10-Q 1 ozrk-10q_20170331.htm OZRK-10Q-20170331 ozrk-10q_20170331.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark one)

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

For the quarterly period ended March 31, 2017

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      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      No  

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

 

Large accelerated filer

 

 

Accelerated filer

 

 

 

 

 

 

 

 

Non-accelerated filer (Do not check if a smaller reporting company)

 

 

 

 

 

 

 

 

 

 

 

Smaller reporting company

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.     

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

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

April 30, 2017

 

Common Stock, $0.01 par value per share

 

121,577,177

 

 


BANK OF THE OZARKS, INC.

FORM 10-Q

March 31, 2017

INDEX

 

PART I.

 

Financial Information

 

 

 

 

 

 

 

Item 1.

 

Financial Statements

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheets as of March 31, 2017 (Unaudited) and December 31, 2016

 

3

 

 

 

 

 

 

 

Consolidated Statements of Income for the Three Months Ended March 31, 2017 and 2016 (Unaudited)

 

4

 

 

 

 

 

 

 

Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2017 and 2016 (Unaudited)

 

5

 

 

 

 

 

 

 

Consolidated Statements of Stockholders’ Equity for the Three Months Ended March 31, 2017 and 2016 (Unaudited)

 

6

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2017 and 2016 (Unaudited)

 

7

 

 

 

 

 

 

 

Notes to Consolidated Financial Statements

 

8

 

 

 

 

 

Item 2.

 

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

 

30

 

 

 

 

 

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

62

 

 

 

 

 

Item 4.

 

Controls and Procedures

 

63

 

 

 

 

 

PART II.

 

Other Information

 

 

 

 

 

 

 

Item 1.

 

Legal Proceedings

 

64

 

 

 

 

 

Item 1A.

 

Risk Factors

 

64

 

 

 

 

 

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

64

 

 

 

 

 

Item 3.

 

Defaults Upon Senior Securities

 

64

 

 

 

 

 

Item 4.

 

Mine Safety Disclosures

 

64

 

 

 

 

 

Item 5.

 

Other Information

 

64

 

 

 

 

 

Item 6.

 

Exhibits

 

64

 

 

 

Signature

 

65

 

 

 

Exhibit Index

 

66

 

 

 


PART I. FINANCIAL INFORMATION

Item 1.

Financial Statements

BANK OF THE OZARKS, INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

Unaudited

 

 

 

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands, except per share amounts)

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

892,085

 

 

$

814,255

 

Interest earning deposits

 

 

36,680

 

 

 

52,105

 

Cash and cash equivalents

 

 

928,765

 

 

 

866,360

 

Investment securities - available for sale (“AFS”)

 

 

1,470,568

 

 

 

1,471,612

 

Non-purchased loans and leases

 

 

10,216,875

 

 

 

9,605,093

 

Purchased loans

 

 

4,580,047

 

 

 

4,958,022

 

Allowance for loan and lease losses

 

 

(78,224

)

 

 

(76,541

)

Net loans and leases

 

 

14,718,698

 

 

 

14,486,574

 

Premises and equipment, net

 

 

506,520

 

 

 

504,086

 

Foreclosed assets

 

 

36,899

 

 

 

43,702

 

Accrued interest receivable

 

 

37,531

 

 

 

51,919

 

Bank owned life insurance (“BOLI”)

 

 

585,409

 

 

 

580,945

 

Intangible assets, net

 

 

718,475

 

 

 

720,950

 

Other, net

 

 

149,347

 

 

 

163,994

 

Total assets

 

$

19,152,212

 

 

$

18,890,142

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Demand non-interest bearing

 

$

2,704,022

 

 

$

2,589,458

 

Savings and interest bearing transaction

 

 

8,179,718

 

 

 

8,048,355

 

Time

 

 

4,829,687

 

 

 

4,937,065

 

Total deposits

 

 

15,713,427

 

 

 

15,574,878

 

Repurchase agreements with customers

 

 

80,609

 

 

 

65,110

 

Other borrowings

 

 

42,291

 

 

 

41,903

 

Subordinated notes

 

 

222,611

 

 

 

222,516

 

Subordinated debentures

 

 

118,380

 

 

 

118,242

 

Accrued interest payable and other liabilities

 

 

98,290

 

 

 

72,622

 

Total liabilities

 

 

16,275,608

 

 

 

16,095,271

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock; $0.01 par value; 1,000,000 shares authorized; no shares

   outstanding at March 31, 2017 or December 31, 2016

 

 

 

 

 

 

Common stock; $0.01 par value; 300,000,000 shares authorized;

    121,575,047  and 121,267,616 shares issued at March 31, 2017

    and December 31, 2016, respectively

 

 

1,216

 

 

 

1,213

 

Additional paid-in capital

 

 

1,907,893

 

 

 

1,901,880

 

Retained earnings

 

 

982,275

 

 

 

914,434

 

Accumulated other comprehensive income (loss)

 

 

(18,067

)

 

 

(25,920

)

Total stockholders’ equity before noncontrolling interest

 

 

2,873,317

 

 

 

2,791,607

 

Noncontrolling interest

 

 

3,287

 

 

 

3,264

 

Total stockholders’ equity

 

 

2,876,604

 

 

 

2,794,871

 

Total liabilities and stockholders’ equity

 

$

19,152,212

 

 

$

18,890,142

 

 

See accompanying notes to consolidated financial statements.

3


BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF INCOME

Unaudited

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands, except per share amounts)

 

Interest income:

 

 

 

 

 

 

 

 

Non-purchased loans and leases

 

$

127,428

 

 

$

87,010

 

Purchased loans

 

 

75,994

 

 

 

29,023

 

Investment securities:

 

 

 

 

 

 

 

 

Taxable

 

 

3,816

 

 

 

2,270

 

Tax-exempt

 

 

6,512

 

 

 

3,432

 

Deposits with banks and federal funds sold

 

 

20

 

 

 

6

 

Total interest income

 

 

213,770

 

 

 

121,741

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

Deposits

 

 

18,378

 

 

 

7,850

 

Repurchase agreements with customers

 

 

30

 

 

 

19

 

Other borrowings

 

 

222

 

 

 

302

 

Subordinated notes

 

 

3,188

 

 

 

 

Subordinated debentures

 

 

1,181

 

 

 

1,053

 

Total interest expense

 

 

22,999

 

 

 

9,224

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

190,771

 

 

 

112,517

 

Provision for loan and lease losses

 

 

4,933

 

 

 

2,017

 

Net interest income after provision for loan and lease losses

 

 

185,838

 

 

 

110,500

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

11,301

 

 

 

7,657

 

Mortgage lending income

 

 

1,574

 

 

 

1,284

 

Trust income

 

 

1,631

 

 

 

1,507

 

BOLI income

 

 

4,464

 

 

 

2,861

 

Other income from purchased loans, net

 

 

3,737

 

 

 

3,052

 

Gains on sales of other assets

 

 

1,619

 

 

 

1,027

 

Other

 

 

4,732

 

 

 

2,477

 

Total non-interest income

 

 

29,058

 

 

 

19,865

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

38,554

 

 

 

23,362

 

Net occupancy and equipment

 

 

13,192

 

 

 

8,531

 

Other operating expenses

 

 

26,522

 

 

 

15,793

 

Total non-interest expense

 

 

78,268

 

 

 

47,686

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

 

136,628

 

 

 

82,679

 

Provision for income taxes

 

 

47,417

 

 

 

30,984

 

Net income

 

 

89,211

 

 

 

51,695

 

Earnings attributable to noncontrolling interest

 

 

(23

)

 

 

(7

)

Net income available to common stockholders

 

$

89,188

 

 

$

51,688

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.73

 

 

$

0.57

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share

 

$

0.73

 

 

$

0.57

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.17

 

 

$

0.15

 

 

See accompanying notes to consolidated financial statements.

4


BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Unaudited

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Net income

 

$

89,211

 

 

$

51,695

 

Other comprehensive income:

 

 

 

 

 

 

 

 

Unrealized gains and losses on investment securities AFS

 

 

12,081

 

 

 

4,195

 

Tax effect of unrealized gains and losses on investment

   securities AFS

 

 

(4,228

)

 

 

(1,723

)

Reclassification of gains and losses on investment

   securities AFS included in net income

 

 

 

 

 

 

Tax effect of reclassification of gains and losses

   on investment securities AFS included in net income

 

 

 

 

 

 

Total other comprehensive income

 

 

7,853

 

 

 

2,472

 

Total comprehensive income

 

$

97,064

 

 

$

54,167

 

 

See accompanying notes to consolidated financial statements.

5


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, except per share amounts)

 

Balances – December 31, 2015

 

$

906

 

 

$

755,995

 

 

$

706,628

 

 

$

7,959

 

 

$

(6,857

)

 

$

3,163

 

 

$

1,467,794

 

Net income

 

 

 

 

 

 

 

 

51,695

 

 

 

 

 

 

 

 

 

 

 

 

51,695

 

Earnings attributable to noncontrolling interest

 

 

 

 

 

 

 

 

(7

)

 

 

 

 

 

 

 

 

7

 

 

 

 

Total other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

2,472

 

 

 

 

 

 

 

 

 

2,472

 

Common stock dividends paid, $0.15 per share

 

 

 

 

 

 

 

 

(13,603

)

 

 

 

 

 

 

 

 

 

 

 

(13,603

)

Issuance of 27,200 shares of common stock

   for exercise of stock options

 

 

 

 

 

322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

322

 

Issuance of 213,907 shares of unvested

   restricted common stock

 

 

1

 

 

 

(6,858

)

 

 

 

 

 

 

 

 

6,857

 

 

 

 

 

 

 

Excess tax benefit on exercise and forfeiture of

   stock options and restricted common stock

 

 

 

 

 

550

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

550

 

Stock-based compensation expense

 

 

 

 

 

2,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,020

 

Forfeiture of 5,804 shares of unvested

   restricted common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances – March 31, 2016

 

$

907

 

 

$

752,029

 

 

$

744,713

 

 

$

10,431

 

 

$

 

 

$

3,170

 

 

$

1,511,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances – December 31, 2016

 

$

1,213

 

 

$

1,901,880

 

 

$

914,434

 

 

$

(25,920

)

 

$

 

 

$

3,264

 

 

$

2,794,871

 

Cumulative effect of change

   in accounting principal

 

 

 

 

 

1,133

 

 

 

(688

)

 

 

 

 

 

 

 

 

 

 

 

445

 

Balances – January 1, 2017, as adjusted

 

 

1,213

 

 

 

1,903,013

 

 

 

913,746

 

 

 

(25,920

)

 

 

 

 

 

3,264

 

 

 

2,795,316

 

Net income

 

 

 

 

 

 

 

 

89,211

 

 

 

 

 

 

 

 

 

 

 

 

89,211

 

Earnings attributable to noncontrolling interest

 

 

 

 

 

 

 

 

(23

)

 

 

 

 

 

 

 

 

23

 

 

 

 

Total other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

7,853

 

 

 

 

 

 

 

 

 

7,853

 

Common stock dividends paid, $0.17 per share

 

 

 

 

 

 

 

 

(20,659

)

 

 

 

 

 

 

 

 

 

 

 

(20,659

)

Issuance of 69,655 shares of common

   stock for exercise of stock options

 

 

1

 

 

 

1,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,171

 

Issuance of 238,794 shares of unvested

   restricted common stock

 

 

2

 

 

 

(2

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

 

 

 

3,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,712

 

Forfeiture of 1,018 shares of unvested

   restricted common stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances – March 31, 2017

 

$

1,216

 

 

$

1,907,893

 

 

$

982,275

 

 

$

(18,067

)

 

$

 

 

$

3,287

 

 

$

2,876,604

 

 

See accompanying notes to consolidated financial statements.

6


BANK OF THE OZARKS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Unaudited

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

89,211

 

 

$

51,695

 

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

 

 

 

 

 

 

 

 

Depreciation

 

 

5,027

 

 

 

2,970

 

Amortization

 

 

3,377

 

 

 

1,865

 

Earnings attributable to noncontrolling interest

 

 

(23

)

 

 

(7

)

Provision for loan and lease losses

 

 

4,933

 

 

 

2,017

 

Provision for losses on foreclosed assets

 

 

596

 

 

 

670

 

Net amortization of investment securities AFS

 

 

2,819

 

 

 

230

 

Originations of mortgage loans held for sale

 

 

(48,222

)

 

 

(47,322

)

Proceeds from sales of mortgage loans held for sale

 

 

56,041

 

 

 

45,059

 

Accretion of purchased loans

 

 

(20,619

)

 

 

(9,651

)

Gains on sales of other assets

 

 

(1,619

)

 

 

(1,027

)

Deferred income tax expense (benefits)

 

 

6,899

 

 

 

(1,921

)

Increase in cash surrender value of BOLI

 

 

(4,464

)

 

 

(2,861

)

Stock-based compensation expense

 

 

3,712

 

 

 

2,020

 

Excess tax benefit on stock-based compensation

 

 

 

 

 

(550

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

Accrued interest receivable

 

 

14,388

 

 

 

(7,828

)

Other assets, net

 

 

5,939

 

 

 

(2,135

)

Accrued interest payable and other liabilities

 

 

24,036

 

 

 

12,091

 

Net cash provided by operating activities

 

 

142,031

 

 

 

45,315

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Proceeds from maturities/calls/paydowns of investment securities AFS

 

 

32,188

 

 

 

58,176

 

Purchases of investment securities AFS

 

 

(21,882

)

 

 

(79,810

)

Net increase of non-purchased loans and leases

 

 

(546,734

)

 

 

(1,064,677

)

Net payments received on purchased loans

 

 

312,514

 

 

 

135,373

 

Purchases of premises and equipment

 

 

(7,465

)

 

 

(6,582

)

Purchases of BOLI

 

 

 

 

 

(42,000

)

Proceeds from sales of other assets

 

 

16,847

 

 

 

5,654

 

Cash (invested in) received from unconsolidated investments and noncontrolling interest

 

 

(42

)

 

 

223

 

Net cash used by investing activities

 

 

(214,574

)

 

 

(993,643

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Net increase in deposits

 

 

138,549

 

 

 

1,655,357

 

Net proceeds from (repayments of) other borrowings

 

 

388

 

 

 

(162,608

)

Net increase in repurchase agreements with customers

 

 

15,499

 

 

 

83

 

Proceeds from exercise of stock options

 

 

1,171

 

 

 

322

 

Excess tax benefit on stock-based compensation

 

 

 

 

 

550

 

Cash dividends paid on common stock

 

 

(20,659

)

 

 

(13,603

)

Net cash provided by financing activities

 

 

134,948

 

 

 

1,480,101

 

Net increase in cash and cash equivalents

 

 

62,405

 

 

 

531,773

 

Cash and cash equivalents – beginning of period

 

 

866,360

 

 

 

90,988

 

Cash and cash equivalents – end of period

 

$

928,765

 

 

$

622,761

 

 

See accompanying notes to consolidated financial statements.

7


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 that holds the Company’s investment securities, a subsidiary engaged in the development of real estate, a subsidiary that owns private aircraft and various other entities that hold loans, 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 investment subsidiary, the real estate subsidiary, the aircraft subsidiary and certain of those various other entities in accordance with accounting principles generally accepted in the United States (“GAAP”). Significant intercompany transactions and amounts have been eliminated in consolidation.

At March 31, 2017 the Company, through the Bank, conducted operations through 250 offices, including offices in Arkansas, Georgia, Florida, North Carolina, Texas, Alabama, South Carolina, California and New York.

 

 

2.

Basis of Presentation and Change in Accounting Policy

The accompanying interim 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, 2016.

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 statement of the accompanying consolidated financial statements. Operating results for the three months ended March 31, 2017 are not necessarily indicative of the results that may be expected for the full year or future periods.

During the three months ended March 31, 2017, the Company revised its initial estimates regarding certain acquired assets and liabilities associated with its 2016 acquisition of C1 Financial, Inc. (“C1”).  As a result, goodwill recorded in the C1 acquisition increased by approximately $0.7 million during the first quarter of 2017.  As provided under GAAP, management has up to twelve months following the date of an 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”).

On January 1, 2017, the Company adopted Accounting Standards Update (“ASU”) 2016-09, “Improvements to Employee Share-Based Payment Accounting.”  In accordance with the provisions of ASU 2016-09, the Company elected to account for forfeitures of stock-based compensation awards as they occur.  Prior to the adoption of ASU 2016-09, the Company estimated forfeiture rates and the impact that estimated forfeitures would have on the number of stock-based awards that were expected to vest.  The Company believes this policy election related to forfeitures will be a more efficient method of accounting for forfeitures.  The adoption of ASU 2016-09 resulted in a cumulative adjustment to increase stockholders’ equity at January 1, 2017 by approximately $0.4 million.

 


8


3.

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. For the three months ended March 31, 2017, options to purchase 1,095,976 shares of the Company’s common stock were excluded from the diluted EPS calculations, and for the three months ended March 31, 2016, options to purchase 659,858 shares of the Company’s common stock were excluded from the diluted EPS calculations as inclusion of such options during such periods would have been anti-dilutive.

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

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(In thousands, except per share amounts)

 

Numerator:

 

 

 

 

 

 

 

 

Distributed earnings allocated to common stockholders

 

$

20,659

 

 

$

13,603

 

Undistributed earnings allocated to common

   stockholders

 

 

68,529

 

 

 

38,085

 

Net income available to common stockholders

 

$

89,188

 

 

$

51,688

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

Denominator for basic EPS – weighted-average common

   shares

 

 

121,512

 

 

 

90,687

 

Effect of dilutive securities – stock options

 

 

442

 

 

 

564

 

Denominator for diluted EPS – weighted-average

   common shares and assumed conversions

 

 

121,954

 

 

 

91,251

 

Basic EPS

 

$

0.73

 

 

$

0.57

 

Diluted EPS

 

$

0.73

 

 

$

0.57

 

 

 

4.

Investment Securities

At both March 31, 2017 and December 31, 2016, 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).

9


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 “other equity securities” include Federal Home Loan Bank of Dallas (“FHLB”) and First National Banker’s Bankshares, Inc. (“FNBB”) shares which do not have readily determinable fair values and are carried at cost.

 

 

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

 

(Dollars in thousands)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

 

$

932,781

 

 

$

8,155

 

 

$

(27,299

)

 

$

913,637

 

U.S. Government agency securities

 

 

548,284

 

 

 

1,071

 

 

 

(9,727

)

 

 

539,628

 

Corporate obligations

 

 

10,061

 

 

 

61

 

 

 

(33

)

 

 

10,089

 

CRA qualified investment fund

 

 

1,067

 

 

 

 

 

 

(26

)

 

 

1,041

 

Other equity securities

 

 

6,173

 

 

 

 

 

 

 

 

 

6,173

 

Total

 

$

1,498,366

 

 

$

9,287

 

 

$

(37,085

)

 

$

1,470,568

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

 

$

946,886

 

 

$

7,785

 

 

$

(35,658

)

 

$

919,013

 

U.S. Government agency securities

 

 

547,297

 

 

 

962

 

 

 

(12,769

)

 

 

535,490

 

Corporate obligations

 

 

10,086

 

 

 

 

 

 

(171

)

 

 

9,915

 

CRA qualified investment fund

 

 

1,061

 

 

 

 

 

 

(27

)

 

 

1,034

 

Other equity securities

 

 

6,160

 

 

 

 

 

 

 

 

 

6,160

 

Total

 

$

1,511,490

 

 

$

8,747

 

 

$

(48,625

)

 

$

1,471,612

 

 

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

 

 

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

 

 

Estimated

Fair Value

 

 

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Unrealized

Losses

 

 

Estimated

Fair Value

 

 

Unrealized

Losses

 

 

 

(Dollars in thousands)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

 

$

593,962

 

 

$

27,290

 

 

$

3,330

 

 

$

9

 

 

$

597,292

 

 

$

27,299

 

U.S. Government agency securities

 

 

473,508

 

 

 

9,727

 

 

 

21

 

 

 

 

 

 

473,529

 

 

 

9,727

 

Corporate obligations

 

 

2,525

 

 

 

22

 

 

 

485

 

 

 

11

 

 

 

3,010

 

 

 

33

 

CRA qualified investment fund

 

 

1,041

 

 

 

26

 

 

 

 

 

 

 

 

 

1,041

 

 

 

26

 

   Total temporarily impaired securities

 

$

1,071,036

 

 

$

37,065

 

 

$

3,836

 

 

$

20

 

 

$

1,074,872

 

 

$

37,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

 

$

641,862

 

 

$

35,648

 

 

$

4,501

 

 

$

10

 

 

$

646,363

 

 

$

35,658

 

U.S. Government agency securities

 

 

480,000

 

 

 

12,764

 

 

 

160

 

 

 

5

 

 

 

480,160

 

 

 

12,769

 

Corporate obligations

 

 

6,915

 

 

 

171

 

 

 

 

 

 

 

 

 

6,915

 

 

 

171

 

CRA qualified investment fund

 

 

1,035

 

 

 

27

 

 

 

 

 

 

 

 

 

1,035

 

 

 

27

 

   Total temporarily impaired securities

 

$

1,129,812

 

 

$

48,610

 

 

$

4,661

 

 

$

15

 

 

$

1,134,473

 

 

$

48,625

 

 

In evaluating the Company’s unrealized loss positions for other-than-temporary impairment of its investment securities portfolio, management considers the credit quality, financial condition and near term prospects of the issuer, the nature and cause of the unrealized loss, the severity and duration of the impairments and other factors. At both March 31, 2017 and December 31, 2016, 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.

10


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

 

 

 

March 31, 2017

 

Maturity or Estimated Repayment

 

Amortized

Cost

 

 

Estimated

Fair Value

 

 

 

(Dollars in thousands)

 

One year or less

 

$

81,122

 

 

$

80,060

 

After one year to five years

 

 

302,717

 

 

 

299,451

 

After five years to ten years

 

 

342,714

 

 

 

342,572

 

After ten years

 

 

771,813

 

 

 

748,485

 

Total

 

$

1,498,366

 

 

$

1,470,568

 

 

For purposes of this maturity or repayment 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 or repayment categories based on an estimated repayment schedule utilizing Bloomberg median prepayment speeds or other estimates of prepayment speeds and interest rate levels at the measurement date. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

The Company had no sales activity within its investment securities AFS for the three months ended March 31, 2017 or 2016.

 

5.

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

Allowance for Loan and Lease Losses

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

 

 

 

Three Months Ended

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Beginning balance

 

$

76,541

 

 

$

60,854

 

Charge-offs of non-purchased loans and leases

 

 

(1,749

)

 

 

(1,347

)

Recoveries of non-purchased loans and leases previously

   charged off

 

 

432

 

 

 

253

 

Net charge-offs – non-purchased loans and leases

 

 

(1,317

)

 

 

(1,094

)

Charge-offs of purchased loans

 

 

(2,787

)

 

 

(65

)

Recoveries of purchased loans previously charged off

 

 

854

 

 

 

48

 

Net charge-offs – purchased loans

 

 

(1,933

)

 

 

(17

)

Net charge-offs – total loans and leases

 

 

(3,250

)

 

 

(1,111

)

Provision for loan and lease losses:

 

 

 

 

 

 

 

 

Non-purchased loans and leases

 

 

3,000

 

 

 

2,000

 

Purchased loans

 

 

1,933

 

 

 

17

 

Total provision

 

 

4,933

 

 

 

2,017

 

Ending balance

 

$

78,224

 

 

$

61,760

 

 

 

 

 

 

 

 

 

 

ALLL allocated to non-purchased loans and leases

 

$

76,624

 

 

$

60,560

 

ALLL allocated to purchased loans

 

 

1,600

 

 

 

1,200

 

Total ALLL

 

$

78,224

 

 

$

61,760

 

 

 

11


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 March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-purchased loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential 1-4 family

 

$

10,225

 

 

$

(169

)

 

$

4

 

 

$

898

 

 

$

10,958

 

   Non-farm/non-residential

 

 

21,555

 

 

 

(6

)

 

 

11

 

 

 

1,480

 

 

 

23,040

 

   Construction/land development

 

 

20,673

 

 

 

(67

)

 

 

6

 

 

 

(979

)

 

 

19,633

 

   Agricultural

 

 

2,787

 

 

 

 

 

 

 

 

 

(494

)

 

 

2,293

 

   Multifamily residential

 

 

2,447

 

 

 

 

 

 

 

 

 

318

 

 

 

2,765

 

   Commercial and industrial

 

 

2,359

 

 

 

(225

)

 

 

86

 

 

 

195

 

 

 

2,415

 

   Consumer

 

 

1,945

 

 

 

(113

)

 

 

111

 

 

 

991

 

 

 

2,934

 

   Direct financing leases

 

 

10,684

 

 

 

(677

)

 

 

5

 

 

 

418

 

 

 

10,430

 

   Other

 

 

2,266

 

 

 

(492

)

 

 

209

 

 

 

173

 

 

 

2,156

 

Total non-purchased loans and leases

 

 

74,941

 

 

 

(1,749

)

 

 

432

 

 

 

3,000

 

 

 

76,624

 

Purchased loans

 

 

1,600

 

 

 

(2,787

)

 

 

854

 

 

 

1,933

 

 

 

1,600

 

      Total loans and leases

 

$

76,541

 

 

$

(4,536

)

 

$

1,286

 

 

$

4,933

 

 

$

78,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-purchased loans and leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential 1-4 family

 

$

8,672

 

 

$

(243

)

 

$

24

 

 

$

976

 

 

$

9,429

 

   Non-farm/non-residential

 

 

16,796

 

 

 

(12

)

 

 

 

 

 

1,977

 

 

 

18,761

 

   Construction/land development

 

 

18,176

 

 

 

(20

)

 

 

2

 

 

 

(2,899

)

 

 

15,259

 

   Agricultural

 

 

3,388

 

 

 

(7

)

 

 

 

 

 

303

 

 

 

3,684

 

   Multifamily residential

 

 

3,031

 

 

 

 

 

 

 

 

 

883

 

 

 

3,914

 

   Commercial and industrial

 

 

2,574

 

 

 

(11

)

 

 

33

 

 

 

803

 

 

 

3,399

 

   Consumer

 

 

707

 

 

 

(33

)

 

 

12

 

 

 

21

 

 

 

707

 

   Direct financing leases

 

 

3,835

 

 

 

(660

)

 

 

11

 

 

 

1,049

 

 

 

4,235

 

   Other

 

 

2,475

 

 

 

(361

)

 

 

171

 

 

 

(1,113

)

 

 

1,172

 

Total non-purchased loans and leases

 

 

59,654

 

 

 

(1,347

)

 

 

253

 

 

 

2,000

 

 

 

60,560

 

Purchased loans

 

 

1,200

 

 

 

(65

)

 

 

48

 

 

 

17

 

 

 

1,200

 

      Total loans and leases

 

$

60,854

 

 

$

(1,412

)

 

$

301

 

 

$

2,017

 

 

$

61,760

 

 


12


 

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

 

 

 

ALLL for

Non-Purchased Loans and Leases

 

 

Non-Purchased Loans and Leases

 

 

 

ALLL for

Individually

Evaluated

Impaired

Loans and

Leases

 

 

ALLL for

All Other

Loans and

Leases

 

 

Total

ALLL(1)

 

 

Individually

Evaluated

Impaired

Loans and

Leases

 

 

All Other

Loans and

Leases

 

 

Total Loans

and Leases

 

 

 

(Dollars in thousands)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

212

 

 

$

10,746

 

 

$

10,958

 

 

$

2,425

 

 

$

511,605

 

 

$

514,030

 

Non-farm/non-residential

 

 

338

 

 

 

22,702

 

 

 

23,040

 

 

 

3,282

 

 

 

2,669,826

 

 

 

2,673,108

 

Construction/land development

 

 

353

 

 

 

19,280

 

 

 

19,633

 

 

 

2,197

 

 

 

4,768,102

 

 

 

4,770,299

 

Agricultural

 

 

287

 

 

 

2,006

 

 

 

2,293

 

 

 

1,099

 

 

 

109,024

 

 

 

110,123

 

Multifamily residential

 

 

 

 

 

2,765

 

 

 

2,765

 

 

 

100

 

 

 

557,551

 

 

 

557,651

 

Commercial and industrial

 

 

511

 

 

 

1,904

 

 

 

2,415

 

 

 

809

 

 

 

200,251

 

 

 

201,060

 

Consumer

 

 

23

 

 

 

2,911

 

 

 

2,934

 

 

 

83

 

 

 

352,205

 

 

 

352,288

 

Direct financing leases

 

 

 

 

 

10,430

 

 

 

10,430

 

 

 

 

 

 

134,948

 

 

 

134,948

 

Other

 

 

41

 

 

 

2,115

 

 

 

2,156

 

 

 

212

 

 

 

903,156

 

 

 

903,368

 

Total

 

$

1,765

 

 

$

74,859

 

 

$

76,624

 

 

$

10,207

 

 

$

10,206,668

 

 

$

10,216,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

326

 

 

$

9,899

 

 

$

10,225

 

 

$

2,411

 

 

$

478,652

 

 

$

481,063

 

Non-farm/non-residential

 

 

174

 

 

 

21,381

 

 

 

21,555

 

 

 

2,136

 

 

 

2,383,516

 

 

 

2,385,652

 

Construction/land development

 

 

1,384

 

 

 

19,289

 

 

 

20,673

 

 

 

5,501

 

 

 

4,757,466

 

 

 

4,762,967

 

Agricultural

 

 

387

 

 

 

2,400

 

 

 

2,787

 

 

 

1,198

 

 

 

96,668

 

 

 

97,866

 

Multifamily residential

 

 

59

 

 

 

2,388

 

 

 

2,447

 

 

 

879

 

 

 

434,463

 

 

 

435,342

 

Commercial and industrial

 

 

463

 

 

 

1,896

 

 

 

2,359

 

 

 

750

 

 

 

227,730

 

 

 

228,480

 

Consumer

 

 

16

 

 

 

1,929

 

 

 

1,945

 

 

 

60

 

 

 

216,457

 

 

 

216,517

 

Direct financing leases

 

 

 

 

 

10,684

 

 

 

10,684

 

 

 

 

 

 

137,188

 

 

 

137,188

 

Other

 

 

41

 

 

 

2,225

 

 

 

2,266

 

 

 

158

 

 

 

859,860

 

 

 

860,018

 

Total

 

$

2,850

 

 

$

72,091

 

 

$

74,941

 

 

$

13,093

 

 

$

9,592,000

 

 

$

9,605,093

 

 

 

(1)

Excludes $1.6 million of ALLL allocated to the Company’s purchased loans at both March 31, 2017 and December 31, 2016.

13


The following table is a summary of impaired non-purchased loans and leases as of and for the three months ended March 31, 2017.

 

 

 

Principal

Balance

 

 

Net

Charge-offs

to Date

 

 

Principal

Balance,

Net of

Charge-offs

 

 

Specific

ALLL

 

 

Weighted

Average

Carrying

Value – Three

Months Ended

March 31, 2017

 

 

 

(Dollars in thousands)

 

Impaired loans and leases for

   which there is a related ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

1,459

 

 

$

(218

)

 

$

1,241

 

 

$

212

 

 

$

1,464

 

Non-farm/non-residential

 

 

2,254

 

 

 

(530

)

 

 

1,724

 

 

 

338

 

 

 

1,186

 

Construction/land

   development

 

 

1,828

 

 

 

(34

)

 

 

1,794

 

 

 

353

 

 

 

3,448

 

Agricultural

 

 

964

 

 

 

 

 

 

964

 

 

 

287

 

 

 

1,014

 

Commercial and industrial

 

 

859

 

 

 

(81

)

 

 

778

 

 

 

511

 

 

 

633

 

Consumer

 

 

78

 

 

 

(4

)

 

 

74

 

 

 

23

 

 

 

62

 

Other

 

 

207

 

 

 

 

 

 

207

 

 

 

41

 

 

 

180

 

Total impaired loans and leases

   with a related ALLL

 

 

7,649

 

 

 

(867

)

 

 

6,782

 

 

 

1,765

 

 

 

7,987

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans and leases for

   which there is not a related ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

1,301

 

 

 

(117

)

 

 

1,184

 

 

 

 

 

 

954

 

Non-farm/non-residential

 

 

1,972

 

 

 

(414

)

 

 

1,558

 

 

 

 

 

 

1,523

 

Construction/land

   development

 

 

1,217

 

 

 

(814

)

 

 

403

 

 

 

 

 

 

400

 

Agricultural

 

 

367

 

 

 

(232

)

 

 

135

 

 

 

 

 

 

135

 

Multifamily residential

 

 

233

 

 

 

(133

)

 

 

100

 

 

 

 

 

 

50

 

Commercial and industrial

 

 

81

 

 

 

(50

)

 

 

31

 

 

 

 

 

 

147

 

Consumer

 

 

14

 

 

 

(5

)

 

 

9

 

 

 

 

 

 

9

 

Other

 

 

5

 

 

 

 

 

 

5

 

 

 

 

 

 

5

 

Total impaired loans and leases

   without a related ALLL

 

 

5,190

 

 

 

(1,765

)

 

 

3,425

 

 

 

 

 

 

3,223

 

Total impaired non-purchased

   loans and leases

 

$

12,839

 

 

$

(2,632

)

 

$

10,207

 

 

$

1,765

 

 

$

11,210

 

 

14


The following table is a summary of impaired non-purchased loans and leases as of and for the year ended December 31, 2016.

 

 

 

Principal

Balance

 

 

Net

Charge-offs

to Date

 

 

Principal

Balance,

Net of

Charge-offs

 

 

Specific

ALLL

 

 

Weighted

Average

Carrying

Value – Year

Ended

December 31,

2016

 

 

 

(Dollars in thousands)

 

Impaired loans and leases for which there is a related

   ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

1,904

 

 

$

(216

)

 

$

1,688

 

 

$

326

 

 

$

1,088

 

Non-farm/non-residential

 

 

1,171

 

 

 

(523

)

 

 

648

 

 

 

174

 

 

 

186

 

Construction/land development

 

 

5,137

 

 

 

(34

)

 

 

5,103

 

 

 

1,384

 

 

 

1,118

 

Agricultural

 

 

1,064

 

 

 

 

 

 

1,064

 

 

 

387

 

 

 

1,118

 

Multifamily

 

 

879

 

 

 

 

 

 

879

 

 

 

59

 

 

 

176

 

Commercial and industrial

 

 

809

 

 

 

(322

)

 

 

487

 

 

 

463

 

 

 

506

 

Consumer

 

 

55

 

 

 

(4

)

 

 

51

 

 

 

16

 

 

 

23

 

Other

 

 

153

 

 

 

 

 

 

153

 

 

 

41

 

 

 

31

 

Total impaired loans and leases with a

   related ALLL

 

 

11,172

 

 

 

(1,099

)

 

 

10,073

 

 

 

2,850

 

 

 

4,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans and leases for which there is not a

   related ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

879

 

 

 

(156

)

 

 

723

 

 

 

 

 

 

896

 

Non-farm/non-residential

 

 

1,997

 

 

 

(509

)

 

 

1,488

 

 

 

 

 

 

1,131

 

Construction/land development

 

 

1,208

 

 

 

(810

)

 

 

398

 

 

 

 

 

 

1,998

 

Agricultural

 

 

366

 

 

 

(232

)

 

 

134

 

 

 

 

 

 

169

 

Multifamily residential

 

 

133

 

 

 

(133

)

 

 

 

 

 

 

 

 

33

 

Commercial and industrial

 

 

313

 

 

 

(50

)

 

 

263

 

 

 

 

 

 

209

 

Consumer

 

 

14

 

 

 

(5

)

 

 

9

 

 

 

 

 

 

11

 

Other

 

 

5

 

 

 

 

 

 

5

 

 

 

 

 

 

6

 

Total impaired loans and leases without a

   related ALLL

 

 

4,915

 

 

 

(1,895

)

 

 

3,020

 

 

 

 

 

 

4,453

 

Total impaired non-purchased

   loans and leases

 

$

16,087

 

 

$

(2,994

)

 

$

13,093

 

 

$

2,850

 

 

$

8,699

 

 

 

Management has determined that certain of the Company’s impaired non-purchased loans and leases do not require any specific allowance at March 31, 2017 or at December 31, 2016 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 had 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 ended March 31, 2017 and 2016 was not material.

15


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)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family (1)

 

$

507,218

 

 

$

 

 

$

2,516

 

 

$

4,296

 

 

$

514,030

 

Non-farm/non-residential

 

 

2,252,848

 

 

 

334,454

 

 

 

78,462

 

 

 

7,344

 

 

 

2,673,108

 

Construction/land development

 

 

4,378,663

 

 

 

376,589

 

 

 

11,912

 

 

 

3,135

 

 

 

4,770,299

 

Agricultural

 

 

47,750

 

 

 

51,844

 

 

 

8,504

 

 

 

2,025

 

 

 

110,123

 

Multifamily residential

 

 

508,219

 

 

 

46,355

 

 

 

1,942

 

 

 

1,135

 

 

 

557,651

 

Commercial and industrial

 

 

111,729

 

 

 

82,318

 

 

 

5,514

 

 

 

1,499

 

 

 

201,060

 

Consumer (1)

 

 

351,910

 

 

 

 

 

 

133

 

 

 

245

 

 

 

352,288

 

Direct financing leases

 

 

133,972

 

 

 

36

 

 

 

179

 

 

 

761

 

 

 

134,948

 

Other (1)

 

 

899,028

 

 

 

3,898

 

 

 

226

 

 

 

216

 

 

 

903,368

 

Total

 

$

9,191,337

 

 

$

895,494

 

 

$

109,388

 

 

$

20,656

 

 

$

10,216,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family (1)

 

$

474,853

 

 

$

 

 

$

1,938

 

 

$

4,272

 

 

$

481,063

 

Non-farm/non-residential

 

 

2,010,397

 

 

 

287,157

 

 

 

81,527

 

 

 

6,571

 

 

 

2,385,652

 

Construction/land development

 

 

4,409,108

 

 

 

336,004

 

 

 

11,402

 

 

 

6,453

 

 

 

4,762,967

 

Agricultural

 

 

48,835

 

 

 

37,712

 

 

 

9,158

 

 

 

2,161

 

 

 

97,866

 

Multifamily residential

 

 

381,845

 

 

 

49,607

 

 

 

1,971

 

 

 

1,919

 

 

 

435,342

 

Commercial and industrial

 

 

149,698

 

 

 

73,559

 

 

 

3,994

 

 

 

1,229

 

 

 

228,480

 

Consumer (1)

 

 

216,120

 

 

 

 

 

 

164

 

 

 

233

 

 

 

216,517

 

Direct financing leases

 

 

135,980

 

 

 

46

 

 

 

208

 

 

 

954

 

 

 

137,188

 

Other (1)

 

 

855,217

 

 

 

4,710

 

 

 

81

 

 

 

10

 

 

 

860,018

 

Total

 

$

8,682,053

 

 

$

788,795

 

 

$

110,443

 

 

$

23,802

 

 

$

9,605,093

 

 

 

 

(1)

The Company does not risk rate its residential 1-4 family loans (including consumer construction loans and 1-4 family properties), indirect loans, 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.

16


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)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

3,227

 

 

$

2,257

 

 

$

5,484

 

 

$

508,546

 

 

$

514,030

 

Non-farm/non-residential

 

 

1,753

 

 

 

2,535

 

 

 

4,288

 

 

 

2,668,820

 

 

 

2,673,108

 

Construction/land development

 

 

1,714

 

 

 

2,208

 

 

 

3,922

 

 

 

4,766,377

 

 

 

4,770,299

 

Agricultural

 

 

55

 

 

 

51

 

 

 

106

 

 

 

110,017

 

 

 

110,123

 

Multifamily residential

 

 

 

 

 

100

 

 

 

100

 

 

 

557,551

 

 

 

557,651

 

Commercial and industrial

 

 

484

 

 

 

561

 

 

 

1,045

 

 

 

200,015

 

 

 

201,060

 

Consumer

 

 

162

 

 

 

79

 

 

 

241

 

 

 

352,047

 

 

 

352,288

 

Direct financing leases

 

 

656

 

 

 

607

 

 

 

1,263

 

 

 

133,685

 

 

 

134,948

 

Other

 

 

17

 

 

 

212

 

 

 

229

 

 

 

903,139

 

 

 

903,368

 

Total

 

$

8,068

 

 

$

8,610

 

 

$

16,678

 

 

$

10,200,197

 

 

$

10,216,875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

2,410

 

 

$

2,082

 

 

$

4,492

 

 

$

476,571

 

 

$

481,063

 

Non-farm/non-residential

 

 

1,718

 

 

 

1,318

 

 

 

3,036

 

 

 

2,382,616

 

 

 

2,385,652

 

Construction/land development

 

 

3,082

 

 

 

198

 

 

 

3,280

 

 

 

4,759,687

 

 

 

4,762,967

 

Agricultural

 

 

1,220

 

 

 

136

 

 

 

1,356

 

 

 

96,510

 

 

 

97,866

 

Multifamily residential

 

 

 

 

 

883

 

 

 

883

 

 

 

434,459

 

 

 

435,342

 

Commercial and industrial

 

 

522

 

 

 

551

 

 

 

1,073

 

 

 

227,407

 

 

 

228,480

 

Consumer

 

 

169

 

 

 

52

 

 

 

221

 

 

 

216,296

 

 

 

216,517

 

Direct financing leases

 

 

408

 

 

 

812

 

 

 

1,220

 

 

 

135,968

 

 

 

137,188

 

Other

 

 

196

 

 

 

6

 

 

 

202

 

 

 

859,816

 

 

 

860,018

 

Total

 

$

9,725

 

 

$

6,038

 

 

$

15,763

 

 

$

9,589,330

 

 

$

9,605,093

 

(1)

Includes $0.5 million and $4.6 million at March 31, 2017 and December 31, 2016, respectively, of loans and leases on nonaccrual status.

(2)

All loans and leases greater than 90 days past due were on nonaccrual status at March 31, 2017 and December 31, 2016.

(3)

Includes $2.1 million and $3.7 million of loans and leases on nonaccrual status at March 31, 2017 and December 31, 2016, respectively.

17


Purchased Loans

 

As of March 31, 2017, 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 its most recent review of such portfolio’s performance (for purchased loans with evidence of credit deterioration at date of acquisition). At March 31, 2017, the Company had $13.9 million of impaired purchased loans compared to $6.5 million at December 31, 2016.

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 Date of Acquisition

 

 

Purchased Loans

With Evidence of

Credit Deterioration

at Date of Acquisition

 

 

Total

Purchased

 

 

 

FV 33

 

 

FV 44

 

 

FV 55

 

 

FV 36

 

 

FV 77

 

 

FV 66

 

 

FV 88

 

 

Loans

 

 

 

(Dollars in thousands)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

93,432

 

 

$

355,484

 

 

$

162,513

 

 

$

57,320

 

 

$

621

 

 

$

67,020

 

 

$

1,868

 

 

$

738,258

 

Non-farm/non-residential

 

 

283,183

 

 

 

1,275,136

 

 

 

394,880

 

 

 

2,821

 

 

 

6,693

 

 

 

124,614

 

 

 

3,850

 

 

 

2,091,177

 

Construction/land development

 

 

90,834

 

 

 

363,467

 

 

 

59,200

 

 

 

2,114

 

 

 

22

 

 

 

13,160

 

 

 

68

 

 

 

528,865

 

Agricultural

 

 

11,220

 

 

 

4,922

 

 

 

3,638

 

 

 

369

 

 

 

 

 

 

3,926

 

 

 

394

 

 

 

24,469

 

Multifamily residential

 

 

19,389

 

 

 

198,358

 

 

 

52,548

 

 

 

678

 

 

 

 

 

 

10,182

 

 

 

 

 

 

281,155

 

Commercial and industrial

 

 

15,703

 

 

 

129,111

 

 

 

9,460

 

 

 

1,324

 

 

 

24

 

 

 

7,687

 

 

 

127

 

 

 

163,436

 

Consumer

 

 

297,715

 

 

 

376,332

 

 

 

69,136

 

 

 

1,987

 

 

 

202

 

 

 

278

 

 

 

 

 

 

745,650

 

Other

 

 

5,096

 

 

 

1,473

 

 

 

127

 

 

 

36

 

 

 

 

 

 

305

 

 

 

 

 

 

7,037

 

Total

 

$

816,572

 

 

$

2,704,283

 

 

$

751,502

 

 

$

66,649

 

 

$

7,562

 

 

$

227,172

 

 

$

6,307

 

 

$

4,580,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

99,447

 

 

$

379,883

 

 

$

162,166

 

 

$

62,507

 

 

$

282

 

 

$

72,052

 

 

$

1,889

 

 

$

778,226

 

Non-farm/non-residential

 

 

309,450

 

 

 

1,415,399

 

 

 

419,978

 

 

 

3,128

 

 

 

712

 

 

 

128,347

 

 

 

2,735

 

 

 

2,279,749

 

Construction/land development

 

 

104,303

 

 

 

351,001

 

 

 

63,561

 

 

 

2,536

 

 

 

33

 

 

 

11,404

 

 

 

55

 

 

 

532,893

 

Agricultural

 

 

13,169

 

 

 

5,154

 

 

 

3,825

 

 

 

404

 

 

 

 

 

 

4,058

 

 

 

381

 

 

 

26,991

 

Multifamily residential

 

 

11,838

 

 

 

231,758

 

 

 

54,116

 

 

 

714

 

 

 

 

 

 

10,237

 

 

 

 

 

 

308,663

 

Commercial and industrial

 

 

17,268

 

 

 

172,168

 

 

 

10,897

 

 

 

1,722

 

 

 

22

 

 

 

9,463

 

 

 

127

 

 

 

211,667

 

Consumer

 

 

319,442

 

 

 

414,116

 

 

 

75,812

 

 

 

2,496

 

 

 

194

 

 

 

328

 

 

 

86

 

 

 

812,474

 

Other

 

 

5,229

 

 

 

1,497

 

 

 

132

 

 

 

44

 

 

 

 

 

 

457

 

 

 

 

 

 

7,359

 

Total

 

$

880,146

 

 

$

2,970,976

 

 

$

790,487

 

 

$

73,551

 

 

$

1,243

 

 

$

236,346

 

 

$

5,273

 

 

$

4,958,022

 

 

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.

18


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

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

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

The 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)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

10,023

 

 

$

7,439

 

 

$

17,462

 

 

$

720,796

 

 

$

738,258

 

Non-farm/non-residential

 

 

6,779

 

 

 

22,426

 

 

 

29,205

 

 

 

2,061,972

 

 

 

2,091,177

 

Construction/land development

 

 

2,281

 

 

 

1,279

 

 

 

3,560

 

 

 

525,305

 

 

 

528,865

 

Agriculture

 

 

144

 

 

 

547

 

 

 

691

 

 

 

23,778

 

 

 

24,469

 

Multifamily residential

 

 

 

 

 

 

 

 

 

 

 

281,155

 

 

 

281,155

 

Commercial and industrial

 

 

1,112

 

 

 

1,242

 

 

 

2,354

 

 

 

161,082

 

 

 

163,436

 

Consumer

 

 

2,983

 

 

 

704

 

 

 

3,687

 

 

 

741,963

 

 

 

745,650

 

Other

 

 

 

 

 

 

 

 

 

 

 

7,037

 

 

 

7,037

 

Total

 

$

23,322

 

 

$

33,637

 

 

$

56,959

 

 

$

4,523,088

 

 

$

4,580,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased loans without evidence of credit deterioration

   at date of acquisition

 

$

16,916

 

 

$

10,704

 

 

$

27,620

 

 

$

4,318,948

 

 

$

4,346,568

 

Purchased loans with evidence of credit deterioration

   at date of acquisition

 

 

6,406

 

 

 

22,933

 

 

 

29,339

 

 

 

204,140

 

 

 

233,479

 

Total

 

$

23,322

 

 

$

33,637

 

 

$

56,959

 

 

$

4,523,088

 

 

$

4,580,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

10,547

 

 

$

8,665

 

 

$

19,212

 

 

$

759,014

 

 

$

778,226

 

Non-farm/non-residential

 

 

7,471

 

 

 

20,528

 

 

 

27,999

 

 

 

2,251,750

 

 

 

2,279,749

 

Construction/land development

 

 

21,008

 

 

 

527

 

 

 

21,535

 

 

 

511,358

 

 

 

532,893

 

Agriculture

 

 

49

 

 

 

638

 

 

 

687

 

 

 

26,304

 

 

 

26,991

 

Multifamily residential

 

 

 

 

 

 

 

 

 

 

 

308,663

 

 

 

308,663

 

Commercial and industrial

 

 

891

 

 

 

1,305

 

 

 

2,196

 

 

 

209,471

 

 

 

211,667

 

Consumer

 

 

4,421

 

 

 

1,502

 

 

 

5,923

 

 

 

806,551

 

 

 

812,474

 

Other

 

 

 

 

 

 

 

 

 

 

 

7,359

 

 

 

7,359

 

Total

 

$

44,387

 

 

$

33,165

 

 

$

77,552

 

 

$

4,880,470

 

 

$

4,958,022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased loans without evidence of credit deterioration

   at date of acquisition

 

$

38,621

 

 

$

8,619

 

 

$

47,240

 

 

$

4,669,163

 

 

$

4,716,403

 

Purchased loans with evidence of credit deterioration

   at date of acquisition

 

 

5,766

 

 

 

24,546

 

 

 

30,312

 

 

 

211,307

 

 

 

241,619

 

Total

 

$

44,387

 

 

$

33,165

 

 

$

77,552

 

 

$

4,880,470

 

 

$

4,958,022

 

 

 

 


19


6.

Supplemental Data for Cash Flows

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

 

 

 

Three Months Ended

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

26,782

 

 

$

9,146

 

Taxes

 

 

1,714

 

 

 

17,552

 

Supplemental schedule of non-cash investing and financing

   activities:

 

 

 

 

 

 

 

 

Net change in unrealized gains/losses on investment

   securities AFS

 

 

12,081

 

 

 

4,195

 

Loans transferred to foreclosed assets

 

 

5,732

 

 

 

4,706

 

Loans advanced for sales of foreclosed assets

 

 

 

 

 

30

 

 

 

7.

Guarantees and Commitments

Outstanding standby letters of credit are contingent commitments issued by the Company generally to guarantee the performance of a customer in third party arrangements. The maximum amount of future payments the Company could be required to make under these guarantees at March 31, 2017 was $49.6 million. The Company holds collateral to support guarantees when deemed necessary. Collateralized commitments at March 31, 2017 totaled $35.3 million.

At March 31, 2017, the Company had outstanding commitments totaling $11.26 billion to extend credit, consisting primarily of loans closed but not yet funded. The following table shows, as of the date indicated, the contractual maturities of such outstanding commitments.

 

Contractual Maturities at

March 31, 2017

 

Maturity

 

Amount

 

(Dollars in thousands)

 

2017

 

$

575,370

 

2018

 

 

2,096,376

 

2019

 

 

4,119,085

 

2020

 

 

3,576,543

 

2021

 

 

669,503

 

Thereafter

 

 

221,885

 

Total

 

$

11,258,762

 

 

 

 

 

8.

Stock-Based Compensation

The Company has a nonqualified stock option plan for certain employees and officers 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 or any subsidiary under this plan will be determined in the sole discretion of the Company’s board of directors or its personnel and compensation committee. All employee options outstanding at March 31, 2017 were issued with a vesting date three years after issuance and an expiration date seven years after issuance. All shares issued in connection with options exercised under the employee nonqualified stock option plan were in the form of newly issued shares.

20


In addition, the Company has a 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 a director of the Company. The number of shares of common stock to be awarded is the equivalent of $35,000 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. During the three months ended March 31, 2017 and 2016, no shares were issued and no stock-based compensation expense was recorded 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 three months ended March 31, 2017 or 2016.  All options previously granted under this plan were exercisable immediately and expire ten years after issuance.

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)

 

 

Three Months Ended March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding – January 1, 2017

 

 

1,635,484

 

 

$

37.10

 

 

 

 

 

 

 

 

 

 

Granted

 

 

603,414

 

 

 

52.08

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

(69,655

)

 

 

16.82

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(26,990

)

 

 

46.12

 

 

 

 

 

 

 

 

 

 

Outstanding – March 31, 2017

 

 

2,142,253

 

 

 

41.87

 

 

 

5.4

 

 

$

22,369

 

(1)

Fully vested and exercisable – March 31, 2017

 

 

459,975

 

 

$

19.82

 

 

 

3.5

 

 

$

14,808

 

(1)

 

(1)

Based on closing price of $52.01 per share on March 31, 2017.

 

Intrinsic value for stock options is defined as the amount by which the current market price of the underlying stock exceeds the exercise price. For those stock options where the exercise price exceeds the current market price of the underlying stock, the intrinsic value is zero. The total intrinsic value of options exercised during the three months ended March 31, 2017 and 2016 was $2.6 million and $0.8 million, respectively.  

Options to purchase 603,414 shares were granted during the three months ended March 31, 2017 with an average grant date fair value of $15.49.  The fair value for each option grant is estimated on the date of grant using the Black-Sholes option pricing model.

The following table is a summary of the weighted-average assumptions used in the Black-Sholes option pricing model for stock options granted during the three months ended March 31, 2017:

 

 

 

Three Months Ended

March 31, 2017

 

Risk-free interest rate

 

 

1.93

%

Expected dividend yield

 

 

1.40

%

Expected stock volatility

 

 

35.6

%

Expected life (years)

 

 

5.0

 

 

 

 

 

 

The Company uses the U.S. Treasury yield curve in effect at the time of the grant to determine the risk-free interest rate.  The expected dividend yield is estimated using the current annual dividend level and recent stock price of the Company’s common stock at the date of grant.  Expected stock volatility is based on historical volatilities of the Company’s common stock.  The expected life of stock options is calculated based on the “simplified” method as provided for under SEC Staff Accounting Bulletin No. 110.

 

Stock based compensation expense for stock options included in non-interest expense was $1.5 million and $1.0 million for the three months ended March 31, 2017 and 2016, respectively.  Total unrecognized compensation cost related to non-vested stock option grants was $14.1 million at March 31, 2017 and is expected to be recognized over a weighted-average period of 2.3 years.

21


The Company has a restricted stock and incentive plan whereby all officers and employees of the Company or any subsidiary 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 or any subsidiary 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. The vesting period for all restricted stock awards granted under the plan shall be not less than three years from the date of grant, subject to limited exceptions.

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

 

 

 

Three Months Ended

March 31, 2017

 

Outstanding – December 31, 2016

 

 

430,497

 

Granted

 

 

238,794

 

Forfeited

 

 

(1,018

)

Vested

 

 

 

Outstanding – March 31, 2017

 

 

668,273

 

 

 

 

 

 

Weighted-average grant date fair value

 

$

44.25

 

 

Restricted stock awards for 238,794 shares were granted during the three months ended March 31, 2017 with a weighted-average grant date fair value of $52.09.

 

The fair value of the restricted stock awards is amortized to compensation expense over the three-year 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. Stock-based compensation expense for restricted stock included in non-interest expense was $2.2 million and $1.0 million for the three months ended March 31, 2017 and 2016, respectively.  Unrecognized compensation expense for non-vested restricted stock awards was $19.3 million at March 31, 2017 and is expected to be recognized over a weighted-average period of 2.3 years.

 

9.

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 March 31, 2017 or December 31, 2016.

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.

22


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)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities AFS (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

 

$

 

 

$

896,802

 

 

$

16,835

 

 

$

913,637

 

U.S. Government agency securities

 

 

 

 

 

539,628

 

 

 

 

 

 

539,628

 

Corporate obligations

 

 

 

 

 

10,089

 

 

 

 

 

 

10,089

 

CRA qualified investment fund

 

 

1,041

 

 

 

 

 

 

 

 

 

1,041

 

Total investment securities AFS

 

 

1,041

 

 

 

1,446,519

 

 

 

16,835

 

 

 

1,464,395

 

Impaired non-purchased loans and leases

 

 

 

 

 

 

 

 

8,442

 

 

 

8,442

 

Impaired purchased loans

 

 

 

 

 

 

 

 

13,869

 

 

 

13,869

 

Foreclosed assets

 

 

 

 

 

 

 

 

36,899

 

 

 

36,899

 

Total assets at fair value

 

$

1,041

 

 

$

1,446,519

 

 

$

76,045

 

 

$

1,523,605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities AFS (1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of state and political subdivisions

 

$

 

 

$

901,634

 

 

$

17,379

 

 

$

919,013

 

U.S. Government agency securities

 

 

 

 

 

535,490

 

 

 

 

 

 

535,490

 

Corporate obligations

 

 

 

 

 

9,915

 

 

 

 

 

 

9,915

 

CRA qualified investment fund

 

 

1,034

 

 

 

 

 

 

 

 

 

1,034

 

Total investment securities AFS

 

 

1,034

 

 

 

1,447,039

 

 

 

17,379

 

 

 

1,465,452

 

Impaired non-purchased loans and leases

 

 

 

 

 

 

 

 

10,243

 

 

 

10,243

 

Impaired purchased loans

 

 

 

 

 

 

 

 

6,516

 

 

 

6,516

 

Foreclosed assets

 

 

 

 

 

 

 

 

43,702

 

 

 

43,702

 

Total assets at fair value

 

$

1,034

 

 

$

1,447,039

 

 

$

77,840

 

 

$

1,525,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Does not include $6.2 million at both March 31, 2017 and December 31, 2016 of FHLB and FNBB equity securities that do not have readily determinable fair values and are carried at cost.

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

 

Description

 

Fair Value at

March 31, 2017

 

 

Technique

 

Unobservable Inputs

(Dollars in thousands)

Impaired non-purchased

   loans and leases

 

$

8,442

 

 

Third party appraisal (1)

and/or discounted cash

flows

 

1.   Management discount based on

      underlying collateral

      characteristics and market

      conditions

2.   Life of Loan

 

 

 

 

 

 

 

 

 

Impaired purchased loans

 

$

13,869

 

 

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

 

$

36,899

 

 

Third party appraisal, (1)

broker price opinions

and/or discounted cash

flows

 

1.   Management discount based on

      underlying collateral

      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.

23


The following methods and assumptions are used to estimate the fair value of the Company’s assets 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 on a quarterly basis.

The Company has determined that certain of its investment securities had a limited to non-existent trading market at March 31, 2017. 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 $16.8 million at March 31, 2017 were calculated using Level 3 hierarchy inputs and assumptions as the trading market for such securities was determined to be “not active.” This determination was based on the limited number of trades or, in certain cases, the existence of no reported trades for the private placement bonds. The private placement bonds are generally prepayable at par value at the option of the issuer. As a result, management believes the private placement bonds should be individually valued at the lower of (i) the matrix pricing provided by the Company’s third party pricing services for comparable unrated municipal securities or (ii) par value. At March 31, 2017, the third parties’ pricing matrices valued the Company’s portfolio of private placement bonds at $16.8 million which was approximately the same as the aggregate par value of the private placement bonds. Accordingly, at March 31, 2017, the Company reported the private placement bonds at $16.8 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 March 31, 2017 the Company had reduced the carrying value of its impaired non-purchased loans and leases (all of which are included in nonaccrual loans and leases) by $4.4 million to the estimated fair value of $8.4 million. The $4.4 million adjustment to reduce the carrying value of such impaired loans and leases to estimated fair value consisted of $2.6 million of partial charge-offs and $1.8 million of specific allowance allocations for loan and lease losses.

Impaired purchased loans – Impaired purchased loans are measured at fair value on a non-recurring basis. As of March 31, 2017, the Company had identified purchased loans where current information indicates it is probable that (i) 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 (ii) 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 evidence of credit deterioration at date of acquisition).  At March 31, 2017, the Company had $13.9 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 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.

24


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 – December 31, 2016

 

$

17,379

 

Total realized gains (losses) included in earnings

 

 

 

Total unrealized gains (losses) included in comprehensive income

 

 

32

 

Paydowns and maturities

 

 

(576

)

Sales

 

 

 

Transfers in and/or out of Level 3

 

 

 

Balance – March 31, 2017

 

$

16,835

 

 

 

 

 

 

Balance – December 31, 2015

 

$

18,504

 

Total realized gains (losses) included in earnings

 

 

 

Total unrealized gains (losses) included in comprehensive income

 

 

 

Paydowns and maturities

 

 

(554

)

Sales

 

 

 

Transfers in and/or out of Level 3

 

 

 

Balance – March 31, 2016

 

$

17,950

 

 

 

10.

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 on a quarterly basis. The Company’s investments in FHLB and FNBB equity securities totaling $6.2 million at both March 31, 2017 and December 31, 2016 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.

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

Off-balance sheet instruments – The fair values of commercial loan commitments and letters of credit are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, and were not material at March 31, 2017 or December 31, 2016.

25


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 estimated fair values may differ materially from the values which the respective financial instruments could be sold individually or in the aggregate.

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

 

 

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Fair

Value

Hierarchy

 

Carrying

Amount

 

 

Estimated

Fair

Value

 

 

Carrying

Amount

 

 

Estimated

Fair

Value

 

 

 

 

 

(Dollars in thousands)

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Level 1

 

$

892,085

 

 

$

892,085

 

 

$

866,360

 

 

$

866,360

 

Investment securities AFS

 

Levels 1,

2 and 3

 

 

1,470,568

 

 

 

1,470,568

 

 

 

1,471,612

 

 

 

1,471,612

 

Loans and leases, net of ALLL

 

Level 3

 

 

14,718,698

 

 

 

14,490,939

 

 

 

14,486,574

 

 

 

14,221,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, savings and interest bearing

   transaction deposits

 

Level 1

 

$

10,883,740

 

 

$

10,883,740

 

 

$

10,637,813

 

 

$

10,637,813

 

Time deposits

 

Level 2

 

 

4,829,687

 

 

 

4,857,010

 

 

 

4,937,065

 

 

 

4,965,279

 

Repurchase agreements with customers

 

Level 1

 

 

80,609

 

 

 

80,609

 

 

 

65,110

 

 

 

65,110

 

Other borrowings

 

Level 2

 

 

42,291

 

 

 

42,829

 

 

 

41,903

 

 

 

42,696

 

Subordinated notes

 

Level 2

 

 

222,611

 

 

 

222,442

 

 

 

222,516

 

 

 

223,133

 

Subordinated debentures

 

Level 2

 

 

118,380

 

 

 

85,749

 

 

 

118,242

 

 

 

84,478

 

 

11.

Repurchase Agreements With Customers

At March 31, 2017 and December 31, 2016, securities sold under agreements to repurchase (“repurchase agreements”) totaled $80.6 million and $65.1 million, respectively. Securities utilized as collateral for repurchase agreements are primarily U.S. Government agency residential 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.

 

12.

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

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

 

 

 

Three Months Ended

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Beginning balance of AOCI – unrealized net gains (losses)

   on investment securities AFS

 

$

(25,920

)

 

$

7,959

 

Other comprehensive income:

 

 

 

 

 

 

 

 

Unrealized gains and losses on investment securities

   AFS

 

 

12,081

 

 

 

4,195

 

Tax effect of unrealized gains and losses on investment

   securities AFS

 

 

(4,228

)

 

 

(1,723

)

Amounts reclassified from AOCI

 

 

 

 

 

 

Tax effect of amounts reclassified from AOCI

 

 

 

 

 

 

Total other comprehensive income

 

 

7,853

 

 

 

2,472

 

Ending balance of AOCI – unrealized net gains (losses) on

   investment securities AFS

 

$

(18,067

)

 

$

10,431

 

 

 

26


13.

Other Operating Expenses

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

 

 

 

Three Months Ended

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Professional and outside services

 

$

5,338

 

 

$

3,221

 

Postage and supplies

 

 

1,919

 

 

 

1,058

 

Advertising and public relations

 

 

1,190

 

 

 

1,116

 

Telecommunication services

 

 

3,970

 

 

 

1,752

 

Software and data processing

 

 

2,473

 

 

 

506

 

ATM expense

 

 

1,138

 

 

 

880

 

Travel and meals

 

 

1,855

 

 

 

1,504

 

FDIC insurance

 

 

1,000

 

 

 

1,200

 

FDIC and state assessments

 

 

742

 

 

 

339

 

Loan collection and repossession expense

 

 

1,302

 

 

 

1,037

 

Writedowns of foreclosed and other assets

 

 

596

 

 

 

670

 

Amortization of intangibles

 

 

3,145

 

 

 

1,726

 

Other

 

 

1,854

 

 

 

784

 

   Total other operating expenses

 

$

26,522

 

 

$

15,793

 

 

14.

Recent Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued 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. In August 2015, the FASB issued ASU 2015-14, which defers the effective date of this standard to annual and interim periods beginning after December 15, 2017; however, early adoption is permitted for annual and interim reporting periods beginning after December 15, 2016. While the Company continues to evaluate the impact that ASU 2014-09 may have on its financial position, results of operations, and financial statement disclosures, it is not expected that the adoption of ASU 2014-09 will have a significant impact.  

In January 2016, FASB issued ASU 2016-01, “Recognition and Measurement of Financial Assets and Financial Liabilities.” ASU 2016-01 revises the accounting for the classification and measurement of investments in equity securities and revises the presentation of certain fair value changes for financial liabilities measured at fair value.  For equity securities, the guidance in ASU 2016-01 requires equity investments to be measured at fair value with changes in fair value recognized in net income.  For financial liabilities that are measured at fair value in accordance with the fair value option, the guidance requires presenting, in other comprehensive income, the change in fair value that relates to a change in instrument-specific credit risk. ASU 2016-01 also eliminates the disclosure assumptions used to estimate fair value for financial instruments measured at amortized cost and requires disclosure of an exit price notion in determining the fair value of financial instruments measured at amortized cost.  ASU 2016-01 is effective for interim and annual periods beginning after December 15, 2017.  The Company is evaluating the impact, if any, that ASU 2016-01 will have on its financial position, results of operations, and its financial statement disclosures.

In February 2016, FASB issued ASU 2016-02, “Leases (Topic 842).” ASU 2016-02 requires lessees to recognize a right-of-use asset and a lease liability on their balance sheet.  The right-of-use asset and related lease liability will be initially measured at the present value of the remaining lease payments; however, if the original term of the lease is less than twelve months and the lease does not contain a purchase option that is reasonably certain to be exercised, a lessee may account for the lease as an operating lease.  ASU 2016-02 is effective for interim periods and fiscal years beginning after December 15, 2018.  While the Company continues to evaluate the effect that ASU 2016-02 will have on its financial position, results of operations, and its financial statement disclosures, the adoption of ASU 2016-02 is expected to result in leased assets and related lease liabilities to be included on its balance sheet, along with the related leasehold amortization and interest expense included in its statement of income.

In March 2016, FASB issued ASU 2016-09 “Improvements to Employee Share-Based Payment Accounting.” ASU 2016-09 requires entities to record all of the tax effects related to share-based payments at settlement (or expiration) through the income statement.  In addition, all tax-related cash flows, such as excess tax benefits, should be reported as operating activities rather than financing activity in the statement of cash flows.  Also, entities are allowed to make a policy election related to forfeitures to either estimate the number of awards expected to vest or account for forfeitures when they occur.  The Company adopted ASU 2016-09

27


beginning January 1, 2017, including the provision to account for forfeitures as they occur, and recorded a cumulative adjustment to increase stockholders’ equity at January 1, 2017 by approximately $0.4 million.

In June 2016, FASB issued ASU 2016-13 “Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” which significantly revises the guidance related to impairment of financial instruments.  The new guidance replaces the current incurred loss model that is utilized in estimating the allowance for loan and lease losses with a model that requires management to estimate all contractual cash flows that are not expected to be collected over the life of the loan.  This revised model is what FASB describes as the current expected credit loss (“CECL”) model and FASB believes the CECL model will result in more timely recognition of credit losses since the CECL model incorporates expected credit losses versus incurred credit losses.  The scope of ASU 2016-13 includes loans, including purchased loans with credit deterioration, available-for-sale debt instruments, lease receivables, loan commitments and financial guarantees that are not accounted for at fair value.  ASU 2016-13 is effective for interim and annual periods beginning after December 15, 2019, with early adoption permitted for interim and annual periods beginning after December 15, 2018.  The Company continues to evaluate the effect that ASU 2016-13 will have on its financial position, results of operations, and its financial statement disclosures and has engaged an outside third party to assist with data analysis, model development, and implementation of ASU 2016-03.

In August 2016, the FASB issued ASU 2016-15 “Statement of Cash Flows (Topic 230)” which FASB believes clarifies guidance on how certain transactions are classified within the statement of cash flows.  The standard addresses a number of cash flow presentation items including  a) debt prepayment and extinguishment, b) contingent consideration payments made after a business combination, c) proceeds from the settlement of insurance claims, corporate owned life insurance policies and BOLI policies, d) distributions received from equity method investees, e) classification of beneficial interest received in a securitization transaction and cash receipts from beneficial interest in securitized trade receivables and f) separately identifiable cash flows and application of the predominance principle.  ASU 2016-15 is effective for interim and annual periods beginning after December 15, 2017 with early adoption permitted.   Since ASU 2016-15 applies to the classification of cash flows, no impact is anticipated on the Company’s financial position or results of operations; however, the Company is evaluating the effect, if any, on its statement of cash flows and its financial statement disclosures.

In January 2017, FASB issued ASU 2017-01 “Business Combinations (Topic 805), Clarifying the Definition of a Business” that changes the definition of a business when evaluating whether transactions should be accounted for as the acquisition of assets or the acquisition of a business.  ASU 2017-01 requires an entity to evaluate if substantially all of the fair value of the assets acquired are concentrated in a single asset or a group of similar identifiable assets; if so, the acquired assets or group of identifiable assets is not considered a business.  In addition, the guidance requires that to be considered a business, the acquired assets must include an input and a substantive process that together significantly contribute to the ability to create output.  The ASU removes the evaluation of whether a market participant could replace any of the missing elements.  ASU 2017-01 is effective for interim and annual periods beginning after December 15, 2017.  The Company will evaluate the effect, if any, that ASU 2017-01 may have any future acquisitions.

In January 2017, FASB issued ASU 2017-03 “Accounting Changes and Error Corrections (Topic 250) and Investments – Equity Method and Joint Ventures (Topic 323) Amendments to SEC Paragraphs Pursuant to Staff Announcements at the September 22, 2016 and November 17, 2016 EITF Meetings.” ASU-2017-03 provides guidance on additional qualitative disclosures when a registrant cannot reasonably estimate the impact of adoption of ASU 2014-09, ASU 2016-02 and ASU 2016-13 will have on its financial statements.  In addition, ASU 2017-03 provides guidance on ASU 2014-01 related to the proportional amortization method in accounting for investments in qualified affordable housing projects.  ASU 2017-03 was effective when issued and did not have a significant impact on the Company’s financial position, results of operations or its financial statement disclosures.

In January 2017, FASB issued ASU 2017-04 “Intangibles-Goodwill and Other (Topic 350)” which amends the requirement that entities compare the implied fair value of goodwill with its carrying amount as part of step 2 of the goodwill impairment test.  As a result, entities should perform their annual or interim goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount and recognize an impairment if the carrying amount exceeds the reporting unit’s fair value.  ASU 2017-04 is effective for annual periods beginning after December 15, 2019.  The Company is evaluating the effect that ASU 2017-04 may have, if any, on its financial position, results of operations and its financial statement disclosures.

In March 2017, FASB issued ASU 2017-08 “Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20)” which amends the accounting for the amortization of premiums for certain purchased callable debt securities by shortening the amortization period to the earliest call date.  ASU 2017-08 is effective for interim and annual periods beginning after December 15, 2019.  The Company is evaluating the effect that ASU 2017-09 may have, if any, on its financial position, results of operations and its financial statement disclosures.

 

    

28


 

15. Subsequent Event

 

On April 10, 2017 the Company, as part of an internal corporate reorganization, entered into an Agreement and Plan of Merger (the “Plan of Merger”) with the Bank. Under the terms of the Plan of Merger, the Company will be merged with and into the Bank (the “Reorganization”) with the Bank continuing as the surviving entity.

 

At the effective time of the Reorganization, each share of the Company’s common stock outstanding immediately prior to the effective time will be automatically converted into one share of Bank common stock.  As a result, the shares of capital stock of the Bank will be owned directly by the Company’s shareholders in the same proportion as their ownership of the Company’s capital stock immediately prior to the Reorganization.

 

The Plan of Merger has been approved by the boards of directors of the Company and the Bank. In connection with the Reorganization, the Company expects to hold a special meeting of its shareholders on June 23, 2017 to consider and vote upon the Reorganization. The Reorganization is subject to various closing conditions including, among others, (i) approval by the holders of a majority of the outstanding shares of the Company’s common stock entitled to vote on the Reorganization, (ii) receipt of all required regulatory approvals, including the approval of the FDIC and the Arkansas State Bank Department, and (iii) approval for listing on NASDAQ of the Bank’s common stock.

 

 

29


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. Those statements are not guarantees of future results or performance and are subject to certain known and unknown risks, uncertainties and other factors that may cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements.  Forward-looking statements include, without limitation, statements about economic, real estate market, competitive, employment, credit market and interest rate conditions, including expectations for further changes in monetary and interest rate policy by the Federal Reserve; 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, bank owned life insurance income, gains (losses) on investment securities and sales of other assets and other income from purchased loans; non-interest expense, including acquisition-related, systems conversion and contract termination expenses; 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; 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 obtaining regulatory approval of or integrating or managing acquisitions; the effect of the announcement of any future acquisition 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; the need to issue debt or equity securities 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, expansion and acquisition strategies, 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 acquisitions; the inability to realize expected cost savings and/or synergies from acquisitions, including the proposed reorganization; problems with managing acquisitions; the effect of the announcement of any future acquisition on customer relationships and operating results; the ability to consummate the proposed reorganization, including the receipt of shareholder approval and the receipt of required regulatory approvals; the availability of and access to capital; possible downgrades in our credit ratings or outlook which could increase the costs of funding from capital markets; the ability to attract new or retain existing or acquired deposits or to retain or grow 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, including additional legal, financial and regulatory requirements to which we are subject as a result of our total assets exceeding $10 billion; 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 us or our customers; adoption of new accounting standards or changes in existing standards; and adverse results (including costs, fines, reputational harm and/or other negative effects) from current or future litigation, regulatory examinations or other legal and/or regulatory actions 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, 2016 and under “Part II, Item 1A. Risk Factors” in this Quarterly Report on Form 10-Q. 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, or implied by, such 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.

30


SELECTED AND SUPPLEMENTAL FINANCIAL DATA

 

The following tables set forth selected unaudited consolidated financial data as of and for the three months ended March 31, 2017 and 2016 and supplemental unaudited quarterly financial data for each of the most recent eight quarters beginning with the second quarter of 2015 through the first quarter of 2017. 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

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands, except per share amounts)

 

Income statement data:

 

 

 

 

 

 

 

 

Interest income

 

$

213,770

 

 

$

121,741

 

Interest expense

 

 

22,999

 

 

 

9,224

 

Net interest income

 

 

190,771

 

 

 

112,517

 

Provision for loan and lease losses

 

 

4,933

 

 

 

2,017

 

Non-interest income

 

 

29,058

 

 

 

19,865

 

Non-interest expense

 

 

78,268

 

 

 

47,686

 

Net income available to common stockholders

 

 

89,188

 

 

 

51,688

 

Common share and per common share data:

 

 

 

 

 

 

 

 

Earnings – diluted

 

$

0.73

 

 

$

0.57

 

Book value

 

 

23.63

 

 

 

16.62

 

Tangible book value

 

 

17.72

 

 

 

14.96

 

Dividends

 

 

0.17

 

 

 

0.15

 

Weighted-average diluted shares outstanding (thousands)

 

 

121,954

 

 

 

91,251

 

End of period shares outstanding (thousands)

 

 

121,575

 

 

 

90,714

 

Balance sheet data at period end:

 

 

 

 

 

 

 

 

Total assets

 

$

19,152,212

 

 

$

11,427,419

 

Non-purchased loans and leases

 

 

10,216,875

 

 

 

7,591,339

 

Purchased loans

 

 

4,580,047

 

 

 

1,678,351

 

Allowance for loan and lease losses

 

 

78,224

 

 

 

61,760

 

Foreclosed assets

 

 

36,899

 

 

 

22,248

 

Investment securities

 

 

1,470,568

 

 

 

627,946

 

Goodwill

 

 

660,789

 

 

 

125,693

 

Other intangibles - net of amortization

 

 

57,686

 

 

 

25,172

 

Deposits

 

 

15,713,427

 

 

 

9,626,825

 

Repurchase agreements with customers

 

 

80,609

 

 

 

65,883

 

Other borrowings

 

 

42,291

 

 

 

41,933

 

Subordinated notes

 

 

222,611

 

 

 

 

Subordinated debentures

 

 

118,380

 

 

 

117,823

 

Total common stockholders’ equity

 

 

2,873,317

 

 

 

1,508,080

 

Loan and lease (including purchased loans) to deposit ratio

 

 

94.17

%

 

 

96.29

%

Average balance sheet data:

 

 

 

 

 

 

 

 

Total average assets

 

$

18,746,726

 

 

$

10,492,707

 

Total average common stockholders’ equity

 

 

2,826,832

 

 

 

1,484,657

 

Average common equity to average assets

 

 

15.08

%

 

 

14.15

%

Performance ratios:

 

 

 

 

 

 

 

 

Return on average assets (1)

 

 

1.93

%

 

 

1.98

%

Return on average common stockholders’ equity (1)

 

 

12.80

 

 

 

14.00

 

Return on average tangible common stockholders’ equity (1)

 

 

17.17

 

 

 

15.59

 

Net interest margin – FTE (1)

 

 

4.88

 

 

 

4.92

 

Efficiency ratio

 

 

35.03

 

 

 

35.51

 

Common stock dividend payout ratio

 

 

23.16

 

 

 

26.31

 

Asset quality ratios:

 

 

 

 

 

 

 

 

Net charge-offs to average non-purchased loans and leases (1) (2)

 

 

0.05

%

 

 

0.06

%

Net charge-offs to average total loans and leases (1)

 

 

0.09

 

 

 

0.05

 

Nonperforming loans and leases to total loans and leases (3)

 

 

0.11

 

 

 

0.15

 

Nonperforming assets to total assets (3)

 

 

0.25

 

 

 

0.29

 

Allowance for loan and lease losses as a percentage of:

 

 

 

 

 

 

 

 

Total non-purchased loans and leases (4)

 

 

0.75

%

 

 

0.80

%

Nonperforming loans and leases (4)

 

 

692

%

 

 

543

%

Capital ratios at period end:

 

 

 

 

 

 

 

 

Common equity tier 1

 

 

9.94

%

 

 

10.08

%

Tier 1 risk based capital

 

 

9.94

 

 

 

10.89

 

Total risk based capital

 

 

11.89

 

 

 

11.35

 

Tier 1 leverage

 

 

11.95

 

 

 

14.05

 

 

 

 

(1)

Ratios annualized based on actual days.(3)Excludes purchased loans, except for their inclusion in total assets.

 

(2)

Excludes purchased loans and net charge-offs related to such loans.(4)Excludes purchased loans and any allowance for such loans.

 

31


 

Supplemental Quarterly Financial Data – Unaudited

 

 

 

6/30/15

 

 

9/30/15

 

 

12/31/15

 

 

3/31/16

 

 

6/30/16

 

 

9/30/16

 

 

12/31/16

 

 

3/31/17

 

 

 

(Dollars in thousands, except per share amounts)

 

Earnings Summary:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

93,756

 

 

$

96,387

 

 

$

106,518

 

 

$

112,517

 

 

$

119,038

 

 

$

175,150

 

 

$

194,800

 

 

$

190,771

 

Federal tax (FTE) adjustment

 

 

2,552

 

 

 

2,368

 

 

 

2,092

 

 

 

1,911

 

 

 

2,067

 

 

 

2,533

 

 

 

3,254

 

 

 

3,594

 

Net interest income (FTE)

 

 

96,308

 

 

 

98,755

 

 

 

108,610

 

 

 

114,428

 

 

 

121,105

 

 

 

177,683

 

 

 

198,054

 

 

 

194,365

 

Provision for loan and lease losses

 

 

(4,308

)

 

 

(3,581

)

 

 

(5,211

)

 

 

(2,017

)

 

 

(4,834

)

 

 

(7,086

)

 

 

(9,855

)

 

 

(4,933

)

Non-interest income

 

 

23,270

 

 

 

22,138

 

 

 

30,540

 

 

 

19,865

 

 

 

22,733

 

 

 

29,231

 

 

 

30,571

 

 

 

29,058

 

Non-interest expense

 

 

(43,724

)

 

 

(45,428

)

 

 

(51,646

)

 

 

(47,686

)

 

 

(50,928

)

 

 

(78,781

)

 

 

(78,358

)

 

 

(78,268

)

Pretax income (FTE)

 

 

71,546

 

 

 

71,884

 

 

 

82,293

 

 

 

84,590

 

 

 

88,076

 

 

 

121,047

 

 

 

140,412

 

 

 

140,222

 

FTE adjustment

 

 

(2,552

)

 

 

(2,368

)

 

 

(2,092

)

 

 

(1,911

)

 

 

(2,067

)

 

 

(2,533

)

 

 

(3,254

)

 

 

(3,594

)

Provision for income taxes

 

 

(24,190

)

 

 

(23,385

)

 

 

(28,740

)

 

 

(30,984

)

 

 

(31,514

)

 

 

(42,470

)

 

 

(49,312

)

 

 

(47,417

)

Noncontrolling interest

 

 

(28

)

 

 

(3

)

 

 

(6

)

 

 

(7

)

 

 

(21

)

 

 

(14

)

 

 

(59

)

 

 

(23

)

Net income available to

   common stockholders

 

$

44,776

 

 

$

46,128

 

 

$

51,455

 

 

$

51,688

 

 

$

54,474

 

 

$

76,030

 

 

$

87,787

 

 

$

89,188

 

Earnings per common share –

   diluted

 

$

0.51

 

 

$

0.52

 

 

$

0.57

 

 

$

0.57

 

 

$

0.60

 

 

$

0.66

 

 

$

0.72

 

 

$

0.73

 

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

7,088

 

 

$

7,425

 

 

$

7,558

 

 

$

7,657

 

 

$

8,119

 

 

$

10,926

 

 

$

11,759

 

 

$

11,301

 

Mortgage lending income

 

 

1,772

 

 

 

1,825

 

 

 

1,713

 

 

 

1,284

 

 

 

2,057

 

 

 

2,616

 

 

 

2,097

 

 

 

1,574

 

Trust income

 

 

1,463

 

 

 

1,500

 

 

 

1,508

 

 

 

1,507

 

 

 

1,574

 

 

 

1,564

 

 

 

1,623

 

 

 

1,631

 

BOLI income

 

 

1,785

 

 

 

2,264

 

 

 

2,412

 

 

 

2,861

 

 

 

2,745

 

 

 

4,638

 

 

 

4,564

 

 

 

4,464

 

Other income from purchased loans

 

 

6,971

 

 

 

5,456

 

 

 

4,790

 

 

 

3,052

 

 

 

4,599

 

 

 

4,635

 

 

 

4,993

 

 

 

3,737

 

Gains on investment securities

 

 

85

 

 

 

 

 

 

2,863

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

Gains on sales of other assets

 

 

2,557

 

 

 

1,905

 

 

 

7,463

 

 

 

1,027

 

 

 

998

 

 

 

594

 

 

 

1,537

 

 

 

1,619

 

Other

 

 

1,549

 

 

 

1,763

 

 

 

2,233

 

 

 

2,477

 

 

 

2,641

 

 

 

4,258

 

 

 

3,994

 

 

 

4,732

 

Total non-interest income

 

$

23,270

 

 

$

22,138

 

 

$

30,540

 

 

$

19,865

 

 

$

22,733

 

 

$

29,231

 

 

$

30,571

 

 

$

29,058

 

Non-interest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

22,646

 

 

$

21,207

 

 

$

21,504

 

 

$

23,362

 

 

$

24,921

 

 

$

38,069

 

 

$

36,481

 

 

$

38,554

 

Net occupancy expense

 

 

7,344

 

 

 

8,076

 

 

 

8,537

 

 

 

8,531

 

 

 

8,388

 

 

 

11,669

 

 

 

13,936

 

 

 

13,192

 

Other operating expenses

 

 

12,094

 

 

 

14,448

 

 

 

19,879

 

 

 

14,067

 

 

 

16,062

 

 

 

26,447

 

 

 

24,783

 

 

 

23,377

 

Amortization of intangibles

 

 

1,640

 

 

 

1,697

 

 

 

1,726

 

 

 

1,726

 

 

 

1,557

 

 

 

2,596

 

 

 

3,158

 

 

 

3,145

 

Total non-interest expense

 

$

43,724

 

 

$

45,428

 

 

$

51,646

 

 

$

47,686

 

 

$

50,928

 

 

$

78,781

 

 

$

78,358

 

 

$

78,268

 

Allowance for Loan and Lease Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

54,147

 

 

$

56,749

 

 

$

59,017

 

 

$

60,854

 

 

$

61,760

 

 

$

65,133

 

 

$

69,760

 

 

$

76,541

 

Net charge-offs

 

 

(1,706

)

 

 

(1,313

)

 

 

(3,374

)

 

 

(1,111

)

 

 

(1,461

)

 

 

(2,459

)

 

 

(3,074

)

 

 

(3,250

)

Provision for loan and lease losses

 

 

4,308

 

 

 

3,581

 

 

 

5,211

 

 

 

2,017

 

 

 

4,834

 

 

 

7,086

 

 

 

9,855

 

 

 

4,933

 

Balance at end of period

 

$

56,749

 

 

$

59,017

 

 

$

60,854

 

 

$

61,760

 

 

$

65,133

 

 

$

69,760

 

 

$

76,541

 

 

$

78,224

 

Selected Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin – FTE (1)

 

 

5.37

%

 

 

5.07

%

 

 

4.98

%

 

 

4.92

%

 

 

4.82

%

 

 

4.90

%

 

 

5.02

%

 

 

4.88

%

Efficiency ratio

 

 

36.56

 

 

 

37.58

 

 

 

37.12

 

 

 

35.51

 

 

 

35.41

 

 

 

38.07

 

 

 

34.27

 

 

 

35.03

 

Net charge-offs to average

   non-purchased loans and leases (1) (2)

 

 

0.12

 

 

 

0.05

 

 

 

0.22

 

 

 

0.06

 

 

 

0.05

 

 

 

0.06

 

 

 

0.08

 

 

 

0.05

 

Net charge-offs to average

   total loans and leases (1)

 

 

0.11

 

 

 

0.08

 

 

 

0.17

 

 

 

0.05

 

 

 

0.06

 

 

 

0.07

 

 

 

0.09

 

 

 

0.09

 

Nonperforming loans and leases

   to total loans and leases (3)

 

 

0.34

 

 

 

0.26

 

 

 

0.20

 

 

 

0.15

 

 

 

0.09

 

 

 

0.08

 

 

 

0.15

 

 

 

0.11

 

Nonperforming assets to total assets (3)

 

 

0.49

 

 

 

0.41

 

 

 

0.37

 

 

 

0.29

 

 

 

0.25

 

 

 

0.28

 

 

 

0.31

 

 

 

0.25

 

Allowance for loan and lease losses to

   total non-purchased loans and

   leases (4)

 

 

1.19

 

 

 

1.08

 

 

 

0.91

 

 

 

0.80

 

 

 

0.78

 

 

 

0.78

 

 

 

0.78

 

 

 

0.75

 

Loans and leases past due 30 days or

   more, including past due non-accrual

   loans and leases, to total loans and

   leases (3)

 

 

0.50

 

 

 

0.41

 

 

 

0.28

 

 

 

0.23

 

 

 

0.22

 

 

 

0.17

 

 

 

0.16

 

 

 

0.16

 

 

 

(1)

Ratios annualized based on actual days.

 

(2)

Excludes purchased loans and net charge-offs related to such loans.

 

(3)

Excludes purchased loans, except for their inclusion in total assets.

 

(4)

Excludes purchased loans and any allowance for such loans.

 

 

 

 

32


OVERVIEW

The following discussion explains our financial condition and results of operations as of and for the three months ended March 31, 2017. The purpose of this discussion is to focus on information about our financial condition and results of operations which is not otherwise apparent from the consolidated financial statements. The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes presented elsewhere in this report and our Annual Report on Form 10-K for the year ended December 31, 2016 previously filed with the SEC. Annualized results for these interim periods may not be indicative of results for the full year or future periods.

Bank of the Ozarks, Inc. is a bank holding company whose primary business is commercial banking conducted through its wholly-owned state chartered bank subsidiary – Bank of the Ozarks and various subsidiaries of the Bank. Our results of operations depend primarily on net interest income, which is the difference between the interest income from earning assets, such as loans, leases and investments, and the interest expense incurred on interest bearing liabilities, such as deposits, borrowings, subordinated notes and subordinated debentures. We also generate non-interest income, including, among others, service charges on deposit accounts, mortgage lending income, trust income, bank owned life insurance (“BOLI”) income, other income from purchased loans and gains on investment securities and from sales of other assets.

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

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with GAAP requires management to make estimates, assumptions and judgments that affect the amounts reported in the consolidated financial statements. Our determination of (i) the provisions to and the adequacy of the allowance for loan and lease losses (“ALLL”), (ii) the fair value of our investment securities portfolio, (iii) the fair value of foreclosed assets and (iv) the fair value of the assets acquired and liabilities assumed pursuant to business combination transactions all involve a higher degree of judgment and complexity than our other significant accounting policies. Accordingly, we consider the determination of (i) provisions to and the adequacy of the ALLL, (ii) the fair value of our investment securities portfolio, (iii) the fair value of foreclosed assets and (iv) the fair value of the assets acquired and liabilities assumed pursuant to business combination transactions to be critical accounting policies. A detailed discussion of each of these critical accounting policies is included in our Annual Report on Form 10-K for the year ended December 31, 2016 previously filed with the SEC. Other than the adoption of Accounting Standards Update 2016-09 “Improvements to Employee Share-Based Payment Accounting” effective January 1, 2017, there has been no change in our critical accounting policies and no material change in the application of critical accounting policies as presented in our Annual Report on Form 10-K for the year ended December 31, 2016.

ANALYSIS OF RESULTS OF OPERATIONS

General

Net income available to our common stockholders was $89.2 million for the first quarter of 2017, a 72.6% increase from $51.7 million for the first quarter of 2016. Diluted earnings per common share were $0.73 for the first quarter of 2017, a 28.1% increase from $0.57 for the first quarter of 2016.

Our annualized return on average assets was 1.93% for the first quarter of 2017 compared to 1.98% for the first quarter of 2016. Our annualized return on average common stockholders’ equity was 12.80% for the first quarter of 2017 compared to 14.00% for the first quarter of 2016. Our annualized return on average tangible common stockholders’ equity was 17.17% for the first quarter of 2017 compared to 15.59% for the first quarter of 2016. The calculations of our average tangible common stockholders’ equity and our annualized return on average tangible common stockholders’ equity and the reconciliations to generally accepted accounting principles (“GAAP”) are included under the heading “Capital Resources and Liquidity” in this MD&A.

Total assets were $19.15 billion at March 31, 2017 compared to $18.89 billion at December 31, 2016. Non-purchased loans and leases were $10.22 billion at March 31, 2017 compared to $9.61 billion at December 31, 2016. Purchased loans were $4.58 billion at March 31, 2017 compared to $4.96 billion at December 31, 2016. Total loans and leases were $14.80 billion at March 31, 2017 compared to $14.56 billion at December 31, 2016. Deposits were $15.71 billion at March 31, 2017 compared to $15.57 billion at December 31, 2016.

Common stockholders’ equity was $2.87 billion at March 31, 2017 compared to $2.79 billion at December 31, 2016. Tangible common stockholders’ equity was $2.15 billion at March 31, 2017 compared to $2.07 billion at December 31, 2016. Book value per common share was $23.63 at March 31, 2017 compared to $23.02 at December 31, 2016. Tangible book value per common share was $17.72 at March 31, 2017 compared to $17.08 at December 31, 2016. The calculations of our tangible common stockholders’ equity

33


and tangible book value per common share and the reconciliations to GAAP are included under the heading “Capital Resources and Liquidity” in this MD&A.

Net Interest Income

Net interest income is a significant source of our earnings and represents the amount by which interest income on earning assets exceeds the interest expense paid on interest bearing liabilities. The volume of interest earning assets and the related funding sources, the overall mix of these assets and liabilities, and the rates paid on each affect net interest income.

Net interest income and net interest margin are analyzed in this discussion and the following tables on a fully taxable equivalent (“FTE”) basis. The adjustment to convert certain income to a FTE basis consists of dividing federal tax-exempt income by one minus our statutory federal income tax rate of 35%. The FTE adjustments to net interest income were $3.6 million and $1.9 million for the three months ended March 31, 2017 and 2016, respectively. No adjustments have been made in this analysis for income exempt from state income taxes or for interest expense deductions disallowed under the provisions of the Internal Revenue Code as a result of investment in certain tax-exempt securities.

Net interest income for the first quarter of 2017 increased 69.9% to $194.4 million compared to $114.4 million for the first quarter of 2016. This increase in net interest income for the first quarter of 2017 compared to the same period in 2016 was primarily due to the increase in average earning assets, which increased 72.5% to $16.14 billion for the first quarter of 2017 compared to $9.36 billion for the first quarter of 2016, partially offset by a decrease in our net interest margin.

The increase in average earning assets was primarily due to an increase in the average balances of non-purchased loans and leases which increased $2.81 billion, or 40.2%, for the first quarter of 2017 compared to the same period in 2016 and an increase in the average balance of our purchased loans which increased $3.07 billion, or 176.1%, for the first quarter of 2017 compared to the same period in 2016.  The increase in the average balance of our non-purchased loans and leases was due primarily to strong growth in loan originations and fundings.  The increase in the average balance of our purchased loans was due to our acquisitions of Community & Southern Holdings, Inc. (“C&S”) on July 20, 2016 and C1 Financial, Inc. (“C1”) on July 21, 2016.

Our net interest margin for the first quarter of 2017 decreased four basis points (“bps”) to 4.88% compared to 4.92% for the first quarter in 2016. This decrease was primarily due to a 20 bps increase in the rate paid on interest bearing liabilities, partially offset by a 14 bps increase in the yield on interest earning assets.

The yield on interest earning assets was 5.46% for the first quarter of 2017 compared to 5.32% for the first quarter of 2016.  The yield on our non-purchased loans and leases increased 26 bps for the first quarter of 2017 compared to the same period in 2016.  This increase was primarily due to (i) higher yields on newly originated loans in recent months and prepayment penalties and/or yield maintenance provisions on certain loans that paid off early during the first quarter of 2017 and (ii) recent increases in London Interbank Offered Rates (“LIBOR”) and the federal funds target rate.  The yield on our purchased loan portfolio decreased 30 bps for the first quarter of 2017 compared to the same period in 2016. This decrease was primarily attributable to the loans acquired in our C&S and C1 acquisitions, many of which did not contain evidence of credit deterioration on the dates of acquisition and were priced at a lower yield compared to the then existing yield on our purchased loan portfolio. The yield on our aggregate investment securities portfolio decreased 120 bps for the first quarter of 2017 compared to the same period in 2016.  This decrease was primarily the result of (i) the investment securities acquired in our C&S acquisition whose yields were lower than our existing portfolio of investment securities and, to a lesser extent, (ii) the relatively low interest rate environment for tax-exempt municipal securities which resulted in certain issuers of such investment securities calling higher-rate environment securities and refinancing those securities at lower interest rates during 2016.

The overall increase in rates on average interest bearing liabilities, which increased 20 bps for the first quarter of 2017 compared to the same period in 2016, was primarily due to (i) an increase in rates on interest bearing deposits, which increased 14 bps for the first quarter of 2017 compared to the same period in 2016, (ii) an increase in rates on our subordinated debentures, which increased 45 bps for the first quarter of 2017 compared to the same period in 2016 and (iii) the issuance of our subordinated notes in the second quarter of 2016.  These increases were partially offset by a decrease in rates on other borrowings. The increase in rates on our interest bearing deposits, the largest component of our interest bearing liabilities, was primarily due to our deposit gathering initiatives that were implemented in several target markets to fund growth in loans and leases. To the extent we have future growth in loans and leases, we would expect to increase deposit pricing in certain target markets to fund such growth. Any such increase in deposit pricing is expected to result in increased deposit costs in future periods.

Our other borrowing sources include (i) repurchase agreements with customers (“repos”), (ii) other borrowings comprised primarily of Federal Home Loan Bank of Dallas (“FHLB”) advances, and, to a lesser extent, federal funds purchased, (iii) subordinated notes and (iv) subordinated debentures. The rates on repos increased four bps for the first quarter of 2017 compared to the same period in 2016. The rates on our other borrowing sources, which consist primarily of fixed rate callable FHLB advances, decreased 24 bps in the first quarter of 2017 compared to the same period in 2016.  On June 23, 2016, the Company completed an

34


underwritten public offering of $225 million in aggregate principal amount of our 5.50% fixed-to-floating rate subordinated notes. The rate on these subordinated notes, including amortization of debt issuance costs, using a level-yield methodology over the estimated holding period of seven years, was 5.81% during the first quarter of 2017.  The rates paid on our subordinated debentures, which are tied to a spread over the 90-day LIBOR and reset periodically, increased due to increases in LIBOR on the applicable reset dates.

The following table sets forth certain information relating to our net interest income for the periods indicated. The yields and rates are derived by dividing interest income or interest expense by the average balance of the related assets or liabilities, respectively. Average balances are derived from daily average balances for such assets and liabilities. The average balances of investment securities are computed based on amortized cost adjusted for unrealized gains and losses on investment securities AFS and other-than-temporary impairment writedowns, if any. The yields on investment securities include amortization of premiums and accretion of discounts. The average balance of non-purchased loans and leases includes non-purchased loans and leases on which we have discontinued accruing interest. The yields on non-purchased loans and leases and purchased loans without evidence of credit deterioration at date of acquisition include late fees, any prepayment penalties or yield maintenance provisions on loan payments and amortization of certain deferred fees, origination costs and, for such purchased loans, accretion or amortization of any purchase accounting yield adjustment. The yields on purchased loans with evidence of credit deterioration at date of acquisition consist of accretion of the net present value of expected future cash flows using the effective yield method over the term of the loans and include late fees. Interest expense and rates on our other borrowing sources are presented net of interest capitalized on construction projects and include the amortization of debt issuance costs, if any. The interest expense on the subordinated debentures assumed in our acquisition of Intervest Bancshares Corporation (“Intervest”) includes the amortization of purchase accounting adjustments.

Average Consolidated Balance Sheets and Net Interest Analysis – FTE

 

 

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Rate

 

 

Average

Balance

 

 

Income/

Expense

 

 

Yield/

Rate

 

 

 

(Dollars in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits and federal funds sold

 

$

41,806

 

 

$

20

 

 

 

0.19

%

 

$

2,987

 

 

$

6

 

 

 

0.77

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

663,153

 

 

 

3,816

 

 

 

2.33

 

 

 

264,098

 

 

 

2,270

 

 

 

3.46

 

Tax-exempt – FTE

 

 

803,589

 

 

 

10,019

 

 

 

5.06

 

 

 

338,780

 

 

 

5,281

 

 

 

6.27

 

Non-purchased loans and

   leases – FTE

 

 

9,827,717

 

 

 

127,515

 

 

 

5.26

 

 

 

7,009,068

 

 

 

87,072

 

 

 

5.00

 

Purchased loans

 

 

4,807,080

 

 

 

75,993

 

 

 

6.41

 

 

 

1,740,827

 

 

 

29,023

 

 

 

6.71

 

Total earning assets – FTE

 

 

16,143,345

 

 

 

217,363

 

 

 

5.46

 

 

 

9,355,760

 

 

 

123,652

 

 

 

5.32

 

Non-interest earning assets

 

 

2,603,381

 

 

 

 

 

 

 

 

 

 

 

1,136,947

 

 

 

 

 

 

 

 

 

Total assets

 

$

18,746,726

 

 

 

 

 

 

 

 

 

 

$

10,492,707

 

 

 

 

 

 

 

 

 

LIABILITIES AND

   STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest bearing transaction

 

$

7,862,653

 

 

$

8,458

 

 

 

0.44

%

 

$

4,595,405

 

 

$

3,718

 

 

 

0.33

%

Time deposits of $100,000 or more

 

 

3,241,587

 

 

 

7,132

 

 

 

0.89

 

 

 

1,622,703

 

 

 

2,947

 

 

 

0.73

 

Other time deposits

 

 

1,699,858

 

 

 

2,787

 

 

 

0.66

 

 

 

987,231

 

 

 

1,185

 

 

 

0.48

 

Total interest bearing deposits

 

 

12,804,098

 

 

 

18,377

 

 

 

0.58

 

 

 

7,205,339

 

 

 

7,850

 

 

 

0.44

 

Repurchase agreements

   with customers

 

 

79,884

 

 

 

30

 

 

 

0.15

 

 

 

68,301

 

 

 

19

 

 

 

0.11

 

Other borrowings

 

 

42,137

 

 

 

222

 

 

 

2.14

 

 

 

51,053

 

 

 

302

 

 

 

2.38

 

Subordinated notes

 

 

222,561

 

 

 

3,188

 

 

 

5.81

 

 

 

 

 

 

 

 

 

 

Subordinated debentures

 

 

118,300

 

 

 

1,181

 

 

 

4.05

 

 

 

117,749

 

 

 

1,053

 

 

 

3.60

 

Total interest bearing liabilities

 

 

13,266,980

 

 

 

22,998

 

 

 

0.70

 

 

 

7,442,442

 

 

 

9,224

 

 

 

0.50

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

 

2,574,540

 

 

 

 

 

 

 

 

 

 

 

1,508,829

 

 

 

 

 

 

 

 

 

Other non-interest bearing liabilities

 

 

75,107

 

 

 

 

 

 

 

 

 

 

 

53,615

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

15,916,627

 

 

 

 

 

 

 

 

 

 

 

9,004,886

 

 

 

 

 

 

 

 

 

Common stockholders’ equity

 

 

2,826,832

 

 

 

 

 

 

 

 

 

 

 

1,484,657

 

 

 

 

 

 

 

 

 

Noncontrolling interest

 

 

3,267

 

 

 

 

 

 

 

 

 

 

 

3,164

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

18,746,726

 

 

 

 

 

 

 

 

 

 

$

10,492,707

 

 

 

 

 

 

 

 

 

Net interest income – FTE

 

 

 

 

 

$

194,365

 

 

 

 

 

 

 

 

 

 

$

114,428

 

 

 

 

 

Net interest margin – FTE

 

 

 

 

 

 

 

 

 

 

4.88

%

 

 

 

 

 

 

 

 

 

 

4.92

%

 

35


The following table reflects how changes in the volume of interest earning assets and interest bearing liabilities and changes in interest rates have affected our interest income - FTE, interest expense and net interest income - FTE for the periods indicated. Information is provided in each category with respect to changes attributable to (1) changes in volume (changes in volume multiplied by prior yield/rate); (2) changes in yield/rate (changes in yield/rate multiplied by prior volume); and (3) changes in both yield/rate and volume (changes in yield/rate multiplied by changes in volume). The changes attributable to the combined impact of volume and yield/rate have all been allocated to the changes due to volume.

Analysis of Changes in Net Interest Income – FTE

 

 

 

Three Months Ended

March 31, 2017

Over

Three Months Ended

March 31, 2016

 

 

 

Volume

 

 

Yield/

Rate

 

 

Net

Change

 

 

 

(Dollars in thousands)

 

Increase (decrease) in:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income – FTE:

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning deposits and federal funds sold

 

$

18

 

 

$

(4

)

 

$

14

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

2,296

 

 

 

(750

)

 

 

1,546

 

Tax-exempt – FTE

 

 

5,795

 

 

 

(1,057

)

 

 

4,738

 

Non-purchased loans and leases – FTE

 

 

36,572

 

 

 

3,871

 

 

 

40,443

 

Purchased loans

 

 

48,473

 

 

 

(1,503

)

 

 

46,970

 

Total interest income – FTE

 

 

93,154

 

 

 

557

 

 

 

93,711

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Savings and interest bearing transaction

 

 

3,514

 

 

 

1,226

 

 

 

4,740

 

Time deposits of $100,000 or more

 

 

3,562

 

 

 

623

 

 

 

4,185

 

Other time deposits

 

 

1,168

 

 

 

434

 

 

 

1,602

 

Repurchase agreements with customers

 

 

4

 

 

 

7

 

 

 

11

 

Other borrowings

 

 

(47

)

 

 

(33

)

 

 

(80

)

Subordinated notes

 

 

3,188

 

 

 

 

 

 

3,188

 

Subordinated debentures

 

 

5

 

 

 

123

 

 

 

128

 

Total interest expense

 

 

11,394

 

 

 

2,380

 

 

 

13,774

 

Increase (decrease) in net interest income – FTE

 

$

81,760

 

 

$

(1,823

)

 

$

79,937

 

 

Non-Interest Income

Our non-interest income consists primarily of, among others, service charges on deposit accounts, mortgage lending income, trust income, BOLI income, other income from purchased loans and gains on investment securities and on sales of other assets.  Non-interest income for the first quarter of 2017 increased 46.3% to $29.1 million compared to $19.9 million for the first quarter of 2016.  

Service charges on deposit accounts increased 47.6% to $11.3 million for the first quarter of 2017 compared to $7.7 million for the first quarter of 2016. The increase in service charges on deposit accounts was primarily a result of the addition of deposit customers from our C&S and C1 acquisitions and growth in the number of transaction accounts. Effective July1, 2017, we will be subject to the provisions of the Durbin Amendment, which are applicable to financial institutions whose total assets exceed $10 billion and which limit the amount of interchange fees that may be charged for debit and prepaid card transactions.  Had we been subject to the Durbin Amendment in 2016, our interchange fee income (which is included in our non-interest income from service charges on deposit accounts) would have been reduced by approximately $7.4 million for the full year of 2016.

Mortgage lending income increased 22.6% to $1.6 million for the first quarter of 2017 compared to $1.3 million for the first quarter of 2016. The increase in mortgage lending income was primarily attributable to better pricing in recent months on mortgage originations for new home purchases.  The volume of originations of mortgage loans available for sale increased 1.9% to $48.2 million for the first quarter of 2017 compared to $47.3 million for the first quarter of 2016.

Trust income increased 8.2% to $1.6 million for the first quarter of 2017 compared to $1.5 million for the first quarter of 2016. The increase in trust income is primarily the result of growth in both corporate trust and personal trust income.

36


BOLI income increased 56.0% to $4.5 million for the first quarter of 2017 compared to $2.9 million for the first quarter of 2016.  The increase in BOLI income for the first quarter of 2017 was primarily due to income earned on the purchase of $103 million of BOLI in August 2016.  BOLI income in the form of increases in cash surrender value helps to offset a portion of employee benefit costs.

Other income from purchased loans was $3.7 million in the first quarter of 2017 compared to $3.1 million in the first quarter of 2016. Other income from purchased loans consists primarily of income recognized on purchased loan prepayments and payoffs that are not considered yield adjustments.  Because other income from purchased loans may be significantly affected by purchased loan payments and payoffs, this income item may vary significantly from period to period.  

Gains on sale of other assets were $1.6 million in the first quarter of 2017 compared to $1.0 million in the first quarter of 2016.  

 

The following table presents non-interest income for the periods indicated.

 

Non-Interest Income

 

 

 

Three Months Ended

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Service charges on deposit accounts

 

$

11,301

 

 

$

7,657

 

Mortgage lending income

 

 

1,574

 

 

 

1,284

 

Trust income

 

 

1,631

 

 

 

1,507

 

BOLI income

 

 

4,464

 

 

 

2,861

 

Other income from purchased loans, net

 

 

3,737

 

 

 

3,052

 

Net gains on sales of other assets

 

 

1,619

 

 

 

1,027

 

Other

 

 

4,732

 

 

 

2,477

 

Total non-interest income

 

$

29,058

 

 

$

19,865

 

 

Non-Interest Expense

Our non-interest expense consists of salaries and employee benefits, net occupancy and equipment and other operating expenses. Non-interest expense increased 64.1% to $78.3 million for the first quarter of 2017 compared to $47.7 million for the first quarter of 2016. The increase in our non-interest expense is primarily attributable to our C&S and C1 acquisitions, both of which closed in July 2016.

Salaries and employee benefits, our largest component of non-interest expense, increased 65.0% to $38.6 million in the first quarter of 2017 compared to $23.4 million in the first quarter of 2016. We had 2,344 full-time equivalent employees at March 31, 2017, an increase of 42.4%, compared to 1,646 full-time equivalent employees at March 31, 2016.

Net occupancy and equipment expense for the first quarter of 2017 increased 54.6% to $13.2 million compared to $8.5 million for the first quarter of 2016. At March 31, 2017, we had 250 offices, an increase of 42.0%, compared to 176 offices at March 31, 2016.

Our aggregate other operating expenses increased 67.9% to $26.5 million for the first quarter of 2017 compared to $15.8 million for the first quarter of 2016.  These increases were primarily due to the growth of the Company, including the growth added from the C&S and C1 acquisitions.

Our efficiency ratio (non-interest expense divided by the sum of net interest income – FTE and non-interest income) was 35.0% for the first quarter of 2017 compared to 35.5% for the first quarter of 2016.

37


The following table presents non-interest expense for the periods indicated.

Non-Interest Expense

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Salaries and employee benefits

 

$

38,554

 

 

$

23,362

 

Net occupancy and equipment

 

 

13,192

 

 

 

8,531

 

Other operating expenses:

 

 

 

 

 

 

 

 

Professional and outside services

 

 

5,338

 

 

 

3,221

 

Postage and supplies

 

 

1,919

 

 

 

1,058

 

Advertising and public relations

 

 

1,190

 

 

 

1,116

 

Telecommunication services

 

 

3,970

 

 

 

1,752

 

Software and data processing

 

 

2,473

 

 

 

506

 

ATM expense

 

 

1,138

 

 

 

880

 

Travel and meals

 

 

1,855

 

 

 

1,504

 

FDIC insurance

 

 

1,000

 

 

 

1,200

 

FDIC and state assessments

 

 

742

 

 

 

339

 

Loan collection and repossession expense

 

 

1,302

 

 

 

1,037

 

Writedowns of foreclosed and other assets

 

 

596

 

 

 

670

 

Amortization of intangibles

 

 

3,145

 

 

 

1,726

 

Other

 

 

1,854

 

 

 

784

 

Total non-interest expense

 

$

78,268

 

 

$

47,686

 

 

 

Income Taxes

The provision for income taxes was $47.4 million for the first quarter of 2017 compared to $31.0 million for the first quarter of 2016. The effective income tax rate was 34.7% for the first quarter of 2017 compared to 37.5% for the first quarter of 2016. The decrease in the effective tax rate for the first quarter of 2017 compared to the first quarter of 2016 was due primarily to a decrease in certain non-deductible executive compensation expenses and the change in the treatment of excess tax benefits pursuant to the adoption of ASU 2016-09. The effective tax rates were also affected by various other factors related to non-taxable income and non-deductible expenses.

38


ANALYSIS OF FINANCIAL CONDITION

Loan and Lease Portfolio

At March 31, 2017, our total loan and lease portfolio was $14.80 billion compared to $14.56 billion at December 31, 2016.  Real estate loans, our largest category of loans, consist of all loans secured by real estate as evidenced by mortgages or other liens, including all loans made to finance the development of real property construction projects, provided such loans are secured by real estate. Total real estate loans were $12.29 billion at March 31, 2017 compared to $12.09 billion at December 31, 2016. The amount and type of loans and leases outstanding as of the dates indicated, and their respective percentage of the total loan and lease portfolio, are reflected in the following table.

Total Loan and Lease Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(Dollars in thousands)

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

1,252,286

 

 

 

8.5

%

 

$

1,259,289

 

 

 

8.6

%

Non-farm/non-residential

 

 

4,764,286

 

 

 

32.2

 

 

 

4,665,401

 

 

 

32.0

 

Construction/land development

 

 

5,299,165

 

 

 

35.8

 

 

 

5,295,860

 

 

 

36.4

 

Agricultural

 

 

134,591

 

 

 

0.7

 

 

 

124,857

 

 

 

0.9

 

Multifamily residential

 

 

838,806

 

 

 

5.7

 

 

 

744,005

 

 

 

5.1

 

Total real estate

 

 

12,289,134

 

 

 

82.9

 

 

 

12,089,412

 

 

 

83.0

 

Commercial and industrial

 

 

364,496

 

 

 

2.5

 

 

 

440,147

 

 

 

3.0

 

Consumer

 

 

1,097,939

 

 

 

7.5

 

 

 

1,028,991

 

 

 

7.1

 

Direct financing leases

 

 

136,790

 

 

 

0.9

 

 

 

137,188

 

 

 

0.9

 

Other

 

 

908,563

 

 

 

6.2

 

 

 

867,377

 

 

 

6.0

 

Total loans and leases

 

$

14,796,922

 

 

 

100.0

%

 

$

14,563,115

 

 

 

100.0

%

 

Included in “other” loans at March 31, 2017 and December 31, 2016 are loans totaling $877 million and $835 million, respectively, which were originated to acquire promissory notes from non-depository financial institutions and are typically collateralized by an assignment of the promissory note and all related note documents including mortgages, deeds of trust, etc.  While the loans are considered “other” loans in accordance with Federal Deposit Insurance Corporation (“FDIC”) Call Report instructions, we underwrite these lending transactions based on the fundamentals of the underlying collateral, repayment sources and guarantors, among others, consistent with other similar lending transactions.

 

 

39


The amount and type of our total real estate loans at March 31, 2017, based on the metropolitan statistical area (“MSA”) and other geographic areas in which the principal collateral is located, are reflected in the following table. Data for individual states and MSAs is separately presented when aggregate real estate loans in that state or MSA exceed $10.0 million.

 

Geographic Distribution of Total Real Estate Loans

 

 

 

Residential

1-4 Family

 

 

Non-Farm/

Non-Residential

 

 

Construction/

Land

Development

 

 

Agricultural

 

 

Multifamily

Residential

 

 

Total

 

 

 

(Dollars in thousands)

 

New York:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   New York–Newark–Jersey City,

     NY–NJ–PA MSA

 

$

6,400

 

 

$

486,833

 

 

$

2,061,049

 

 

$

 

 

$

71,729

 

 

$

2,626,011

 

   All other New York(1)

 

 

624

 

 

 

8,224

 

 

 

810

 

 

 

 

 

 

 

 

 

9,658

 

Total New York

 

 

7,024

 

 

 

495,057

 

 

 

2,061,859

 

 

 

 

 

 

71,729

 

 

 

2,635,669

 

Florida:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Miami–Fort Lauderdale–West Palm Beach, FL MSA

 

 

147,868

 

 

 

318,531

 

 

 

361,964

 

 

 

400

 

 

 

3,720

 

 

 

832,483

 

   Tampa–St. Petersburg–Clearwater, FL MSA

 

 

69,876

 

 

 

258,083

 

 

 

92,264

 

 

 

318

 

 

 

21,163

 

 

 

441,704

 

   North Port–Sarasota–Bradenton, FL MSA

 

 

39,811

 

 

 

53,742

 

 

 

36,100

 

 

 

9,130

 

 

 

801

 

 

 

139,584

 

   Orlando–Kissimmee–Sanford, FL MSA

 

 

6,209

 

 

 

77,821

 

 

 

55,171

 

 

 

 

 

 

56

 

 

 

139,257

 

   Cape Coral–Fort Myers, FL MSA

 

 

20,186

 

 

 

60,353

 

 

 

38,656

 

 

 

 

 

 

496

 

 

 

119,691

 

   Jacksonville, FL MSA

 

 

4,845

 

 

 

55,068

 

 

 

12,448

 

 

 

 

 

 

28,248

 

 

 

100,609

 

   Crestview–Fort Walton Beach–Destin, FL MSA

 

 

4,013

 

 

 

2,367

 

 

 

32,336

 

 

 

145

 

 

 

 

 

 

38,861

 

   Deltona–Daytona Beach–Ormond Beach, FL MSA

 

 

743

 

 

 

11,269

 

 

 

7,283

 

 

 

 

 

 

14,774

 

 

 

34,069

 

   Lakeland–Winter Haven, FL MSA

 

 

490

 

 

 

23,688

 

 

 

1,841

 

 

 

 

 

 

48

 

 

 

26,067

 

   Ocala, FL MSA

 

 

2,998

 

 

 

21,323

 

 

 

 

 

 

 

 

 

 

 

 

24,321

 

   Punta Gorda, FL MSA

 

 

10,116

 

 

 

6,507

 

 

 

5,646

 

 

 

 

 

 

 

 

 

22,269

 

   Sebastian–Vero Beach, FL MSA

 

 

20

 

 

 

20,451

 

 

 

 

 

 

 

 

 

1,450

 

 

 

21,921

 

   Sebring, FL MSA

 

 

 

 

 

21,092

 

 

 

 

 

 

 

 

 

26

 

 

 

21,118

 

   Pensacola–Ferry Pass–Brent, FL MSA

 

 

2,493

 

 

 

859

 

 

 

12,475

 

 

 

 

 

 

 

 

 

15,827

 

   Palm Bay–Melbourne–Titusville, FL MSA

 

 

581

 

 

 

5,966

 

 

 

 

 

 

 

 

 

4,263

 

 

 

10,810

 

   All other Florida(1)

 

 

7,209

 

 

 

97,510

 

 

 

 

 

 

986

 

 

 

654

 

 

 

106,359

 

          Total Florida

 

 

317,458

 

 

 

1,034,630

 

 

 

656,184

 

 

 

10,979

 

 

 

75,699

 

 

 

2,094,950

 

Georgia:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Atlanta–Sandy Springs–Roswell, GA MSA

 

 

184,543

 

 

 

435,493

 

 

 

286,804

 

 

 

4,036

 

 

 

81,269

 

 

 

992,145

 

   Savannah, GA MSA

 

 

3,938

 

 

 

43,359

 

 

 

14

 

 

 

 

 

 

 

 

 

47,311

 

   Dalton, GA MSA

 

 

12,219

 

 

 

20,689

 

 

 

900

 

 

 

1,135

 

 

 

1,082

 

 

 

36,025

 

   Gainesville, GA MSA

 

 

5,382

 

 

 

15,379

 

 

 

5,760

 

 

 

160

 

 

 

714

 

 

 

27,395

 

   Brunswick, GA MSA

 

 

10,212

 

 

 

4,551

 

 

 

937

 

 

 

 

 

 

8,233

 

 

 

23,933

 

   Macon, GA MSA

 

 

4,919

 

 

 

8,803

 

 

 

360

 

 

 

13

 

 

 

4,728

 

 

 

18,823

 

   Athens–Clarke County, GA MSA

 

 

3,457

 

 

 

10,956

 

 

 

2,244

 

 

 

124

 

 

 

 

 

 

16,781

 

   Valdosta, GA MSA

 

 

6,080

 

 

 

5,607

 

 

 

836

 

 

 

417

 

 

 

163

 

 

 

13,103

 

   Augusta–Richmond County GA–SC MSA

 

 

576

 

 

 

9,586

 

 

 

 

 

 

 

 

 

16

 

 

 

10,178

 

   All other Georgia(1)

 

 

59,143

 

 

 

57,702

 

 

 

25,291

 

 

 

4,525

 

 

 

26,260

 

 

 

172,921

 

          Total Georgia

 

 

290,469

 

 

 

612,125

 

 

 

323,146

 

 

 

10,410

 

 

 

122,465

 

 

 

1,358,615

 

Texas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Dallas–Fort Worth–Arlington, TX MSA

 

 

39,765

 

 

 

125,478

 

 

 

321,613

 

 

 

185

 

 

 

35,235

 

 

 

522,276

 

   Houston–The Woodlands–Sugar Land, TX MSA

 

 

11,041

 

 

 

82,987

 

 

 

164,457

 

 

 

 

 

 

151,921

 

 

 

410,406

 

   Austin–Round Rock, TX MSA

 

 

10,476

 

 

 

65,780

 

 

 

145,790

 

 

 

 

 

 

3,421

 

 

 

225,467

 

   College Station–Bryan, TX MSA

 

 

 

 

 

1,307

 

 

 

13,832

 

 

 

 

 

 

16,634

 

 

 

31,773

 

   Texarkana, TX–AR MSA

 

 

10,757

 

 

 

9,335

 

 

 

1,045

 

 

 

703

 

 

 

783

 

 

 

22,623

 

   Lubbock, TX MSA

 

 

 

 

 

4,681

 

 

 

 

 

 

 

 

 

17,155

 

 

 

21,836

 

   San Antonio–New Braunfels, TX MSA

 

 

1,446

 

 

 

5,936

 

 

 

5,165

 

 

 

 

 

 

1,156

 

 

 

13,703

 

   All other Texas(1)

 

 

1,115

 

 

 

29,424

 

 

 

11,309

 

 

 

43

 

 

 

200

 

 

 

42,091

 

          Total Texas

 

 

74,600

 

 

 

324,928

 

 

 

663,211

 

 

 

931

 

 

 

226,505

 

 

 

1,290,175

 

 

 

40


Geographic Distribution of Total Real Estate Loans (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

1-4 Family

 

 

Non-Farm/

Non-Residential

 

 

Construction/

Land

Development

 

 

Agricultural

 

 

Multifamily

Residential

 

 

Total

 

 

 

(Dollars in thousands)

 

Arkansas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Little Rock–North Little Rock–Conway, AR MSA

 

 

155,926

 

 

 

283,316

 

 

 

49,590

 

 

 

16,572

 

 

 

21,490

 

 

 

526,894

 

   Hot Springs, AR MSA

 

 

49,896

 

 

 

84,847

 

 

 

17,809

 

 

 

855

 

 

 

3,023

 

 

 

156,430

 

   Fayetteville–Springdale–Rogers, AR–MO MSA

 

 

16,921

 

 

 

58,488

 

 

 

24,470

 

 

 

12,440

 

 

 

13,487

 

 

 

125,806

 

   Fort Smith, AR–OK MSA

 

 

26,777

 

 

 

57,282

 

 

 

6,812

 

 

 

3,022

 

 

 

11,261

 

 

 

105,154

 

   Southern Arkansas(2)

 

 

26,397

 

 

 

18,638

 

 

 

2,435

 

 

 

20,038

 

 

 

710

 

 

 

68,218

 

   Western Arkansas(3)

 

 

18,574

 

 

 

32,280

 

 

 

8,528

 

 

 

6,537

 

 

 

1,153

 

 

 

67,072

 

   Northern Arkansas(4)

 

 

31,276

 

 

 

11,717

 

 

 

2,773

 

 

 

11,474

 

 

 

2,700

 

 

 

59,940

 

   All other Arkansas(1)

 

 

20,360

 

 

 

23,184

 

 

 

16,500

 

 

 

30,926

 

 

 

3,248

 

 

 

94,218

 

          Total Arkansas

 

 

346,127

 

 

 

569,752

 

 

 

128,917

 

 

 

101,864

 

 

 

57,072

 

 

 

1,203,732

 

North Carolina/South Carolina:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Charlotte–Concord–Gastonia, NC–SC MSA

 

 

52,575

 

 

 

129,799

 

 

 

119,237

 

 

 

1,352

 

 

 

11,139

 

 

 

314,102

 

   Winston–Salem, NC MSA

 

 

40,781

 

 

 

35,350

 

 

 

7,510

 

 

 

 

 

 

1,160

 

 

 

84,801

 

   North Carolina Foothills(5)

 

 

42,347

 

 

 

26,273

 

 

 

5,299

 

 

 

2,822

 

 

 

1,428

 

 

 

78,169

 

   Charleston–North Charleston, SC MSA

 

 

1,302

 

 

 

12,708

 

 

 

37,827

 

 

 

 

 

 

5,114

 

 

 

56,951

 

   Wilmington, NC MSA

 

 

8,939

 

 

 

27,808

 

 

 

8,752

 

 

 

416

 

 

 

 

 

 

45,915

 

   Columbia, SC MSA

 

 

1,717

 

 

 

41,078

 

 

 

1,327

 

 

 

 

 

 

 

 

 

44,122

 

   Greensboro–High Point, NC MSA

 

 

15,997

 

 

 

17,997

 

 

 

5,101

 

 

 

827

 

 

 

2,231

 

 

 

42,153

 

   Raleigh, NC MSA

 

 

708

 

 

 

3,341

 

 

 

14,368

 

 

 

 

 

 

19,353

 

 

 

37,770

 

   Hilton Head Island–Bluffton–Beaufort, SC MSA

 

 

3,350

 

 

 

10,288

 

 

 

5,004

 

 

 

 

 

 

2,329

 

 

 

20,971

 

   Myrtle Beach–Conway–North Myrtle Beach,

     SC–NC MSA

 

 

3,427

 

 

 

6,333

 

 

 

718

 

 

 

 

 

 

5,171

 

 

 

15,649

 

   Greenville–Anderson–Mauldin, SC MSA

 

 

5,990

 

 

 

2,604

 

 

 

2,670

 

 

 

 

 

 

 

 

 

11,264

 

   Spartanburg, SC MSA

 

 

1,596

 

 

 

96

 

 

 

8,342

 

 

 

 

 

 

550

 

 

 

10,584

 

   All other North Carolina(1)

 

 

8,035

 

 

 

24,225

 

 

 

38,475

 

 

 

 

 

 

445

 

 

 

71,180

 

   All other South Carolina(1)

 

 

738

 

 

 

10,949

 

 

 

2,110

 

 

 

 

 

 

 

 

 

13,797

 

          Total North Carolina / South Carolina

 

 

187,502

 

 

 

348,849

 

 

 

256,740

 

 

 

5,417

 

 

 

48,920

 

 

 

847,428

 

California:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Los Angeles–Long Beach–Anaheim, CA MSA

 

 

 

 

 

132,278

 

 

 

181,570

 

 

 

 

 

 

 

 

 

313,848

 

   Riverside–San Bernardino–Ontario, CA MSA

 

 

 

 

 

102,144

 

 

 

4,451

 

 

 

 

 

 

38,569

 

 

 

145,164

 

   San Francisco–Oakland–Hayward, CA MSA

 

 

 

 

 

91,403

 

 

 

7,791

 

 

 

 

 

 

 

 

 

99,194

 

   San Diego–Carlsbad, CA MSA

 

 

 

 

 

45,810

 

 

 

27,503

 

 

 

 

 

 

 

 

 

73,313

 

   Sacramento–Roseville–Arden–Arcade, CA MSA

 

 

 

 

 

 

 

 

57,544

 

 

 

 

 

 

 

 

 

57,544

 

   Oxnard–Thousand Oaks–Ventura, CA MSA

 

 

 

 

 

 

 

 

33,216

 

 

 

 

 

 

 

 

 

33,216

 

   San Jose–Sunnyvale–Santa Clara, CA MSA

 

 

 

 

 

 

 

 

28,213

 

 

 

 

 

 

 

 

 

28,213

 

   Stockton–Lodi, CA MSA

 

 

 

 

 

 

 

 

24,878

 

 

 

 

 

 

 

 

 

24,878

 

   All other California(1)

 

 

 

 

 

4,779

 

 

 

 

 

 

 

 

 

 

 

 

4,779

 

          Total California

 

 

 

 

 

376,414

 

 

 

365,166

 

 

 

 

 

 

38,569

 

 

 

780,149

 

Colorado:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Denver–Aurora–Lakewood, CO MSA

 

 

9

 

 

 

88,141

 

 

 

142,838

 

 

 

 

 

 

 

 

 

230,988

 

   Boulder, CO MSA

 

 

 

 

 

38,699

 

 

 

 

 

 

 

 

 

 

 

 

38,699

 

   All other Colorado(1)

 

 

1,348

 

 

 

 

 

 

46,995

 

 

 

 

 

 

 

 

 

48,343

 

          Total Colorado

 

 

1,357

 

 

 

126,840

 

 

 

189,833

 

 

 

 

 

 

 

 

 

318,030

 

Tennessee:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Nashville–Davidson–Murfreesboro–Franklin,

     TN MSA

 

 

 

 

 

166,555

 

 

 

93,188

 

 

 

 

 

 

 

 

 

259,743

 

   Chattanooga, TN–GA MSA

 

 

665

 

 

 

33,247

 

 

 

45

 

 

 

 

 

 

 

 

 

33,957

 

   All other Tennessee(1)

 

 

1,379

 

 

 

8,359

 

 

 

257

 

 

 

 

 

 

 

 

 

9,995

 

          Total Tennessee

 

 

2,044

 

 

 

208,161

 

 

 

93,490

 

 

 

 

 

 

 

 

 

303,695

 

 


41


Geographic Distribution of Total Real Estate Loans (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

1-4 Family

 

 

Non-Farm/

Non-Residential

 

 

Construction/

Land

Development

 

 

Agricultural

 

 

Multifamily

Residential

 

 

Total

 

 

 

(Dollars in thousands)

 

Illinois:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Chicago–Naperville–Elgin, IL–IN–WI MSA

 

 

 

 

 

1,856

 

 

 

158,956

 

 

 

 

 

 

2,170

 

 

 

162,982

 

   Bloomington, IL MSA

 

 

 

 

 

12,204

 

 

 

 

 

 

 

 

 

 

 

 

12,204

 

   All other Illinois(1)

 

 

 

 

 

1,350

 

 

 

1,206

 

 

 

 

 

 

 

 

 

2,556

 

          Total Illinois

 

 

 

 

 

15,410

 

 

 

160,162

 

 

 

 

 

 

2,170

 

 

 

177,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Phoenix–Mesa–Scottsdale, AZ MSA

 

 

 

 

 

19,720

 

 

 

113,046

 

 

 

 

 

 

32,989

 

 

 

165,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Seattle–Tacoma–Bellevue, WA MSA

 

 

 

 

 

53,864

 

 

 

87,079

 

 

 

 

 

 

 

 

 

140,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nevada:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Las Vegas–Henderson–Paradise, NV MSA

 

 

 

 

 

81,161

 

 

 

 

 

 

 

 

 

37,787

 

 

 

118,948

 

   Reno, NV MSA

 

 

 

 

 

10,604

 

 

 

 

 

 

 

 

 

 

 

 

10,604

 

          Total Nevada

 

 

 

 

 

91,765

 

 

 

 

 

 

 

 

 

37,787

 

 

 

129,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cayman Islands

 

 

 

 

 

128,575

 

 

 

 

 

 

 

 

 

 

 

 

128,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Washington, DC / Maryland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Washington–Arlington–Alexandria, DC–VA–

     MD–WV MSA

 

 

319

 

 

 

10,992

 

 

 

66,676

 

 

 

 

 

 

 

 

 

77,987

 

   All other Maryland(1)

 

 

 

 

 

1,383

 

 

 

 

 

 

 

 

 

8,970

 

 

 

10,353

 

          Total Washington, DC / Maryland

 

 

319

 

 

 

12,375

 

 

 

66,676

 

 

 

 

 

 

8,970

 

 

 

88,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Providence–Warwick, RI–MA MSA

 

 

 

 

 

82,024

 

 

 

 

 

 

 

 

 

 

 

 

82,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabama:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Birmingham–Hoover, AL MSA

 

 

603

 

 

 

 

 

 

20,154

 

 

 

 

 

 

 

 

 

20,757

 

   Mobile, AL MSA

 

 

4,738

 

 

 

14,444

 

 

 

840

 

 

 

 

 

 

724

 

 

 

20,746

 

   Huntsville, AL MSA

 

 

743

 

 

 

10,705

 

 

 

1,548

 

 

 

 

 

 

 

 

 

12,996

 

   All other Alabama(1)

 

 

14,994

 

 

 

4,413

 

 

 

3,450

 

 

 

418

 

 

 

3,267

 

 

 

26,542

 

          Total Alabama

 

 

21,078

 

 

 

29,562

 

 

 

25,992

 

 

 

418

 

 

 

3,991

 

 

 

81,041

 

Pennsylvania:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Philadelphia–Camden–Wilmington, PA–NJ–DE–

     MD MSA

 

 

 

 

 

 

 

 

31,107

 

 

 

 

 

 

 

 

 

31,107

 

   Lebanon, PA MSA

 

 

 

 

 

18,557

 

 

 

 

 

 

 

 

 

 

 

 

18,557

 

   All other Pennsylvania(1)

 

 

 

 

 

21,435

 

 

 

 

 

 

 

 

 

 

 

 

21,435

 

          Total Pennsylvania

 

 

 

 

 

39,992

 

 

 

31,107

 

 

 

 

 

 

 

 

 

71,099

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Urban Honolulu, HI MSA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61,043

 

 

 

61,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oregon:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Portland–Vancouver–Hillsboro, OR–WA MSA

 

 

 

 

 

 

 

 

17,737

 

 

 

 

 

 

23,427

 

 

 

41,164

 

   Bend–Redmond, OR MSA

 

 

 

 

 

11,425

 

 

 

 

 

 

 

 

 

 

 

 

11,425

 

   All other Oregon(1)

 

 

 

 

 

8,391

 

 

 

 

 

 

 

 

 

 

 

 

8,391

 

          Total Oregon

 

 

 

 

 

19,816

 

 

 

17,737

 

 

 

 

 

 

23,427

 

 

 

60,980

 

Ohio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Cincinnati, OH–KY–IN MSA

 

 

 

 

 

25,449

 

 

 

 

 

 

 

 

 

 

 

 

25,449

 

   Columbus, OH MSA

 

 

 

 

 

7,185

 

 

 

5,722

 

 

 

 

 

 

 

 

 

12,907

 

   All other Ohio(1)

 

 

 

 

 

2,967

 

 

 

 

 

 

 

 

 

 

 

 

2,967

 

          Total Ohio

 

 

 

 

 

35,601

 

 

 

5,722

 

 

 

 

 

 

 

 

 

41,323

 

 


42


 

Geographic Distribution of Total Real Estate Loans (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

1-4 Family

 

 

Non-Farm/

Non-Residential

 

 

Construction/

Land

Development

 

 

Agricultural

 

 

Multifamily

Residential

 

 

Total

 

 

 

(Dollars in thousands)

 

Missouri:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   St. Louis, MO–IL MSA

 

 

 

 

 

397

 

 

 

 

 

 

 

 

 

19,367

 

 

 

19,764

 

   Kansas City, MO–KS MSA

 

 

210

 

 

 

10,768

 

 

 

1,694

 

 

 

 

 

 

 

 

 

12,672

 

   All other Missouri(1)

 

 

534

 

 

 

5,059

 

 

 

2,536

 

 

 

 

 

 

 

 

 

8,129

 

          Total Missouri

 

 

744

 

 

 

16,224

 

 

 

4,230

 

 

 

 

 

 

19,367

 

 

 

40,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minneapolis–St. Paul–Bloomington, MN MSA

 

 

 

 

 

29,145

 

 

 

 

 

 

 

 

 

 

 

 

29,145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Kansas:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Manhattan, KS MSA

 

 

 

 

 

 

 

 

24,675

 

 

 

 

 

 

 

 

 

24,675

 

   All other Kansas(1)

 

 

 

 

 

1,243

 

 

 

 

 

 

 

 

 

 

 

 

1,243

 

          Total Kansas

 

 

 

 

 

1,243

 

 

 

24,675

 

 

 

 

 

 

 

 

 

25,918

 

Virginia:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Virginia Beach–Norfolk–Newport News,

     VA–NC MSA

 

 

 

 

 

7,370

 

 

 

4,753

 

 

 

 

 

 

 

 

 

12,123

 

   All other Virginia(1)

 

 

591

 

 

 

8,822

 

 

 

703

 

 

 

 

 

 

76

 

 

 

10,192

 

          Total Virginia

 

 

591

 

 

 

16,192

 

 

 

5,456

 

 

 

 

 

 

76

 

 

 

22,315

 

Oklahoma:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Tulsa, OK MSA

 

 

 

 

 

8,309

 

 

 

 

 

 

 

 

 

1,991

 

 

 

10,300

 

   All other Oklahoma(1)

 

 

909

 

 

 

2,848

 

 

 

29

 

 

 

4,009

 

 

 

3,978

 

 

 

11,773

 

          Total Oklahoma

 

 

909

 

 

 

11,157

 

 

 

29

 

 

 

4,009

 

 

 

5,969

 

 

 

22,073

 

Indiana:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Indianapolis–Carmel–Anderson, IN MSA

 

 

 

 

 

2,405

 

 

 

8,269

 

 

 

 

 

 

 

 

 

10,674

 

   All Other Indiana

 

 

 

 

 

1,864

 

 

 

 

 

 

 

 

 

 

 

 

1,864

 

          Total Indiana

 

 

 

 

 

4,269

 

 

 

8,269

 

 

 

 

 

 

 

 

 

12,538

 

Mississippi:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Gulfport–Biloxi–Pascagoula, MS MSA

 

 

 

 

 

9,514

 

 

 

2,140

 

 

 

 

 

 

 

 

 

11,654

 

   All other Mississippi(1)

 

 

36

 

 

 

 

 

 

 

 

 

563

 

 

 

 

 

 

599

 

          Total Mississippi

 

 

36

 

 

 

9,514

 

 

 

2,140

 

 

 

563

 

 

 

 

 

 

12,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bahamas

 

 

 

 

 

11,377

 

 

 

 

 

 

 

 

 

 

 

 

11,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

10,525

 

 

 

 

 

 

 

 

 

 

 

 

10,525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other states(6)

 

 

2,028

 

 

 

29,180

 

 

 

8,299

 

 

 

 

 

 

2,058

 

 

 

41,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

          Total Real Estate Loans

 

$

1,252,286

 

 

$

4,764,286

 

 

$

5,299,165

 

 

$

134,591

 

 

$

838,806

 

 

$

12,289,134

 

 

(1)

These geographic areas include all MSA and non-MSA areas that are not separately reported.

(2)

This geographic area includes the following counties in southern Arkansas: Clark, Columbia, Hempstead and Hot Spring.

(3)

This geographic area includes the following counties in western Arkansas: Johnson, Logan, Pope and Yell.

(4)

This geographic area includes the following counties in northern Arkansas: Baxter, Boone, Marion, Newton, Searcy and Van Buren.

(5)

This geographic area includes the following counties in North Carolina Foothills: Cleveland, Lincoln and Rutherford.

(6)

Includes all states not separately presented above.

 

43


The amount and type of total non-farm/non-residential loans, as of the dates indicated, and their respective percentage of the total non-farm/non-residential loan portfolio are reflected in the following table.

Total Non-Farm/Non-Residential Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(Dollars in thousands)

 

Retail, including shopping centers and strip centers

 

$

641,454

 

 

 

13.5

%

 

$

596,383

 

 

 

12.8

%

Churches and schools

 

 

250,744

 

 

 

5.3

 

 

 

241,831

 

 

 

5.2

 

Office, including medical offices

 

 

756,198

 

 

 

15.9

 

 

 

745,329

 

 

 

16.0

 

Office warehouse, warehouse and mini-storage

 

 

35,018

 

 

 

0.7

 

 

 

31,591

 

 

 

0.7

 

Gasoline stations and convenience stores

 

 

93,923

 

 

 

2.0

 

 

 

102,693

 

 

 

2.2

 

Hotels and motels

 

 

1,211,479

 

 

 

25.4

 

 

 

1,043,710

 

 

 

22.4

 

Restaurants and bars

 

 

155,171

 

 

 

3.3

 

 

 

171,436

 

 

 

3.7

 

Manufacturing and industrial facilities

 

 

440,597

 

 

 

9.2

 

 

 

491,816

 

 

 

10.5

 

Nursing homes and assisted living centers

 

 

244,940

 

 

 

5.1

 

 

 

315,265

 

 

 

6.8

 

Hospitals, surgery centers and other medical

 

 

52,526

 

 

 

1.1

 

 

 

56,342

 

 

 

1.2

 

Golf courses, entertainment and recreational facilities

 

 

38,103

 

 

 

0.8

 

 

 

38,916

 

 

 

0.8

 

Other non-farm/non-residential (1)

 

 

844,133

 

 

 

17.7

 

 

 

830,089

 

 

 

17.7

 

Total

 

$

4,764,286

 

 

 

100.0

%

 

$

4,665,401

 

 

 

100.0

%

 

 

(1)

Includes non-farm/non-residential loans collateralized by other miscellaneous real property, including loans where the collateral is “mixed use” real property.

 

The amount and type of total construction/land development loans, as of the dates indicated, and their respective percentage of the total construction/land development loan portfolio are reflected in the following table.

Total Construction/Land Development Loans

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(Dollars in thousands)

 

Unimproved land

 

$

296,234

 

 

 

5.6

%

 

$

291,131

 

 

 

5.5

%

Land development and lots:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential and multifamily

 

 

452,760

 

 

 

8.5

 

 

 

610,662

 

 

 

11.5

 

Non-residential

 

 

710,530

 

 

 

13.4

 

 

 

684,979

 

 

 

12.9

 

Construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

26,707

 

 

 

0.5

 

 

 

123,099

 

 

 

2.3

 

Non-owner occupied:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-sold

 

 

1,373,765

 

 

 

25.9

 

 

 

1,147,198

 

 

 

21.7

 

Speculative

 

 

198,403

 

 

 

3.7

 

 

 

201,111

 

 

 

3.8

 

Multifamily

 

 

813,836

 

 

 

15.4

 

 

 

712,547

 

 

 

13.5

 

Industrial, commercial and other

 

 

1,426,930

 

 

 

26.9

 

 

 

1,525,133

 

 

 

28.8

 

Total

 

$

5,299,165

 

 

 

100.0

%

 

$

5,295,860

 

 

 

100.0

%

 

Many of our construction and development loans provide for the use of interest reserves. When we underwrite construction and development loans, we consider the expected total project costs, including hard costs such as land, site work and construction costs and soft costs such as architectural and engineering fees, closing costs, leasing commissions and construction period interest. For any construction and development loan with interest reserves, we also consider the construction period interest in our underwriting process (otherwise, our underwriting of such loans with and without interest reserves is virtually identical). Based on the total project costs and other factors, we determine the required borrower cash equity contribution and the maximum amount we are willing to loan. In the vast majority of cases, we require that all of the borrower’s equity and all other required subordinated elements of the capital structure be fully funded prior to any significant loan advances. This ensures that the borrower’s cash equity required to complete the project will be available for such purposes. As a result of this practice, the borrower’s cash equity typically goes toward the purchase of the land and early stage hard costs and soft costs. This results in our funding the loan later as the project progresses, and accordingly, we typically fund the majority of the construction period interest through loan advances. Generally, as part of our underwriting process, we require the borrower’s cash equity to cover a majority, or all, of the soft costs, including an amount equal to construction period interest and an appropriate portion of the hard costs. While we had advanced interest reserves as part of the funding process, we

44


believe that the borrowers in effect had in most cases provided for these sums as part of their initial equity contribution. During the three months ended March 31, 2017, there were no situations where additional interest reserves were advanced on a loan to avoid such loan from becoming nonperforming, and at March 31, 2017, we had no construction and development loans with interest reserves that were nonperforming.

During the first quarter of 2017, we recognized $35.2 million of interest income on construction and development loans from the advance of interest reserves.  We advanced construction period interest on construction and development loans totaling $44.1 million in the first quarter of 2017.

The maximum committed balance of all construction and development loans which provide for the use of interest reserves at March 31, 2017 was approximately $14.08 billion, of which $4.38 billion was outstanding at March 31, 2017 and $9.70 billion remained to be advanced. The weighted average loan-to-cost on such loans, assuming such loans are ultimately fully advanced, will be approximately 50%, which means that the weighted average cash equity contributed on such loans, assuming such loans are ultimately fully advanced, will be approximately 50%. The weighted average final loan-to-value ratio on such loans, based on the most recent appraisals and assuming such loans are ultimately fully advanced, is expected to be approximately 43%.

 

The following table reflects total loans and leases as of March 31, 2017 grouped by expected amortizations, expected paydowns or the earliest repricing opportunity for floating rate loans. This cash flow or repricing schedule approximates our ability to reprice the outstanding principal of total loans and leases either by adjusting rates on existing loans and leases or reinvesting principal cash flow in new loans and leases. For non-purchased loans and leases and purchased loans without evidence of credit deterioration on the date of acquisition, the table below reflects the earliest contractual repricing period. For purchased loans with evidence of credit deterioration at the date of acquisition, the table below reflects estimated cash flows based on the most recent evaluation of each individual loan. Because income on purchased loans with evidence of credit deterioration on the date of acquisition is recognized by accretion of the discount of estimated cash flows, such loans are not considered to be floating or adjustable rate loans and are reported below as fixed rate loans.

Loan and Lease Cash Flows or Repricing

 

 

 

 

 

 

 

Over 1

 

 

Over 2

 

 

Over 3

 

 

 

 

 

 

 

 

 

 

1 Year

 

 

Through

 

 

Through

 

 

Through

 

 

Over

 

 

 

 

 

 

or Less

 

 

2 Years

 

 

3 Years

 

 

5 Years

 

 

5 Years

 

Total

 

 

 

(Dollars in thousands)

 

Fixed rate

 

$

1,047,233

 

 

$

847,659

 

 

$

575,353

 

 

$

831,602

 

 

$

1,125,783

 

$

4,427,630

 

Floating rate (not at a floor or ceiling rate)

 

 

7,709,623

 

 

 

54,536

 

 

 

99,911

 

 

 

131,238

 

 

 

27,868

 

 

8,023,176

 

Floating rate (at floor rate) (1)

 

 

1,979,432

 

 

 

36,640

 

 

 

102,646

 

 

 

166,695

 

 

 

29,123

 

 

2,314,536

 

Floating rate (at ceiling rate)

 

 

31,529

 

 

 

5

 

 

 

5

 

 

 

41

 

 

 

 

 

31,580

 

Total

 

$

10,767,817

 

 

$

938,840

 

 

$

777,915

 

 

$

1,129,576

 

 

$

1,182,774

 

$

14,796,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of total

 

 

72.8

%

 

 

6.3

%

 

 

5.3

%

 

 

7.6

%

 

 

8.0

%

 

100.0

%

Cumulative percentage of total

 

 

72.8

%

 

 

79.1

%

 

 

84.4

%

 

 

92.0

%

 

 

100.0

%

 

 

 

 

 

(1)

We have included a floor rate in many of our loans and leases. As a result of such floor rates, many loans and leases may not immediately reprice in a rising rate environment if the interest rate index and margin on such loans and leases continue to result in a computed interest rate less than the applicable floor rate. The earnings simulation model results included in this MD&A in Part 2, Item 3, “Quantitative and Qualitative Disclosures about Market Risk” include consideration of the impact of interest rate floors and ceilings in loans and leases.

 

45


At March 31, 2017, most of our floating rate loans are tied to three major benchmark interest rates, the 1-month LIBOR, 3-month LIBOR and Wall Street Journal Prime interest rate.  The following table is a summary of our floating rate loan portfolio and contractual interest rate indices.

Contractual Indices of Floating Rate Loans

 

Contractual Interest Rate Index

 

Floating Rate

(at floor rate)

 

 

Floating Rate

(not at a floor

or ceiling rate)

 

 

Floating Rate

(at ceiling rate)

 

 

Total Floating Rate

 

 

 

(Dollars in thousands)

 

1-month LIBOR

 

$

1,071,781

 

 

$

5,681,457

 

 

$

 

 

$

6,753,238

 

3-month LIBOR

 

 

286,453

 

 

 

551,934

 

 

 

 

 

 

838,387

 

Wall Street Journal Prime

 

 

712,188

 

 

 

1,452,959

 

 

 

31,580

 

 

 

2,196,727

 

Other contractual interest rate indices

 

 

244,114

 

 

 

336,826

 

 

 

 

 

 

580,940

 

Total

 

$

2,314,536

 

 

$

8,023,176

 

 

$

31,580

 

 

$

10,369,292

 

 

Purchased Loans

The following table presents the amount of unpaid principal balance, the valuation discount and the carrying value of purchased loans as of the dates indicated.

Purchased Loans

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(Dollars in thousands)

 

Loans without evidence of credit deterioration at date of acquisition:

 

 

 

 

 

 

 

 

Unpaid principal balance

 

$

4,423,149

 

 

$

4,809,224

 

Valuation discount

 

 

(76,581

)

 

 

(92,821

)

Carrying value

 

 

4,346,568

 

 

 

4,716,403

 

Loans with evidence of credit deterioration at date of acquisition:

 

 

 

 

 

 

 

 

Unpaid principal balance

 

 

304,372

 

 

 

319,733

 

Valuation discount

 

 

(70,893

)

 

 

(78,114

)

Carrying value

 

 

233,479

 

 

 

241,619

 

Total carrying value

 

$

4,580,047

 

 

$

4,958,022

 

 

The following table presents a summary, for the periods indicated, of the activity of our purchased loans with evidence of credit deterioration at the date of acquisition.

Activity in Purchased Loans

With Evidence of Credit Deterioration

at Date of Acquisition

 

 

 

Three Months Ended

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Balance – beginning of period

 

$

241,619

 

 

$

216,786

 

Accretion

 

 

9,167

 

 

 

6,609

 

Transfers to foreclosed assets

 

 

(1,675

)

 

 

(1,403

)

Payments received

 

 

(14,378

)

 

 

(22,134

)

Charge-offs

 

 

(363

)

 

 

(91

)

Other activity, net

 

 

(891

)

 

 

(25

)

Balance – end of period

 

$

233,479

 

 

$

199,742

 

 

46


A summary of changes in the accretable difference on purchased loans with evidence of credit deterioration at the date of acquisition is shown below for the periods indicated.

Accretable Difference on Purchased Loans

With Evidence of Credit Deterioration

at Date of Acquisition

 

 

 

Three Months Ended

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Accretable difference - beginning of period

 

$

65,152

 

 

$

59,176

 

Transfers to foreclosed assets

 

 

(245

)

 

 

(208

)

Purchased loans paid off

 

 

(352

)

 

 

(1,748

)

Cash flow revisions as a result of renewals and/or modifications

 

 

2,236

 

 

 

3,690

 

Accretion

 

 

(9,167

)

 

 

(6,609

)

Accretable difference - end of period

 

$

57,624

 

 

$

54,301

 

 

Nonperforming Assets

Non-Purchased Loans and Leases and Foreclosed Assets

Our nonperforming assets consist of (1) nonaccrual loans and leases, (2) accruing loans and leases 90 days or more past due, (3) certain troubled and restructured loans for which a concession has been granted by us to the borrower because of a deterioration in the financial position of the borrower and (4) real estate or other assets that have been acquired in partial or full satisfaction of loan or lease obligations or upon foreclosure. Purchased loans are not included in the following table as nonperforming assets, except for their inclusion in total assets for purposes of calculation of certain asset quality ratios, but are analyzed and discussed separately elsewhere in this MD&A.

The accrual of interest on non-purchased loans and leases is discontinued when, in management’s opinion, the borrower or lessee may be unable to meet payments as they become due. We generally place a loan or lease on nonaccrual status when such loan or lease is (i) deemed impaired or (ii) 90 days or more past due, or earlier when doubt exists as to the ultimate collection of payments. We may continue to accrue interest on certain loans or leases contractually past due 90 days or more if such loans or leases are both well secured and in the process of collection. At the time a loan or lease is placed on nonaccrual status, interest previously accrued but uncollected is reversed and charged against interest income. Nonaccrual loans and leases are generally returned to accrual status when payments are less than 90 days past due and we reasonably expect to collect all payments. If a loan or lease is determined to be uncollectible, the portion of the principal determined to be uncollectible will be charged against the ALLL. Loans for which the terms have been modified and for which (i) the borrower is experiencing financial difficulties and (ii) we have granted a concession to the borrower are considered troubled debt restructurings (“TDRs”) and are included in impaired loans and leases. Income on nonaccrual loans or leases, including impaired loans and leases but excluding certain TDRs which may continue to accrue interest, is recognized on a cash basis when and if actually collected.

 


47


The following table presents a summary of nonperforming assets, excluding purchased loans, as of the dates indicated.

Nonperforming Assets

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Nonaccrual loans and leases(1)

 

$

11,069

 

 

$

14,371

 

Accruing loans and leases 90 days or more past due(1)

 

 

 

 

 

 

TDRs(1)

 

 

 

 

 

 

Total nonperforming loans and leases(1)

 

 

11,069

 

 

 

14,371

 

Foreclosed assets (2)

 

 

36,899

 

 

 

43,702

 

Total nonperforming assets (1)

 

$

47,968

 

 

$

58,073

 

Nonperforming loans and leases to total loans and leases (1)

 

 

0.11

%

 

 

0.15

%

Nonperforming assets to total assets (1)

 

 

0.25

 

 

 

0.31

 

 

 

(1)

Excludes purchased loans except for their inclusion in total assets.

 

(2)

Repossessed personal properties and real estate acquired through or in lieu of foreclosure are initially recorded at the lesser of current principal investment or estimated market value less estimated cost to sell at the date of repossession or foreclosure. Purchased foreclosed assets are initially recorded at Day 1 Fair Value.  Valuations of these assets are periodically reviewed by management with the carrying value of such assets adjusted through non-interest expense to the then estimated market value net of estimated selling costs, if lower, until disposition.

If an adequate current determination of collateral value has not been performed, once a loan or lease is considered impaired, we seek to establish an appropriate value for the collateral. This assessment may include (i) obtaining an updated appraisal, (ii) obtaining one or more broker price opinions or comprehensive market analyses, (iii) internal evaluations or (iv) other methods deemed appropriate considering the size and complexity of the loan and the underlying collateral. On an ongoing basis, typically at least quarterly, we evaluate the underlying collateral on all impaired loans and leases and, if needed, due to changes in market or property conditions, the underlying collateral is reassessed and the estimated fair value is revised. The determination of collateral value includes any adjustments considered necessary related to estimated holding periods and estimated selling costs.

At March 31, 2017, we had reduced the carrying value of our non-purchased loans and leases deemed impaired (all of which were included in nonaccrual loans and leases) by $4.4 million to the estimated fair value of such loans and leases of $8.4 million. The adjustment to reduce the carrying value of such impaired loans and leases to estimated fair value consisted of $2.6 million of partial charge-offs and $1.8 million of specific loan and lease loss allocations. These amounts do not include our $13.9 million of impaired purchased loans at March 31, 2017.

The following table is a summary of the amount and type of foreclosed assets as of the dates indicated.

Foreclosed Assets

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Real estate:

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

2,973

 

 

$

3,762

 

Non-farm/non-residential

 

 

12,856

 

 

 

17,207

 

Construction/land development

 

 

20,179

 

 

 

21,568

 

Agricultural

 

 

473

 

 

 

473

 

Total real estate

 

 

36,481

 

 

 

43,010

 

Commercial and industrial

 

 

229

 

 

 

293

 

Consumer

 

 

189

 

 

 

399

 

Total foreclosed assets

 

$

36,899

 

 

$

43,702

 

 

48


The following tables present information concerning the geographic location of nonperforming assets, excluding purchased loans, as of the dates indicated. Nonperforming loans and leases are reported in the physical location of the principal collateral. Foreclosed assets are reported in the physical location of the asset. Repossessions are reported at the physical location where the borrower resided or had its principal place of business at the time of repossession.

Geographic Distribution of Nonperforming Assets

 

 

 

Nonperforming

Loans and

Leases

 

 

Foreclosed

Assets and

Repossessions

 

 

Total

Nonperforming

Assets

 

March 31, 2017:

 

(Dollars in thousands)

 

Arkansas

 

$

6,253

 

 

$

11,209

 

 

$

17,462

 

North Carolina

 

 

482

 

 

 

2,283

 

 

 

2,765

 

Georgia

 

 

482

 

 

 

8,343

 

 

 

8,825

 

Texas

 

 

2,158

 

 

 

1,555

 

 

 

3,713

 

Florida

 

 

48

 

 

 

12,566

 

 

 

12,614

 

South Carolina

 

 

 

 

 

541

 

 

 

541

 

Alabama

 

 

121

 

 

 

154

 

 

 

275

 

All other

 

 

1,525

 

 

 

248

 

 

 

1,773

 

Total

 

$

11,069

 

 

$

36,899

 

 

$

47,968

 

 

Impaired Purchased Loans

 

As of March 31, 2017 and December 31, 2016, we had identified purchased loans where we had determined it was probable that we 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 our 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). The following table presents a summary of such impaired purchased loans as of the dates indicated.

Impaired Purchased Loans

 

 

 

March 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Impaired purchased loans without evidence of credit

   deterioration at date of acquisition (rated FV 77)

 

$

7,562

 

 

$

1,243

 

Impaired purchased loans with evidence of credit

   deterioration at date of acquisition (rated FV 88)

 

 

6,307

 

 

 

5,273

 

Total impaired purchased loans

 

$

13,869

 

 

$

6,516

 

Impaired purchased loans to total purchased loans

 

 

0.30

%

 

 

0.13

%

 

 

Allowance and Provision for Loan and Lease Losses

At March 31, 2017, our ALLL was $78.2 million, including $76.6 million allocated to our non-purchased loans and leases and $1.6 million allocated to our purchased loans compared to $61.8 million at March 31, 2016, including $60.6 million allocated to our non-purchased loans and leases and $1.2 million allocated to our purchased loans.  At December 31, 2016, our ALLL was $76.5 million, including $74.9 million allocated to our non-purchased loans and leases and $1.6 million allocated to our purchased loans.  Our ALLL allocated to non-purchased loans and leases as a percent of total non-purchased loans and leases was 0.75% at March 31, 2017 compared to 0.80% at March 31, 2016 and 0.78% at December 31, 2016. Our ALLL allocated to non-purchased loans and leases was equal to 692% of our total nonperforming non-purchased loans and leases at March 31, 2017 compared to 532% at March 31, 2016 and 521% at December 31, 2016.  The amount of ALLL and provision to the ALLL is based on our analysis of the adequacy of the ALLL utilizing the criteria discussed in the Critical Accounting Policies section of our Annual Report on Form 10-K for the year ended December 31, 2016.


49


In recent years, we have focused on loan transactions that include various combinations of (i) marquee properties, (ii) strong and capable sponsors or borrowers, (iii) low leverage, and (iv) defensive loan structure. At the same time, our loan portfolio has expanded throughout the United States and consists of a very diversified portfolio in terms of geographic location. We consider this geographic diversification to be a substantial source of strength in regard to portfolio credit quality. Additionally, we have continued to focus on originating high quality loans at low leverage. At March 31, 2017, our ratios of weighted-average loan-to-cost and weighted-average loan-to-value on construction loans with interest reserves, assuming such loans are ultimately fully funded, were approximately 50% and approximately 43%, respectively. Each of these factors mentioned above has contributed to our favorable asset quality ratios and net charge-off ratios in recent years. In addition, these factors have also helped to contribute to recent decreases in our ratio of ALLL to total non-purchased loans and leases.

The provision for loan and lease losses for the first quarter of 2017 was $4.9 million, including $3.0 million for non-purchased loans and leases and $1.9 million for purchased loans, compared to $2.0 million for the first quarter of 2016, almost all of which was for our non-purchased loans and leases.  

Our practice is to charge off any estimated loss as soon as we are able to identify and reasonably quantify such potential loss. Accordingly, only a small portion of our ALLL is needed for potential losses on non-performing loans. Our ALLL allocated to non-purchased loans and leases as a percent of total non-purchased loans and leases decreased to 0.75% at March 31, 2017 compared to 0.80% at March 31, 2016 and 0.78% at December 31, 2016, primarily as a result of the low level of net charge-offs in recent quarters, our conservative underwriting practices, our general trends in recent years of lower loan-to-cost and loan-to-value ratios in our construction and development portfolio and generally improving economic conditions in many of our markets. While we believe our ALLL at March 31, 2017 and related provision for the first quarter of 2017 were appropriate, changing economic and other conditions may require future adjustments to the ALLL or the amount of provision thereto.

50


Activity within the allowance for loan and lease losses for the periods indicated is shown in the following table.

 

Activity Within the Allowance for Loan and Lease Losses

 

 

 

Three Months Ended March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

76,541

 

 

$

60,854

 

Charge-offs of non-purchased loans and leases:

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

(169

)

 

 

(243

)

Non-farm/non-residential

 

 

(6

)

 

 

(12

)

Construction/land development

 

 

(67

)

 

 

(20

)

Agricultural

 

 

 

 

 

(7

)

Total real estate

 

 

(242

)

 

 

(282

)

Commercial and industrial

 

 

(225

)

 

 

(11

)

Consumer

 

 

(113

)

 

 

(33

)

Direct financing leases

 

 

(677

)

 

 

(660

)

Other

 

 

(492

)

 

 

(361

)

Total charge-offs of non-purchased loans and leases

 

 

(1,749

)

 

 

(1,347

)

Recoveries of non-purchased loans and leases previously charged off:

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

4

 

 

 

24

 

Non-farm/non-residential

 

 

11

 

 

 

 

Construction/land development

 

 

6

 

 

 

2

 

Total real estate

 

 

21

 

 

 

26

 

Commercial and industrial

 

 

86

 

 

 

33

 

Consumer

 

 

111

 

 

 

12

 

Direct financing leases

 

 

5

 

 

 

11

 

Other

 

 

209

 

 

 

171

 

Total recoveries of non-purchased loans and leases previously charged off

 

 

432

 

 

 

253

 

Net charge-offs of non-purchased loans and leases

 

 

(1,317

)

 

 

(1,094

)

Charge-offs of purchased loans

 

 

(2,787

)

 

 

(65

)

Recoveries of purchased loans previously charged off

 

 

854

 

 

 

48

 

Net charge-offs of purchased loans

 

 

(1,933

)

 

 

(17

)

Net charge-offs – total loans and leases

 

 

(3,250

)

 

 

(1,111

)

Provision for loan and lease losses:

 

 

 

 

 

 

 

 

Non-purchased loans and leases

 

 

3,000

 

 

 

2,000

 

Purchased loans

 

 

1,933

 

 

 

17

 

Total provision

 

 

4,933

 

 

 

2,017

 

Balance, end of period

 

$

78,224

 

 

$

61,760

 

ALLL allocated to non-purchased loans and leases

 

$

76,624

 

 

$

60,560

 

ALLL allocated to purchased loans

 

 

1,600

 

 

 

1,200

 

     Total ALLL

 

$

78,224

 

 

$

61,760

 

 


51


A summary of our net charge-off ratios and certain other ALLL ratios, as of and for the periods indicated, is presented in the following table.

 

Net Charge-off and ALLL Ratios

 

 

As of and for the

Three Months Ended

March 31,

 

 

As of and for the

Year Ended

December 31,

 

 

 

2017

 

 

2016

 

 

2016

 

Net charge-offs of non-purchased loans and leases to average

   non-purchased loans and leases (1)(2)

 

 

0.05%

 

 

 

0.06%

 

 

 

0.06%

 

Net charge-offs of purchased loans to average purchased loans (1)

 

 

0.16%

 

 

 

 

 

 

0.09%

 

Net charge-offs of total loans and leases to average total loans

   and leases (1)

 

 

0.09%

 

 

 

0.05%

 

 

 

0.07%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLL for non-purchased loans and leases to total non-purchased

   loans and leases (3)

 

 

0.75%

 

 

 

0.80%

 

 

 

0.78%

 

ALLL for purchased loans to total purchased loans

 

 

0.03%

 

 

 

0.07%

 

 

 

0.03%

 

ALLL to total loans and leases

 

 

0.53%

 

 

 

0.67%

 

 

 

0.53%

 

ALLL to nonperforming loans and leases (3)

 

 

692%

 

 

 

532%

 

 

 

521%

 

 

(1) Ratios for interim periods annualized.

(2) Excludes purchased loans and net charge-offs related to purchased loans.

(3) Excludes purchased loans and ALLL allocated to such loans.

Investment Securities

At March 31, 2017 and December 31, 2016, we classified all of our investment securities portfolio as AFS. Accordingly, our investment securities are stated at estimated fair value in the consolidated financial statements with the 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 qualify under the Community Reinvestment Act of 1977 for community reinvestment purposes. Our holdings of “other equity securities” include FHLB and First National Banker’s Bankshares, Inc. shares which do not have readily determinable fair values and are carried at cost.

Investment Securities

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Amortized

 

 

Fair

 

 

Amortized

 

 

Fair

 

 

 

Cost

 

 

Value

 

 

Cost

 

 

Value

 

 

 

(Dollars in thousands)

 

Obligations of state and political subdivisions

 

$

932,781

 

 

$

913,637

 

 

$

946,886

 

 

$

919,013

 

U.S. Government agency securities

 

 

548,284

 

 

 

539,628

 

 

 

547,297

 

 

 

535,490

 

Corporate obligations

 

 

10,061

 

 

 

10,089

 

 

 

10,086

 

 

 

9,915

 

CRA qualified investment fund

 

 

1,067

 

 

 

1,041

 

 

 

1,061

 

 

 

1,034

 

Other equity securities

 

 

6,173

 

 

 

6,173

 

 

 

6,160

 

 

 

6,160

 

Total

 

$

1,498,366

 

 

$

1,470,568

 

 

$

1,511,490

 

 

$

1,471,612

 

 

Our investment securities portfolio is reported at estimated fair value, which included gross unrealized gains of $9.3 million and gross unrealized losses of $37.1 million at March 31, 2017 and gross unrealized gains of $8.7 million and gross unrealized losses of $48.6 million at December 31, 2016. We believe that all unrealized losses on individual investment securities at March 31, 2017 and December 31, 2016 are the result of fluctuations in interest rates and do not reflect deterioration in the credit quality of these investments. Accordingly, we consider these unrealized losses to be temporary in nature. We do 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.

52


The following table presents unaccreted discounts and unamortized premiums of our investment securities as of the dates indicated.

Unaccreted Discounts and Unamortized Premiums

 

 

 

Amortized

Cost

 

 

Unaccreted

Discount

 

 

Unamortized

Premium

 

 

Par

Value

 

 

 

(Dollars in thousands)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

 

$

932,781

 

 

$

6,021

 

 

$

(35,162

)

 

$

903,640

 

U.S. Government agency securities

 

 

548,284

 

 

 

108

 

 

 

(18,012

)

 

 

530,380

 

Corporate obligations

 

 

10,061

 

 

 

 

 

 

(81

)

 

 

9,980

 

CRA qualified investment fund

 

 

1,067

 

 

 

 

 

 

 

 

 

1,067

 

Other equity securities

 

 

6,173

 

 

 

 

 

 

 

 

 

6,173

 

Total

 

$

1,498,366

 

 

$

6,129

 

 

$

(53,255

)

 

$

1,451,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Obligations of states and political subdivisions

 

$

946,886

 

 

$

6,124

 

 

$

(36,567

)

 

$

916,443

 

U.S. Government agency securities

 

 

547,297

 

 

 

119

 

 

 

(19,002

)

 

 

528,414

 

Corporate obligations

 

 

10,086

 

 

 

5,500

 

 

 

(72

)

 

 

15,514

 

CRA qualified investment fund

 

 

1,061

 

 

 

 

 

 

 

 

 

1,061

 

Other equity securities

 

 

6,160

 

 

 

 

 

 

 

 

 

6,160

 

Total

 

$

1,511,490

 

 

$

11,743

 

 

$

(55,641

)

 

$

1,467,592

 

 

We had no net gains or sales of investment securities in the first quarter of 2017 or 2016.  During the first quarter of 2017 and 2016, respectively, investment securities totaling $32.2 million and $58.2 million matured, were called or were paid down by the issuer. We purchased $21.9 million in investment securities during the first quarter of 2017 compared to $79.8 million during the first quarter of 2016.

We invest in securities we believe offer good relative value at the time of purchase, and we will, from time to time, reposition our investment securities portfolio. In making decisions to sell or purchase securities, we consider credit quality, call features, maturity dates, relative yields, current market factors, interest rate risk and other relevant factors.


53


The following table presents the types and estimated fair values of our investment securities at March 31, 2017 based on credit ratings by one or more nationally-recognized credit rating agency.

Credit Ratings of Investment Securities

 

 

 

AAA (1)

 

 

AA (2)

 

 

A (3)

 

 

BBB (4)

 

 

Non-

Rated (5)

 

 

Total

 

 

 

(Dollars in thousands)

 

Obligations of states and political subdivisions

 

$

162,978

 

 

$

409,643

 

 

$

160,596

 

 

$

17,592

 

 

$

162,828

 

 

$

913,637

 

U.S. Government agency securities

 

 

47,236

 

 

 

492,392

 

 

 

 

 

 

 

 

 

 

 

 

539,628

 

Corporate obligations

 

 

 

 

 

 

 

 

485

 

 

 

9,604

 

 

 

 

 

 

10,089

 

CRA qualified investment fund

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,041

 

 

 

1,041

 

Other equity securities

 

 

6,173

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,173

 

Total

 

$

216,387

 

 

$

902,035

 

 

$

161,081

 

 

$

27,196

 

 

$

163,869

 

 

$

1,470,568

 

Percentage of total

 

 

14.7

%

 

 

61.3

%

 

 

11.0

%

 

 

1.8

%

 

 

11.2

%

 

 

100.0

%

Cumulative percentage of total

 

 

14.7

%

 

 

76.0

%

 

 

87.0

%

 

 

88.8

%

 

 

100.0

%

 

 

 

 

 

(1)

Includes securities rated Aaa by Moody’s, AAA by Fitch or Standard & Poor’s (“S&P”) or a comparable rating by other nationally-recognized credit rating agencies.

(2)

Includes securities rated Aa1 to Aa3 by Moody’s, AA+ to AA- by Fitch or S&P or a comparable rating by other nationally-recognized credit rating agencies.

(3)

Includes securities rated A1 to A3 by Moody’s, A+ to A- by Fitch or S&P or a comparable rating by other nationally-recognized credit rating agencies.

(4)

Includes securities rated Baa1 to Baa3 by Moody’s, BBB+ to BBB- by Fitch or S&P or a comparable rating by other nationally-recognized credit rating agencies.

(5)

Includes all securities that are not rated or securities that are not rated but that have a rated credit enhancement where we have ignored such credit enhancement. For these securities, we have performed our own evaluation of the security and/or the underlying issuer and believe that such security or its issuer has credit characteristics equivalent to those which would warrant a credit rating of investment grade (i.e., Baa3 or better by Moody’s or BBB- or better by Fitch or S&P or a comparable rating by other nationally-recognized credit rating agencies).

Deposits

Our lending and investment activities are funded primarily by deposits. The amount and type of deposits outstanding, as of the dates indicated, and their respective percentage of the total deposits are reflected in the following table.

Deposits

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(Dollars in thousands)

 

Non-interest bearing

 

$

2,704,022

 

 

 

17.2

%

 

$

2,589,458

 

 

 

16.6

%

Interest bearing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction (NOW)

 

 

2,666,959

 

 

 

17.0

 

 

 

2,751,283

 

 

 

17.7

 

Savings and money market

 

 

5,512,759

 

 

 

35.1

 

 

 

5,297,074

 

 

 

34.0

 

Time deposits less than $100,000

 

 

1,615,535

 

 

 

10.3

 

 

 

1,741,307

 

 

 

11.2

 

Time deposits of $100,000 or more

 

 

3,214,152

 

 

 

20.4

 

 

 

3,195,759

 

 

 

20.5

 

Total deposits

 

$

15,713,427

 

 

 

100.0

%

 

$

15,574,881

 

 

 

100.0

%

 

At March 31, 2017 brokered deposits totaled $2.00 billion, or 12.75% of total deposits, compared to $1.99 billion, or 12.78% of total deposits, at December 31, 2016.

 

We use brokered deposits, subject to certain limitations and requirements, as a source of funding to augment deposits generated from our branch network, which are our principal source of funding.  Our board of directors has established policies and procedures with respect to the use of brokered deposits.  Such policies and procedures require, among other things, that (i) we limit the amount of brokered deposits as a percentage of total deposits and (ii) our ALCO Committee (“ALCO”), which reports to the board of directors, monitor our use of brokered deposits on a regular basis, including interest rates and the total volume of such deposits in relation to our total liabilities.  ALCO has typically approved the use of brokered deposits when such deposits are (i) from respected and stable funding sources and (ii) less costly to the Company than the marginal cost of additional deposits generated from our branch network.

54


The amount and percentage of our deposits by state of originating office, as of the dates indicated, are reflected in the following table.

Deposits by State of Originating Office

 

Deposits Attributable to Offices In

 

March 31, 2017

 

 

December 31, 2016

 

 

 

(Dollars in thousands)

 

Arkansas

 

$

6,466,066

 

 

 

41.1

%

 

$

6,309,230

 

 

 

40.5

%

Georgia

 

 

3,621,149

 

 

 

23.0

 

 

 

3,714,963

 

 

 

23.9

 

Texas

 

 

2,185,100

 

 

 

13.9

 

 

 

2,015,492

 

 

 

12.9

 

Florida

 

 

1,950,054

 

 

 

12.4

 

 

 

2,056,956

 

 

 

13.2

 

North Carolina

 

 

925,199

 

 

 

5.9

 

 

 

890,091

 

 

 

5.7

 

New York

 

 

355,705

 

 

 

2.3

 

 

 

378,348

 

 

 

2.4

 

Alabama

 

 

110,081

 

 

 

0.7

 

 

 

107,458

 

 

 

0.7

 

South Carolina

 

 

100,073

 

 

 

0.7

 

 

 

102,343

 

 

 

0.7

 

Total

 

$

15,713,427

 

 

 

100.0

%

 

$

15,574,881

 

 

 

100.0

%

 

Other Interest Bearing Liabilities

We rely on other interest bearing liabilities to supplement the funding of our lending and investing activities. Such liabilities consist of repurchase agreements with customers, other borrowings (FHLB advances and, to a lesser extent, federal funds purchased), subordinated notes and subordinated debentures.

 

The following table reflects the average balance and rate paid for each category of other interest bearing liabilities for the periods indicated.

Average Balances and Rates of Other Interest Bearing Liabilities

 

 

 

Three Months Ended March 31,

 

 

 

 

2017

 

 

2016

 

 

 

 

Average

Balance

 

 

Rate

Paid

 

 

Average

Balance

 

 

Rate

Paid

 

 

 

 

(Dollars in thousands)

 

 

Repurchase agreements with customers

 

$

79,884

 

 

 

0.15

%

 

$

68,301

 

 

 

0.11

%

 

Other borrowings (1)

 

 

42,137

 

 

 

2.14

 

 

 

51,053

 

 

 

2.38

 

 

Subordinated notes

 

 

222,561

 

 

 

5.81

 

 

 

 

 

 

 

 

Subordinated debentures

 

 

118,300

 

 

 

4.05

 

 

 

117,749

 

 

 

3.60

 

 

Total other interest bearing liabilities

 

$

462,882

 

 

 

4.05

%

 

$

237,103

 

 

 

2.33

%

 

 

(1)

Included in other borrowings at March 31, 2017 are FHLB advances that contain quarterly call features with weighted average interest rates which mature as follows: November 2017, $20.0 million at 3.16% and January 2018, $20.0 million at 2.53%.

During the second quarter of 2016, the Company issued $225 million in aggregate principal amount, net of debt issuance costs, of subordinated notes with a 5.50% fixed-to-floating rate that mature on July 1, 2026. The rate on such subordinated notes includes amortization of debt issuance costs. 

55


CAPITAL RESOURCES AND LIQUIDITY

Capital Resources

Subordinated Notes.  On June 23, 2016, we completed an underwritten public offering of $225 million in aggregate principal amount of our 5.50% Fixed-to-Floating Rate Subordinated Notes due 2026 (the “Notes”) for net proceeds of $222.3 million. The Notes are unsecured, subordinated debt obligations and mature on July 1, 2026.  From and including the date of issuance to, but excluding July 1, 2021, the Notes bear interest at an initial rate of 5.50% per annum.  From and including July 1, 2021 to, but excluding the maturity date or earlier redemption, the Notes will bear interest at a floating rate equal to three-month LIBOR as calculated on each applicable date of determination plus a spread of 442.5 basis points; provided, however, that in the event three-month LIBOR is less than zero, then three-month LIBOR shall be deemed to be zero.

 

We may, beginning with the interest payment date of July 1, 2021, and on any interest payment date thereafter, redeem the Notes, in whole or in part, at a redemption price equal to 100% of the principal amount of the Notes to be redeemed plus accrued and unpaid interest to but excluding the date of redemption. We may also redeem the Notes at any time, including prior to July 1, 2021, at our option, in whole but not in part, if: (i) a change or prospective change in law occurs that could prevent us from deducting interest payable on the Notes for U.S. federal income tax purposes; (ii) a subsequent event occurs that could preclude the Notes from being recognized as Tier 2 capital for regulatory capital purposes; or (iii) we are required to register as an investment company under the Investment Company Act of 1940, as amended; in each case, at a redemption price equal to 100% of the principal amount of the Notes plus any accrued and unpaid interest to but excluding the redemption date. The Notes provide us with additional Tier 2 regulatory capital to support our expected future growth.

Subordinated Debentures. We own 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”), and as a result of our Intervest acquisition, 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”). At March 31, 2017, we had the following issues of trust preferred securities and subordinated debentures owed to the Trusts.

 

 

 

Subordinated

Debentures Owed

to Trust

 

 

Unamortized

Discount at

March 31, 2017

 

 

Carrying Value

of Subordinated

Debentures at

March 31, 2017

 

 

Trust

Preferred

Securities

of the

Trusts

 

 

Contractual

Interest Rate at

March 31, 2017

 

 

Final Maturity Date

 

 

(Dollars in thousands)

 

 

 

Ozark II

 

$

14,433

 

 

$

 

 

$

14,433

 

 

$

14,000

 

 

 

4.05

%

 

September 29, 2033

Ozark III

 

 

14,434

 

 

 

 

 

 

14,434

 

 

 

14,000

 

 

 

3.97

 

 

September 25, 2033

Ozark IV

 

 

15,464

 

 

 

 

 

 

15,464

 

 

 

15,000

 

 

 

3.27

 

 

September 28, 2034

Ozark V

 

 

20,619

 

 

 

 

 

 

20,619

 

 

 

20,000

 

 

 

2.73

 

 

December 15, 2036

Intervest II

 

 

15,464

 

 

 

(522

)

 

 

14,942

 

 

 

15,000

 

 

 

4.10

 

 

September 17, 2033

Intervest III

 

 

15,464

 

 

 

(605

)

 

 

14,859

 

 

 

15,000

 

 

 

3.94

 

 

March 17, 2034

Intervest IV

 

 

15,464

 

 

 

(1,100

)

 

 

14,364

 

 

 

15,000

 

 

 

3.55

 

 

September 20, 2034

Intervest V

 

 

10,310

 

 

 

(1,045

)

 

 

9,265

 

 

 

10,000

 

 

 

2.78

 

 

December 15, 2036

 

 

$

121,652

 

 

$

(3,272

)

 

$

118,380

 

 

$

118,000

 

 

 

 

 

 

 

Our subordinated debentures and securities generally mature 30 years after issuance and may be prepaid at par, subject to regulatory approval, on or after approximately five years from the date of issuance, or at an earlier date upon certain changes in tax laws, investment company laws or regulatory capital requirements. These subordinated debentures and the related trust preferred securities provide us additional regulatory capital to support our expected future growth and expansion.

Other Sources of Capital. We may need to raise additional capital in the future to provide us with sufficient capital resources and liquidity to meet our commitments and business needs. As a publicly traded company, a likely source of additional funds is the capital markets, which can provide us with funds through the public issuance of equity, both common and preferred stock, and the issuance of senior debt and/or subordinated debentures. We have an effective shelf registration statement on file with the SEC which provides us increased flexibility and more efficient access to the public debt and equity markets. Our ability to raise additional capital, if needed, will depend on, among other things, conditions in the capital markets at that time, which are outside of our control, and our financial performance.

 

Corporate Reorganization. On April 10, 2017, the Company, as part of an internal corporate reorganization, entered into an Agreement and Plan of Merger (the “Plan of Merger”) with the Bank, whereby the Company will be merged with and into the Bank (the “Reorganization”) with the Bank continuing as the surviving entity.

 

56


At the effective time of the Reorganization, the issued and outstanding shares of the Company’s common stock, par value $0.01 per share, will automatically be converted into an equivalent number of shares of the Bank’s common stock. As a result, the shares of capital stock of the Bank will be owned directly by the Company’s shareholders in the same proportion as their ownership of the Company’s capital stock immediately prior to the Reorganization.

 

As an Arkansas state-chartered bank that is not a member of the Federal Reserve System, the Bank will continue to be subject to regulation and supervision by the Arkansas State Bank Department (“ASBD”) and the FDIC. The Company is currently subject to regulation and supervision by the Federal Reserve Board (“FRB”) as a bank holding company; following the Reorganization, the Bank will not be subject to the FRB’s regulation and supervision (except such regulations as are made applicable to the Bank by law and regulations of the FDIC).

 

Following the Reorganization, it is expected that the  Bank’s shares of common stock will be listed on The NASDAQ Global Select Market (“NASDAQ”) under the same ticker symbol currently used by the Company, “OZRK.” The Bank’s common stock will be registered under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which vests the FDIC with the power to administer and enforce certain sections of the Exchange Act applicable to banks. Following the Reorganization, the Bank will no longer file periodic or current reports or other materials with the SEC but will be required to file such periodic and current reports and other materials required under the Exchange Act with the FDIC.

 

Pursuant to Section 3(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”), securities issued by the Bank, including the common stock to be issued in connection with the Reorganization, are exempt from registration under the Securities Act.

 

The Plan of Merger has been approved by the boards of directors of each of the Company and the Bank. In connection with the Reorganization, the Company will convene and hold a special meeting of its shareholders on June 23, 2017 to consider and vote upon the Reorganization. The Reorganization is subject to various closing conditions including, among others, (i) approval by the holders of a majority of the outstanding shares of the Company’s common stock entitled to vote on the Reorganization, (ii) receipt of all required regulatory approvals, including the approval of the FDIC and ASBD, and (iii) approval for listing on NASDAQ of the Bank’s common stock.

Common Stockholders’ Equity and Reconciliation of Non-GAAP Financial Measures. We use non-GAAP financial measures, specifically tangible common stockholders’ equity to total tangible assets, tangible book value per common share and return on average tangible common stockholders’ equity as important measures of the strength of our capital and our ability to generate earnings on tangible common equity invested by our shareholders. We believe presentation of these non-GAAP financial measures provides useful supplemental information that contributes to a proper understanding of our financial results and capital levels. These non-GAAP disclosures should not be viewed as a substitute for financial results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the following tables.

Calculation of Total Tangible Common Stockholders’ Equity and

the Ratio of Total Tangible Common

Stockholders’ Equity to Total Tangible Assets

 

 

 

March 31, 2017

 

 

December 31,

2016

 

 

 

(Dollars in thousands)

 

Total common stockholders’ equity before noncontrolling interest

 

$

2,873,317

 

 

$

2,791,607

 

Less intangible assets:

 

 

 

 

 

 

 

 

Goodwill

 

 

(660,789

)

 

 

(660,119

)

Other intangible assets, net of accumulated amortization

 

 

(57,686

)

 

 

(60,831

)

Total intangibles

 

 

(718,475

)

 

 

(720,950

)

Total tangible common stockholders’ equity

 

$

2,154,842

 

 

$

2,070,657

 

Total assets

 

$

19,152,212

 

 

$

18,890,142

 

Less intangible assets:

 

 

 

 

 

 

 

 

Goodwill

 

 

(660,789

)

 

 

(660,119

)

Other intangible assets, net of accumulated amortization

 

 

(57,686

)

 

 

(60,831

)

Total intangibles

 

 

(718,475

)

 

 

(720,950

)

Total tangible assets

 

$

18,433,737

 

 

$

18,169,192

 

Ratio of total common stockholders’ equity to total assets

 

 

15.00

%

 

 

14.78

%

Ratio of total tangible common stockholders’ equity to total

   tangible assets

 

 

11.69

%

 

 

11.40

%

57


Calculation of Total Tangible Common Stockholders’ Equity and

Tangible Book Value Per Common Share

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

 

(In thousands, except per share amounts)

 

 

Total common stockholders’ equity before

   noncontrolling interest

 

$

2,873,317

 

 

$

2,791,607

 

 

Less intangible assets:

 

 

 

 

 

 

 

 

 

Goodwill

 

 

(660,789

)

 

 

(660,119

)

 

Other intangible assets, net of accumulated amortization

 

 

(57,686

)

 

 

(60,831

)

 

Total intangibles

 

 

(718,475

)

 

 

(720,950

)

 

Total tangible common stockholders’ equity

 

$

2,154,842

 

 

$

2,070,657

 

 

Shares of common stock outstanding

 

 

121,575

 

 

 

121,268

 

 

Book value per common share

 

$

23.63

 

 

$

23.02

 

 

Tangible book value per common share

 

$

17.72

 

 

$

17.08

 

 

 

Calculation of Average Tangible Common Stockholders’ Equity and

Annualized Return on Average Tangible Common Stockholders’ Equity

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Net income available to common stockholders

 

$

89,188

 

 

$

51,668

 

Average common stockholders’ equity before

   noncontrolling interest

 

$

2,826,832

 

 

$

1,484,657

 

Less average intangible assets:

 

 

 

 

 

 

 

 

Goodwill

 

 

(660,151

)

 

 

(125,448

)

Other intangible assets, net of accumulated amortization

 

 

(59,596

)

 

 

(26,164

)

Total average intangibles

 

 

(719,747

)

 

 

(151,612

)

Average tangible common stockholders’ equity

 

$

2,107,085

 

 

$

1,333,045

 

Return on average common stockholders’ equity (1)

 

 

12.80

%

 

 

14.00

%

Return on average tangible common stockholders’ equity (1)

 

 

17.17

%

 

 

15.59

%

 

(1)

Ratios annualized based on actual days.

 

Common Stock Dividend Policy. During the three months ended March 31, 2017, we paid a dividend of $0.17 per common share compared to $0.15 per common share in the three months ended March 31, 2016. On April 3, 2017, our board of directors approved a cash dividend of $0.175 per common share that was paid on April 21, 2017. The determination of future dividends on our common stock will depend on conditions existing at that time and approval of our board of directors.

Capital Compliance

Regulatory Capital. We are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and discretionary actions by regulators that, if undertaken, could have a direct material effect on our financial condition and results of operations. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. Our capital amounts and classification are also subject to qualitative judgments by the regulators about component risk weightings and other factors.

The FDIC and other federal banking regulators revised the risk-based capital requirements applicable to bank holding companies and insured depository institutions, including the Company and the Bank, to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision (“Basel III”) and certain provisions of the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Basel III Rules”). The Basel III Rules became effective for the Company and the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). The Basel III Rules require the maintenance of minimum amounts and ratios of common equity tier 1 capital, tier 1 capital and total capital to risk-weighted assets, and of tier 1 capital to adjusted quarterly average assets.

58


Under the Basel III Rules, common equity tier 1 capital consists of common stock and paid-in capital (net of treasury stock) and retained earnings. Common equity tier 1 capital is reduced by goodwill, certain intangible assets, net of associated deferred tax liabilities, deferred tax assets that arise from tax credit and net operating loss carryforwards, net of any valuation allowance, and certain other items as specified by the Basel III Rules.

Tier 1 capital includes common equity tier 1 capital and certain additional tier 1 items as provided under the Basel III Rules. The tier 1 capital for our holding company consists of common equity tier 1 capital and, prior to the third quarter of 2016, $118 million of trust preferred securities issued by the Trusts. The Basel III Rules include certain provisions that require trust preferred securities to be phased out of, or no longer be considered, qualifying tier 1 capital for certain institutions depending on the size of the institution as measured by total assets. As a result of our acquisitions of C&S on July 20, 2016 and C1 on July 21, 2016, our total assets exceeded $15 billion. Accordingly, pursuant to the Basel III Rules, our trust preferred securities are no longer included in tier 1 capital as of September 30, 2016, but continue to be included in total capital.  

Basel III Rules allow for insured depository institutions to make a one-time election not to include most elements of accumulated other comprehensive income in regulatory capital and instead effectively use the existing treatment under the general risk-based capital rules. We made this opt-out election to avoid significant variations in the level of capital depending upon the impact of interest rate fluctuations on the fair value of our investments securities portfolio.

Total capital includes tier 1 capital and tier 2 capital. Tier 2 capital includes, among other things, the allowable portion of the ALLL and, for the Company, the trust preferred securities and the subordinated notes.

The common equity tier 1 capital, tier 1 capital and total capital ratios are calculated by dividing the respective capital amounts by risk-weighted assets. The leverage ratio is calculated by dividing tier 1 capital by adjusted quarterly average total assets.

The Basel III Rules limit capital distributions and certain discretionary bonus payments if the banking organization does not hold a “capital conservation buffer” in addition to the amount necessary to meet minimum risk-based capital requirements for common equity tier 1 capital, tier 1 capital and total capital to risk-weighted assets. The capital conservation buffer began phasing in January 1, 2016 at 0.625% of risk-weighted assets, and will increase each year until fully implemented at 2.5% on January 1, 2019. When fully phased in on January 1, 2019, the Basel III Rules will require us and our subsidiary bank to maintain (i) a minimum ratio of common equity tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% capital conservation buffer, which effectively results in a minimum ratio of 7.0% upon full implementation, (ii) a minimum ratio of tier 1 capital to risk-weighted assets of at least 6.0%, plus a 2.5% capital conservation buffer, which effectively results in a minimum ratio of 8.5% upon full implementation, (iii) a minimum ratio of total capital to risk-weighted assets of at least 8.0%, plus a 2.5% capital conservation buffer, which effectively results in a minimum ratio of 10.5% upon full implementation and (iv) a minimum leverage ratio of 4.0%. Additionally, in order to be considered well-capitalized under the Basel III Rules, we must maintain (i) a ratio of common equity tier 1 capital to risk-weighted assets of at least 6.5%, (ii) a ratio of tier 1 capital to risk-weighted assets of at least 8.0%, (iii) a ratio of total capital to risk-weighted assets of at least 10.0% and (iv) a leverage ratio of at least 5.0%.

59


The following table presents actual and required capital ratios at March 31, 2017 and December 31, 2016 for the Company and the Bank under the Basel III Rules. The minimum required capital amounts presented include the minimum required capital levels based on the current phase-in provisions of the Basel III Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Rules are fully phased-in. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Rules.

Regulatory Capital Ratios

 

 

 

Actual

 

 

Minimum Capital

Required – Basel III

Phase-In Schedule

 

 

Minimum Capital

Required – Basel III

Fully Phased-In

 

 

Required to be

Considered Well

Capitalized

 

 

 

Capital

Amount

 

 

Ratio

 

 

Capital

Amount

 

 

Ratio

 

 

Capital

Amount

 

 

Ratio

 

 

Capital

Amount

 

 

Ratio

 

 

 

(Dollars in thousands)

 

March 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 to risk-weighted

   assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

2,157,706

 

 

 

9.94

%

 

$

1,247,562

 

 

 

5.75

%

 

$

1,518,772

 

 

 

7.00

%

 

N/A

 

 

N/A

 

Bank

 

 

2,463,577

 

 

 

11.36

 

 

 

1,246,878

 

 

 

5.75

 

 

 

1,517,938

 

 

 

7.00

 

 

$

1,410,288

 

 

 

6.50

%

Tier 1 capital to risk-weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

2,157,706

 

 

 

9.94

 

 

 

1,573,014

 

 

 

7.25

 

 

 

1,844,223

 

 

 

8.50

 

 

N/A

 

 

N/A

 

Bank

 

 

2,463,577

 

 

 

11.36

 

 

 

1,572,151

 

 

 

7.25

 

 

 

1,843,211

 

 

 

8.50

 

 

 

1,735,739

 

 

 

8.00

 

Total capital to risk-weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

2,578,930

 

 

 

11.89

 

 

 

2,006,948

 

 

 

9.25

 

 

 

2,278,157

 

 

 

10.50

 

 

N/A

 

 

N/A

 

Bank

 

 

2,541,801

 

 

 

11.72

 

 

 

2,005,847

 

 

 

9.25

 

 

 

2,276,908

 

 

 

10.50

 

 

 

2,169,674

 

 

 

10.00

 

Tier 1 leverage to average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

2,157,706

 

 

 

11.95

 

 

 

751,275

 

 

 

4.00

 

 

 

751,275

 

 

 

4.00

 

 

N/A

 

 

N/A

 

Bank

 

 

2,463,577

 

 

 

13.66

 

 

 

750,906

 

 

 

4.00

 

 

 

750,906

 

 

 

4.00

 

 

 

939,093

 

 

 

5.00

 

December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common equity tier 1 to risk-weighted

   assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

$

2,093,548

 

 

 

9.99

%

 

$

1,074,382

 

 

 

5.125

%

 

$

1,467,448

 

 

 

7.00

%

 

N/A

 

 

N/A

 

Bank

 

 

2,405,095

 

 

11.48

 

 

 

1,073,635

 

 

 

5.125

 

 

 

1,466,428

 

 

 

7.00

 

 

$

1,361,684

 

 

 

6.50

%

Tier 1 capital to risk-weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

2,093,548

 

 

 

9.99

 

 

 

1,388,835

 

 

 

6.625

 

 

 

1,781,902

 

 

 

8.50

 

 

N/A

 

 

N/A

 

Bank

 

 

2,405,095

 

 

 

11.48

 

 

 

1,387,870

 

 

 

6.625

 

 

 

1,780,663

 

 

 

8.50

 

 

 

1,675,918

 

 

 

8.00

 

Total capital to risk-weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

2,513,089

 

 

 

11.99

 

 

 

1,808,106

 

 

 

8.625

 

 

 

2,201,173

 

 

 

10.50

 

 

N/A

 

 

N/A

 

Bank

 

 

2,481,636

 

 

 

11.85

 

 

 

1,806,849

 

 

 

8.625

 

 

 

2,199,643

 

 

 

10.50

 

 

 

2,094,898

 

 

 

10.00

 

Tier 1 leverage to average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company

 

 

2,093,548

 

 

 

11.99

 

 

 

698,438

 

 

 

4.00

 

 

 

698,438

 

 

 

4.00

 

 

N/A

 

 

N/A

 

Bank

 

 

2,405,095

 

 

 

13.77

 

 

 

698,597

 

 

 

4.00

 

 

 

698,597

 

 

 

4.00

 

 

 

873,246

 

 

 

5.00

 

 

At March 31, 2017 and December 31, 2016, capital levels at both the Company and the Bank exceed all minimum capital requirements under the Basel III Rules on a fully phased-in basis.

Liquidity

General. Liquidity represents an institution’s ability to provide funds to satisfy demands from depositors, borrowers and other creditors by either converting assets into cash or accessing new or existing sources of incremental funds. Liquidity risk arises from the possibility we may be unable to satisfy current or future funding requirements and needs.  ALCO has primary responsibility for oversight of our liquidity, funds management, asset/liability (interest rate risk) position and capital.

The objective of managing liquidity risk is to ensure the cash flow requirements resulting from depositor, borrower and other creditor demands are met, as well as operating cash needs of the Company, and the cost of funding such requirements and needs is reasonable. We maintain an asset/liability and interest rate risk policy and a liquidity and funds management policy, including a contingency funding plan that, among other things, include policies and procedures for managing liquidity risk. Generally we rely on deposits, repayments of loans and leases, and repayments of our investment securities as our primary sources of funds. Our principal deposit sources include consumer, commercial and public funds customers in our markets. We have used these funds, together with

60


wholesale deposit sources such as brokered deposits, along with FHLB advances, federal funds purchased and other sources of short-term borrowings, to make loans and leases, acquire investment securities and other assets and to fund continuing operations.

Deposit levels may be affected by a number of factors including rates paid by competitors, general interest rate levels, returns available to customers on alternative investments, general economic and market conditions and other factors. Loan and lease repayments are generally a relatively stable source of funds but are subject to the borrowers’ and lessees’ ability to repay the loans and leases, which can be adversely affected by a number of factors including changes in general economic conditions, adverse trends or events affecting business industry groups or specific businesses, declines in real estate values or markets, business closings or lay-offs, inclement weather, natural disasters and other factors. Furthermore, loans and leases generally are not readily convertible to cash. Accordingly, we may be required from time to time to rely on secondary sources of liquidity to meet growth in loans and leases and deposit withdrawal demands or otherwise fund operations. Such secondary sources include wholesale deposit sources, FHLB advances, secured and unsecured federal funds lines of credit from correspondent banks, FRB borrowing programs and/or accessing the capital markets.

At March 31, 2017, we had $11.26 billion in unfunded balances on loans already closed, the vast majority of which is attributable to construction loans for which construction has commenced. In most cases the borrower’s equity and all other required subordinated elements of the capital structure must be fully funded before we advance funds. Typically we are the last to advance funds and the first to be repaid. In many cases we do not advance funds on loans for many months after closing because the borrower’s equity and other funding sources must fund first. This conservative practice for handling construction loans has led to the large unfunded balance of closed loans. As a result, we maintain a detailed 36-month forward funding forecast projecting all loan fundings and loan pay downs and pay offs. Our ability to project monthly net portfolio growth with a substantial degree of accuracy is an important part of our liquidity management process.

At March 31, 2017, we had substantial unused borrowing availability. This availability was primarily comprised of the following four options: (1) $4.63 billion of available blanket borrowing capacity with the FHLB, (2) $738 million of investment securities available to pledge for federal funds or other borrowings, (3) $230 million of available unsecured federal funds borrowing lines and (4) up to $155 million of available borrowing capacity from borrowing programs of the FRB.  

We anticipate we will continue to rely primarily on deposits, repayments of loans and leases and cash flows from our investment securities portfolio to provide liquidity, as well as other funding sources as appropriate. Additionally, where necessary, the sources of borrowed funds described above will be used to augment our primary funding sources.

Sources and Uses of Funds. Operating activities provided net cash of $142 million in the first quarter of 2017 and $45 million in the first quarter of 2016.  Net cash used or provided by operating activities is comprised primarily of net income, adjusted for non-cash items and for changes in various operating assets and liabilities. The increase in cash provided by operating activities during the first quarter of 2017 compared to the first quarter of 2016 is due, in part, to the increase in net income.

Investing activities used net cash of $215 million in the first quarter of 2017 and $994 million in the first quarter of 2016.  The decrease in net cash used by investing activities was primarily the result of the lower growth rate of our non-purchased loans and leases during the first quarter of 2017 compared to the same period in 2016 and the increase in net payments received on our purchased loan portfolio.

Financing activities provided $135 million in the first quarter of 2017 and $1.48 billion in the first quarter of 2016. The decrease in cash provided by financing activities is primarily the result of a lower growth rate of deposits needed to fund growth of interest earning assets during the first quarter of 2017 compared to the first quarter of 2016.

Off-Balance Sheet Commitments. We are party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments primarily include commitments to extend credit (most of which are in the form of unfunded balances on loans already closed) and standby letters of credit. See Note 7 to the Consolidated Financial Statements for more information about our outstanding guarantees and commitments as of March 31, 2017.

Growth and Expansion

De Novo Growth. In January 2017, we consolidated our New York, New York RESG loan production office in with our retail banking office in New York, New York, and in February 2017, we opened a loan production office in Atlanta, Georgia for our mortgage lending team.  We also expect to open a retail banking office in McKinney, Texas in 2017, and we expect to replace leased facilities with Bank-owned facilities in Miami Beach, Florida and Harrisburg, North Carolina in 2017.

We intend to continue our growth and de novo branching strategy in the future years through the opening of additional retail banking and loan production offices. Opening new offices is subject to local banking market conditions, availability of suitable sites, hiring qualified personnel, obtaining regulatory and other approvals and many other conditions and contingencies that we cannot

61


predict with certainty. We may increase or decrease our expected number of new office openings as a result of a variety of factors including our financial results, changes in economic or competitive conditions, strategic opportunities or other factors.

During the first quarter of 2017, we spent approximately $7.5 million on capital expenditures for premises and equipment. Our capital expenditures for the full year 2017 are expected to be in the range of $35 million to $50 million, including progress payments on construction projects expected to be completed in future periods, furniture and equipment costs and acquisition of sites for future development. Actual expenditures may vary significantly from those expected, depending on the number and cost of additional offices acquired or constructed and sites acquired for future development, progress or delays encountered on ongoing and new construction projects, delays in or inability to obtain required approvals, potential premises and equipment expenditures associated with acquisitions, if any, and other factors.

Future Growth Strategy. We expect to continue growing through both our de novo branching strategy and traditional acquisitions. With respect to our de novo branching strategy, future de novo branches are expected to be focused in states where we currently have banking offices and in larger markets and MSAs across the U.S. where we currently do not have retail banking offices and believe we can generate significant growth from one or two strategically located offices in each such market. Future RESG loan production offices are expected to be focused in strategically important markets (most likely offices in Seattle, Washington, D.C., Boston and Chicago). With respect to acquisitions, we are seeking acquisitions that are either immediately accretive to book value, tangible book value, and diluted earnings per share, or strategic to our business, or both.

RECENTLY ISSUED ACCOUNTING STANDARDS

See Note 14 to the Consolidated Financial Statements for a discussion of certain recently issued and recently adopted accounting pronouncements.

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

Interest rate risk results from timing differences in the repricing of assets and liabilities or from changes in relationships between interest rate indexes. Our interest rate risk management is the responsibility of ALCO.

We regularly review our exposure to changes in interest rates. Among the factors considered are changes in the mix of interest earning assets and interest bearing liabilities, interest rate spreads and repricing periods. Typically, ALCO reviews on at least a quarterly basis our relative ratio of rate sensitive assets (“RSA”) to rate sensitive liabilities (“RSL”) and the related cumulative gap for different time periods. However, the primary tool used by ALCO to analyze our interest rate risk and interest rate sensitivity is an earnings simulation model.

This earnings simulation modeling process projects a baseline net interest income (assuming no changes in interest rate levels) and estimates changes to that baseline net interest income resulting from changes in interest rate levels. We rely primarily on the results of this model in evaluating our interest rate risk. This model incorporates a number of additional factors including: (1) the expected exercise of call features on various assets and liabilities, (2) the expected rates at which various RSA and RSL will reprice, (3) the expected growth in various interest earning assets and interest bearing liabilities and the expected interest rates on new assets and liabilities, (4) the expected relative movements in different interest rate indexes which are used as the basis for pricing or repricing various assets and liabilities, (5) existing and expected contractual cap and floor rates on various assets and liabilities, (6) expected changes in administered rates on interest bearing transaction, savings, money market and time deposit accounts and the expected impact of competition on the pricing or repricing of such accounts, (7) the timing and amount of cash flows expected to be received on purchased loans, (8) the need for additional capital and/or debt to support continued growth and (9) other relevant factors. Inclusion of these factors in the model is intended to more accurately project our expected changes in net interest income resulting from interest rate changes. We typically model our change in net interest income assuming interest rates go up 100 bps, up 200 bps, up 300 bps, up 400 bps, up 500 bps, down 100 bps, down 200 bps, down 300 bps, down 400 bps and down 500 bps. Based on current conditions, we believe that modeling our change in net interest income assuming interest rates go down 100 bps, down 200 bps, down 300 bps, down 400 bps and down 500 bps is not meaningful. For purposes of this model, we have assumed that the change in interest rates phases in over a 12-month period. While we believe this model provides a reasonably accurate projection of our interest rate risk, the model includes a number of assumptions and predictions which may or may not be correct and may impact the model results. These assumptions and predictions include inputs to compute baseline net interest income, growth rates, expected changes in administered rates on interest bearing deposit accounts, competition and a variety of other factors that are difficult to accurately predict. Accordingly, there can be no assurance the earnings simulation model will accurately reflect future results.

62


The following table presents the earnings simulation model’s projected impact of a change in interest rates on our projected baseline net interest income for the 12-month period commencing April 1, 2017. This change in interest rates assumes parallel shifts in the yield curve and does not take into account changes in the slope of the yield curve or the impact of any possible future acquisitions.

 

Shift in Interest Rates (in bps)

 

% Change in

Projected Baseline

Net Interest Income

 

+500

 

 

  18.2%

 

+400

 

14.6

 

+300

 

 

10.9

 

+200

 

 

  7.2

 

+100

 

 

  3.5

 

-100

 

Not meaningful

 

-200

 

Not meaningful

 

-300

 

Not meaningful

 

-400

 

Not meaningful

 

-500

 

Not meaningful

 

 

In the event of a shift in interest rates, management may take certain actions intended to mitigate the negative impact to net interest income or to maximize the positive impact to net interest income. These actions may include, but are not limited to, restructuring of interest earning assets and interest bearing liabilities, seeking alternative funding sources or investment opportunities and modifying the pricing or terms of loans, leases and deposits.

 

Item 4.

Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures.

 

As of the end of the period covered by this report, our management carried out an evaluation, under the supervision and with the participation of the Company’s Chairman and Chief Executive Officer (principal executive officer) and its Chief Financial Officer and Chief Accounting Officer (principal financial officer), of the effectiveness of the design and operation of our disclosure controls and procedures as defined in SEC Rule 13a-15(e) under the Exchange Act.  Disclosure controls and procedures are controls and other procedures designed to ensure that the information required to be disclosed in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our principal executive and principal financial officers, as appropriate, to allow for timely decisions regarding required disclosure.  Based on that evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were effective.

(b) Changes in Internal Control over Financial Reporting.

Our management, including our Chairman and Chief Executive Officer and our Chief Financial Officer and Chief Accounting Officer, has evaluated any changes in our internal control over financial reporting that occurred during the quarterly period covered by this report and has concluded that there were no changes during the quarterly period covered by this report that have materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

 

63


PART II. OTHER INFORMATION

Item 1.

Legal Proceedings

On December 19, 2011, the Company and Bank were named as defendants in a purported class action lawsuit filed in the Circuit Court of Lonoke County, Arkansas, Division III, styled Robert Walker, Ann B. Hines and Judith Belk vs. Bank of the Ozarks, Inc. and Bank of the Ozarks. On December 20, 2012, the Bank was named as a defendant in a purported class action lawsuit filed in the Circuit Court of Pulaski County, Arkansas, Ninth Division, styled Audrey Muzingo v. Bank of the Ozarks. Subsequently, counsel for the plaintiffs in the Walker case and counsel for the plaintiff in the Muzingo case have reached an agreement whereby Ms. Muzingo is now considered a member of the class in the Walker case.  The complaint challenges the manner in which overdraft fees were charged and the policies related to the posting order of payments.  In addition, the complaint alleges violations of the Arkansas Deceptive Trade Practices Act.  The complaint seeks to have the case certified by the court as a class action for all Bank account holders located in the State of Arkansas similarly situated, and seeks (1) a declaratory judgment as to the wrongful nature of the Bank’s overdraft fee policies, (2) restitution of overdraft fees paid by the plaintiffs and the putative class as a result of the actions cited in the complaint, (3) disgorgement of profits as a result of the alleged wrongful actions, (4) unspecified compensatory and statutory or punitive damages, and (5) pre-judgment interest, costs, and plaintiffs’ attorneys’ fees.  The Company and the Bank filed a motion to dismiss and to compel arbitration pursuant to the terms of the consumer deposit account agreement, which was denied by the trial court.  The Company and the Bank appealed the trial court’s ruling to the Arkansas Supreme Court on an interlocutory basis.  The Arkansas Supreme Court recently affirmed the trial courts’ decision to deny the Company and Bank’s motion to compel arbitration, finding that there was no mutual agreement or obligation to arbitrate under the terms of the subject deposit account agreement.  The parties are now engaged in pre-trial discovery and have agreed to participate in non-binding mediation regarding the plaintiff’s claims.  

 

              Although there are significant uncertainties in any purported class action litigation, the Company and the Bank believe that the Plaintiffs’ claims are subject to meritorious defenses and intend to defend against these claims. 

 

The Company and/or the Bank are parties to various other legal proceedings, as both plaintiff and defendant, arising in the ordinary course of business, including claims of lender liability, broken promises, and other similar lending-related claims.  While the ultimate resolution of the various claims and proceedings described above cannot be determined at this time, management of the Company believes that such claims and proceedings, individually or in the aggregate, will not have a material adverse effect on the future results of operations, financial condition, or liquidity of the Company.

Item 1A.

Risk Factors

There are no material changes from the risk factors set forth under Part 1, Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

We had no unregistered sales of equity securities and did not purchase any shares of our common stock during the period covered by this report.

Item 3.

Defaults Upon Senior Securities

Not Applicable.

Item 4.

Mine Safety Disclosures

Not Applicable.

Item 5.

Other Information

None.

Item 6.

Exhibits

Reference is made to the Exhibit Index set forth immediately following the signature page of this report.

 

 

64


SIGNATURE

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

Bank of the Ozarks, Inc.

 

 

 

DATE:  May 5, 2017

 

/s/ Greg McKinney

 

 

Greg McKinney

 

 

Chief Financial Officer and

 

 

Chief Accounting Officer

 

 

(Principal Financial Officer and Authorized Officer)

 

65


Bank of the Ozarks, Inc.

Exhibit Index

Exhibit
Number

  

 

2.1

  

Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, Summit Bancorp, Inc. and Summit Bank, dated as of January 30, 2014 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on January 30, 2014, and incorporated herein by this reference).

 

2.2

  

 

Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, Intervest Bancshares Corporation and Intervest National Bank, dated as of July 31, 2014 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on July 31, 2014, and incorporated herein by this reference).

 

2.3

  

 

Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, Community & Southern Holdings, Inc. and Community & Southern Bank, dated as of October 19, 2015 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on October 19, 2015, and incorporated herein by this reference).

 

2.4

  

 

Agreement and Plan of Merger among Bank of the Ozarks, Inc., Bank of the Ozarks, C1 Financial, Inc. and C1 Bank, dated as of November 9, 2015 (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on November 10, 2015, and incorporated herein by this reference).

 

2.5

 

 

Agreement and Plan of Merger, dated April 10, 2017, by and between Bank of the Ozarks, Inc. and Bank of the Ozarks (previously filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Commission on April 11, 2017 and incorporated herein by reference).

 

3.1

  

 

Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc., dated May 22, 1997 (previously filed as Exhibit 3.1 to the Company’s Registration Statement on Form S-1 filed with the Commission on May 22, 1997, as amended, Commission File No. 333-27641, and incorporated herein by this reference).

 

3.2

  

 

Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated December 9, 2003 (previously filed as Exhibit 3.2 to the Company’s Annual Report on Form 10-K filed with the Commission on March 12, 2004 for the year ended December 31, 2003, and incorporated herein by this reference).

 

3.3

  

 

Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated December 10, 2008 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on December 10, 2008, and incorporated herein by this reference).

 

3.4

  

 

Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc. dated May 19, 2014 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 20, 2014, and incorporated herein by this reference).

 

3.5

  

 

Articles of Amendment to the Amended and Restated Articles of Incorporation of Bank of the Ozarks, Inc., dated May 16, 2016 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 17, 2016 and incorporated herein by reference).

 

3.6

  

 

Amended and Restated Bylaws of Bank of the Ozarks, Inc., dated November 18, 2014 (previously filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on November 21, 2014, and incorporated herein by this reference).

 

4.1

  

 

Instruments defining the rights of security holders, including indentures.  The Registrant hereby agrees to furnish to the Commission upon request copies of instruments defining the rights of holders of long-term debt of the Registrant and its consolidated subsidiaries; no issuance of debt exceeds ten percent of the assets of the Registrant and its subsidiaries on a consolidated basis.

 

10.1*

 

 

Bank of the Ozarks, Inc. 2017 Stock-Based Performance Award Plan (previously filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on January 19, 2017 and incorporated herein by reference).

 

10.2*

 

 

Bank of the Ozarks, Inc. 2017 Cash-Based Performance Plan (previously filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Commission on January 19, 2017 and incorporated herein by reference).

 

11.1

  

 

Earnings Per Share Computation (included in Note 4 to the Consolidated Financial Statements).

 

12.1

  

 

Computation of Ratios of Earnings to Fixed Charges, filed herewith.

 

31.1

  

 

Certification of Chairman and Chief Executive Officer, pursuant to Section 302 of the Sarbanes Oxley Act of 2002, filed herewith.

 

31.2

  

 

Certification of Chief Financial Officer and Chief Accounting Officer, pursuant to Section 302 of the Sarbanes Oxley Act of 2002, filed herewith.

 

32.1

  

 

Certification of Chairman and Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, furnished herewith.

 

32.2

  

 

Certification of Chief Financial Officer and Chief Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, furnished herewith.

 

101.INS

 

 

XBRL Instance Document

66


 

101.SCH

 

 

XBRL Taxonomy Extension Schema

 

101.CAL

 

 

XBRL Taxonomy Extension Calculation Linkbase

 

101.DEF

 

 

XBRL Taxonomy Definition Linkbase

 

101.LAB

 

 

XBRL Extension Label Linkbase

 

101.PRE

 

 

XBRL Taxonomy Extension Presentation Linkbase

 

*Management contract or a compensatory plan or arrangement.

______________________

 

 

67