10-Q 1 d939946d10q.htm FORM 10-Q Form 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 June 30, 2015

 

¨ 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

incorporation or organization)

 

(I.R.S. Employer

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 July 31, 2015

Common Stock, $0.01 par value per share   86,813,057

 

 

 


Table of Contents

BANK OF THE OZARKS, INC.

FORM 10-Q

June 30, 2015

INDEX

 

PART I.

    

Financial Information

  

Item 1.

    

Financial Statements

  
    

Consolidated Balance Sheets as of June 30, 2015 and 2014 and December 31, 2014

     1   
    

Consolidated Statements of Income for the Three Months Ended June 30, 2015 and 2014 and for the Six Months Ended June 30, 2015 and 2014

     2   
    

Consolidated Statements of Comprehensive Income for the Three Months Ended June 30, 2015 and 2014 and for the Six Months Ended June 30, 2015 and 2014

     3   
    

Consolidated Statements of Stockholders’ Equity for the Six Months Ended June 30, 2015 and 2014

     4   
    

Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2015 and 2014

     5   
    

Notes to Consolidated Financial Statements

     6   

Item 2.

    

Management’s Discussion and Analysis of Financial Condition and Results of Operations

     33   

Item 3.

    

Quantitative and Qualitative Disclosures About Market Risk

     65   

Item 4.

    

Controls and Procedures

     66   

PART II.

    

Other Information

  

Item 1.

    

Legal Proceedings

     67   

Item 1A.

    

Risk Factors

     68   

Item 2.

    

Unregistered Sales of Equity Securities and Use of Proceeds

     68   

Item 3.

    

Defaults Upon Senior Securities

     68   

Item 4.

    

Mine Safety Disclosures

     68   

Item 5.

    

Other Information

     68   

Item 6.

    

Exhibits

     68   

Signature

     69   

Exhibit Index

     70   


Table of Contents

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements

BANK OF THE OZARKS, INC.

CONSOLIDATED BALANCE SHEETS

 

     Unaudited        
     June 30,     December 31,
2014
 
     2015     2014    
     (Dollars in thousands, except per share amounts)  
ASSETS       

Cash and due from banks

   $ 512,908      $ 107,240      $ 147,751   

Interest earning deposits

     1,982        3,448        2,452   
  

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

     514,890        110,688        150,203   

Investment securities - available for sale (“AFS”)

     782,277        892,129        839,321   

Non-purchased loans and leases

     4,767,123        3,171,585        3,979,870   

Purchased loans

     1,826,848        1,404,069        1,147,947   
  

 

 

   

 

 

   

 

 

 

Total loans and leases

     6,593,971        4,575,654        5,127,817   

Allowance for loan and lease losses

     (56,749     (46,958     (52,918
  

 

 

   

 

 

   

 

 

 

Net loans and leases

     6,537,222        4,528,696        5,074,899   

Federal Deposit Insurance Corporation (“FDIC”) loss share receivable

     0        50,679        0   

Premises and equipment, net

     285,087        265,061        273,591   

Foreclosed assets

     25,973        56,356        37,775   

Accrued interest receivable

     26,345        21,143        20,192   

Bank owned life insurance (“BOLI”)

     269,311        179,277        182,052   

Intangible assets, net

     151,150        108,640        105,576   

Other, net

     118,180        85,306        82,890   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 8,710,435      $ 6,297,975      $ 6,766,499   
  

 

 

   

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY       

Deposits:

      

Demand non-interest bearing

   $ 1,320,779      $ 1,058,210      $ 1,145,454   

Savings and interest bearing transaction

     3,645,551        2,748,929        2,892,989   

Time

     2,120,969        1,176,758        1,457,939   
  

 

 

   

 

 

   

 

 

 

Total deposits

     7,087,299        4,983,897        5,496,382   

Repurchase agreements with customers

     70,011        55,999        65,578   

Other borrowings

     161,931        280,875        190,855   

Subordinated debentures

     117,403        64,950        64,950   

FDIC clawback payable

     0        26,533        0   

Accrued interest payable and other liabilities

     61,033        32,063        36,892   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     7,497,677        5,444,317        5,854,657   
  

 

 

   

 

 

   

 

 

 

Commitments and contingencies

      

Stockholders’ equity:

      

Preferred stock; $0.01 par value; 1,000,000 shares authorized; no shares outstanding at June 30, 2015 and 2014 or at December 31, 2014

     0        0        0   

Common stock; $0.01 par value; 125,000,000 shares authorized; 86,811,457, 79,662,150 and 79,924,350 shares issued at June 30, 2015, June 30, 2014 and December 31, 2014, respectively

     868        797        799   

Additional paid-in capital

     566,320        315,267        324,354   

Retained earnings

     633,998        524,134        571,454   

Accumulated other comprehensive income

     8,068        10,006        14,132   

Treasury stock, at cost, none at June 30, 2015 or June 30, 2014, 72,268 shares at December 31, 2014

     0        0        (2,349
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity before noncontrolling interest

     1,209,254        850,204        908,390   

Noncontrolling interest

     3,504        3,454        3,452   
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     1,212,758        853,658        911,842   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 8,710,435      $ 6,297,975      $ 6,766,499   
  

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements.

 

1


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF INCOME

Unaudited

 

     Three Months Ended     Six Months Ended  
     June 30,     June 30,  
     2015     2014     2015     2014  
     (Dollars in thousands, except per share amounts)  

Interest income:

        

Non-purchased loans and leases

   $ 56,637      $ 36,833      $ 107,069      $ 70,247   

Purchased loans

     35,762        25,128        68,622        42,013   

Investment securities:

        

Taxable

     3,230        2,790        6,715        5,149   

Tax-exempt

     4,456        4,974        9,125        9,371   

Deposits with banks and federal funds sold

     18        35        27        38   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest income

     100,103        69,760        191,558        126,818   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest expense:

        

Deposits

     3,917        1,827        7,454        3,408   

Repurchase agreements with customers

     19        13        36        25   

Other borrowings

     1,443        2,692        3,146        5,347   

Subordinated debentures

     968        427        1,676        840   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

     6,347        4,959        12,312        9,620   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

     93,756        64,801        179,246        117,198   

Provision for loan and lease losses

     (4,308     (5,582     (10,623     (6,887
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan and lease losses

     89,448        59,219        168,623        110,311   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest income:

        

Service charges on deposit accounts

     7,088        6,605        13,715        12,244   

Mortgage lending income

     1,772        1,126        3,279        2,080   

Trust income

     1,463        1,364        2,895        2,681   

BOLI income

     1,785        1,278        5,407        2,408   

Net amortization of FDIC loss share receivable and FDIC clawback payable

     0        (741     0        (49

Other income from purchased loans, net

     6,971        3,629        15,879        6,940   

Net gains on investment securities

     85        18        2,618        23   

Gains on sales of other assets

     2,557        1,448        5,385        2,422   

Gain on merger and acquisition transaction

     0        0        0        4,667   

Other

     1,549        2,661        3,159        4,333   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest income

     23,270        17,388        52,337        37,749   
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest expense:

        

Salaries and employee benefits

     22,646        18,831        45,243        36,520   

Net occupancy and equipment

     7,344        5,707        14,635        10,751   

Other operating expenses

     13,734        13,340        34,030        28,062   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expense

     43,724        37,878        93,908        75,333   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes

     68,994        38,729        127,052        72,727   

Provision for income taxes

     24,190        12,251        42,330        20,981   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     44,804        26,478        84,722        51,746   

Earnings attributable to noncontrolling interest

     (28     8        (52     16   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income available to common stockholders

   $ 44,776      $ 26,486      $ 84,670      $ 51,762   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per common share

   $ 0.52      $ 0.35      $ 0.99      $ 0.69   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per common share

   $ 0.51      $ 0.34      $ 0.98      $ 0.68   
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends declared per common share

   $ 0.135      $ 0.115      $ 0.265      $ 0.225   
  

 

 

   

 

 

   

 

 

   

 

 

 

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     Six Months Ended  
     June 30,     June 30,  
     2015     2014     2015     2014  
     (Dollars in thousands)  

Net income

   $ 44,804      $ 26,478      $ 84,722      $ 51,746   

Other comprehensive income (loss):

        

Unrealized gains and losses on investment securities AFS

     (10,091     11,199        (7,600     22,529   

Tax effect of unrealized gains and losses on investment securities AFS

     3,844        (4,393     3,157        (8,837

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

     (85     (18     (2,618     (23

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

     33        7        997        9   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive income (loss)

     (6,299     6,795        (6,064     13,678   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income

   $ 38,505      $ 33,273      $ 78,658      $ 65,424   
  

 

 

   

 

 

   

 

 

   

 

 

 

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)
    Treasury
Stock
    Non-
Controlling
Interest
    Total  
     (Dollars in thousands)  

Balances – January 1, 2014

   $ 737       $ 143,017      $ 488,978      $ (3,672   $ 0      $ 3,470      $ 632,530   

Net income

     0         0        51,746        0        0        0        51,746   

Earnings attributable to noncontrolling interest

     0         0        16        0        0        (16     0   

Total other comprehensive income

     0         0        0        13,678        0        0        13,678   

Common stock dividends paid

     0         0        (16,606     0        0        0        (16,606

Issuance of 185,000 shares of common stock for exercise of stock options

     2         1,570        0        0        0        0        1,572   

Forfeiture of 400 shares of unvested restricted common stock

     0         0        0        0        0        0        0   

Excess tax benefit on stock-based compensation

     0         1,373        0        0        0        0        1,373   

Stock-based compensation expense

     0         3,050        0        0        0        0        3,050   

Issuance of 5,765,846 shares of common stock for acquisition of Summit Bancorp, Inc., net of issuance costs of $88,000

     58         166,257        0        0        0        0        166,315   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances – June 30, 2014

   $ 797       $ 315,267      $ 524,134      $ 10,006      $ 0      $ 3,454      $ 853,658   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances – January 1, 2015

   $ 799       $ 324,354      $ 571,454      $ 14,132      $ (2,349   $ 3,452      $ 911,842   

Net income

     0         0        84,722        0        0        0        84,722   

Earnings attributable to noncontrolling interest

     0         0        (52     0        0        52        0   

Total other comprehensive income (loss)

     0         0        0        (6,064     0        0        (6,064

Common stock dividends paid

     0         0        (22,126     0        0        0        (22,126

Issuance of 99,050 shares of common stock for exercise of stock options

     1         996        0        0        0        0        997   

Issuance of 245,300 shares of unvested restricted common stock

     2         (2,351     0        0        2,349        0        0   

Excess tax benefit on stock-based compensation

     0         791        0        0        0        0        791   

Stock-based compensation expense

     0         4,220        0        0        0        0        4,220   

Forfeiture of 29,875 shares of unvested restricted common stock

     0         0        0        0        0        0        0   

Issuance of 7,657 shares of common stock to non-employee directors

     0         0        0        0        0        0        0   

Issuance of 6,637,243 shares of common stock for acquisition of Intervest Bancshares Corporation, net of issuance costs of $100,000

     66         238,310        0        0        0        0        238,376   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balances – June 30, 2015

   $ 868       $ 566,320      $ 633,998      $ 8,068      $ 0      $ 3,504      $ 1,212,758   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See accompanying notes to consolidated financial statements

 

4


Table of Contents

BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited

 

     Six Months Ended  
     June 30,  
     2015     2014  
     (Dollars in thousands)  

Cash flows from operating activities:

    

Net income

   $ 84,722      $ 51,746   

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

    

Depreciation

     4,575        3,816   

Amortization

     3,236        1,932   

Earnings attributable to noncontrolling interest

     (52     16   

Provision for loan and lease losses

     10,623        6,887   

Provision for losses on foreclosed assets

     2,427        863   

Net (accretion) amortization of investment securities AFS

     (51     301   

Net gains on investment securities AFS

     (2,618     (23

Originations of mortgage loans held for sale

     (136,267     (90,110

Proceeds from sales of mortgage loans held for sale

     127,302        83,337   

Accretion of purchased loans

     (68,622     (42,013

Net amortization of FDIC loss share receivable and FDIC clawback payable

     0        49   

Gains on sales of other assets

     (5,385     (2,422

Gain on merger and acquisition transaction

     0        (4,667

Prepayment penalty on Federal Home Loan Bank of Dallas advances

     2,480        0   

Deferred income tax expense (benefit)

     2,252        (3,407

Increase in cash surrender value of BOLI

     (3,119     (2,408

BOLI death benefits in excess of cash surrender value

     (2,289     0   

Stock-based compensation expense

     4,220        3,050   

Excess tax benefit on stock-based compensation

     (791     (1,373

Changes in assets and liabilities:

    

Accrued interest receivable

     (4,420     (2,049

Other assets, net

     28,658        3,449   

Accrued interest payable and other liabilities

     (1,951     13,094   
  

 

 

   

 

 

 

Net cash provided by operating activities

     44,930        20,068   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Proceeds from sales of investment securities AFS

     32,777        48,394   

Proceeds from maturities/calls/paydowns of investment securities AFS

     81,532        29,706   

Purchases of investment securities AFS

     (37,522     (35,109

Net increase of non-purchased loans and leases

     (800,061     (539,695

Payments received on purchased loans

     462,027        207,403   

Payments received from FDIC under loss share agreements

     0        16,076   

Other net decreases in assets covered by FDIC loss share agreements and FDIC loss share receivable

     0        9,246   

Purchases of premises and equipment

     (9,720     (4,586

Purchase of BOLI

     (85,000     0   

Proceeds from BOLI death benefits

     3,149        0   

Proceeds from sales of other assets

     40,018        30,166   

Cash invested in unconsolidated investments

     (639     (2,320

Net cash received in merger and acquisition transactions

     274,235        121,918   
  

 

 

   

 

 

 

Net cash used by investing activities

     (39,204     (118,801
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Net increase in deposits

     406,269        41,190   

Net repayments of other borrowings

     (31,404     (464

Net increase (decrease) in repurchase agreements with customers

     4,434        (13,619

Proceeds from exercise of stock options

     997        1,572   

Excess tax benefit on stock-based compensation

     791        1,373   

Cash dividends paid on common stock

     (22,126     (16,606
  

 

 

   

 

 

 

Net cash provided by financing activities

     358,961        13,446   
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     364,687        (85,287

Cash and cash equivalents – beginning of period

     150,203        195,975   
  

 

 

   

 

 

 

Cash and cash equivalents – end of period

   $ 514,890      $ 110,688   
  

 

 

   

 

 

 

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”), eight 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”), Ozark Capital Statutory Trust V (“Ozark V”) (collectively, the “Ozark Trusts”), Intervest Statutory Trust II (“Intervest II”), Intervest Statutory Trust III (“Intervest III”), Intervest Statutory Trust IV (“Intervest IV”) and Intervest Statutory Trust V (“Intervest V”), (collectively, the “Intervest Trusts”; and together with Ozark Trusts, 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 June 30, 2015, the Company had 164 offices, including 80 in Arkansas, 28 in Georgia, 21 in Texas, 16 in North Carolina, 11 in Florida, three in Alabama, two offices each in South Carolina and New York and one office in 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, 2014.

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 or six months ended June 30, 2015 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.

During the fourth quarter of 2014, the Bank and the Federal Deposit Insurance Corporation (“FDIC”) entered into agreements terminating the loss share agreements for all seven of its FDIC-assisted acquisitions. As a result of entering these termination agreements, the Company reclassified its loans previously reported as covered by FDIC loss share to purchased loans for all periods presented, and it has reclassified all interest income on loans previously reported as covered by FDIC loss share to interest income on purchased loans for all periods presented.

During the second quarter of 2015, the Company revised its initial estimates and assumptions regarding the recovery of certain acquired loans and acquired deferred tax assets from its acquisition of Intervest Bancshares Corporation (“Intervest”). As a result, certain amounts previously reported in the Company’s consolidated financial statements have been recast.

 

3. Acquisitions

Intervest

On February 10, 2015, the Company completed its previously announced acquisition of Intervest and its wholly-owned bank subsidiary Intervest National Bank, for an aggregate of 6,637,243 shares of its common stock (plus cash in lieu of fractional shares) in a transaction valued at approximately $238.5 million. The acquisition of Intervest provided the Company with a banking office in New York City and expanded its service area in Florida by adding five banking offices in Clearwater, Florida and one office in South Pasadena, Florida.

 

6


Table of Contents

During the second quarter of 2015, management revised its initial estimates and assumptions regarding the recovery of certain acquired loans and acquired deferred tax assets. Because such revision occurred during the first 12 months following the date of acquisition and was not the result of a change in circumstances, management has recast the first quarter 2015 consolidated financial statements to decrease the goodwill recorded in the Intervest acquisition by $2.7 million to reflect this change in estimate.

The following table provides a summary of the assets acquired and liabilities assumed as recorded by Intervest, the estimates of the fair value adjustments necessary to adjust those acquired assets and assumed liabilities to estimated fair value, the recast adjustment described above and the estimates of 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. 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”). 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.

 

     February 10, 2015  
     As Recorded
by

Intervest
     Fair Value
Adjustments(1)
    Recast
Adjustment
     As Recorded
by the
Company(1)
 
     (Dollars in thousands)  

Assets acquired:

          

Cash, due from banks and interest earning deposits

   $ 274,343       $ 0      $ 0       $ 274,343   

Investment securities

     21,495         321   a      0         21,816   

Loans

     1,108,439         (33,868 ) b      4,393         1,078,964   

Allowance for loan losses

     (25,208      25,208   b      0         0   

Premises and equipment

     4,357         2,256   c      0         6,613   

Foreclosed assets

     2,350         (1,710 ) d      0         640   

Accrued interest receivable and other assets

     34,076         (4,091 ) e      (689      29,296   

Core deposit intangible asset

     0         4,595   f      0         4,595   

Deferred income taxes

     11,758         8,082   g      (985      18,855   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total assets acquired

     1,431,610         793          2,719         1,435,122   
  

 

 

    

 

 

   

 

 

    

 

 

 

Liabilities assumed:

          

Deposits

     1,162,437         22,211   h      0         1,184,648   

Subordinated debentures

     56,702         (4,463 ) i      0         52,239   

Accrued interest payable and other liabilities

     3,608         358   j      0         3,966   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total liabilities assumed

     1,222,747         18,106        0         1,240,853   
  

 

 

    

 

 

   

 

 

    

 

 

 

Net assets acquired

   $ 208,863       $ (17,313   $ 2,719         194,269   
  

 

 

    

 

 

   

 

 

    

Consideration paid:

          

Cash in lieu of fractional shares

             (7

Stock

             (238,476
          

 

 

 

Total consideration paid

             (238,483
          

 

 

 

Goodwill

           $ 44,214   
          

 

 

 

 

(1)  Management is continuing to evaluate each of these fair value adjustments and may revise one or more of such fair value adjustments in future periods. To the extent that any of these fair value adjustments are revised in future periods, the resultant fair values and the amount of goodwill may be subject to further adjustment.

Explanation of preliminary fair value adjustments

 

a- Adjustment reflects the fair value adjustment based on the pricing of the acquired investment securities portfolio.
b- Adjustment reflects the fair value adjustment based on the 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 evaluation of the premises and equipment acquired.
d- Adjustment reflects the fair value adjustment based on the evaluation of the acquired foreclosed assets.
e- Adjustment reflects the fair value adjustment based on the 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.
h- Adjustment reflects the fair value adjustment based on the evaluation of the acquired deposits.
i- Adjustment reflects the fair value adjustment of these assumed liabilities based on a valuation of such instruments by an independent, third party valuation firm.
j- Adjustment reflects the amount needed to adjust other liabilities to estimated fair value and to record certain liabilities directly attributable to the Intervest acquisition.

 

 

7


Table of Contents

As a result of the recast adjustment described above, certain amounts previously reported in the Company’s consolidated financial statements as of March 31, 2015 have been recast. The following is a summary of those financial statement captions that have been impacted by the recast adjustment.

 

     As
Previously
Reported
     Recast
Adjustment
     As Recast  
     (Dollars in thousands)  

Purchased loans

   $ 2,042,164       $ 4,393       $ 2,046,557   

Net deferred tax asset

     63,483         (985      62,498   

Goodwill

     125,603         (2,719      122,884   

Income taxes receivable

     689         (689      0   

Goodwill of $44.2 million, which is the excess of the merger consideration over the fair value of net assets acquired, was recorded in the Intervest acquisition and is the result of expected operational synergies, expansion of full service banking in New York City and other factors. This goodwill is not expected to be deductible for tax purposes. To the extent that management further revises any of the above fair value adjustments as a result of its continuing evaluation, the amount of goodwill recorded in the Intervest acquisition may be subject to further adjustment.

The Company’s consolidated results of operations include the operating results of Intervest beginning February 11, 2015 through the end of the reporting period. For the three months ended June 30, 2015, Intervest contributed $14.9 million of net interest income and $8.6 million of net income to the Company’s operating results. For the six months ended June 30, 2015, Intervest contributed $23.8 million of net interest income and $13.5 million of net income to the Company’s operating results.

The following unaudited supplemental pro forma information is presented to show the estimated results assuming Intervest was acquired as of the beginning of the earliest period presented, adjusted for estimated potential costs savings. These unaudited pro forma results are not necessarily indicative of the operating results that the Company would have achieved had it completed the acquisition as of January 1, 2014 or 2015 and should not be considered as representative of future operating results.

 

     Six Months Ended  
     June 30,  
     2015      2014  
    

(Dollars in thousands,

except per share amounts)

 

Net interest income – pro forma (unaudited)

   $ 186,428       $ 143,484   

Net income – pro forma (unaudited)

   $ 88,745       $ 62,949   

Diluted earnings per common share – pro forma (unaudited)

   $ 1.01       $ 0.76   

Summit Bancorp, Inc.

On May 16, 2014, the Company completed the acquisition of Summit Bancorp, Inc. (“Summit”) and Summit Bank, its wholly-owned bank subsidiary, for an aggregate of $42.5 million in cash and 5,765,846 shares of its common stock. The acquisition of Summit expanded its service area in Central, South and Western Arkansas by adding 23 banking locations and one loan production office in nine Arkansas counties. During the second quarter of 2014, the Company closed one of the banking offices and the one loan production office acquired in the Summit acquisition. During the fourth quarter of 2014 and the second quarter of 2015, the Company closed eight additional banking offices, including six that were acquired from Summit, in markets where the Company had excess branches as a result of the Summit acquisition. Goodwill of $73.4 million, which is the excess of the merger consideration over the fair value of net assets acquired, was recorded in the Summit acquisition and is the result of expected operational synergies and other factors. This goodwill is not expected to be deductible for tax purposes.

Bancshares, Inc.

On March 5, 2014, the Company completed its acquisition of Bancshares, Inc. (“Bancshares”) and OMNIBANK, N.A., its wholly-owned bank subsidiary, for an aggregate of $21.5 million in cash. The Company recognized a bargain purchase gain of $4.7 million during the first quarter of 2014 as a result of the Bancshares acquisition. 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.

 

4. Earnings Per Common Share (“EPS”)

Basic EPS is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding. Diluted EPS is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding after consideration of the dilutive effect, if any, of outstanding common stock options using the treasury stock method. No options to purchase shares of common stock for the three months ended June 30, 2015 and 2014 or the six

 

8


Table of Contents

months ended June 30, 2014 were excluded from the diluted EPS calculations as all options were dilutive. Options to purchase 531,500 shares of the Company’s common stock at a weighted-average exercise price of $40.34 were outstanding but not included in the computation of diluted EPS for the six months ended June 30, 2015 because the options exercise price was greater than the average market price of the common shares and inclusion would have been antidilutive.

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

 

     Three Months Ended      Six Months Ended  
     June 30,      June 30,  
     2015      2014      2015      2014  
     (In thousands, except per share amounts)  

Numerator:

           

Distributed earnings allocated to common stockholders

   $ 11,713       $ 8,497       $ 22,126       $ 16,606   

Undistributed earnings allocated to common stockholders

     33,063         17,989         62,544         35,156   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income available to common stockholders

   $ 44,776       $ 26,486       $ 84,670       $ 51,762   
  

 

 

    

 

 

    

 

 

    

 

 

 

Denominator:

           

Denominator for basic EPS – weighted-average common shares

     86,786         76,743         85,251         75,281   

Effect of dilutive securities – stock options

     729         723         750         700   
  

 

 

    

 

 

    

 

 

    

 

 

 

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

     87,515         77,466         86,001         75,981   
  

 

 

    

 

 

    

 

 

    

 

 

 

Basic EPS

   $ 0.52       $ 0.35       $ 0.99       $ 0.69   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted EPS

   $ 0.51       $ 0.34       $ 0.98       $ 0.68   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

5. Investment Securities

At June 30, 2015 and 2014 and at December 31, 2014, the Company classified all of its investment securities portfolio as AFS. Accordingly, 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).

The following table presents the amortized cost and estimated fair value of investment securities AFS as of the dates indicated. The Company’s investment in the “CRA qualified investment fund” includes shares held in a mutual fund that qualifies under the Community Reinvestment Act of 1977 for community reinvestment purposes. The Company’s holdings of equity securities in Federal Home Loan Bank of Dallas (“FHLB”) and First National Banker’s Bankshares, Inc. (“FNBB”) 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)  

June 30, 2015:

           

Obligations of state and political subdivisions

   $ 496,777       $ 11,768       $ (1,630    $ 506,915   

U.S. Government agency securities

     257,849         4,627         (1,723      260,753   

Corporate obligations

     3,574         0         0         3,574   

CRA qualified investment fund

     1,028         0         (8      1,020   

FHLB and FNBB equity securities

     10,015         0         0         10,015   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 769,243       $ 16,395       $ (3,361    $ 782,277   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

           

Obligations of state and political subdivisions

   $ 555,335       $ 18,267       $ (393    $ 573,209   

U.S. Government agency securities

     245,854         6,144         (765      251,233   

Corporate obligations

     654         0         0         654   

FHLB and FNBB equity securities

     14,225         0         0         14,225   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 816,068       $ 24,411       $ (1,158    $ 839,321   
  

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

           

Obligations of state and political subdivisions

   $ 603,533       $ 15,536       $ (2,504    $ 616,565   

U.S. Government agency securities

     254,878         5,613         (2,180      258,311   

Corporate obligations

     685         0         0         685   

FHLB and FNBB equity securities

     16,568         0         0         16,568   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 875,664       $ 21,149       $ (4,684    $ 892,129   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

9


Table of Contents

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)  

June 30, 2015:

                 

Obligations of state and political subdivisions

   $ 104,621       $ 1,532       $ 7,515       $ 98       $ 112,136       $ 1,630   

U.S. Government agency securities

     76,252         1,534         7,181         189         83,433         1,723   

CRA qualified investment fund

     1,020         8         0         0         1,020         8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

   $ 181,893       $ 3,074       $ 14,696       $ 287       $ 196,589       $ 3,361   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

                 

Obligations of state and political subdivisions

   $ 29,174       $ 75       $ 34,414       $ 318       $ 63,588       $ 393   

U.S. Government agency securities

     9,630         25         47,626         740         57,256         765   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

   $ 38,804       $ 100       $ 82,040       $ 1,058       $ 120,844       $ 1,158   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

                 

Obligations of state and political subdivisions

   $ 60,769       $ 386       $ 79,000       $ 2,118       $ 139,769       $ 2,504   

U.S. Government agency securities

     15,227         67         58,608         2,113         73,835         2,180   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total temporarily impaired securities

   $ 75,996       $ 453       $ 137,608       $ 4,231       $ 213,604       $ 4,684   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 June 30, 2015 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.

 

     June 30, 2015  

Maturity or Estimated Repayment

   Amortized
Cost
     Estimated
Fair Value
 
     (Dollars in thousands)  

One year or less

   $ 36,133       $ 36,619   

After one year to five years

     139,079         140,690   

After five years to ten years

     189,702         192,251   

After ten years

     404,329         412,717   
  

 

 

    

 

 

 

Total

   $ 769,243       $ 782,277   
  

 

 

    

 

 

 

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 and FNBB equity securities and the CRA qualified investment fund 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.

 

10


Table of Contents

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

 

     Three Months Ended
June 30,
     Six Months Ended
June 30,
 
     2015      2014      2015      2014  
     (Dollars in thousands)  

Sales proceeds

   $ 2,660       $ 47,170       $ 32,777       $ 48,394   
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross realized gains

   $ 85       $ 18       $ 2,619       $ 23   

Gross realized losses

     0         0         (1      0   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net gains on investment securities

   $ 85       $ 18       $ 2,618       $ 23   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

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
June 30,
     Six Months Ended
June 30,
 
     2015      2014      2015      2014  
     (Dollars in thousands)  

Beginning balance

   $ 54,147       $ 43,861       $ 52,918       $ 42,945   

Non-purchased loans and leases charged off

     (1,496      (1,650      (5,575      (2,569

Recoveries of non-purchased loans and leases previously charged off

     198         247         506         982   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net non-purchased loans and leases charged off

     (1,298      (1,403      (5,069      (1,587

Purchased loans charged off, net

     (408      (1,082      (1,723      (1,287
  

 

 

    

 

 

    

 

 

    

 

 

 

Net charge-offs – total loans and leases

     (1,706      (2,485      (6,792      (2,874

Provision for loan and lease losses:

           

Non-purchased loans and leases

     3,900         4,500         8,900         5,600   

Purchased loans

     408         1,082         1,723         1,287   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total provision

     4,308         5,582         10,623         6,887   
  

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ 56,749       $ 46,958       $ 56,749       $ 46,958   
  

 

 

    

 

 

    

 

 

    

 

 

 

As of June 30, 2015, the Company had identified purchased loans where it had determined it was probable that the Company would be unable to collect all amounts according to the contractual terms thereof (for purchased loans without evidence of credit deterioration at date of acquisition) or the expected performance of such loans had deteriorated from its performance expectations established in conjunction with the determination of the Day 1 Fair Values or since our most recent review of such portfolio’s performance (for purchased loans with evidence of credit deterioration at date of acquisition). As a result, the Company recorded partial charge-offs totaling $0.4 million and $1.1 million during the second quarter of 2015 and 2014, respectively, and $1.7 million and $1.3 million during the first six months of 2015 and 2014, respectively. The Company also recorded provision for loan and lease losses of $0.4 million and $1.1 million during the second quarter of 2015 and 2014, respectively, and $1.7 million and $1.3 million during the first six months of 2015 and 2014, respectively. At June 30, 2015, the Company had $12.3 million of impaired purchased loans compared to $21.2 million at June 30, 2014 and $14.0 million at December 31, 2014.

 

11


Table of Contents

The following tables are 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 June 30, 2015:

            

Real estate:

            

Residential 1-4 family

   $ 5,657       $ (92   $ 10       $ 26      $ 5,601   

Non-farm/non-residential

     17,766         (119     5         580        18,232   

Construction/land development

     17,580         (469     0         2,037        19,148   

Agricultural

     2,526         0        0         (66     2,460   

Multifamily residential

     2,423         (208     0         671        2,886   

Commercial and industrial

     3,301         (93     23         18        3,249   

Consumer

     824         (24     21         4        825   

Direct financing leases

     3,258         (155     7         444        3,554   

Other

     812         (336     132         186        794   

Purchased loans

     0         (408     0         408        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 54,147       $ (1,904   $ 198       $ 4,308      $ 56,749   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Six months ended June 30, 2015:

            

Real estate:

            

Residential 1-4 family

   $ 5,482       $ (621   $ 21       $ 719      $ 5,601   

Non-farm/non-residential

     17,190         (324     17         1,349        18,232   

Construction/land development

     15,960         (771     37         3,922        19,148   

Agricultural

     2,558         (13     0         (85     2,460   

Multifamily residential

     2,147         (208     0         947        2,886   

Commercial and industrial

     4,873         (2,540     39         877        3,249   

Consumer

     818         (69     42         34        825   

Direct financing leases

     2,989         (341     13         893        3,554   

Other

     901         (688     337         244        794   

Purchased loans

     0         (1,723     0         1,723        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 52,918       $ (7,298   $ 506       $ 10,623      $ 56,749   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Year ended December 31, 2014:

            

Real estate:

            

Residential 1-4 family

   $ 4,701       $ (577   $ 135       $ 1,223      $ 5,482   

Non-farm/non-residential

     13,633         (1,357     33         4,881        17,190   

Construction/land development

     12,306         (638     11         4,281        15,960   

Agricultural

     3,000         (214     14         (242     2,558   

Multifamily residential

     2,504         0        0         (357     2,147   

Commercial and industrial

     2,855         (720     808         1,930        4,873   

Consumer

     917         (222     80         43        818   

Direct financing leases

     2,266         (602     49         1,276        2,989   

Other

     763         (793     266         665        901   

Purchased loans

     0         (3,215     0         3,215        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 42,945       $ (8,338   $ 1,396       $ 16,915      $ 52,918   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

12


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

Three months ended June 30, 2014:

            

Real estate:

            

Residential 1-4 family

   $ 4,622       $ (142   $ 49       $ 231      $ 4,760   

Non-farm/non-residential

     14,013         (1,181     1         2,003        14,836   

Construction/land development

     12,828         (14     0         2,650        15,464   

Agricultural

     3,018         0        6         (116     2,908   

Multifamily residential

     2,429         0        0         (657     1,772   

Commercial and industrial

     2,738         (48     135         23        2,848   

Consumer

     831         (56     18         133        926   

Direct financing leases

     2,438         (121     8         247        2,572   

Other

     944         (88     30         (14     872   

Purchased loans

     0         (1,082     0         1,082        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 43,861       $ (2,732   $ 247       $ 5,582      $ 46,958   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Six months ended June 30, 2014:

            

Real estate:

            

Residential 1-4 family

   $ 4,701       $ (341   $ 71       $ 329      $ 4,760   

Non-farm/non-residential

     13,633         (1,254     4         2,453        14,836   

Construction/land development

     12,306         (14     8         3,164        15,464   

Agricultural

     3,000         (15     11         (88     2,908   

Multifamily residential

     2,504         0        0         (732     1,772   

Commercial and industrial

     2,855         (422     763         (348     2,848   

Consumer

     917         (97     36         70        926   

Direct financing leases

     2,266         (267     14         559        2,572   

Other

     763         (159     75         193        872   

Purchased loans

     0         (1,287     0         1,287        0   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 42,945       $ (3,856   $ 982       $ 6,887      $ 46,958   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

 

13


Table of Contents

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

 

     ALLL      Non-Purchased Loans and Leases  
     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)  

June 30, 2015:

                 

Real estate:

                 

Residential 1-4 family

   $ 345       $ 5,256       $ 5,601       $ 1,908       $ 316,328       $ 318,236   

Non-farm/non-residential

     3         18,229         18,232         809         1,687,994         1,688,803   

Construction/land development

     49         19,099         19,148         9,065         1,890,960         1,900,025   

Agricultural

     470         1,990         2,460         1,450         49,333         50,783   

Multifamily residential

     0         2,886         2,886         345         296,529         296,874   

Commercial and industrial

     487         2,762         3,249         547         259,073         259,620   

Consumer

     3         822         825         33         25,499         25,532   

Direct financing leases

     0         3,554         3,554         0         137,146         137,146   

Other

     0         794         794         7         90,097         90,104   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,357       $ 55,392       $ 56,749       $ 14,164       $ 4,752,959       $ 4,767,123   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

                 

Real estate:

                 

Residential 1-4 family

   $ 356       $ 5,126       $ 5,482       $ 2,734       $ 280,519       $ 283,253   

Non-farm/non-residential

     18         17,172         17,190         2,507         1,501,034         1,503,541   

Construction/land development

     68         15,892         15,960         14,304         1,397,534         1,411,838   

Agricultural

     6         2,552         2,558         365         46,870         47,235   

Multifamily residential

     0         2,147         2,147         0         211,156         211,156   

Commercial and industrial

     644         4,229         4,873         623         287,084         287,707   

Consumer

     3         815         818         34         25,635         25,669   

Direct financing leases

     0         2,989         2,989         0         115,475         115,475   

Other

     0         901         901         8         93,988         93,996   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,095       $ 51,823       $ 52,918       $ 20,575       $ 3,959,295       $ 3,979,870   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

                 

Real estate:

                 

Residential 1-4 family

   $ 411       $ 4,349       $ 4,760       $ 3,245       $ 263,252       $ 266,497   

Non-farm/non-residential

     13         14,823         14,836         2,363         1,287,811         1,290,174   

Construction/land development

     2         15,462         15,464         9,738         1,039,420         1,049,158   

Agricultural

     200         2,708         2,908         845         44,696         45,541   

Multifamily residential

     0         1,772         1,772         491         136,462         136,953   

Commercial and industrial

     553         2,295         2,848         689         166,195         166,884   

Consumer

     3         923         926         42         28,632         28,674   

Direct financing leases

     0         2,572         2,572         0         98,768         98,768   

Other

     0         872         872         9         88,927         88,936   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,182       $ 45,776       $ 46,958       $ 17,422       $ 3,154,163       $ 3,171,585   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

14


Table of Contents

The following table is a summary of impaired non-purchased loans and leases as of and for the three months and six months ended June 30, 2015.

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,

Net of
Charge-offs
     Specific
ALLL
     Weighted
Average
Carrying
Value – Three
Months Ended
June 30, 2015
     Weighted
Average
Carrying
Value – Six
Months Ended
June 30, 2015
 
     (Dollars in thousands)  

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

                

Real estate:

                

Residential 1-4 family

   $ 3,147       $ (1,859   $ 1,288       $ 345       $ 1,299       $ 1,362   

Non-farm/non-residential

     145         (142     3         3         22         196   

Construction/land development

     115         0        115         49         66         1,414   

Agricultural

     1,148         0        1,148         470         574         413   

Commercial and industrial

     672         (185     487         487         244         343   

Consumer

     40         (23     17         3         18         18   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

     5,267         (2,209     3,058         1,357         2,223         3,746   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

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

                

Real estate:

                

Residential 1-4 family

     731         (111     620         0         910         1,022   

Non-farm/non-residential

     999         (193     806         0         651         1,089   

Construction/land development

     9,440         (490     8,950         0         9,174         9,514   

Agricultural

     518         (215     303         0         304         293   

Multifamily residential

     686         (341     345         0         173         115   

Commercial and industrial

     158         (98     60         0         95         90   

Consumer

     19         (5     14         0         15         15   

Other

     8         0        8         0         8         8   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

     12,559         (1,453     11,106         0         11,330         12,146   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

   $ 17,826       $ (3,662   $ 14,164       $ 1,357       $ 13,553       $ 15,892   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

 

15


Table of Contents

The following table is a summary of impaired non-purchased loans and leases as of and for the year ended December 31, 2014.

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,

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

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

             

Real estate:

             

Residential 1-4 family

   $ 3,163       $ (1,674   $ 1,489       $ 356       $ 1,457   

Non-farm/non-residential

     762         (220     542         18         211   

Construction/land development

     4,656         (545     4,111         68         1,040   

Agricultural

     105         (12     93         6         217   

Commercial and industrial

     1,233         (691     542         644         554   

Consumer

     41         (23     18         3         20   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

     9,960         (3,165     6,795         1,095         3,499   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

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

             

Real estate:

             

Residential 1-4 family

     1,373         (128     1,245         0         1,581   

Non-farm/non-residential

     2,676         (711     1,965         0         1,988   

Construction/land development

     10,378         (185     10,193         0         7,600   

Agricultural

     474         (202     272         0         383   

Multifamily residential

     133         (133     0         0         123   

Commercial and industrial

     264         (183     81         0         75   

Consumer

     81         (65     16         0         18   

Other

     8         0        8         0         8   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

     15,387         (1,607     13,780         0         11,776   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

   $ 25,347       $ (4,772   $ 20,575       $ 1,095       $ 15,275   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

16


Table of Contents

The following table is a summary of impaired non-purchased loans and leases as of and for the three months and six months ended June 30, 2014.

 

     Principal
Balance
     Net
Charge-offs
to Date
    Principal
Balance,
Net of
Charge-offs
     Specific
ALLL
     Weighted
Average
Carrying
Value – Three
Months Ended
June 30, 2014
     Weighted
Average
Carrying
Value – Six
Months Ended
June 30, 2014
 
     (Dollars in thousands)  

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

                

Real estate:

                

Residential 1-4 family

   $ 3,294       $ (1,721   $ 1,573       $ 411       $ 1,505       $ 1,642   

Non-farm/non-residential

     186         (142     44         13         52         50   

Construction/land development

     38         (22     16         2         16         16   

Agricultural

     336         (12     324         200         336         380   

Commercial and industrial

     838         (278     560         553         562         579   

Consumer

     102         (79     23         3         23         23   

Other

     0         0        0         0         0         5   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans and leases with a related ALLL

     4,794         (2,254     2,540         1,182         2,494         2,695   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

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

                

Real estate:

                

Residential 1-4 family

     2,094         (421     1,673         0         2,023         2,059   

Non-farm/non-residential

     3,444         (1,125     2,319         0         1,942         1,999   

Construction/land development

     9,803         (81     9,722         0         5,015         3,417   

Agricultural

     554         (33     521         0         494         468   

Multifamily residential

     624         (133     491         0         246         164   

Commercial and industrial

     288         (159     129         0         95         88   

Consumer

     33         (14     19         0         22         24   

Other

     8         0        8         0         9         9   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans and leases without a related ALLL

     16,848         (1,966     14,882         0         9,846         8,228   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans and leases

   $ 21,642       $ (4,220   $ 17,422       $ 1,182       $ 12,340       $ 10,923   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Management has determined that certain of the Company’s impaired non-purchased loans and leases do not require any specific allowance at June 30, 2015 and 2014 or at December 31, 2014 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 non-purchased loans and leases is recognized on a cash basis when and if actually collected. Total interest income recognized on impaired non-purchased loans and leases for the three months and six months ended June 30, 2015 and 2014 and for the year ended December 31, 2014 was not material.

 

17


Table of Contents

Credit Quality Indicators

Non-Purchased Loans and Leases

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

 

     Satisfactory      Moderate      Watch      Substandard      Total  
     (Dollars in thousands)  

June 30, 2015:

              

Real estate:

              

Residential 1-4 family (1)

   $ 308,914       $ 0       $ 3,830       $ 5,492       $ 318,236   

Non-farm/non-residential

     1,442,958         169,776         67,722         8,347         1,688,803   

Construction/land development

     1,653,991         223,812         10,207         12,015         1,900,025   

Agricultural

     24,997         14,457         9,088         2,241         50,783   

Multifamily residential

     252,433         40,802         1,646         1,993         296,874   

Commercial and industrial

     185,737         70,305         2,092         1,486         259,620   

Consumer (1)

     25,022         0         214         296         25,532   

Direct financing leases

     136,605         297         100         144         137,146   

Other (1)

     84,271         5,648         93         92         90,104   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,114,928       $ 525,097       $ 94,992       $ 32,106       $ 4,767,123   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

              

Real estate:

              

Residential 1-4 family (1)

   $ 271,576       $ 0       $ 4,082       $ 7,595       $ 283,253   

Non-farm/non-residential

     1,300,582         142,688         53,863         6,408         1,503,541   

Construction/land development

     1,190,005         192,046         11,135         18,652         1,411,838   

Agricultural

     22,446         12,375         10,226         2,188         47,235   

Multifamily residential

     171,806         37,886         713         751         211,156   

Commercial and industrial

     208,054         59,967         18,310         1,376         287,707   

Consumer (1)

     25,267         0         141         261         25,669   

Direct financing leases

     114,586         715         117         57         115,475   

Other (1)

     89,364         4,312         286         34         93,996   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,393,686       $ 449,989       $ 98,873       $ 37,322       $ 3,979,870   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

              

Real estate:

              

Residential 1-4 family(1)

   $ 258,098       $ 0       $ 2,620       $ 5,779       $ 266,497   

Non-farm/non-residential

     1,090,525         139,080         53,478         7,091         1,290,174   

Construction/land development

     846,365         176,977         12,078         13,738         1,049,158   

Agricultural

     22,766         9,785         10,388         2,602         45,541   

Multifamily residential

     105,366         29,954         385         1,248         136,953   

Commercial and industrial

     127,935         35,769         1,768         1,412         166,884   

Consumer(1)

     28,244         0         132         298         28,674   

Direct financing leases

     97,967         727         34         40         98,768   

Other(1)

     85,684         3,036         189         27         88,936   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,662,950       $ 395,328       $ 81,072       $ 32,235       $ 3,171,585   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(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 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 non-purchased 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)  

June 30, 2015:

              

Real estate:

              

Residential 1-4 family

   $ 4,642       $ 1,031       $ 5,673       $ 312,563       $ 318,236   

Non-farm/non-residential

     2,672         1,180         3,852         1,684,951         1,688,803   

Construction/land development

     906         9,119         10,025         1,890,000         1,900,025   

Agricultural

     516         1,426         1,942         48,841         50,783   

Multifamily residential

     1,042         0         1,042         295,832         296,874   

Commercial and industrial

     737         115         852         258,768         259,620   

Consumer

     225         35         260         25,272         25,532   

Direct financing leases

     140         106         246         136,900         137,146   

Other

     98         85         183         89,921         90,104   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,978       $ 13,097       $ 24,075       $ 4,743,048       $ 4,767,123   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

              

Real estate:

              

Residential 1-4 family

   $ 6,352       $ 1,536       $ 7,888       $ 275,365       $ 283,253   

Non-farm/non-residential

     2,708         1,445         4,153         1,499,388         1,503,541   

Construction/land development

     3,520         12,881         16,401         1,395,437         1,411,838   

Agricultural

     1,680         304         1,984         45,251         47,235   

Multifamily residential

     0         0         0         211,156         211,156   

Commercial and industrial

     586         94         680         287,027         287,707   

Consumer

     161         55         216         25,453         25,669   

Direct financing leases

     39         54         93         115,382         115,475   

Other

     58         12         70         93,926         93,996   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 15,104       $ 16,381       $ 31,485       $ 3,948,385       $ 3,979,870   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

              

Real estate:

              

Residential 1-4 family

   $ 2,890       $ 1,521       $ 4,411       $ 262,086       $ 266,497   

Non-farm/non-residential

     1,714         1,693         3,407         1,286,767         1,290,174   

Construction/land development

     49         10,060         10,109         1,039,049         1,049,158   

Agricultural

     269         436         705         44,836         45,541   

Multifamily residential

     491         0         491         136,462         136,953   

Commercial and industrial

     674         0         674         166,210         166,884   

Consumer

     139         54         193         28,481         28,674   

Direct financing leases

     10         30         40         98,728         98,768   

Other

     0         0         0         88,936         88,936   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 6,236       $ 13,794       $ 20,030       $ 3,151,555       $ 3,171,585   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Includes $0.7 million, $0.9 million and $1.8 million at June 30, 2015, December 31, 2014 and June 30, 2014, respectively, of loans and leases on nonaccrual status.
(2) All loans and leases greater than 90 days past due were on nonaccrual status at June 30, 2015 and 2014 and December 31, 2014.
(3) Includes $2.5 million, $0.4 million and $2.8 million of loans and leases on nonaccrual status at June 30, 2015, December 31, 2014 and June 30, 2014, respectively.

 

19


Table of Contents

Purchased Loans

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

 

     Purchased Loans Without Evidence
of Credit Deterioration at Acquisition
     Purchased Loans
With Evidence of
Credit Deterioration
at Acquisition
     Total
Purchased

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

June 30, 2015:

                       

Real estate:

                       

Residential 1-4 family

   $ 61,886       $ 88,824       $ 30,228       $ 58,905       $ 83       $ 85,917       $ 1,888       $ 327,731   

Non-farm/non-residential

     209,433         702,962         119,491         3,780         255         119,406         6,778         1,162,105   

Construction/land development

     18,084         9,638         3,397         8,724         0         19,420         2,695         61,958   

Agricultural

     6,903         13,465         1,901         865         108         6,377         0         29,619   

Multifamily residential

     23,260         117,586         25,968         706         65         12,555         0         180,140   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     319,566         932,475         180,985         72,980         511         243,675         11,361         1,761,553   

Commercial and industrial

     10,126         17,812         4,316         5,722         20         8,179         449         46,624   

Consumer

     793         261         213         7,775         2         310         4         9,358   

Other

     4,247         3,558         288         462         0         758         0         9,313   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 334,732       $ 954,106       $ 185,802       $ 86,939       $ 533       $ 252,922       $ 11,814       $ 1,826,848   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

                       

Real estate:

                       

Residential 1-4 family

   $ 73,196       $ 81,840       $ 30,180       $ 71,687       $ 151       $ 96,752       $ 1,899       $ 355,705   

Non-farm/non-residential

     166,754         180,522         32,157         4,906         505         114,217         5,828         504,889   

Construction/land development

     21,803         26,858         4,312         13,708         0         28,497         4,598         99,776   

Agricultural

     10,444         25,187         2,409         1,525         0         8,331         92         47,988   

Multifamily residential

     22,731         11,646         1,971         884         67         4,823         312         42,434   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     294,928         326,053         71,029         92,710         723         252,620         12,729         1,050,792   

Commercial and industrial

     20,340         23,048         4,900         10,659         22         9,297         559         68,825   

Consumer

     1,605         272         420         12,538         3         426         4         15,268   

Other

     4,845         5,830         597         945         0         845         0         13,062   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 321,718       $ 355,203       $ 76,946       $ 116,852       $ 748       $ 263,188       $ 13,292       $ 1,147,947   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

                       

Real estate:

                       

Residential 1-4 family

   $ 81,102       $ 84,839       $ 32,286       $ 79,449       $ 10       $ 111,106       $ 2,306       $ 391,098   

Non-farm/non-residential

     211,896         198,937         40,193         3,704         0         148,491         10,249         613,470   

Construction/land development

     32,850         37,840         12,447         10,878         9         36,031         6,032         136,087   

Agricultural

     15,058         29,337         3,185         1,744         0         10,984         323         60,631   

Multifamily residential

     10,505         13,418         7,453         1,030         67         8,754         1,090         42,317   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate

     351,411         364,371         95,564         96,805         86         315,366         20,000         1,243,603   

Commercial and industrial

     27,269         49,175         9,702         14,637         0         11,371         1,119         113,273   

Consumer

     3,215         1,165         670         20,204         0         615         0         25,869   

Other

     5,762         9,292         935         4,391         0         944         0         21,324   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 387,657       $ 424,003       $ 106,871       $ 136,037       $ 86       $ 328,296       $ 21,119       $ 1,404,069   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

 

20


Table of Contents

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 allowance at June 30, 2015 and 2014 or December 31, 2014 for its (i) purchased loans without evidence of credit deterioration at the date of acquisition as management’s analysis of such individual loans resulted in no impairment or all identified impairment on such loans had been charged off, or (ii) purchased loans with evidence of credit deterioration at the date of acquisition as all such loans were performing in accordance with management’s expectations established in conjunction with the determination of the Day 1 Fair Values or 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 following table is an aging analysis of past due purchased loans as of the dates indicated.

 

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

June 30, 2015:

              

Real estate:

              

Residential 1-4 family

   $ 6,476       $ 5,975       $ 12,451       $ 315,280       $ 327,731   

Non-farm/non-residential

     16,737         9,191         25,928         1,136,177         1,162,105   

Construction/land development

     1,045         2,715         3,760         58,198         61,958   

Agriculture

     291         166         457         29,162         29,619   

Multifamily residential

     408         709         1,117         179,023         180,140   

Commercial and industrial

     936         611         1,547         45,077         46,624   

Consumer

     111         68         179         9,179         9,358   

Other

     40         11         51         9,262         9,313   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 26,044       $ 19,446       $ 45,490       $ 1,781,358       $ 1,826,848   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

              

Real estate:

              

Residential 1-4 family

   $ 8,088       $ 9,043       $ 17,131       $ 338,574       $ 355,705   

Non-farm/non-residential

     8,907         12,439         21,346         483,543         504,889   

Construction/land development

     1,197         5,464         6,661         93,115         99,776   

Agriculture

     237         875         1,112         46,876         47,988   

Multifamily residential

     515         67         582         41,852         42,434   

Commercial and industrial

     863         751         1,614         67,211         68,825   

Consumer

     199         103         302         14,966         15,268   

Other

     0         31         31         13,031         13,062   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 20,006       $ 28,773       $ 48,779       $ 1,099,168       $ 1,147,947   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

              

Real estate:

              

Residential 1-4 family

   $ 10,866       $ 14,074       $ 24,940       $ 366,158       $ 391,098   

Non-farm/non-residential

     4,929         25,570         30,499         582,971         613,470   

Construction/land development

     1,146         9,766         10,912         125,175         136,087   

Agriculture

     165         2,260         2,425         58,206         60,631   

Multifamily residential

     0         2,594         2,594         39,723         42,317   

Commercial and industrial

     392         1,733         2,125         111,148         113,273   

Consumer

     170         183         353         25,516         25,869   

Other

     16         19         35         21,289         21,324   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 17,684       $ 56,199       $ 73,883       $ 1,330,186       $ 1,404,069   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

21


Table of Contents

At June 30, 2015 and 2014 and December 31, 2014, a portion of the Company’s purchased loans with evidence of credit deterioration at the date of acquisition were past due, including many that were 90 days or more past due. Such delinquencies were included in the Company’s performance expectations in determining the Day 1 Fair Values. Additionally, in accordance with GAAP, the Company continues to accrete into earnings income on such loans.

 

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.

 

     June 30,      December 31,  
     2015      2014      2014  
     (Dollars in thousands)  

Deferred tax assets:

        

Allowance for loan and lease losses

   $ 21,617       $ 18,116       $ 20,324   

Differences in amounts reflected in the financial statements and income tax basis of purchased loans not previously covered by FDIC loss share agreements

     28,605         26,024         20,444   

Differences in amounts reflected in the financial statements and income tax basis for deposits assumed in acquisitions

     7,703         2,405         1,337   

Stock-based compensation

     4,477         3,364         3,268   

Deferred compensation

     2,092         1,890         1,991   

Foreclosed assets

     3,111         5,624         3,503   

Deferred fees and costs on loans and leases

     6,405         2,059         4,785   

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

     8,032         7,397         8,098   

Acquired net operating losses

     13,456         13,662         13,332   

Other, net

     1,949         1,486         2,568   
  

 

 

    

 

 

    

 

 

 

Total gross deferred tax assets

     97,447         82,027         79,650   

Less valuation allowance

     (474      (474      (474
  

 

 

    

 

 

    

 

 

 

Net deferred tax asset

     96,973         81,553         79,176   
  

 

 

    

 

 

    

 

 

 

Deferred tax liabilities:

        

Accelerated depreciation on premises and equipment

     18,921         18,028         18,653   

Investment securities AFS

     3,798         5,022         7,692   

Acquired intangible assets

     10,407         10,847         9,743   
  

 

 

    

 

 

    

 

 

 

Total gross deferred tax liabilities

     33,126         33,897         36,088   
  

 

 

    

 

 

    

 

 

 

Net deferred tax assets

   $ 63,847       $ 47,656       $ 43,088   
  

 

 

    

 

 

    

 

 

 

Net operating losses were acquired in the Bancshares, Summit and Intervest acquisitions and the Company’s 2013 acquisition of The First National Bank of Shelby (“FNB Shelby”). The net operating losses from the Bancshares transaction total $15.7 million at June 30, 2015 and will expire at various dates from 2030 through 2034. The net operating losses acquired from the Summit transaction were utilized during 2014. The net operating losses acquired in the Intervest transaction totaled $6.3 million at June 30, 2015 and will expire at various dates from 2030 through 2035. The net operating losses from the FNB Shelby transaction totaled $20.0 million at June 30, 2015, of which $12.5 million will expire in 2032 and $7.5 million will expire in 2033.

At June 30, 2015 and 2014 and December 31, 2014, the Company had a deferred tax valuation allowance of approximately $0.5 million to reflect its assessment that the realization of the benefits from the recovery of certain acquired net operating losses are expected to be subject to limitations under section 382 of the Internal Revenue Code.

To the extent that additional information becomes available regarding the settlement or recovery of acquired net operating loss carryforwards or assets with built-in losses acquired in any of the Company’s previous acquisitions, management may be required to make adjustments to its deferred tax asset valuation allowance, which adjustments could affect goodwill or deferred income tax expense (benefit).

 

22


Table of Contents
8. Supplemental Data for Cash Flows

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

 

     Six Months Ended  
     June 30,  
     2015      2014  
     (Dollars in thousands)  

Cash paid during the period for:

     

Interest

   $ 13,031       $ 9,808   

Taxes

     34,024         17,690   

Supplemental schedule of non-cash investing and financing activities:

     

Net change in unrealized gains/losses on investment securities AFS

     (10,218      22,506   

Loans and premises and equipment transferred to foreclosed assets

     9,797         31,013   

Loans advanced for sales of foreclosed assets

     0         258   

Unsettled AFS investment security purchases

     4,453         1,465   

Unsettled AFS investment security sales

     0         1,815   

Unsettled loan sales

     14,361         0   

Unsettled loan purchases

     18,269         0   

Common stock issued in merger and acquisition transactions

     238,476         166,315   

 

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 June 30, 2015 was $13.3 million. The Company holds collateral to support guarantees when deemed necessary. Collateralized commitments at June 30, 2015 totaled $13.2 million.

At June 30, 2015, the Company had outstanding commitments to extend credit, excluding mortgage interest rate lock commitments, totaling $4.0 billion. The following table shows the contractual maturities of outstanding commitments to extend credit as of the date indicated.

 

Contractual Maturities at

June 30, 2015

 

Maturity

   Amount  
(Dollars in thousands)  

2015

   $ 91,624   

2016

     358,317   

2017

     1,715,962   

2018

     1,356,777   

2019

     170,419   

Thereafter

     312,844   
  

 

 

 

Total

   $ 4,005,943   
  

 

 

 

 

23


Table of Contents
10. Subordinated Debentures

At June 30, 2015, the Company had the following issues of trust preferred securities and subordinated debentures owed to the Trusts.

 

     Subordinated
Debentures Owed
to Trust
     Unamortized
Discount at
June 30, 2015
    Carrying Value
of Subordinated
Debentures at
June 30, 2015
     Trust
Preferred
Securities
of the
Trusts
     Contractual
Interest Rate
at June 30, 2015
 
     (Dollars in thousands)  

Ozark II

   $ 14,433       $ 0      $ 14,433       $ 14,000         3.18

Ozark III

     14,434         0        14,434         14,000         3.24   

Ozark IV

     15,464         0        15,464         15,000         2.50   

Ozark V

     20,619         0        20,619         20,000         1.89   

Intervest II

     15,464         (678     14,786         15,000         3.23   

Intervest III

     15,464         (785     14,679         15,000         3.07   

Intervest IV

     15,464         (1,428     14,036         15,000         2.68   

Intervest V

     10,310         (1,358     8,952         10,000         1.94   
  

 

 

    

 

 

   

 

 

    

 

 

    
   $ 121,652       $ (4,249   $ 117,403       $ 118,000      
  

 

 

    

 

 

   

 

 

    

 

 

    

On February 10, 2015, in conjunction with the Intervest acquisition, the Company acquired the Intervest Trusts with outstanding subordinated debentures totaling $56.7 million and related trust preferred securities totaling $55.0 million. On the date of such acquisition, the Company recorded the assumed subordinated debentures owed to the Intervest Trusts at estimated fair value of $52.2 million, based on an independent third party valuation, to reflect a current market interest rate for comparable obligations. The fair value adjustment of $4.5 million is being amortized, using a level-yield methodology over the estimated holding period of approximately eight years, as an increase in interest expense of the subordinated debentures owed to the Intervest Trusts. In addition to the subordinated debentures of the Intervest Trusts, the Company also acquired $1.7 million of trust common equity issued by the Intervest Trusts.

The trust preferred securities issued by Intervest Trust II and the related subordinated debentures bear interest, adjustable quarterly, at 90-day London Interbank Offered Rates (“LIBOR”) plus 2.95% and contain a final maturity of September 17, 2033. The trust preferred securities issued by Intervest Trust III and the related subordinated debentures bear interest, adjustable quarterly, at 90-day LIBOR plus 2.79% and contain a final maturity of March 17, 2034. The trust preferred securities issued by Intervest Trust IV and the related subordinated debentures bear interest, adjustable quarterly, at 90-day LIBOR plus 2.40% and contain a final maturity of September 20, 2034. The trust preferred securities issued by Intervest Trust V and the related subordinated debentures bear interest, adjustable quarterly, at 90-day LIBOR plus 1.65% and contain a final maturity of December 15, 2036.

At June 30, 2015, the Company had an aggregate of $121.7 million of subordinated debentures outstanding (with an aggregate carrying value of $117.4 million) and had an asset of $3.7 million representing its investment in the common equity issued by the Trusts. The sole assets of the Trusts are the adjustable rate debentures and the liabilities of the Trusts are the trust preferred securities. At June 30, 2015 and 2014, the Trusts had aggregate common equity of $3.7 million and $1.9 million, respectively, and did not have any restricted net assets. The Company has, through various contractual arrangements or by operation of law, fully and unconditionally guaranteed all obligations of the Trusts with respect to the trust preferred securities. Additionally, there are no restrictions on the ability of the Trusts to transfer funds to the Company in the form of cash dividends, loans or advances. The Company has the option to defer interest payments on the subordinated debentures from time to time for a period not to exceed five consecutive years. These trust preferred securities generally mature at or near the 30th anniversary date of each issuance. However, the trust preferred securities and related subordinated debentures may be prepaid at par, subject to regulatory approval.

 

11. 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 personnel and compensation committee of the Company’s board of directors. 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 June 30, 2015 were issued with a vesting date three years after issuance and an expiration date seven years after issuance.

 

24


Table of Contents

During the second quarter of 2015, the Company adopted the Bank of the Ozarks, Inc. Non-Employee Director Stock Plan (the “Director Plan”) that provides for awards of common stock to eligible non-employee directors. The Director Plan grants to each director who is not otherwise an employee of the Company, or any subsidiary, shares of common stock on the day of his or her election as director of the Company at each annual shareholders meeting, or any special meeting called for the purpose of electing a director or directors of the Company, and upon appointment for the first time as director of the Company. The number of shares of common stock to be awarded will be the equivalent of $25,000 worth of shares of common stock based on the average of the highest reported asked price and lowest reported bid price on the grant date. The common stock awarded under this plan is fully vested on the grant date. The aggregate number of shares of common stock which may be issued as awards under this plan will not exceed 50,000 shares, subject to certain adjustments. For the three months ended June 30, 2015, the Company issued 7,657 shares of common stock and incurred $0.3 million in stock-based compensation expense related to common-stock awards issued under the Director Plan.

Prior to the adoption of the Director Plan, the Company had a nonqualified stock option plan for non-employee directors. No options were granted under this plan during the six months ended June 30, 2015. All options previously granted under this plan were 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 were 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.

 

     Options      Weighted-
Average

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

Value
(in thousands)
 

Six Months Ended June 30, 2015:

           

Outstanding – January 1, 2015

     1,859,350       $ 23.49         

Granted

     2,000         40.82         

Exercised

     (99,050      10.06         

Forfeited

     (74,350      26.13         
  

 

 

          

Outstanding – June 30, 2015

     1,687,950         24.18         5.3       $ 36,400 (1) 
  

 

 

    

 

 

    

 

 

    

 

 

 

Fully vested and exercisable – June 30, 2015

     315,550       $ 14.17         4.6       $ 9,966 (1) 
     

 

 

    

 

 

    

 

 

 

Expected to vest in future periods

     1,248,680            
  

 

 

          

Fully vested and expected to vest – June 30, 2015(2)

     1,564,230       $ 23.58         5.2       $ 34,676 (1) 
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Based on closing price of $45.75 per share on June 30, 2015.
(2) At June 30, 2015, the Company estimated that outstanding options to purchase 123,720 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 June 30, 2015 and 2014 was $1.4 million and $0.2 million, respectively. The total intrinsic value of options exercised during the six months ended June 30, 2015 and 2014 was $2.8 million and $4.1 million, respectively.

Options to purchase 2,000 shares and 52,000 split-adjusted shares of the Company’s stock were issued during the six months ended June 30, 2015 and 2014, respectively. Stock-based compensation expense for stock options included in non-interest expense was $0.6 million and $0.8 million for the three months ended June 30, 2015 and 2014, respectively, and $1.2 million for both six month periods ended June 30, 2015 and 2014. Total unrecognized compensation cost related to non-vested stock option grants was $3.7 million at June 30, 2015 and is expected to be recognized over a weighted-average period of 2.0 years.

The Company has a restricted stock and incentive plan whereby all officers and employees of the Company are eligible to receive awards of restricted stock, restricted stock units or performance awards. 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. Shares of common stock issued under the plan may be shares of original issuance or shares held in treasury that have been reacquired by the Company. While the vesting period for awards under the plan is determined by the personnel and compensation committee at the time of grant, all restricted stock awards granted under the plan have a vesting date of three years after issuance.

 

25


Table of Contents

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

 

     Six Months Ended
June 30, 2015
 

Outstanding – January 1, 2015

     444,700   

Granted

     245,300   

Forfeited

     (29,875

Vested

     0   
  

 

 

 

Outstanding – June 30, 2015

     660,125   
  

 

 

 

Weighted-average grant date fair value

   $ 25.27   
  

 

 

 

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 $1.4 million and $0.9 million for the quarters ended June 30, 2015 and 2014, respectively, and $2.7 million and $1.8 million for the six months ended June 30, 2015 and 2014, respectively. Unrecognized compensation expense for non-vested restricted stock awards was $9.5 million at June 30, 2015 and is expected to be recognized over a weighted-average period of 2.2 years.

 

12. 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 had no liabilities that were accounted for at fair value at June 30, 2015 or 2014 or at December 31, 2014.

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.

 

26


Table of Contents

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

 

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

June 30, 2015:

  

Investment securities AFS(1):

           

Obligations of state and political subdivisions

   $ 0       $ 488,158       $ 18,757       $ 506,915   

U.S. Government agency securities

     0         260,753         0         260,753   

Corporate obligations

     0         3,574         0         3,574   

CRA qualified investment fund

     1,020         0         0         1,020   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

     1,020         752,485         18,757         772,262   

Impaired non-purchased loans and leases

     0         0         12,807         12,807   

Impaired purchased loans

     0         0         12,347         12,347   

Foreclosed assets

     0         0         25,973         25,973   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

   $ 1,020       $ 752,485       $ 69,884       $ 823,389   
  

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2014:

           

Investment securities AFS(1):

           

Obligations of state and political subdivisions

   $ 0       $ 553,808       $ 19,401       $ 573,209   

U.S. Government agency securities

     0         251,233         0         251,233   

Corporate obligations

     0         654         0         654   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

     0         805,695         19,401         825,096   

Impaired non-purchased loans and leases

     0         0         19,480         19,480   

Impaired purchased loans

     0         0         14,040         14,040   

Foreclosed assets

     0         0         37,775         37,775   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

   $ 0       $ 805,695       $ 90,696       $ 896,391   
  

 

 

    

 

 

    

 

 

    

 

 

 

June 30, 2014:

           

Investment securities AFS(1):

           

Obligations of state and political subdivisions

   $ 0       $ 595,965       $ 20,600       $ 616,565   

U.S. Government agency securities

     0         258,311         0         258,311   

Corporate obligations

     0         685         0         685   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment securities AFS

     0         854,961         20,600         875,561   

Impaired non-purchased loans and leases

     0         0         16,240         16,240   

Impaired purchased loans

     0         0         21,205         21,205   

Foreclosed assets

     0         0         56,356         56,356   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets at fair value

   $ 0       $ 854,961       $ 114,401       $ 969,362   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Does not include $10.0 million at June 30, 2015; $14.2 million at December 31, 2014 and $16.6 million at June 30, 2014 of FHLB and FNBB equity securities that do not have readily determinable fair values and are carried at cost.

 

27


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
June 30, 2015
    

Technique

 

Unobservable Inputs

(Dollars in thousands)

Impaired non-purchased loans and leases

   $ 12,807       Third party appraisal(1) or discounted cash flows   1.   Management discount based on underlying collateral characteristics and market conditions
        2.   Life of loan

Impaired purchased loans

   $ 12,347       Third party appraisal(1) and/or discounted cash flows   1.   Management discount based on underlying collateral characteristics and market conditions
        2.   Life of loan

Foreclosed assets

   $ 25,973       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 its 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 June 30, 2015. 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 $18.8 million at June 30, 2015 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 June 30, 2015, the third parties’ pricing matrices valued the Company’s portfolio of private placement bonds at $18.8 million which was equal to the aggregate par value of the private placement bonds. Accordingly, at June 30, 2015, the Company reported the private placement bonds at $18.8 million.

Impaired non-purchased 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 June 30, 2015 the Company had reduced the carrying value of its impaired loans and leases (all of which are included in nonaccrual loans and leases) by $5.0 million to the estimated fair value of $12.8 million. The $5.0 million adjustment to reduce the carrying value of impaired loans and leases to estimated fair value consisted of $3.6 million of partial charge-offs and $1.4 million of specific loan and lease loss allocations.

Impaired purchased loans – Impaired purchased loans are measured at fair value on a non-recurring basis. As of June 30, 2015, the Company had identified purchased loans where the expected performance had deteriorated from management’s performance expectations established in conjunction with the determination of the Day 1 Fair Values or where current information indicates it is probable that the Company will not be able to collect all amounts according to the contractual terms thereof (for purchased loans without evidence of credit deterioration at date of acquisition) or 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 or since management’s most recent review of such portfolio’s performance (for purchased loans with

 

28


Table of Contents

evidence of credit deterioration at date of acquisition). As a result, the Company recorded partial charge-offs totaling $0.4 million and $1.1 million during the second quarter of 2015 and 2014, respectively, and $1.7 million and $1.3 million during the first six months of 2015 and 2014, respectively. The Company also recorded provision for loan and lease losses of $0.4 million and $1.1 million during the second quarter of 2015 and 2014, respectively, and $1.7 million and $1.3 million during the first six months of 2015 and 2014, respectively, to cover such charge-offs. In addition to these charge-offs, the Company transferred certain of these purchased loans to foreclosed assets. As a result of these actions, at June 30, 2015, the Company had $12.3 million of impaired purchased loans.

Foreclosed assets – 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. Purchased foreclosed assets are initially recorded at Day 1 Fair Values. In estimating such Day 1 Fair Values, management considered a number of factors including, among others, appraised value, estimated selling price, estimated holding periods and net present value (calculated using discount rates ranging from 8.0% to 9.5% per annum) of cash flows expected to be received. 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.

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, 2015

   $ 19,401   

Total realized gains (losses) included in earnings

     0   

Total unrealized gains (losses) included in comprehensive income

     (271

Paydowns and maturities

     (373

Sales

     0   

Transfers in and/or out of Level 3

     0   
  

 

 

 

Balance – June 30, 2015

   $ 18,757   
  

 

 

 

Balance – January 1, 2014

   $ 18,682   

Total realized gains (losses) included in earnings

     0   

Total unrealized gains (losses) included in comprehensive income

     403   

Acquired

     1,907   

Paydowns and maturities

     (392

Sales

     0   

Transfers in and/or out of Level 3

     0   
  

 

 

 

Balance – June 30, 2014

   $ 20,600   
  

 

 

 

 

13. 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 its Investment Portfolio Manager and its Chief Financial Officer. The Company’s investments in FHLB and FNBB equity securities totaling $10.0 million at June 30, 2015, $14.2 million at December 31, 2014 and $16.6 million at June 30, 2014, do not have readily determinable fair values and are carried at cost.

Loans and leases – The fair value of loans and leases, including purchased 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.

 

29


Table of Contents

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.

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 June 30, 2015 and 2014 or at December 31, 2014.

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 did not know whether the fair values represent values at which the respective financial instruments could be sold individually or in the aggregate.

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.

 

        June 30,        
        2015     2014     December 31, 2014  
    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   $ 514,890      $ 514,890      $ 110,688      $ 110,688      $ 150,203      $ 150,203   

Investment securities AFS

  Levels 1, 2
and 3
    782,277        782,277        892,129        892,129        839,321        839,321   

Loans and leases, net of ALLL

  Level 3     6,537,222        6,469,690        4,528,696        4,480,221        5,074,899        5,042,831   

FDIC loss share receivable

  Level 3     0        0        50,679        50,600        0        0   

Financial liabilities:

             

Demand, savings and interest bearing transaction deposits

  Level 1   $ 4,966,330      $ 4,966,330      $ 3,807,139      $ 3,807,139      $ 4,038,443      $ 4,038,443   

Time deposits

  Level 2     2,120,969        2,142,807        1,176,758        1,177,108        1,457,939        1,463,590   

Repurchase agreements with customers

  Level 1     70,011        70,011        55,999        55,999        65,578        65,578   

Other borrowings

  Level 2     161,931        171,614        280,875        304,381        190,855        203,493   

FDIC clawback payable

  Level 3     0        0        26,533        26,533        0        0   

Subordinated debentures

  Level 2     117,403        66,679        64,950        32,554        64,950        39,103   

 

30


Table of Contents
14. Repurchase Agreements With Customers

At June 30, 2015 and 2014 and December 31, 2014, securities sold under agreements to repurchase (“repurchase agreements”) totaled $70.0 million, $56.0 million and $65.6 million, respectively. Securities utilized as collateral for repurchase agreements are primarily U.S. Government agency mortgage-backed securities and are maintained by the Company’s safekeeping agents. These securities are reviewed by the Company on a daily basis, and the Company may be required to provide additional collateral due to changes in the fair market value of these securities. The terms of the Company’s repurchase agreements are continuous but may be cancelled at any time by the Company or the customer.

 

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

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

 

     Three Months Ended      Six Months Ended  
     June 30,      June 30,  
     2015      2014      2015      2014  
     (Dollars in thousands)  

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

   $ 14,367       $ 3,211       $ 14,132       $ (3,672

Other comprehensive income (loss):

           

Unrealized gains and losses on investment securities AFS

     (10,091      11,199         (7,600      22,529   

Tax effect of unrealized gains and losses on investment securities AFS

     3,844         (4,393      3,157         (8,837

Amounts reclassified from AOCI

     (84      (18      (2,618      (23

Tax effect of amounts reclassified from AOCI

     32         7         997         9   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other comprehensive income (loss)

     (6,299      6,795         (6,064      13,678   
  

 

 

    

 

 

    

 

 

    

 

 

 

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

   $ 8,068       $ 10,006       $ 8,068       $ 10,006   
  

 

 

    

 

 

    

 

 

    

 

 

 

Amounts reclassified from AOCI are included in net gains on investment securities and the tax effect of amounts reclassified from AOCI are included in provision for income tax in the consolidated statements of income. The amounts reclassified from AOCI relate entirely to unrealized gains/losses on investment securities AFS.

 

16. Other Operating Expenses

The following table is a summary of other operating expenses for the periods indicated.

 

     Three Months Ended      Six Months Ended  
     June 30,      June 30,  
     2015      2014      2015      2014  
     (Dollars in thousands)  

Salaries and employee benefits

   $ 22,646       $ 18,831       $ 45,243       $ 36,520   

Net occupancy and equipment

     7,344         5,707         14,635         10,751   

Other operating expenses:

           

Postage and supplies

     1,014         852         1,929         1,623   

Advertising and public relations

     586         636         1,169         1,036   

Telecommunication services

     1,616         1,191         2,964         2,207   

Professional and outside services

     2,526         2,353         6,912         4,526   

Software and data processing

     766         1,662         1,515         2,799   

Travel and meals

     821         629         1,617         1,169   

FDIC insurance

     900         555         1,650         1,105   

FDIC and state assessments

     331         218         641         431   

ATM expense

     543         307         1,251         516   

Loan collection and repossession expense

     1,020         1,528         2,753         1,987   

Writedowns of foreclosed and other assets

     235         798         2,427         877   

Amortization of intangibles

     1,640         1,119         3,236         1,932   

FHLB prepayment penalty

     0         0         2,480         0   

Other

     1,736         1,492         3,486         7,854   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-interest expense

   $ 43,724       $ 37,878       $ 93,908       $ 75,333   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

31


Table of Contents
17. Subsequent Event

On August 5, 2015, the Company completed the acquisition of Bank of the Carolinas Corporation (“BCAR”) and its wholly-owned subsidiary Bank of the Carolinas for an aggregate of approximately 1.4 million shares of common stock (plus cash in lieu of fractional shares) in a transaction valued at approximately $65.4 million. The acquisition of BCAR expands the Company’s operations in North Carolina by adding eight full service branch locations in Advance, Asheboro, Concord, Harrisburg, Landis, Lexington, Mocksville and Winston-Salem. At June 30, 2015, BCAR had approximately $345 million of total assets, $277 million of loans, $296 million of deposits and $48 million of total common stockholders’ equity.

 

18. Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “Revenue from Contracts with Customers.”ASU 2014-09 provides guidance that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. ASU 2014-09 is effective for annual and interim periods beginning after December 15, 2017. The Company is currently evaluating the impact, if any, ASU 2014-09 will have on its financial position, results of operations, and its financial statement disclosures.

In June 2014, the FASB issued ASU 2014-11 “Transfers and Servicing (Topic 860).”ASU 2014-11 amends the accounting guidance for repo-to-maturity transactions and requires such transactions to be accounted for as secured borrowings. In addition, ASU 2014-11 requires enhanced disclosures related to the collateral pledged, maturity and risk associated with repurchase agreements. The Company adopted the provision of ASU 2014-11 beginning April 1, 2015. The adoption of ASU 2014-11 had no significant impact on the Company’s financial position or results of operations; however, the additional disclosures required by ASU 2014-11 are included in Note 14-Repurchase Agreement with Customers.

In January 2015, the FASB issued ASU 2015-01, “Income Statement – Extraordinary and Unusual Items (Subtopic 225-20) – Simplifying Income Statement Presentation by Eliminating the Concept of Extraordinary Items.” ASU 2015-01 eliminates from GAAP the concept of extraordinary items, which, among other things, required an entity to segregate extraordinary items considered to be unusual and infrequent from the results of ordinary operations and show the item separately in the income statement, net of tax, after income from continuing operations. ASU 2015-01 is effective for interim and annual periods beginning after December 15, 2015. ASU 2015-01 is not expected to have a significant impact on the Company’s financial position, results of operations and its financial statement disclosures.

In February 2015, FASB issued ASU 2015-02, “Consolidation (Topic 810): Amendments to the Consolidation Analysis” which amends the consolidation requirements of ASU 810 by changing the consolidation analysis required under GAAP. The revised guidance amends the consolidation analysis based on certain fee arrangements or relationships to the reporting entity and, for limited partnerships, requires entities to consider the limited partner’s rights relative to the general partner. ASU 2015-02 is effective for annual and interim periods beginning after December 15, 2015. The Company is currently evaluating the impact, if any, ASU 2015-02 will have on its financial position, results of operations, and its financial statement disclosures.

In April 2015, the FASB issued ASU 2015-03, “Interest – Imputation of Interest (Subtopic 835-30) – Simplifying the Presentation of Debt Issuance Costs.” ASU 2015-03 requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in ASU 2015-03. ASU 2015-03 is effective for interim and annual periods beginning after December 15, 2015. ASU 2015-03 is not expected to have a significant impact on the Company’s financial position, results of operations and its financial statement disclosures.

 

32


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

Unless this quarterly report on Form 10-Q indicates otherwise, or the context otherwise requires, the terms “we,” “our,” “us,” and “the Company,” as used herein refer to Bank of the Ozarks, Inc. and its subsidiaries, including Bank of the Ozarks, which we sometimes refer to as “Bank of the Ozarks,” “our bank subsidiary,” or “the Bank.”

FORWARD-LOOKING INFORMATION

This quarterly report on Form 10-Q, including Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”), other filings made by us with the Securities and Exchange Commission (“SEC”) and other oral and written statements or reports by us and our management include certain forward-looking statements that are intended to be covered by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on management’s expectations as well as certain assumptions and estimates made by, and information available to, management at the time. Forward-looking statements include, without limitation, statements about economic, real estate market, competitive, employment, credit market and interest rate conditions and our plans, goals, beliefs, expectations, thoughts, estimates and outlook for the future with respect to our revenue growth; net income and earnings per common share; net interest margin; net interest income; non-interest income, including service charges on deposit accounts, mortgage lending and trust income, gains (losses) on investment securities and sales of other assets; gains on merger and acquisition transactions; other income from purchased loans; non-interest expense; efficiency ratio; anticipated future operating results and financial performance; asset quality and asset quality ratios, including the effects of current economic and real estate market conditions; nonperforming loans and leases; nonperforming assets; the impact from termination of the loss share agreement; net charge-offs and net charge-off ratios; provision and allowance for loan and lease losses; past due loans and leases; current or future litigation; interest rate sensitivity, including the effects of possible interest rate changes; future growth and expansion opportunities including plans for making additional acquisitions; problems with integrating or managing acquisitions; the effect of the announcements or completion of any pending or future mergers or acquisitions on customer relationships and operating results; plans for opening new offices or relocating or closing existing offices; opportunities and goals for future market share growth; expected capital expenditures; loan, lease and deposit growth, including growth from unfunded closed loans; changes in the volume, yield and value of our investment securities portfolio; availability of unused borrowings and other similar forecasts and statements of expectation. Words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “goal,” “hope,” “intend,” “look,” “may,” “plan,” “project,” “seek,” “target,” “trend,” “will,” “would,” and similar expressions, as they relate to us or our management, identify forward-looking statements.

Actual future performance, outcomes and results may differ materially from those expressed in forward-looking statements made by us and our management due to certain risks, uncertainties and assumptions. Certain factors that may affect our future results include, but are not limited to, potential delays or other problems in implementing our growth and expansion strategy including delays in identifying satisfactory sites, hiring or retaining qualified personnel, obtaining regulatory or other approvals, obtaining permits and designing, constructing and opening new offices; the ability to enter into and/or close additional acquisitions; problems with, or additional expenses relating to, integrating or managing acquisitions; the availability of capital; the ability to attract new or retain existing or acquired deposits; the ability to achieve growth in loans and leases, including growth from unfunded closed loans; the ability to generate future revenue growth or to control future growth in non-interest expense; interest rate fluctuations, including changes in the yield curve between short-term and long-term interest rates; competitive factors and pricing pressures, including their effect on our net interest margin; general economic, unemployment, credit market and real estate market conditions, and the effect of such conditions on the creditworthiness of borrowers and lessees, collateral values, the value of investment securities and asset recovery values; changes in legal and regulatory requirements; recently enacted and potential legislation and regulatory actions, and the costs and expenses to comply with new legislation and regulatory actions, including legislation and regulatory actions intended to stabilize economic conditions and credit markets, strengthen the capital of financial institutions, increase regulation of the financial services industry and protect homeowners or consumers; changes in U.S. government monetary and fiscal policy; possible further downgrade of U.S. Treasury securities; the ability to keep pace with technological changes, including changes regarding cyber security; an increase in the incidence or severity of fraud, illegal payments, security breaches and other illegal acts impacting our bank subsidiary or our customers; adoption of new accounting standards or changes in existing standards; and adverse results in current or future litigation or regulatory examinations as well as other factors described in this quarterly report on Form 10-Q or as detailed from time to time in the other reports we file with the SEC, including those factors included in the disclosures under the heading “Forward-Looking Information” and “Item 1A. Risk Factors” in our most recent Annual Report on Form 10-K for the year ended December 31, 2014. Should one or more of the foregoing risks materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those described in the forward-looking statements. We disclaim any obligation to update or revise any forward-looking statement based on the occurrence of future events, the receipt of new information or otherwise.

 

33


Table of Contents

SELECTED AND SUPPLEMENTAL FINANCIAL DATA

The following tables set forth selected unaudited consolidated financial data as of and for the three months and six months ended June 30, 2015 and 2014 and supplemental unaudited quarterly financial data for each of the most recent eight quarters beginning with the third quarter of 2013 through the second quarter of 2015. These tables are qualified in their entirety by our consolidated financial statements and related notes presented elsewhere in this quarterly report on Form 10-Q. The calculations of our tangible book value per common share and our annualized returns on average tangible common stockholders’ equity and the reconciliations to generally accepted accounting principles (“GAAP”) are included in this MD&A under “Capital Resources and Liquidity” in this quarterly report on Form 10-Q.

Selected Consolidated Financial Data - Unaudited

 

     Three Months Ended     Six Months Ended  
     June 30,     June 30,  
     2015     2014     2015     2014  
     (Dollars in thousands, except per share amounts)  

Income statement data:

        

Interest income

   $ 100,103      $ 69,760      $ 191,558      $ 126,818   

Interest expense

     6,347        4,959        12,312        9,620   

Net interest income

     93,756        64,801        179,246        117,198   

Provision for loan and lease losses

     4,308        5,582        10,623        6,887   

Non-interest income

     23,270        17,388        52,337        37,749   

Non-interest expense

     43,724        37,878        93,908        75,333   

Net income available to common stockholders

     44,776        26,486        84,670        51,762   

Common share and per common share data:

        

Earnings – diluted

   $ 0.51      $ 0.34      $ 0.98      $ 0.68   

Book value

     13.93        10.67        13.93        10.67   

Tangible book value

     12.19        9.31        12.19        9.31   

Dividends

     0.135        0.115        0.265        0.225   

Weighted-average diluted shares outstanding (thousands)

     87,515        77,466        86,001        75,981   

End of period shares outstanding (thousands)

     86,811        79,662        86,811        79,662   

Balance sheet data at period end:

        

Total assets

   $ 8,710,435      $ 6,297,975      $ 8,710,435      $ 6,297,975   

Non-purchased loans and leases

     4,767,123        3,171,585        4,767,123        3,171,585   

Purchased loans(1)

     1,826,848        1,404,069        1,826,848        1,404,069   

Allowance for loan and lease losses

     56,749        46,958        56,749        46,958   

Foreclosed assets(1)

     25,973