ 38,738   

Non-covered loans and leases charged off

     (920     (1,347

Recoveries of non-covered loans and leases previously charged off

     736        331   
  

 

 

   

 

 

 

Net non-covered loans and leases charged off

     (184     (1,016

Covered loans charged off

     (204     (2,028
  

 

 

   

 

 

 

Net charge-offs – total loans and leases

     (388     (3,044

Provision for loan and lease losses:

    

Non-covered loans and leases

     1,100        700   

Covered loans

     204        2,028   
  

 

 

   

 

 

 

Total provision

     1,304        2,728   
  

 

 

   

 

 

 

Ending balance

   $ 43,861      $ 38,422   
  

 

 

   

 

 

 

 

11


Table of Contents

At March 31, 2014 and 2013, the Company identified covered loans acquired in its FDIC-assisted acquisitions where the expected performance of such loans had deteriorated from management’s performance expectations established in conjunction with the determination of the Day 1 Fair Values. As a result the Company recorded partial charge-offs, net of adjustments to the FDIC loss share receivable and the FDIC clawback payable, totaling $0.2 million for such loans during the first quarter of 2014 and $2.0 million for such loans during the first quarter of 2013. The Company also recorded provision for loan and lease losses of $0.2 million during the first quarter of 2014 and $2.0 million during the first quarter of 2013 to cover such charge-offs. In addition to those net charge-offs, the Company transferred certain of these covered loans to covered foreclosed assets. As a result, the Company had $29.3 million and $51.2 million, respectively, of impaired covered loans at March 31, 2014 and 2013.

As of and for the three months ended March 31, 2014 and 2013, the Company had no impaired purchased non-covered loans and recorded no charge-offs, partial charge-offs or provision for such loans.

The following table is a summary of the Company’s ALLL for the periods indicated.

 

     Beginning
Balance
     Charge-offs     Recoveries      Provision     Ending
Balance
 
     (Dollars in thousands)  

Three months ended March 31, 2014:

            

Real estate:

            

Residential 1-4 family

   $ 4,701       $ (199   $ 22       $ 98      $ 4,622   

Non-farm/non-residential

     13,633         (73     3         450        14,013   

Construction/land development

     12,306         0        8         514        12,828   

Agricultural

     3,000         (15     5         28        3,018   

Multifamily residential

     2,504         0        0         (75     2,429   

Commercial and industrial

     2,855         (374     628         (371     2,738   

Consumer

     917         (41     18         (63     831   

Direct financing leases

     2,266         (146     6         312        2,438   

Other

     763         (72     46         207        944   

Covered loans

     0         (204     0         204        0   

Purchased non-covered loans

     0         0        0         0        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 42,945       $ (1,124   $ 736       $ 1,304      $ 43,861   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Year ended December 31, 2013:

            

Real estate:

            

Residential 1-4 family

   $ 4,820       $ (837   $ 106       $ 612      $ 4,701   

Non-farm/non-residential

     10,107         (1,111     122         4,515        13,633   

Construction/land development

     12,000         (137     174         269        12,306   

Agricultural

     2,878         (261     14         369        3,000   

Multifamily residential

     2,030         (4     4         474        2,504   

Commercial and industrial

     3,655         (922     433         (311     2,855   

Consumer

     1,015         (214     104         12        917   

Direct financing leases

     2,050         (482     33         665        2,266   

Other

     183         (359     144         795        763   

Covered loans

     0         (4,675     0         4,675        0   

Purchased non-covered loans

     0         0        0         0        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 38,738       $ (9,002   $ 1,134       $ 12,075      $ 42,945   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Three months ended March 31, 2013:

            

Real estate:

            

Residential 1-4 family

   $ 4,820       $ (280   $ 95       $ (78   $ 4,557   

Non-farm/non-residential

     10,107         (41     102         893        11,061   

Construction/land development

     12,000         (58     5         (631     11,316   

Agricultural

     2,878         0        2         23        2,903   

Multifamily residential

     2,030         0        0         (40     1,990   

Commercial and industrial

     3,655         (716     9         113        3,061   

Consumer

     1,015         (61     58         22        1,034   

Direct financing leases

     2,050         (80     9         161        2,140   

Other

     183         (111     51         237        360   

Covered loans

     0         (2,028     0         2,028        0   

Purchased non-covered loans

     0         0        0         0        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 38,738       $ (3,375   $ 331       $ 2,728      $ 38,422   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

12


Table of Contents

The following table is a summary of the Company’s ALLL and recorded investment in loans and leases, excluding purchased non-covered loans and covered loans, as of the dates indicated.

 

     Allowance for Loan and Lease Losses      Loans and Leases, Excluding Purchased
Non-Covered Loans and Covered Loans
 
     ALLL for
Individually
Evaluated
Impaired
Loans and
Leases
     ALLL for
All Other
Loans and
Leases
     Total
ALLL
     Individually
Evaluated
Impaired
Loans and
Leases
     All Other
Loans and
Leases
     Total Loans
and Leases
 
     (Dollars in thousands)  

March 31, 2014:

                 

Real estate:

                 

Residential 1-4 family

   $ 385       $ 4,237       $ 4,622       $ 3,811       $ 248,977       $ 252,788   

Non-farm/non-residential

     29         13,984         14,013         1,627         1,142,856         1,144,483   

Construction/land development

     2         12,826         12,828         325         795,801         796,126   

Agricultural

     243         2,775         3,018         817         43,091         43,908   

Multifamily residential

     0         2,429         2,429         0         195,332         195,332   

Commercial and industrial

     624         2,114         2,738         626         137,038         137,664   

Consumer

     3         828         831         48         23,721         23,769   

Direct financing leases

     0         2,438         2,438         0         92,856         92,856   

Other

     0         944         944         10         91,567         91,577   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,286       $ 42,575       $ 43,861       $ 7,264       $ 2,771,239       $ 2,778,503   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2013:

                 

Real estate:

                 

Residential 1-4 family

   $ 438       $ 4,263       $ 4,701       $ 4,047       $ 245,509       $ 249,556   

Non-farm/non-residential

     15         13,618         13,633         2,159         1,101,955         1,104,114   

Construction/land development

     2         12,304         12,306         236         722,321         722,557   

Agricultural

     229         2,771         3,000         883         44,313         45,196   

Multifamily residential

     0         2,504         2,504         0         208,337         208,337   

Commercial and industrial

     652         2,203         2,855         686         123,382         124,068   

Consumer

     3         914         917         50         26,132         26,182   

Direct financing leases

     0         2,266         2,266         0         86,321         86,321   

Other

     2         761         763         26         66,208         66,234   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,341       $ 41,604       $ 42,945       $ 8,087       $ 2,624,478       $ 2,632,565   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2013:

                 

Real estate:

                 

Residential 1-4 family

   $ 440       $ 4,117       $ 4,557       $ 2,681       $ 253,947       $ 256,628   

Non-farm/non-residential

     36         11,025         11,061         3,166         820,525         823,691   

Construction/land development

     0         11,316         11,316         334         622,968         623,302   

Agricultural

     349         2,554         2,903         1,106         48,354         49,460   

Multifamily residential

     0         1,990         1,990         0         142,714         142,714   

Commercial and industrial

     661         2,400         3,061         853         126,889         127,742   

Consumer

     0         1,034         1,034         49         28,502         28,551   

Direct financing leases

     0         2,140         2,140         0         71,420         71,420   

Other

     2         358         360         15         34,248         34,263   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,488       $ 36,934       $ 38,422       $ 8,204       $ 2,149,567       $ 2,157,771   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

13


Table of Contents

The following table is a summary of impaired loans and leases, excluding purchased non-covered loans and covered loans, as of and for the three months ended March 31, 2014.

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,

Net of
Charge-offs
     Specific
ALLL
     Weighted
Average
Carrying
Value – Three
Months
Ended March 31,
2014
 
     (Dollars in thousands)  

Impaired loans and leases for which there is a related ALLL:

             

Real estate:

             

Residential 1-4 family

   $ 3,164       $ (1,726   $ 1,438       $ 385       $ 1,677   

Non-farm/non-residential

     188         (127     61         29         53   

Construction/land development

     38         (22     16         2         16   

Agricultural

     360         (12     348         243         409   

Commercial and industrial

     1,368         (803     565         624         588   

Consumer

     103         (80     23         3         23   

Other

     0         0        0         0         8   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

     5,221         (2,770     2,451         1,286         2,774   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Impaired loans and leases for which there is not a related ALLL:

             

Real estate:

             

Residential 1-4 family

     2,845         (472     2,373         0         2,252   

Non-farm/non-residential

     2,702         (1,136     1,566         0         1,840   

Construction/land development

     390         (81     309         0         264   

Agricultural

     513         (44     469         0         441   

Multifamily residential

     133         (133     0         0         0   

Commercial and industrial

     220         (159     61         0         68   

Consumer

     34         (9     25         0         26   

Other

     30         (20     10         0         10   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

     6,867         (2,054     4,813         0         4,901   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

   $ 12,088       $ (4,824   $ 7,264       $ 1,286       $ 7,675   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

14


Table of Contents

The following table is a summary of impaired loans and leases, excluding purchased non-covered loans and covered loans, as of and for the year ended December 31, 2013.

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,

Net of
Charge-offs
     Specific
ALLL
     Weighted
Average
Carrying
Value – Year
Ended
December 31,
2013
 
     (Dollars in thousands)  

Impaired loans and leases for which there is a related ALLL:

             

Real estate:

             

Residential 1-4 family

   $ 3,609       $ (1,692   $ 1,917       $ 438       $ 1,638   

Non-farm/non-residential

     121         (75     46         15         93   

Construction/land development

     38         (22     16         2         17   

Agricultural

     511         (42     469         229         514   

Commercial and industrial

     2,016         (1,405     611         652         578   

Consumer

     178         (156     22         3         10   

Other

     40         (25     15         2         10   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

     6,513         (3,417     3,096         1,341         2,860   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Impaired loans and leases for which there is not a related ALLL:

             

Real estate:

             

Residential 1-4 family

     2,939         (808     2,131         0         1,541   

Non-farm/non-residential

     3,234         (1,120     2,114         0         4,344   

Construction/land development

     300         (81     219         0         303   

Agricultural

     426         (12     414         0         404   

Multifamily residential

     133         (133     0         0         124   

Commercial and industrial

     85         (10     75         0         172   

Consumer

     39         (12     27         0         24   

Other

     31         (20     11         0         9   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

     7,187         (2,196     4,991         0         6,921   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

   $ 13,700       $ (5,613   $ 8,087       $ 1,341       $ 9,781   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

15


Table of Contents

The following table is a summary of impaired loans and leases, excluding purchased non-covered loans and covered loans, as of and for the three months ended March 31, 2013.

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,

Net of
Charge-offs
     Specific
ALLL
     Weighted
Average
Carrying

Value – Three
Months Ended
March 31,
2013
 
     (Dollars in thousands)  

Impaired loans and leases for which there is a related ALLL:

             

Real estate:

             

Residential 1-4 family

   $ 3,046       $ (1,688   $ 1,358       $ 440       $ 1,513   

Non-farm/non-residential

     175         (8     167         36         185   

Construction/land development

     90         (90     0         0         25   

Agricultural

     711         (12     699         349         629   

Commercial and industrial

     2,323         (1,723     600         661         581   

Consumer

     12         (12     0         0         0   

Other

     257         (247     10         2         10   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

     6,614         (3,780     2,834         1,488         2,943   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Impaired loans and leases for which there is not a related ALLL:

             

Real estate:

             

Residential 1-4 family

     1,534         (211     1,323         0         1,281   

Non-farm/non-residential

     3,606         (607     2,999         0         2,848   

Construction/land development

     466         (132     334         0         412   

Agricultural

     610         (203     407         0         416   

Multifamily residential

     133         (133     0         0         0   

Commercial and industrial

     678         (425     253         0         226   

Consumer

     72         (23     49         0         40   

Other

     25         (20     5         0         9   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

     7,124         (1,754     5,370         0         5,232   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

   $ 13,738       $ (5,534   $ 8,204       $ 1,488       $ 8,175   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Management has determined that certain of the Company’s impaired loans and leases do not require any specific allowance at March 31, 2014 and 2013 or at December 31, 2013 because (i) management’s analysis of such individual loans and leases resulted in no impairment or (ii) all identified impairment on such loans and leases has previously been charged off.

Interest income on impaired loans and leases is recognized on a cash basis when and if actually collected. Total interest income recognized on impaired loans and leases for the three months ended March 31, 2014 and 2013 and for the year ended December 31, 2013 was not material.

 

16


Table of Contents

Credit Quality Indicators

Loans and Leases, Excluding Purchased Non-Covered Loans and Covered Loans

The following table is a summary of credit quality indicators for the Company’s total loans and leases as of the dates indicated.

 

     Satisfactory      Moderate      Watch      Substandard      Total  
     (Dollars in thousands)  

March 31, 2014:

              

Real estate:

              

Residential 1-4 family (1)

   $ 244,259       $ 0       $ 2,449       $ 6,080       $ 252,788   

Non-farm/non-residential

     954,057         130,787         53,658         5,981         1,144,483   

Construction/land development

     613,474         155,254         23,254         4,144         796,126   

Agricultural

     21,228         9,914         9,747         3,019         43,908   

Multifamily residential

     164,062         29,625         389         1,256         195,332   

Commercial and industrial

     103,039         31,434         1,642         1,549         137,664   

Consumer (1)

     23,203         0         220         346         23,769   

Direct financing leases

     91,927         881         0         48         92,856   

Other (1)

     89,181         2,253         113         30         91,577   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,304,430       $ 360,148       $ 91,472       $ 22,453       $ 2,778,503   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2013:

              

Real estate:

              

Residential 1-4 family (1)

   $ 239,940       $ 0       $ 3,140       $ 6,476       $ 249,556   

Non-farm/non-residential

     916,304         128,624         52,388         6,798         1,104,114   

Construction/land development

     550,436         144,435         23,574         4,112         722,557   

Agricultural

     21,647         11,098         9,788         2,663         45,196   

Multifamily residential

     177,144         30,029         391         773         208,337   

Commercial and industrial

     87,568         33,071         1,664         1,765         124,068   

Consumer (1)

     25,574         0         230         378         26,182   

Direct financing leases

     85,363         955         0         3         86,321   

Other (1)

     63,799         2,237         119         79         66,234   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,167,775       $ 350,449       $ 91,294       $ 23,047       $ 2,632,565   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2013:

              

Real estate:

              

Residential 1-4 family(1)

   $ 249,396       $ 0       $ 1,641       $ 5,591       $ 256,628   

Non-farm/non-residential

     665,298         97,517         48,170         12,706         823,691   

Construction/land development

     438,742         134,417         35,128         15,015         623,302   

Agricultural

     25,658         11,111         9,662         3,029         49,460   

Multifamily residential

     109,268         32,268         399         779         142,714   

Commercial and industrial

     96,163         27,126         2,355         2,098         127,742   

Consumer(1)

     27,919         0         204         428         28,551   

Direct financing leases

     70,187         1,233         0         0         71,420   

Other(1)

     32,357         1,584         261         61         34,263   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,714,988       $ 305,256       $ 97,820       $ 39,707       $ 2,157,771   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The Company does not risk rate its residential 1-4 family loans, its consumer loans, and certain “other” loans. However, for purposes of the above table, the Company considers such loans to be (i) satisfactory – if they are performing and less than 30 days past due, (ii) watch – if they are performing and 30 to 89 days past due or (iii) substandard – if they are nonperforming or 90 days or more past due.

The Company’s credit quality indicators consist of an internal grading system used to assign grades to all loans and leases except residential 1-4 family loans, consumer loans and certain other loans. The grade for each individual loan or lease is determined by the account officer and other approving officers at the time the loan or lease is made and changed from time to time to reflect an ongoing assessment of loan or lease risk. Grades are reviewed on specific loans and leases from time to time by senior management and as part of the Company’s internal loan review process. The risk elements considered by management in its determination of the appropriate grade for individual loans and leases include the following, among others: (1) for non-farm/non-residential, multifamily residential, and agricultural real estate loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan repayment requirements), operating results of the owner in the case of owner-occupied properties, the loan-to-value ratio, the age, condition, value, nature and marketability of the collateral and the specific risks and volatility of income, property value and operating results typical of properties of that type; (2) for construction and land development loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or ability to lease property constructed for lease, the quality and nature of contracts for presale or preleasing, if any, experience and ability of the developer and loan-to-value and

 

17


Table of Contents

loan-to-cost ratios; (3) for commercial and industrial loans and leases, the operating results of the commercial, industrial or professional enterprise, the borrower’s or lessee’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in the applicable industry and the age, condition, value, nature and marketability of collateral; and (4) for other loans and leases, the operating results, experience and ability of the borrower or lessee, historical and expected market conditions and the age, condition, value, nature and marketability of the collateral. In addition, for each category the Company considers secondary sources of income and the financial strength of the borrower or lessee and any guarantors. The following categories of credit quality indicators are used by the Company.

Satisfactory – Loans and leases in this category are considered to be a satisfactory credit risk and are generally considered to be collectible in full.

Moderate – Loans and leases in this category are considered to be a marginally satisfactory credit risk and are generally considered to be collectible in full.

Watch – Loans and leases in this category are presently protected from apparent loss; however, weaknesses exist which could cause future impairment of repayment of principal or interest.

Substandard – Loans and leases in this category are characterized by deterioration in quality exhibited by a number of weaknesses requiring corrective action and posing risk of some loss.

 

18


Table of Contents

The following table is an aging analysis of past due loans and leases as of the dates indicated.

 

     30-89 Days
Past Due (1)
     90 Days
or More (2)
     Total
Past Due
     Current (3)      Total  
     (Dollars in thousands)  

March 31, 2014:

              

Real estate:

              

Residential 1-4 family

   $ 3,167       $ 2,108       $ 5,275       $ 247,513       $ 252,788   

Non-farm/non-residential

     647         1,376         2,023         1,142,460         1,144,483   

Construction/land development

     7,077         3,950         11,027         785,099         796,126   

Agricultural

     495         582         1,077         42,831         43,908   

Multifamily residential

     0         0         0         195,332         195,332   

Commercial and industrial

     891         16         907         136,757         137,664   

Consumer

     240         78         318         23,451         23,769   

Direct financing leases

     59         0         59         92,797         92,856   

Other

     17         9         26         91,551         91,577   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 12,593       $ 8,119       $ 20,712       $ 2,757,791       $ 2,778,503   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2013:

              

Real estate:

              

Residential 1-4 family

   $ 4,228       $ 2,004       $ 6,232       $ 243,324       $ 249,556   

Non-farm/non-residential

     2,093         1,867         3,960         1,100,154         1,104,114   

Construction/land development

     235         153         388         722,169         722,557   

Agricultural

     517         540         1,057         44,139         45,196   

Multifamily residential

     773         0         773         207,564         208,337   

Commercial and industrial

     418         31         449         123,619         124,068   

Consumer

     261         78         339         25,843         26,182   

Direct financing leases

     0         0         0         86,321         86,321   

Other

     18         24         42         66,192         66,234   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,543       $ 4,697       $ 13,240       $ 2,619,325       $ 2,632,565   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2013:

              

Real estate:

              

Residential 1-4 family

   $ 2,220       $ 943       $ 3,163       $ 253,465       $ 256,628   

Non-farm/non-residential

     3,427         2,917         6,344         817,347         823,691   

Construction/land development

     313         107         420         622,882         623,302   

Agricultural

     233         796         1,029         48,431         49,460   

Multifamily residential

     0         0         0         142,714         142,714   

Commercial and industrial

     511         221         732         127,010         127,742   

Consumer

     236         42         278         28,273         28,551   

Direct financing leases

     0         0         0         71,420         71,420   

Other

     10         0         10         34,253         34,263   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 6,950       $ 5,026       $ 11,976       $ 2,145,795       $ 2,157,771   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Includes $0.6 million, $0.8 million and $0.6 million at March 31, 2014, December 31, 2013 and March 31, 2013, respectively, of loans and leases on nonaccrual status.
(2) All loans and leases greater than 90 days past due were on nonaccrual status at March 31, 2014 and 2013 and December 31, 2013.
(3) Includes $3.0 million, $3.2 million and $2.9 million of loans and leases on nonaccrual status at March 31, 2014, December 31, 2013 and March 31, 2013, respectively.

 

19


Table of Contents

Covered Loans

The following table is a summary of credit quality indicators for the Company’s covered loans as of the dates indicated.

 

     FV 1      FV 2      Total
Covered
Loans
 
     (Dollars in thousands)  

March 31, 2014:

        

Real estate:

        

Residential 1-4 family

   $ 98,333       $ 3,621       $ 101,954   

Non-farm/non-residential

     122,022         14,534         136,556   

Construction/land development

     28,981         10,394         39,375   

Agricultural

     10,690         339         11,029   

Multifamily residential

     7,701         310         8,011   

Commercial and industrial

     7,672         130         7,802   

Consumer

     87         4         91   

Other

     137         0         137   
  

 

 

    

 

 

    

 

 

 

Total

   $ 275,623       $ 29,332       $ 304,955   
  

 

 

    

 

 

    

 

 

 

December 31, 2013:

        

Real estate:

        

Residential 1-4 family

   $ 105,218       $ 5,835       $ 111,053   

Non-farm/non-residential

     138,573         25,135         163,708   

Construction/land development

     33,475         14,267         47,742   

Agricultural

     10,807         343         11,150   

Multifamily residential

     8,709         457         9,166   

Commercial and industrial

     8,582         137         8,719   

Consumer

     106         5         111   

Other

     142         0         142   
  

 

 

    

 

 

    

 

 

 

Total

   $ 305,612       $ 46,179       $ 351,791   
  

 

 

    

 

 

    

 

 

 

March 31, 2013:

        

Real estate:

        

Residential 1-4 family

   $ 138,427       $ 5,872       $ 144,299   

Non-farm/non-residential

     239,511         25,485         264,996   

Construction/land development

     73,589         18,700         92,289   

Agricultural

     17,162         1,001         18,163   

Multifamily residential

     9,755         142         9,897   

Commercial and industrial

     13,317         0         13,317   

Consumer

     352         43         395   

Other

     912         0         912   
  

 

 

    

 

 

    

 

 

 

Total

   $ 493,025       $ 51,243       $ 544,268   
  

 

 

    

 

 

    

 

 

 

For covered loans, management separately monitors this portfolio and periodically reviews loans contained within this portfolio against the factors and assumptions used in determining the Day 1 Fair Values. To the extent that a loan is performing in accordance with or exceeding management’s expectation established in conjunction with the determination of the Day 1 Fair Values, such loan is rated FV 1, is not included in any of the Company’s credit quality ratios, is not considered to be an impaired loan and is not considered in the determination of the required allowance for loan and lease losses. For any loan that is exceeding management’s performance expectation established in conjunction with the determination of Day 1 Fair Values, the accretable yield on such loan is adjusted to reflect such increased performance. To the extent that a loan’s performance has deteriorated from management’s expectation established in conjunction with the determination of the Day 1 Fair Values, such loan is rated FV 2, is included in certain of the Company’s credit quality metrics, is considered an impaired loan, and is considered in the determination of the required level of allowance for loan and lease losses. At March 31, 2014 and 2013 and December 31, 2013, the Company had no allowance for its covered loans because all losses had been charged off on covered loans whose performance had deteriorated from management’s expectations established in conjunction with the determination of the Day 1 Fair Values.

 

20


Table of Contents

The following table is an aging analysis of past due covered loans as of the dates indicated.

 

     30-89 Days
Past Due
     90 Days
or More
     Total
Past Due
     Current      Total
Covered
Loans
 
     (Dollars in thousands)  

March 31, 2014:

              

Real estate:

              

Residential 1-4 family

   $ 5,555       $ 9,273       $ 14,828       $ 87,126       $ 101,954   

Non-farm/non-residential

     5,318         22,019         27,337         109,219         136,556   

Construction/land development

     1,616         13,174         14,790         24,585         39,375   

Agricultural

     974         1,521         2,495         8,534         11,029   

Multifamily residential

     0         3,145         3,145         4,866         8,011   

Commercial and industrial

     628         1,674         2,302         5,500         7,802   

Consumer

     9         0         9         82         91   

Other

     0         0         0         137         137   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 14,100       $ 50,806       $ 64,906       $ 240,049       $ 304,955   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2013:

              

Real estate:

              

Residential 1-4 family

   $ 5,341       $ 12,409       $ 17,750       $ 93,303       $ 111,053   

Non-farm/non-residential

     6,954         32,462         39,416         124,292         163,708   

Construction/land development

     2,173         20,914         23,087         24,655         47,742   

Agricultural

     237         1,328         1,565         9,585         11,150   

Multifamily residential

     375         3,240         3,615         5,551         9,166   

Commercial and industrial

     605         2,001         2,606         6,113         8,719   

Consumer

     10         0         10         101         111   

Other

     0         0         0         142         142   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 15,695       $ 72,354       $ 88,049       $ 263,742       $ 351,791   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2013:

              

Real estate:

              

Residential 1-4 family

   $ 10,263       $ 19,527       $ 29,790       $ 114,509       $ 144,299   

Non-farm/non-residential

     12,416         50,173         62,589         202,407         264,996   

Construction/land development

     7,404         38,357         45,761         46,528         92,289   

Agricultural

     1,614         3,441         5,055         13,108         18,163   

Multifamily residential

     1,557         2,670         4,227         5,670         9,897   

Commercial and industrial

     676         3,772         4,448         8,869         13,317   

Consumer

     178         8         186         209         395   

Other

     0         0         0         912         912   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 34,108       $ 117,948       $ 152,056       $ 392,212       $ 544,268   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At March 31, 2014 and 2013 and December 31, 2013, a significant portion of the Company’s covered loans were contractually past due, including many that were 90 days or more past due. However, the elevated level of delinquencies of covered loans at the dates of acquisition was considered in the Company’s performance expectations used in its determination of the Day 1 Fair Values for all covered loans. Accordingly, all covered loans continue to accrete interest income and all covered loans rated FV 1 continue to perform in accordance with or better than management’s expectations established in conjunction with the determination of the Day 1 Fair Values.

 

21


Table of Contents

Purchased Non-Covered Loans

The following table is a summary of credit quality indicators for the Company’s purchased non-covered loans as of the dates indicated.

 

     Purchased Non-Covered Loans Without
Evidence of Credit Deterioration at Acquisition
     Purchased Non-Covered
Loans With Evidence of
Credit Deterioration  at
Acquisition
    

Total
Purchased

Non-Covered

 
     FV 33      FV 44      FV 55      FV 36      FV 77      FV 66      FV 88      Loans  
     (Dollars in thousands)  

March 31, 2014:

                       

Real estate:

                       

Residential 1-4 Family

   $ 27,899       $ 37,442       $ 21,933       $ 34,004       $ 0       $ 17,374       $ 0       $ 138,652   

Non-farm/non-residential

     59,720         102,836         32,160         2,701         0         18,911         0         216,328   

Construction/land development

     9,880         18,384         10,605         4,550         0         11,094         0         54,513   

Agricultural

     1,260         7,490         842         146         0         360         0         10,098   

Multifamily residential

     3,216         5,903         5,002         1,046         0         3,098         0         18,265   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     101,975         172,055         70,542         42,447         0         50,837         0         437,856   

Commercial and industrial

     10,766         14,526         5,138         2,648         0         5,303         0         38,381   

Consumer

     1,448         204         332         4,065         0         560         0         6,609   

Other

     1,204         2,835         529         200         0         919         0         5,687   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 115,393       $ 189,620       $ 76,541       $ 49,360       $ 0       $ 57,619       $ 0       $ 488,533   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2013:

                       

Real estate:

                       

Residential 1-4 Family

   $ 27,111       $ 32,259       $ 21,035       $ 35,733       $ 0       $ 14,947       $ 0       $ 131,085   

Non-farm/non-residential

     42,193         72,621         20,685         1,191         0         16,258         0         152,948   

Construction/land development

     5,930         8,106         2,137         4,553         0         4,907         0         25,633   

Agricultural

     1,547         6,619         823         164         0         365         0         9,518   

Multifamily residential

     3,531         5,565         5,268         959         0         1,887         0         17,210   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     80,312         125,170         49,948         42,600         0         38,364         0         336,394   

Commercial and industrial

     9,592         9,730         2,250         1,879         0         1,483         0         24,934   

Consumer

     1,013         141         171         4,794         0         736         0         6,855   

Other

     1,202         2,897         157         237         0         47         0         4,540   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 92,119       $ 137,938       $ 52,526       $ 49,510       $ 0       $ 40,630       $ 0       $ 372,723   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2013:

                       

Real estate:

                       

Residential 1-4 Family

   $ 3,290       $ 6,883       $ 5,164       $ 864       $ 0       $ 2,533       $ 0       $ 18,734   

Non-farm/non-residential

     395         920         2,663         54         0         359         0         4,391   

Construction/land development

     389         670         129         161         0         576         0         1,925   

Agricultural

     767         819         700         139         0         543         0         2,968   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     4,841         9,292         8,656         1,218         0         4,011         0         28,018   

Commercial and industrial

     325         1,485         1,166         375         0         640         0         3,991   

Consumer

     728         140         67         1,246         0         1,310         0         3,491   

Other

     159         114         88         2,020         0         190         0         2,571   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 6,053       $ 11,031       $ 9,977       $ 4,859       $ 0       $ 6,151       $ 0       $ 38,071   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

22


Table of Contents

The following grades are used for purchased non-covered loans without evidence of credit deterioration at the date of acquisition.

FV 33 – Loans in this category are considered to be satisfactory with minimal credit risk and are generally considered collectible.

FV 44 – Loans in this category are considered to be marginally satisfactory with minimal to moderate credit risk and are generally considered collectible.

FV 55 – Loans in this category exhibit weakness and are considered to have elevated credit risk and elevated risk of repayment.

FV 36 – Loans in this category were not individually reviewed at the date of purchase and are assumed to have characteristics similar to the characteristics of the aggregate acquired portfolio.

FV 77 – Loans in this category have deteriorated since the date of purchase and are considered impaired.

The following grades are used for purchased non-covered loans with evidence of credit deterioration at the date of acquisition.

FV 66 – Loans in this category are performing in accordance with or exceeding management’s performance expectations established in conjunction with the determination of Day 1 Fair Values.

FV 88 – Loans in this category have deteriorated from management’s performance expectations established in conjunction with the determination of Day 1 Fair Values.

The Company had no loans rated FV 77 or FV 88 at March 31, 2014 and 2013 or December 31, 2013. Additionally, the Company had no allowance for its purchased non-covered loans at March 31, 2014 and 2013 or December 31, 2013 as (i) all such loans were performing in accordance with management’s expectations established in conjunction with the determination of the Day 1 Fair Values or (ii) all losses on purchased non-covered loans whose performance had deteriorated from management’s expectations established in conjunction with the deterioration of the Day 1 Fair Values had been charged off.

 

23


Table of Contents

The following table is an aging analysis of past due purchased non-covered loans as of the dates indicated.

 

     30-89 Days
Past Due
     90 Days
or More
     Total
Past Due
     Current      Total
Purchased
Non-Covered
Loans
 
     (Dollars in thousands)  

March 31, 2014:

              

Real estate:

              

Residential 1-4 family

   $ 5,902       $ 5,985       $ 11,887       $ 126,765       $ 138,652   

Non-farm/non-residential

     3,842         7,126         10,968         205,360         216,328   

Construction/land development

     363         3,363         3,726         50,787         54,513   

Agriculture

     155         26         181         9,917         10,098   

Multifamily residential

     0         1,994         1,994         16,271         18,265   

Commercial and industrial

     400         304         704         37,677         38,381   

Consumer

     170         179         349         6,260         6,609   

Other

     8         19         27         5,660         5,687   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,840       $ 18,996       $ 29,836       $ 458,697       $ 488,533   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2013:

              

Real estate:

              

Residential 1-4 family

   $ 6,615       $ 4,703       $ 11,318       $ 119,767       $ 131,085   

Non-farm/non-residential

     4,886         5,779         10,665         142,283         152,948   

Construction/land development

     265         4,045         4,310         21,323         25,633   

Agriculture

     134         25         159         9,359         9,518   

Multifamily residential

     421         1,225         1,646         15,564         17,210   

Commercial and industrial

     614         388         1,002         23,932         24,934   

Consumer

     411         237         648         6,207         6,855   

Other

     0         33         33         4,507         4,540   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 13,346       $ 16,435       $ 29,781       $ 342,942       $ 372,723   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2013:

              

Real estate:

              

Residential 1-4 family

   $ 1,277       $ 540       $ 1,817       $ 18,570       $ 20,387   

Construction/land development

     442         112         554         4,108         4,662   

Agriculture

     79         442         521         2,448         2,969   

Multifamily residential

     0         0         0         0         0   

Commercial and industrial

     346         84         430         3,561         3,991   

Consumer

     197         136         333         3,158         3,491   

Other

     220         81         301         2,270         2,571   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,561       $ 1,395       $ 3,956       $ 34,115       $ 38,071   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

24


Table of Contents

7. Income Taxes

The following table is a summary of the types of temporary differences between the tax basis of assets and liabilities and their financial reporting amounts that give rise to deferred income tax assets and liabilities and their approximate tax effects as of the dates indicated.

 

     March 31,     December 31,  
     2014     2013     2013  
     (Dollars in thousands)  

Deferred tax assets:

      

Allowance for loan and lease losses

   $ 16,842      $ 14,830      $ 16,576   

Differences in amounts reflected in financial statements and income tax basis of purchased non-covered loans

     18,453        1,288        17,167   

Stock-based compensation

     1,415        1,358        2,400   

Deferred compensation

     1,888        1,818        1,775   

Foreclosed assets

     4,831        3,047        3,165   

Investment securities AFS

     600        0        5,056   

Differences in amounts reflected in financial statements and income tax basis of assets acquired and liabilities assumed in FDIC-assisted acquisitions

     5,393        0        3,424   

Acquired net operating losses

     13,180        0        7,509   

Other, net

     4,891        0        3,858   
  

 

 

   

 

 

   

 

 

 

Total gross deferred tax assets

     67,493        22,341        60,930   

Less valuation allowance

     (4,529     0        (4,102
  

 

 

   

 

 

   

 

 

 

Net deferred tax asset

     62,964        22,341        56,828   
  

 

 

   

 

 

   

 

 

 

Deferred tax liabilities:

      

Accelerated depreciation on premises and equipment

     17,954        14,851        17,459   

Investment securities AFS

     0        6,952        0   

Differences in amounts reflected in financial statements and income tax basis of assets acquired and liabilities assumed in FDIC-assisted acquisitions

     0        6,103        0   

Acquired intangible assets

     5,066        616        4,227   

Other, net

     0        1,600        0   
  

 

 

   

 

 

   

 

 

 

Total gross deferred tax liabilities

     23,020        30,122        21,686   
  

 

 

   

 

 

   

 

 

 

Net deferred tax assets (liabilities)

   $ 39,944      $ (7,781   $ 35,142   
  

 

 

   

 

 

   

 

 

 

Net operating losses were acquired from the First National Bank and Bancshares transactions. The net operating losses acquired from the First National Bank transaction totaled $19.0 million, of which $11.5 million expires in 2032 and $7.5 million expires in 2033. The net operating losses acquired from the Bancshares transaction totaled $16.3 million, which will expire at various dates from 2030 through 2034.

As a result of recording, at fair value, acquired assets and assumed liabilities pursuant to business combinations, differences in amounts reported for financial statement purposes and their related basis for federal and state income tax purposes are created. Such differences are recorded as deferred tax assets and liabilities using enacted tax rates in effect for the year or years in which the differences are expected to be recovered or settled. Business combination transactions may result in the acquisition of net operating loss carryforwards and other assets with built-in losses, the realization of which are subject to section 382 limitations. In determining the section 382 limitation associated with a business combination, management must make a number of estimates and assumptions regarding the ability to utilize acquired net operating loss carryforwards and the expected timing of future recoveries or settlements of acquired assets with built-in losses. To the extent that information available as of the date of acquisition results in a determination by management that some portion of net operating loss carryforwards cannot be utilized or assets with built-in losses is expected to be settled or recovered in future periods in which the ability to realize the benefits will be subject to section 382 limitations, a deferred tax valuation allowance is established for the estimated amount of the deferred tax assets subject to the section 382 limitation. To the extent that information becomes available, during the first 12 months following the consummation of a business combination transaction, that results in changes in management’s initial estimates and assumptions regarding the expected utilization of net operating loss carryforwards or the expected settlement or recovery of acquired assets with built-in losses subject to section 382 limitations, an increase or decrease of the deferred tax valuation allowance will be recorded as an adjustment to bargain purchase gain or goodwill. To the extent that such information becomes available 12 months or more after the consummation of a business combination transaction, or additional information becomes available during the first 12 months as a result of changes in circumstances since the date of the consummation of a business combination transaction, an increase or decrease of the deferred tax valuation allowance will be recorded as an adjustment to deferred income tax expense (benefit).

 

25


Table of Contents

In connection with the acquisitions of First National Bank and Bancshares, management determined that net operating loss carryforwards and other assets with built-in losses are expected to be settled or otherwise recovered in future periods where the realization of such benefits would be subject to section 382 limitations. Accordingly, at March 31, 2014, the Company had established a deferred tax valuation allowance of approximately $4.5 million, of which $4.1 million relates to the First National Bank acquisition and $0.4 million relates to the Bancshares acquisition, to reflect its assessment that the realization of the benefits from the settlement or recovery of certain of these acquired assets and net operating losses is expected to be subject to section 382 limitations. To the extent that additional information becomes available, management may be required to adjust its estimates and assumptions regarding the realization of the benefits associated with these acquired assets by adjusting the deferred tax valuation allowance.

8. Supplemental Data for Cash Flows

The following table provides supplemental cash flow information for the periods indicated.

 

     Three Months Ended  
     March 31,  
     2014      2013  
     (Dollars in thousands)  

Cash paid during the period for:

     

Interest

   $ 4,782       $ 4,606   

Taxes

     772         4,552   

Supplemental schedule of non-cash investing and financing activities:

     

Net change in unrealized gains/losses on investment securities AFS

     11,325         (2,885

Loans and other assets transferred to foreclosed assets not covered by FDIC loss share agreements

     2,205         915   

Loans advanced for sales of foreclosed assets not covered by FDIC loss share agreements

     0         41   

Covered loans transferred to covered foreclosed assets

     15,229         8,036   

Unsettled AFS investment security purchases

     2,267         4,006   

9. Guarantees and Commitments

Outstanding standby letters of credit are contingent commitments issued by the Company generally to guarantee the performance of a customer in third party arrangements. The maximum amount of future payments the Company could be required to make under these guarantees at March 31, 2014 was $4.8 million. The Company holds collateral to support guarantees when deemed necessary. Collateralized commitments at March 31, 2014 totaled $4.3 million.

At March 31, 2014 the Company had outstanding commitments to extend credit, excluding mortgage interest rate lock commitments, totaling $1.42 billion. While many of these commitments are expected to be disbursed within the next 12 months, the following table shows the contractual maturities of outstanding commitments to extend credit as of the date indicated.

 

Contractual Maturities at

March 31, 2014

 

Maturity

   Amount  
(Dollars in thousands)  

2014

   $ 122,993   

2015

     150,413   

2016

     484,602   

2017

     430,883   

2018

     200,667   

Thereafter

     25,641   
  

 

 

 

Total

   $ 1,415,199   
  

 

 

 

 

26


Table of Contents

10. Stock-Based Compensation

The Company has a nonqualified stock option plan for certain employees of the Company. This plan provides for the granting of nonqualified options to purchase shares of common stock in the Company. No option may be granted under this plan for less than the fair market value of the common stock, defined by the plan as the average of the highest reported asked price and the lowest reported bid price, on the date of the grant. The benefits or amounts that may be received by or allocated to any particular officer or employee of the Company under this plan will be determined in the sole discretion of the Company’s board of directors or its personnel and compensation committee. While the vesting period and the termination date for the employee plan options are determined when options are granted, all such employee options outstanding at March 31, 2014 were issued with a vesting date three years after issuance and an expiration date seven years after issuance.

The Company also has a nonqualified stock option plan for non-employee directors. This plan permits each director who is not otherwise an employee of the Company, or any subsidiary, to receive options to purchase 2,000 shares of the Company’s common stock on the day following his or her election as a director of the Company at each annual meeting of stockholders and up to 2,000 shares upon election or appointment for the first time as a director of the Company. No option may be granted under this plan for less than the fair market value of the common stock, defined by the plan as the average of the highest reported asked price and the lowest reported bid price, on the date of the grant. These options are exercisable immediately and expire ten years after issuance.

All shares issued in connection with options exercised under both the employee and non-employee director stock option plans are in the form of newly issued shares.

The following table summarizes stock option activity for both the employee and non-employee director stock option plans for the period indicated.

 

Three Months Ended March 31, 2014:    Options     Weighted-
Average

Exercise
Price/Share
     Weighted-Average
Remaining
Contractual Life
(in years)
     Aggregate
Intrinsic

Value
(in thousands)
 

Outstanding – January 1, 2014

     883,300      $ 31.67         

Granted

     0        0.00         

Exercised

     (88,300     17.05         

Forfeited

     (8,150     34.90         
  

 

 

         

Outstanding – March 31, 2014

     786,850        33.28         5.4       $ 27,368 (1) 
  

 

 

   

 

 

    

 

 

    

 

 

 

Fully vested and exercisable – March 31, 2014

     152,800      $ 21.11         4.5       $ 7,174 (1) 
    

 

 

    

 

 

    

 

 

 

Expected to vest in future periods

     507,640           
  

 

 

         

Fully vested and expected to vest – March 31, 2014(2)

     660,440      $ 32.73         5.4       $ 23,336 (1) 
  

 

 

   

 

 

    

 

 

    

 

 

 

 

(1) Based on closing price of $68.06 per share on March 31, 2014.
(2) At March 31, 2014 the Company estimated that outstanding options to purchase 126,410 shares of its common stock would not vest and would be forfeited prior to their vesting date.

Intrinsic value for stock options is defined as the amount by which the current market price of the underlying stock exceeds the exercise price. For those stock options where the exercise price exceeds the current market price of the underlying stock, the intrinsic value is zero. The total intrinsic value of options exercised during the three months ended March 31, 2014 and 2013 was $3.9 million and $2.2 million, respectively.

No options to purchase shares of the Company’s stock were issued during the three months ended March 31, 2014 or 2013. Stock-based compensation expense for stock options included in non-interest expense was $0.4 million for each of the quarters ended March 31, 2014 and 2013. Total unrecognized compensation cost related to non-vested stock option grants was $3.1 million at March 31, 2014 and is expected to be recognized over a weighted-average period of 2.1 years.

The Company has a restricted stock plan that permits issuance of up to 800,000 shares of restricted stock or restricted stock units. All officers and employees of the Company are eligible to receive awards under the restricted stock plan. The benefits or amounts that may be received by or allocated to any particular officer or employee of the Company under the restricted stock plan will be determined in the sole discretion of the Company’s board of directors or its personnel and compensation committee. Shares of common stock issued under the restricted stock plan may be shares of original issuance, shares held in treasury or shares that have been reacquired by the Company. All restricted stock awards outstanding at March 31, 2014 were issued with a vesting date of three years after issuance.

 

27


Table of Contents

The following table summarizes non-vested restricted stock activity for the period indicated.

 

     Three Months Ended  
     March 31, 2014  

Outstanding – January 1, 2014

     308,050   

Granted

     0   

Forfeited

     0   

Vested

     0   
  

 

 

 

Outstanding – March 31, 2014

     308,050   
  

 

 

 

Weighted-average grant date fair value

   $ 35.97   
  

 

 

 

The fair value of the restricted stock awards is amortized to compensation expense over the vesting period and is based on the market price of the Company’s common stock at the date of grant multiplied by the number of shares granted that are expected to vest. Stock-based compensation expense for restricted stock included in non-interest expense was $0.9 million and $0.6 million for the three months ended March 31, 2014 and 2013, respectively. Unrecognized compensation expense for non-vested restricted stock awards was $7.0 million at March 31, 2014 and is expected to be recognized over a weighted-average period of 2.2 years.

11. Fair Value Measurements

The Company measures certain of its assets and liabilities on a fair value basis using various valuation techniques and assumptions, depending on the nature of the asset or liability. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Additionally, fair value is used either annually or on a non-recurring basis to evaluate certain assets and liabilities for impairment or for disclosure purposes.

The Company applies the following fair value hierarchy.

 

  Level 1 – Quoted prices for identical instruments in active markets.

 

  Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable.

 

  Level 3 – Instruments whose inputs are unobservable.

 

28


Table of Contents

The following table sets forth the Company’s assets for the dates indicated that are accounted for at fair value.

 

     Level 1      Level 2      Level 3      Total  
     (Dollars in thousands)  

March 31, 2014:

  

Investment securities AFS(1):

           

Obligations of state and political subdivisions

   $ 0       $ 434,201       $ 18,547       $ 452,748   

U.S. Government agency securities

     0         219,740         0         219,740   

Corporate obligations

     0         686         0         686   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

     0         654,627         18,547         673,174   

Impaired non-covered loans and leases

     0         0         5,978         5,978   

Impaired covered loans

     0         0         29,332         29,332   

Foreclosed assets not covered by FDIC loss share agreements

     0         0         17,076         17,076   

Foreclosed assets covered by FDIC loss share agreements

     0         0         43,793         43,793   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

   $ 0       $ 654,627       $ 114,726       $ 769,353   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2013:

           

Investment securities AFS(1):

           

Obligations of state and political subdivisions

   $ 0       $ 417,307       $ 18,682       $ 435,989   

U.S. Government agency securities

     0         218,869         0         218,869   

Corporate obligations

     0         716         0         716   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

     0         636,892         18,682         655,574   

Impaired non-covered loans and leases

     0         0         8,087         8,087   

Impaired covered loans

     0         0         46,179         46,179   

Foreclosed assets not covered by FDIC loss share agreements

     0         0         11,851         11,851   

Foreclosed assets covered by FDIC loss share agreements

     0         0         37,960         37,960   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

   $ 0       $ 636,892       $ 122,759       $ 759,651   
  

 

 

    

 

 

    

 

 

    

 

 

 

March 31, 2013:

           

Investment securities AFS(1):

           

Obligations of state and political subdivisions

   $ 0       $ 359,009       $ 21,227       $ 380,236   

U.S. Government agency securities

     0         66,089         26,874         92,963   

Corporate obligations

     0         748         0         748   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

     0         425,846         48,101         473,947   

Impaired non-covered loans and leases

     0         0         6,716         6,716   

Impaired covered loans

     0         0         51,243         51,243   

Foreclosed assets not covered by FDIC loss share agreements

     0         0         11,290         11,290   

Foreclosed assets covered by FDIC loss share agreements

     0         0         51,040         51,040   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

   $ 0       $ 425,846       $ 168,390       $ 594,236   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Does not include $14.5 million at March 31, 2014; $13.8 million at December 31, 2013 and $13.7 million at March 31, 2013 of FHLB – Dallas and FNBB stock that do not have readily determinable fair values and are carried at cost.

 

29


Table of Contents

The following table presents information related to Level 3 non-recurring fair value measurements as of the date indicated.

 

Description

   Fair Value at
March 31, 2014
    

Technique

  

Unobservable Inputs

(Dollars in thousands)
Impaired non-covered loans and leases    $ 5,978       Third party appraisal(1) or discounted cash flows   

1.  Management discount based on underlying collateral characteristics and market conditions

2.  Life of loan

Impaired covered loans    $ 29,332       Third party appraisal(1) and/or discounted cash flows   

1.  Life of loan

2.  Discount rate

Foreclosed assets not covered by FDIC loss share agreements    $ 17,076       Third party appraisal,(1) broker price opinions and/or discounted cash flows   

1.  Management discount based on asset characteristics and market conditions

2.  Discount rate

3.  Holding period

Foreclosed assets covered by FDIC loss share agreements    $ 43,793       Third party appraisal,(1) broker price opinions and/or discounted cash flows   

1.  Management discount based on asset characteristics and market conditions

2.  Discount rate

3.  Holding period

 

(1) The Company utilizes valuation techniques consistent with the market, cost, and income approaches, or a combination thereof in determining fair value.

The following methods and assumptions are used to estimate the fair value of the Company’s assets and liabilities that are accounted for at fair value.

Investment securities – The Company utilizes independent third parties as its principal pricing sources for determining fair value of investment securities which are measured on a recurring basis. As a result, the Company receives estimates of fair values from at least two independent pricing sources for the majority of its individual securities within its investment portfolio. For investment securities traded in an active market, fair values are based on quoted market prices if available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities, broker quotes, comprehensive interest rate tables and pricing matrices or a combination thereof. For investment securities traded in a market that is not active, fair value is determined using unobservable inputs. All fair value estimates of the Company’s investment securities are reviewed and approved on a quarterly basis by the Company’s Investment Portfolio Manager and its Chief Financial Officer.

The Company has determined that certain of its investment securities had a limited to non-existent trading market at March 31, 2014. As a result, the Company considers these investments as Level 3 in the fair value hierarchy. Specifically, the fair values of certain obligations of state and political subdivisions consisting primarily of certain unrated private placement bonds (the “private placement bonds”) in the amount of $18.5 million at March 31, 2014 were calculated using Level 3 hierarchy inputs and assumptions as the trading market for such securities was determined to be “not active.” This determination was based on the limited number of trades or, in certain cases, the existence of no reported trades for the private placement bonds. The private placement bonds are generally prepayable at par value at the option of the issuer. As a result, management believes the private placement bonds should be individually valued at the lower of (i) the matrix pricing provided by the Company’s third party pricing services for comparable unrated municipal securities or (ii) par value. At March 31, 2014, the third parties’ pricing matrices valued the Company’s portfolio of private placement bonds at $18.6 million which exceeded the aggregate of the lower of the matrix pricing or par value of the private placement bonds by $0.1 million. Accordingly, at March 31, 2014, the Company reported the private placement bonds at $18.5 million, which was the lower of the matrix pricing or par value.

Impaired non-covered loans and leases – Fair values are measured on a nonrecurring basis and are based on the underlying collateral value of the impaired loan or lease, net of holding and selling costs, or the estimated discounted cash flows for such loan or lease. At March 31, 2014 the Company had reduced the carrying value of its impaired loans and leases (all of which are included in nonaccrual loans and leases) by $6.1 million to the estimated fair value of $6.0 million. The $6.1 million adjustment to reduce the carrying value of impaired loans and leases to estimated fair value consisted of $4.8 million of partial charge-offs and $1.3 million of specific loan and lease loss allocations.

 

30


Table of Contents

Impaired covered loans – Impaired covered loans are measured at fair value on a non-recurring basis. In determining such fair value, management considers a number of factors including, among other things, the remaining life of the loan, estimated collateral value, estimated holding period and net present value of cash flows expected to be received. As a result, impaired covered loans include both a non-accretable difference (the credit component of the impaired loan) and an accretable difference (the yield component of the impaired loan). The accretable difference is the difference between the expected cash flows and the net present value of expected cash flows and is accreted into earnings using the effective yield method. In determining the net present value of expected cash flows, the Company used discount rates ranging from 6.0% to 9.5% per annum. As of March 31, 2014, the Company identified purchased loans covered by FDIC loss share agreements acquired in its FDIC-assisted acquisitions where the expected performance of such loans had deteriorated from management’s performance expectations established in conjunction with the determination of the Day 1 Fair Values. As a result the Company recorded partial charge-offs, net of adjustments to the FDIC loss share receivable and the FDIC clawback payable, totaling $0.2 million for such loans during the first quarter of 2014. The Company also recorded provision for loan and lease losses of $0.2 million during the first quarter of 2014 to cover such charge-offs. At March 31, 2014, the Company had $29.3 million of impaired covered loans.

Foreclosed assets not covered by FDIC loss share agreements – Repossessed personal properties and real estate acquired through or in lieu of foreclosure are measured on a non-recurring basis and are initially recorded at the lesser of current principal investment or fair value less estimated cost to sell (generally 8% to 10%) at the date of repossession or foreclosure. Valuations of these assets are periodically reviewed by management with the carrying value of such assets adjusted to the then estimated fair value net of estimated selling costs, if lower, until disposition. Fair values of foreclosed and repossessed assets are generally based on third party appraisals, broker price opinions or other valuations of the property.

Foreclosed assets covered by FDIC loss share agreements – Foreclosed assets covered by FDIC loss share agreements, or covered foreclosed assets are initially recorded at Day 1 Fair Values. In estimating the Day 1 Fair Values of covered foreclosed assets, management considers a number of factors including, among others, appraised value, estimated selling prices, estimated holding periods and net present value of cash flows expected to be received. Discount rates ranging from 8.0% to 9.5% per annum were used to determine the net present value of covered foreclosed assets for purposes of establishing the Day 1 Fair Values. Valuations of these assets are periodically reviewed by management with the carrying value of such assets adjusted through non-interest income to the then estimated fair value net of estimated selling costs, if lower, until disposition. Fair values of foreclosed assets held for sale are generally based on third party appraisals, broker price opinions or other valuations of property, resulting in a Level 3 classification.

The following table presents additional information for the periods indicated about assets measured at fair value on a recurring basis and for which the Company has utilized Level 3 inputs to determine fair value.

 

     Investment
Securities AFS
 
     (Dollars in thousands)  

Balance – January 1, 2014

   $ 18,682   

Total realized gains (losses) included in earnings

     0   

Total unrealized gains (losses) included in comprehensive income

     248   

Paydowns and maturities

     (383

Sales

     0   

Transfers in and/or out of Level 3

     0   
  

 

 

 

Balance – March 31, 2014

   $ 18,547   
  

 

 

 

Balance – January 1, 2013

   $ 104,172   

Total realized gains (losses) included in earnings

     0   

Total unrealized gains (losses) included in comprehensive income

     (108

Paydowns and maturities

     (27,570

Sales

     0   

Transfers in and/or out of Level 3

     (28,393
  

 

 

 

Balance – March 31, 2013

   $ 48,101   
  

 

 

 

 

31


Table of Contents

12. Fair Value of Financial Instruments

The following methods and assumptions were used to estimate the fair value of financial instruments.

Cash and due from banks – For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

Investment securities – The Company utilizes independent third parties as its principal pricing sources for determining fair value of investment securities which are measured on a recurring basis. As a result, the Company receives estimates of fair values from at least two independent pricing sources for the majority of its individual securities within its investment portfolio. For investment securities traded in an active market, fair values are based on quoted market prices if available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities, broker quotes, comprehensive interest rate tables, pricing matrices or a combination thereof. For investment securities traded in a market that is not active, fair value is determined using unobservable inputs. All fair value estimates of the Company’s investment securities are reviewed and approved on a quarterly basis by the Company’s Investment Portfolio Manager and its Chief Financial Officer. The Company’s investments in the common stock of the FHLB – Dallas and FNBB totaling $14.5 million at March 31, 2014, $13.8 million at December 31, 2013 and $13.7 million at March 31, 2013, do not have readily determinable fair values and are carried at cost.

Loans and leases – The fair value of loans and leases, including covered loans and purchased non-covered loans, is estimated by discounting the contractual cash flows to be received in future periods using the current rate at which similar loans or leases would be made to borrowers or lessees with similar credit ratings and for the same remaining maturities.

FDIC loss share receivable – The fair value of the FDIC loss share receivable is based on the net present value of future cash proceeds expected to be received from the FDIC under the provisions of the loss share agreements using a discount rate that is based on current market rates.

Deposit liabilities – The fair value of demand deposits, savings accounts, money market deposits and other transaction accounts is the amount payable on demand at the reporting date. The fair value of fixed maturity time deposits is estimated using the rate currently available for deposits of similar remaining maturities.

Repurchase agreements – For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

Other borrowed funds – For these short-term instruments, the carrying amount is a reasonable estimate of fair value. The fair value of long-term instruments is estimated based on the current rates available to the Company for borrowings with similar terms and remaining maturities.

Clawback payable – The fair value of the FDIC clawback payable is based on the net present value of future cash payments expected to be remitted to the FDIC in accordance with the provisions of the loss share agreements using a discount rate that is based on current market rates.

Subordinated debentures – The fair values of these instruments are based primarily upon discounted cash flows using rates for securities with similar terms and remaining maturities.

Off-balance sheet instruments The fair values of commercial loan commitments and letters of credit are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, and were not material at March 31, 2014 and 2013 or at December 31, 2013.

The fair values of certain of these instruments were calculated by discounting expected cash flows, which contain numerous uncertainties and involve significant judgments by management. Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties other than in a forced or liquidation sale. Because no market exists for certain of these financial instruments and because management does not intend to sell these financial instruments, the Company does not know whether the fair values represent values at which the respective financial instruments could be sold individually or in the aggregate.

 

32


Table of Contents

The following table presents the carrying amounts and estimated fair values for the dates indicated and the fair value hierarchy of the Company’s financial instruments.

 

            March 31,         
            2014      2013      December 31, 2013  
     Fair
Value
Hierarchy
     Carrying
Amount
     Estimated
Fair

Value
     Carrying
Amount
     Estimated
Fair

Value
     Carrying
Amount
     Estimated
Fair

Value
 
            (Dollars in thousands)  

Financial assets:

                    

Cash and cash equivalents

     Level 1       $ 188,351       $ 188,351       $ 162,575       $ 162,575       $ 195,975       $ 195,975   

Investment securities AFS

     Levels 2 and 3         687,661         687,661         487,648         487,648         669,384         669,384   

Loans and leases, net of ALLL

     Level 3         3,528,130         3,496,946         2,701,688         2,688,826         3,314,134         3,286,600   

FDIC loss share receivable

     Level 3         57,782         57,722         132,699         132,470         71,854         71,770   

Financial liabilities:

                    

Demand, savings and interest bearing transaction deposits

     Level 1       $ 3,085,886       $ 3,085,886       $ 2,242,727       $ 2,242,727       $ 2,819,817       $ 2,819,817   

Time deposits

     Level 2         830,318         830,583         748,345         748,918         897,210         897,708   

Repurchase agreements with customers

     Level 1         51,140         51,140         30,714         30,714         53,103         53,103   

Other borrowings

     Level 2         280,885         317,186         280,756         326,367         280,895         319,650   

FDIC clawback payable

     Level 3         26,202         26,202         25,384         25,384         25,897         25,897   

Subordinated debentures

     Level 2         64,950         32,767         64,950         30,603         64,950         30,974   

13. Changes In and Reclassifications From Accumulated Other Comprehensive Income (“AOCI”)

The following table presents changes in AOCI for the dates indicated.

 

     Three Months Ended  
     March 31,  
     2014     2013  
     (Dollars in thousands)  

Beginning balance of AOCI – unrealized gains and losses on investment securities AFS

   $ (3,672   $ 10,783   

Other comprehensive income (loss):

    

Other comprehensive income (loss) before reclassifications

     6,886        (1,660

Amounts reclassified from AOCI

     (3     (94
  

 

 

   

 

 

 

Total other comprehensive income (loss)

     6,883        (1,754
  

 

 

   

 

 

 

Ending balance of AOCI – unrealized gains and losses on investment securities AFS

   $ 3,211      $ 9,029   
  

 

 

   

 

 

 

Amounts reclassified from AOCI to net gains on investment securities in the consolidated statements of income related entirely to unrealized gains/losses on investment securities AFS. For the three months ended March 31, 2014 and 2013, respectively, amounts reclassified for net gains on investment securities were $5,000 and $156,000, with related tax effects of $2,000 and $62,000, respectively.

14. Recent Accounting Pronouncements

In January 2014, the Financial Accounting Standards Board issued Accounting Standards Update (“ASU”) 2014-04 “Receivables – Troubled Debt Restructurings by Creditors (Sub topic 310-04) Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure.” The provisions of this ASU clarify when an in substance foreclosure occurs and require a creditor to reclassify a collateralized consumer mortgage loan to real estate owned upon obtaining legal title to the real estate collateral, or a deed in lieu of foreclosure, or similar legal agreement that is voluntarily provided by the borrower to satisfy the loan. ASU 2014-04 is effective for reporting periods beginning January 1, 2014. The proposed provisions of ASU 2014-04 did not have a material impact on the Company’s financial position, results of operations, or liquidity.

 

33


Table of Contents
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion explains the financial condition and results of operations of Bank of the Ozarks, Inc. (“the Company”) as of and for the three months ended March 31, 2014. The purpose of this discussion is to focus on information about the Company’s financial condition and results of operations which is not otherwise apparent from the consolidated financial statements. The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes presented elsewhere in this report and the Company’s Annual Report on Form 10-K for the year ended December 31, 2013 previously filed with the Securities and Exchange Commission (“SEC”). Annualized results for these interim periods may not be indicative of results for the full year or future periods.

The Company is a bank holding company whose primary business is commercial banking conducted through its wholly-owned state chartered bank subsidiary – Bank of the Ozarks (the “Bank”). The Company’s results of operations depend primarily on net interest income, which is the difference between the interest income from earning assets, such as loans, leases, purchased loans not covered by Federal Deposit Insurance Corporation (“FDIC”) loss share agreements (“purchased non-covered loans”), loans covered by FDIC loss share agreements (“covered loans”) and investments, and the interest expense incurred on interest bearing liabilities, such as deposits, borrowings and subordinated debentures. The Company also generates non-interest income, including service charges on deposit accounts, mortgage lending income, trust income, bank owned life insurance (“BOLI”) income, accretion of FDIC loss share receivable, net of amortization of FDIC clawback payable, other income from loss share and purchased non-covered loans, gains on investment securities and from sales of other assets, and gains on merger and acquisition transactions.

The Company’s non-interest expense consists primarily of employee compensation and benefits, net occupancy and equipment expense and other operating expenses. The Company’s results of operations are significantly affected by its provision for loan and lease losses and its provision for income taxes.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) requires management to make estimates, assumptions and judgments that affect the amounts reported in the consolidated financial statements. The Company’s determination of (i) the provisions to and the adequacy of the allowance for loan and lease losses (“ALLL”), (ii) the fair value of its investment securities portfolio, (iii) the fair value of foreclosed assets not covered by FDIC loss share agreements and (iv) the fair value of the assets acquired and liabilities assumed pursuant to business combination transactions all involve a higher degree of judgment and complexity than its other significant accounting policies. Accordingly, the Company considers the determination of (i) provisions to and the adequacy of the ALLL, (ii) the fair value of its investment securities portfolio, (iii) the fair value of foreclosed assets not covered by FDIC loss share agreements and (iv) the fair value of the assets acquired and liabilities assumed pursuant to business combination transactions to be critical accounting policies.

Provisions to and adequacy of the ALLL. The ALLL is established through a provision for such losses charged against income. All or portions of loans or leases, excluding purchased non-covered loans and covered loans, deemed to be uncollectible are charged against the ALLL when management believes that collectability of all or some portion of outstanding principal is unlikely. Subsequent recoveries, if any, of loans or leases previously charged off are credited to the ALLL.

The ALLL is maintained at a level management believes will be adequate to absorb probable incurred losses in the loan and lease portfolio. Provisions to and the adequacy of the ALLL are based on evaluations of the loan and lease portfolio utilizing objective and subjective criteria. The objective criteria primarily include an internal grading system and specific allowances. In addition to these objective criteria, the Company subjectively assesses the adequacy of the ALLL and the need for additions thereto, with consideration given to the nature and mix of the portfolio, including concentrations of credit; general economic and business conditions, including national, regional and local business and economic conditions that may affect borrowers’ or lessees’ ability to pay; expectations regarding the current business cycle; trends that could affect collateral values and other relevant factors. The Company also utilizes a peer group analysis and a historical analysis to validate the overall adequacy of its ALLL. Changes in any of these criteria or the availability of new information could require adjustment of the ALLL in future periods. While a specific allowance has been calculated for impaired loans and leases and for loans and leases where the Company has otherwise determined a specific reserve is appropriate, no portion of the Company’s ALLL is restricted to any individual loan or lease or group of loans or leases, and the entire ALLL is available to absorb losses from any and all loans and leases.

The Company’s internal grading system assigns grades to all loans and leases, except residential 1-4 family loans, consumer loans, purchased non-covered loans, covered loans and certain other loans, with each grade being assigned an allowance allocation percentage. The grade for each graded individual loan or lease is determined by the account officer and other approving officers at the time the loan or lease is made and changed from time to time to reflect an ongoing assessment

 

34


Table of Contents

of loan or lease risk. Grades are reviewed on specific loans and leases from time to time by senior management and as part of the Company’s internal loan review process. These risk elements include, among others, the following: (1) for non-farm/non-residential, multifamily residential, and agricultural real estate loans, the debt service coverage ratio (income from the property in excess of operating expenses compared to loan repayment requirements), operating results of the owner in the case of owner-occupied properties, the loan-to-value ratio, the age, condition, value, nature and marketability of the collateral and the specific risks and volatility of income, property value and operating results typical of properties of that type; (2) for construction and land development loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or ability to lease property constructed for lease, the quality and nature of contracts for presale or preleasing, if any, experience and ability of the developer and loan-to-cost and loan-to-value ratios; (3) for commercial and industrial loans and leases, the operating results of the commercial, industrial or professional enterprise, the borrower’s or lessee’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in the applicable industry and the age, condition, value, nature and marketability of collateral; and (4) for non-real estate agricultural loans and leases, the operating results, experience and ability of the borrower or lessee, historical and expected market conditions and the age, condition, value, nature and marketability of collateral. In addition, for each category the Company considers secondary sources of income and the financial strength of the borrower or lessee and any guarantors.

Residential 1-4 family, consumer loans and certain other loans are assigned an allowance allocation percentage based on past due status.

Allowance allocation percentages for the various risk grades and past due categories for residential 1-4 family, consumer loans and certain other loans are determined by management and are adjusted periodically. In determining these allowance allocation percentages, management considers, among other factors, historical loss percentages and a variety of subjective criteria in determining the allowance allocation percentages.

Assets acquired and liabilities assumed in business combinations are recorded at estimated fair value on their purchase date. As provided for under GAAP, management has up to 12 months following the date of the acquisition to finalize the fair values of acquired assets and assumed liabilities. Once management has finalized the fair values of acquired assets and assumed liabilities within this 12-month period, management considers such values to be the day 1 fair values (“Day 1 Fair Values”).

For covered loans, management separately monitors this portfolio and periodically reviews loans contained within this portfolio against the factors and assumptions used in determining the Day 1 Fair Values. To the extent that a loan’s performance has deteriorated from management’s expectation established in conjunction with the determination of the Day 1 Fair Values, such loan is considered in the determination of the required level of ALLL. To the extent that a revised loss estimate exceeds the loss estimate established in the determination of the Day 1 Fair Values, such deterioration will result in an allowance allocation or a charge-off.

For purchased non-covered loans, management segregates this portfolio into loans that contain evidence of credit deterioration on the date of purchase and loans that do not contain evidence of credit deterioration on the date of purchase. Purchased non-covered loans with evidence of credit deterioration are regularly monitored and are periodically reviewed by management. To the extent that a loan’s performance has deteriorated from management’s expectation established in conjunction with the determination of the Day 1 Fair Values, such loan is considered in the determination of the required level of ALLL. To the extent that a revised loss estimate exceeds the loss estimate established in the determination of Day 1 Fair Values, such determination will result in an allowance allocation or a charge-off.

All other purchased non-covered loans are graded by management at the time of purchase. The grade on these purchased non-covered loans are reviewed regularly as part of the ongoing assessment of such loans. To the extent that current information indicates it is probable that the Company will not be able to collect all amounts according to the contractual terms thereof, such loan is considered in the determination of the required level of ALLL and may result in an allowance allocation or a charge-off.

At March 31, 2014 and 2013, the Company had no allowance for its purchased non-covered loans and its covered loans because all losses had been charged off on such loans whose performance had deteriorated from management’s expectations established in conjunction with the determination of the Day 1 Fair Values.

The Company generally places a loan or lease, excluding purchased non-covered loans with evidence of credit deterioration on the date of purchase and covered loans, on nonaccrual status when such loan or lease is (i) deemed impaired or (ii) 90 days or more past due, or earlier when doubt exists as to the ultimate collection of payments. The Company may continue to accrue interest on certain loans or leases contractually past due 90 days or more if such loans or leases are both well secured and in the process of collection. At the time a loan or lease is placed on nonaccrual status, interest previously accrued but uncollected is generally reversed and charged against interest income. Nonaccrual loans and leases are generally returned to accrual status when payments are less than 90 days past due and the Company reasonably expects to collect all

 

35


Table of Contents

payments. If a loan or lease is determined to be uncollectible, the portion of the principal determined to be uncollectible will be charged against the ALLL. Loans for which the terms have been modified and for which (i) the borrower is experiencing financial difficulties and (ii) a concession has been granted to the borrower by the Company are considered troubled debt restructurings (“TDRs”) and are included in impaired loans and leases. Income on nonaccrual loans or leases, including impaired loans and leases but excluding certain TDRs which continue to accrue interest, is recognized on a cash basis when and if actually collected. For the three months ended March 31, 2014, there were no defaults during the preceding 12 months on any loans that were considered TDRs.

All loans and leases deemed to be impaired are evaluated individually. The Company considers a loan or lease, excluding purchased non-covered loans with evidence of credit deterioration at the date of purchase and covered loans, to be impaired when based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms thereof. The Company considers a purchased non-covered loan with evidence of credit deterioration at the date of purchase and a covered loan to be impaired once a decrease in expected cash flows or other deterioration in the loan’s expected performance, subsequent to the determination of the Day 1 Fair Values, results in an allowance allocation, a partial or full charge-off or in a provision for loan and lease losses. Most of the Company’s nonaccrual loans and leases, excluding purchased non-covered loans and covered loans, and all TDRs are considered impaired. The majority of the Company’s impaired loans and leases are dependent upon collateral for repayment. For such loans and leases, impairment is measured by comparing collateral value, net of holding and selling costs, to the current investment in the loan or lease. For all other impaired loans and leases, the Company compares estimated discounted cash flows to the current investment in the loan or lease. To the extent that the Company’s current investment in a particular loan or lease exceeds its estimated net collateral value or its estimated discounted cash flows, the impaired amount is specifically considered in the determination of the ALLL or is charged off as a reduction of the ALLL.

The Company also maintains an allowance for certain loans and leases, excluding purchased non-covered loans and covered loans, not considered impaired where (i) the customer is continuing to make regular payments, although payments may be past due, (ii) there is a reasonable basis to believe the customer may continue to make regular payments, although there is also an elevated risk that the customer may default, and (iii) the collateral or other repayment sources are likely to be insufficient to recover the current investment in the loan or lease if a default occurs. The Company evaluates such loans and leases to determine if an allowance is needed for these loans and leases. For the purpose of calculating the amount of such allowance, management assumes that (i) no further regular payments occur and (ii) all sums recovered will come from liquidation of collateral and collection efforts from other payment sources. To the extent that the Company’s current investment in a particular loan or lease evaluated for the need for such an allowance exceeds its net collateral value or its estimated discounted cash flows, such excess is considered allocated allowance for purposes of the determination of the ALLL.

The Company also includes specific ALLL allocations for qualitative factors including, among other factors, (i) concentrations of credit, (ii) general economic and business conditions, (iii) trends that could affect collateral values and (iv) expectations regarding the current business cycle. The Company may also consider other qualitative factors in future periods for additional allowance allocations, including, among other factors, (1) credit quality trends (including trends in nonperforming loans and leases expected to result from existing conditions), (2) seasoning of the loan and lease portfolio, (3) specific industry conditions affecting portfolio segments, (4) the Company’s expansion into new markets and (5) the offering of new loan and lease products.

Changes in the criteria used in this evaluation or the availability of new information could cause the ALLL to be increased or decreased in future periods. In addition bank regulatory agencies, as part of their examination process, may require adjustments to the ALLL based on their judgments and estimates.

Fair value of the investment securities portfolio. Management determines the appropriate classification of investment securities at the time of purchase and reevaluates such designation as of each balance sheet date. At March 31, 2014 and 2013 and December 31, 2013, the Company has classified all of its investment securities as available for sale (“AFS”).

AFS investment securities are stated at estimated fair value, with the unrealized gains and losses determined on a specific identification basis. Such unrealized gains and losses, net of tax, are reported as a separate component of stockholders’ equity and included in other comprehensive income (loss). The Company utilizes independent third parties as its principal pricing sources for determining fair value of investment securities which are measured on a recurring basis. As a result, the Company receives estimates of fair values from at least two independent pricing sources for the majority of its individual securities within its investment portfolio. For investment securities traded in an active market, fair values are based on quoted market prices if available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities, broker quotes or comprehensive interest rate tables, pricing matrices or a combination thereof. For investment securities traded in a market that is not active, fair value is determined using unobservable inputs. Additionally, the valuation of investment securities acquired may include certain unobservable inputs. All fair value estimates received by the Company for its investment securities are reviewed and approved on a quarterly basis by the Company’s Investment Portfolio Manager and its Chief Financial Officer.

 

36


Table of Contents

Declines in the fair value of investment securities below their amortized cost are reviewed at least quarterly by the Company for other-than-temporary impairment. Factors considered during such review include, among other things, the length of time and extent that fair value has been less than cost and the financial condition and near term prospects of the issuer. The Company also assesses whether it has the intent to sell the investment security or more likely than not would be required to sell the investment security before any anticipated recovery in fair value. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment through the income statement. For securities that do not meet the aforementioned criteria, the amount of impairment is split into (i) other-than-temporary impairment related to credit loss, which must be recognized in the income statement, and (ii) other-than-temporary impairment related to other factors, which is recognized in other comprehensive income. The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis.

The fair values of the Company’s investment securities traded in both active and inactive markets can be volatile and may be influenced by a number of factors including market interest rates, prepayment speeds, discount rates, credit quality of the issuer, general market conditions including market liquidity conditions and other factors. Factors and conditions are constantly changing and fair values could be subject to material variations that may significantly impact the Company’s financial condition, results of operations and liquidity.

Fair value of foreclosed assets not covered by FDIC loss share agreements. Repossessed personal properties and real estate acquired through or in lieu of foreclosure are initially recorded at the lesser of current principal investment or fair value less estimated cost to sell at the date of repossession or foreclosure. Valuations of these assets are periodically reviewed by management with the carrying value of such assets adjusted through non-interest expense to the then estimated fair value net of estimated selling costs, if lower, until disposition. Fair values of these assets are generally based on third party appraisals, broker price opinions or other valuations of the property.

Fair value of assets acquired and liabilities assumed pursuant to business combination transactions. Loans covered by FDIC loss share agreements, or covered loans, are accounted for in accordance with the provisions of GAAP applicable to loans acquired with deteriorated credit quality and pursuant to the American Institute of Certified Public Accountants’ (“AICPA”) December 18, 2009 letter in which the AICPA summarized the SEC’s view regarding the accounting in subsequent periods for discount accretion associated with non-credit impaired loans acquired in a business combination or asset purchase. Considering, among other factors, the general lack of adequate underwriting, proper documentation, appropriate loan structure and insufficient equity contributions for a large number of these acquired loans, and the uncertainty of the borrowers’ and/or guarantors’ ability or willingness to make contractually required (or any) principal and interest payments, management has determined that a significant portion of the loans acquired in FDIC-assisted acquisitions had evidence of credit deterioration since origination. Accordingly, management has elected to apply the provisions of GAAP applicable to loans acquired with deteriorated credit quality as provided by the AICPA’s December 18, 2009 letter, to all loans acquired in its FDIC-assisted acquisitions.

At the time such covered loans are acquired, management individually evaluates substantially all loans acquired in the transaction. This evaluation allows management to determine the estimated fair value of the covered loans (not considering any FDIC loss sharing agreements) and includes no carryover of any previously recorded ALLL. In determining the estimated fair value of covered loans, management considers a number of factors including, among other things, the remaining life of the acquired loans, estimated prepayments, estimated loss ratios, estimated value of the underlying collateral, estimated holding periods, and net present value of cash flows expected to be received. To the extent that any covered loan is not specifically reviewed, management applies a loss estimate to that loan based on the average expected loss rates for the purchased loans that were individually reviewed in that covered loan portfolio.

In determining the Day 1 Fair Values of covered loans, management calculates a non-accretable difference (the credit component of the covered loans) and an accretable difference (the yield component of the covered loans). The non-accretable difference is the difference between the contractually required payments and the cash flows expected to be collected in accordance with management’s determination of the Day 1 Fair Values. Subsequent decreases to the expected cash flows will generally result in a provision for loan and lease losses. Subsequent increases in expected cash flows following any previous decrease will result in a reversal of the provision for loan and lease losses to the extent of prior charges and then an adjustment to accretable yield. Any such increase or decrease in expected cash flows will result in a corresponding adjustment of the FDIC loss share receivable and accretion or amortization thereof and the FDIC clawback payable or the amortization thereof for the portion of such reduced or additional loss expected to be collected from the FDIC.

The accretable difference on covered loans is the difference between the expected cash flows and the net present value of expected cash flows. Such difference is accreted into earnings using the effective yield method over the term of the loans. In determining the net present value of the expected cash flows for purposes of establishing the Day 1 Fair Values, the Company used discount rates ranging from 6.0% to 9.5% per annum depending on the risk characteristics of each individual loan. At March 31, 2014, the weighted average period during which management expects to receive the estimated cash flows for its covered loan portfolio (not considering any payment under the FDIC loss share agreements) is 2.5 years.

 

37


Table of Contents

Management separately monitors the covered loan portfolio and periodically reviews loans contained within this portfolio against the factors and assumptions used in determining the Day 1 Fair Values. A loan is typically reviewed (i) when it is modified or extended, (ii) when material information becomes available to the Company that provides additional insight regarding the loan’s performance, the status of the borrower, or the quality or value of the underlying collateral, or (iii) in conjunction with the annual review of projected cash flows which include a substantial portion of each acquired covered loan portfolio. Management separately reviews the performance of the portfolio of covered loans on an annual basis, or more frequently to the extent that material information becomes available regarding the performance of an individual loan, to make determination