UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM10-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, 20182019

or

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

For the transition period fromto

Commission file number001-36895

 

FRANKLIN FINANCIAL NETWORK, INC.

(Exact name of registrant as specified in its charter)

 

Tennessee

Tennessee

20-8839445

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

722 Columbia Avenue

Franklin, Tennessee

37064

(Address of principal executive offices)

(Zip Code)

615-236-2265

(Registrant’s telephone number, including area code)

N/A

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

 

Indicate by check mark whether the registrant: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 RegulationS-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes      No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, anon-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule12b-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 Rule12b-2 of the Exchange Act).    Yes      No  

Securities registered pursuant to Section 12(b) of the Act.

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, no par value

FSB

New York Stock Exchange

The number of shares outstanding of the registrant’s common stock, no par value per share, as of April 30, 2018,May 3, 2019, was 14,373,890.14,729,001.

 

 

 


TABLE OF CONTENTS

 

PART I FINANCIAL INFORMATION

Cautionary Note Regarding Forward-Looking Statements

1

Item 1. Consolidated Financial Statements (unaudited)

2

Consolidated Balance Sheets

2

Consolidated Statements of Income

3

Consolidated Statements of Comprehensive Income

4

Consolidated Statement of Changes in Shareholders’ Equity

5

Consolidated Statements of Cash Flows

6

Notes to Consolidated Financial Statements

7

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

27

30

Item  3. Quantitative and Qualitative Disclosures About Market Risk

41

47

Item  4. Controls and Procedures

42

47

PART II OTHER INFORMATION

Item 1. Legal Proceedings

42

48

Item 1A. Risk Factors

42

48

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

43

48

Item 3. Defaults Upon Senior Securities

43

48

Item 4. Mine Safety Disclosures

43

48

Item 5. Other Information

43

48

Item 6. Exhibits

43

49

SIGNATURES



CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form10-Q contains “forward-looking statements” as defined under U.S. federal securities laws. These statements reflect management’s current knowledge, assumptions, beliefs, estimates, and expectations and express management’s current views of future performance, results, and trends and may be identified by their use of terms such as “may,” “likely,” “would,” “could,”

“should, “should,” “will,” “expect,” “anticipate,” “predict,” “project,” “potential,” “continue,” “contemplate,” “seek,” “assume,” “believe,” “intend,” “plan,” “forecast,” “goal,” and “estimate,” and other similar terms. Forward-looking statements are subject to a number of risks and uncertainties that could cause our actual results to differ materially from those described in the forward-looking statements. Readers should not place undue reliance on forward-looking statements. Such statements are made as of the date of this Quarterly Report on Form10-Q, and we undertake no obligation to update such statements after this date.date, unless otherwise required by law.

Risks and uncertainties that could cause our actual results to differ materially from those described in forward-looking statements include those discussed in our filings with the Securities and Exchange Commission (“SEC”), including those described in Item 1A of Part I of our Annual Report on Form10-K for the year ended December 31, 2017, filed with the SEC on March 16, 2018.


PART I FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL INFORMATIONSTATEMENTS

ITEM 1.CONSOLIDATED FINANCIAL STATEMENTS

FRANKLIN FINANCIAL NETWORK, INC.

CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands, except share and per share data)

 

  March 31,
2018
 December 31,
2017
 

 

March 31,

2019

 

 

December 31,

2018

 

  (Unaudited)   

 

(Unaudited)

 

 

 

 

 

ASSETS

   

 

 

 

 

 

 

 

 

Cash and due from financial institutions

  $246,164  $251,543 

 

$

300,113

 

 

$

280,212

 

Certificates of deposit at other financial institutions

   2,855  2,855 

 

 

3,595

 

 

 

3,594

 

Securities available for sale

   1,186,420  999,881 

 

 

799,301

 

 

 

1,030,668

 

Securities held to maturity (fair value 2018—$210,888 and 2017—$217,608)

   213,381  214,856 

Securities held to maturity (fair value 2019—$118,866 and 2018—$118,955)

 

 

118,831

 

 

 

121,617

 

Loans held for sale, at fair value

   12,871  12,024 

 

 

21,730

 

 

 

11,103

 

Loans

   2,310,018  2,256,608 

Loans held for investment

 

 

2,807,377

 

 

 

2,665,399

 

Allowance for loan losses

   (21,738 (21,247

 

 

(27,857

)

 

 

(23,451

)

  

 

  

 

 

Net loans

   2,288,280  2,235,361 

 

 

2,779,520

 

 

 

2,641,948

 

  

 

  

 

 

Restricted equity securities, at cost

   19,606  18,492 

 

 

22,803

 

 

 

21,831

 

Premises and equipment, net

   10,941  11,281 

 

 

12,682

 

 

 

12,371

 

Accrued interest receivable

   12,937  11,947 

 

 

14,232

 

 

 

13,337

 

Bank owned life insurance

   49,450  49,085 

 

 

55,614

 

 

 

55,239

 

Deferred tax asset

   13,807  10,007 

 

 

12,208

 

 

 

13,189

 

Foreclosed assets

   1,503  1,503 

Servicing rights, net

   3,602  3,620 

 

 

3,366

 

 

 

3,403

 

Goodwill

   9,124  9,124 

 

 

18,176

 

 

 

18,176

 

Core deposit intangible, net

   903  1,007 

 

 

807

 

 

 

952

 

Other assets

   11,819  10,940 

 

 

75,458

 

 

 

21,799

 

  

 

  

 

 

Total assets

  $4,083,663  $3,843,526 

 

$

4,238,436

 

 

$

4,249,439

 

  

 

  

 

 

LIABILITIES AND EQUITY

   

 

 

 

 

 

 

 

 

Deposits

   

 

 

 

 

 

 

 

 

Non-interest bearing

  $298,503  $272,172 

 

$

304,937

 

 

$

290,580

 

Interest bearing

   3,056,650  2,895,056 

 

 

3,010,906

 

 

 

3,141,227

 

  

 

  

 

 

Total deposits

   3,355,153  3,167,228 

 

 

3,315,843

 

 

 

3,431,807

 

Federal Home Loan Bank advances

   317,000  272,000 

 

 

416,500

 

 

 

368,500

 

Federal funds purchased and repurchase agreements

   36,071  31,004 

Subordinated notes, net

   58,559  58,515 

 

 

58,738

 

 

 

58,693

 

Accrued interest payable

   2,775  2,769 

 

 

5,041

 

 

 

4,700

 

Other liabilities

   9,240  7,357 

 

 

58,800

 

 

 

12,906

 

  

 

  

 

 

Total liabilities

   3,778,798  3,538,873 

 

 

3,854,922

 

 

 

3,876,606

 

Equity

   

 

 

 

 

 

 

 

 

Preferred stock, no par value: 1,000,000 shares authorized; no shares outstanding at March 31, 2018 and December 31, 2017

   —     —   

Common stock, no par value: 30,000,000 and 30,000,000 shares authorized at March 31, 2018 and December 31, 2017 , respectively; 13,258,142 and 13,237,128 issued at March 31, 2018 and December 31, 2017 , respectively

   223,594  222,665 

Preferred stock, no par value: 1,000,000 shares authorized; no shares

outstanding at March 31, 2019 and December 31, 2018

 

 

 

 

 

 

Common stock, no par value: 30,000,000 authorized; 14,574,339 and 14,538,085

issued and outstanding at March 31, 2019, and December 31, 2018, respectively

 

 

266,758

 

 

 

264,905

 

Retained earnings

   98,723  88,671 

 

 

123,250

 

 

 

123,176

 

Accumulated other comprehensive loss

   (17,555 (6,786

 

 

(6,587

)

 

 

(15,341

)

  

 

  

 

 

Total shareholders’ equity

   304,762  304,550 

 

 

383,421

 

 

 

372,740

 

Noncontrolling interest in consolidated subsidiary

   103  103 
  

 

  

 

 

Non-controlling interest in consolidated subsidiary

 

 

93

 

 

 

93

 

Total equity

   304,865  304,653 

 

 

383,514

 

 

 

372,833

 

  

 

  

 

 

Total liabilities and equity

  $4,083,663  $3,843,526 

 

$

4,238,436

 

 

$

4,249,439

 

  

 

  

 

 

See accompanying notes to consolidated financial statements.


FRANKLIN FINANCIAL NETWORK, INC.

CONSOLIDATED STATEMENTS OF INCOME

(Dollar amounts in thousands, except share and per share data)

(Unaudited)

 

  

Three Months Ended

March 31,

 

 

Three Months Ended

March 31,

 

  2018   2017 

 

2019

 

 

2018

 

Interest income and dividends

    

 

 

 

 

 

 

 

 

Loans, including fees

  $28,793   $22,560 

 

$

38,338

 

 

$

28,793

 

Securities:

    

 

 

 

 

 

 

 

 

Taxable

   6,111    5,617 

 

 

6,394

 

 

 

6,111

 

Tax-Exempt

   1,915    2,020 

 

 

1,470

 

 

 

1,915

 

Dividends on restricted equity securities

   274    181 

 

 

334

 

 

 

274

 

Federal funds sold and other

   954    163 

 

 

987

 

 

 

954

 

  

 

   

 

 

Total interest income

   38,047    30,541 

 

 

47,523

 

 

 

38,047

 

  

 

   

 

 

Interest expense

    

 

 

 

 

 

 

 

 

Deposits

   10,643    5,246 

 

 

16,990

 

 

 

10,643

 

Federal funds purchased and repurchase agreements

 

 

72

 

 

 

96

 

Federal Home Loan Bank advances

   1,110    508 

 

 

1,959

 

 

 

1,110

 

Federal funds purchased and repurchase agreements

   96    70 

Subordinated notes and other borrowings

   1,082    1,074 

 

 

1,082

 

 

 

1,082

 

  

 

   

 

 

Total interest expense

   12,931    6,898 

 

 

20,103

 

 

 

12,931

 

  

 

   

 

 

Net interest income

   25,116    23,643 

 

 

27,420

 

 

 

25,116

 

Provision for loan losses

   573    1,855 

 

 

5,055

 

 

 

573

 

  

 

   

 

 

Net interest income after provision for loan losses

   24,543    21,788 

 

 

22,365

 

 

 

24,543

 

  

 

   

 

 

Noninterest income

    

 

 

 

 

 

 

 

 

Service charges on deposit accounts

   42    30 

 

 

74

 

 

 

42

 

Other service charges and fees

   751    752 

 

 

757

 

 

 

751

 

Net gains on sale of loans

   1,439    2,334 

Mortgage banking revenue

 

 

1,672

 

 

 

1,549

 

Wealth management

   704    593 

 

 

627

 

 

 

704

 

Loan servicing fees, net

   119    107 

Net (loss) gain on sale of foreclosed assets

   3    3 

Gain on sale or call of securities

 

 

149

 

 

 

 

Net (loss) gain on sale of loans

 

 

(217

)

 

 

9

 

Net gain on sale of foreclosed assets

 

 

4

 

 

 

3

 

Other

   398    189 

 

 

420

 

 

 

398

 

  

 

   

 

 

Total noninterest income

   3,456    4,008 

 

 

3,486

 

 

 

3,456

 

  

 

   

 

 

Noninterest expense

    

 

 

 

 

 

 

 

 

Salaries and employee benefits

   9,188    8,033 

 

 

14,743

 

 

 

9,188

 

Occupancy and equipment

   2,594    2,095 

 

 

3,113

 

 

 

2,594

 

FDIC assessment expense

   660    760 

 

 

990

 

 

 

660

 

Marketing

   280    267 

 

 

319

 

 

 

280

 

Professional fees

   869    1,035 

 

 

923

 

 

 

869

 

Amortization of core deposit intangible

   104    127 

 

 

145

 

 

 

104

 

Other

   1,793    1,959 

 

 

2,383

 

 

 

1,793

 

  

 

   

 

 

Total noninterest expense

   15,488    14,276 

 

 

22,616

 

 

 

15,488

 

  

 

   

 

 

Income before income tax expense

   12,511    11,520 

 

 

3,235

 

 

 

12,511

 

Income tax expense

   2,459    3,586 

 

 

334

 

 

 

2,459

 

  

 

   

 

 

Net income

   10,052    7,934 

 

 

2,901

 

 

 

10,052

 

  

 

   

 

 

Earnings attributable to noncontrolling interest

 

 

 

 

 

 

Net income available to common shareholders

  $10,052   $7,934 

 

$

2,901

 

 

$

10,052

 

  

 

   

 

 

Earnings per share:

    

 

 

 

 

 

 

 

 

Basic

  $0.76   $0.61 

 

$

0.20

 

 

$

0.76

 

Diluted

   0.73    0.58 

 

 

0.19

 

 

 

0.73

 

Dividend per share

 

$

0.04

 

 

$

 

See accompanying notes to consolidated financial statements.


FRANKLIN FINANCIAL NETWORK, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Dollar amounts in thousands, except share and per share data)

(Unaudited)

 

   

Three Months Ended

March 31,

 
   2018  2017 

Net income

  $10,052  $7,934 

Other comprehensive loss, net of tax:

   

Unrealized gains on securities:

   

Unrealized holding loss arising during the period

   (14,577  (641

Reclassification adjustment for gains included in net income

   —     —   
  

 

 

  

 

 

 

Net unrealized losses

   (14,577  (641

Tax effect

   3,808   251 
  

 

 

  

 

 

 

Total other comprehensive loss

   (10,769  (390
  

 

 

  

 

 

 

Comprehensive income (loss)

  $(717 $7,544 
  

 

 

  

 

 

 

 

 

Three Months Ended

March 31,

 

 

 

2019

 

 

2018

 

Net income

 

$

2,901

 

 

$

10,052

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

Unrealized gains (losses) on securities:

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

13,111

 

 

 

(14,577

)

Reclassification adjustment for gains included in net income

 

 

(149

)

 

 

 

Net unrealized gains (losses)

 

 

12,962

 

 

 

(14,577

)

Tax effect, includes $58 and $0, respectively, income tax (benefit)
expense from sales of securities

 

 

(4,208

)

 

 

3,808

 

Total other comprehensive income (loss)

 

 

8,754

 

 

 

(10,769

)

Comprehensive income (loss)

 

$

11,655

 

 

$

(717

)

See accompanying notes to consolidated financial statements.


FRANKLIN FINANCIAL NETWORK, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

Three Months Ended March 31, 20182019 and 2017March 31, 2018

(Dollar amounts in thousands, except share and per share data)

(Unaudited)

 

   Preferred   Common Stock  Retained   

Accumulated

Other

Comprehensive

  Noncontrolling   Total 
  Stock   Shares  Amount  Earnings   Income (Loss)  Interest   Equity 

Balance at December 31, 2016

  $—      13,036,954  $218,354  $59,386   $(7,482  103   $270,361 

Exercise of common stock options

   —      20,268   177   —      —     —      177 

Exercise of common stock warrants

   —      11,011   132   —      —     —      132 

Stock based compensation expense, net of restricted share forfeitures

   —      (180  447   —      —     —      447 

Stock issued in conjunction with 401(k) employer match, net of distributions

   —      (3,943  (151  —      —     —      (151

Net income

   —      —     —     7,934    —     —      7,934 

Other comprehensive loss

   —      —     —     —      (390  —      (390
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Balance at March 31, 2017

  $—      13,064,110  $218,959  $67,320   $(7,872  103   $278,510 
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Balance at December 31, 2017

  $—      13,237,128  $222,665  $88,671   $(6,786  103   $304,653 

Exercise of common stock options

   —      21,348   220   —      —     —      220 

Stock based compensation expense, net of restricted share forfeitures

   —      (334  759   —      —     —      759 

Stock issued in conjunction with 401(k) employer match, net of distributions

   —      —     (50  —      —     —      (50

Net income

   —      —     —     10,052    —     —      10,052 

Other comprehensive loss

   —      —     —     —      (10,769  —      (10,769
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

Balance at March 31, 2018

  $—      13,258,142  $223,594  $98,723   $(17,555  103   $304,865 
  

 

 

   

 

 

  

 

 

  

 

 

   

 

 

  

 

 

   

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Preferred

 

 

Common Stock

 

 

Retained

 

 

Accumulated

Other

Comprehensive

 

 

Noncontrolling

 

 

Total

 

 

 

Stock

 

 

Shares

 

 

Amount

 

 

Earnings

 

 

Loss

 

 

Interest

 

 

Equity

 

Balance at January 1, 2018

 

$

 

 

 

13,237,128

 

 

$

222,665

 

 

$

88,671

 

 

$

(6,786

)

 

$

103

 

 

$

304,653

 

Exercise of common stock options, includes net settlement of shares

 

 

 

 

 

21,348

 

 

 

220

 

 

 

 

 

 

 

 

 

 

 

 

220

 

Stock based compensation expense, net of restricted

   share forfeitures

 

 

 

 

 

(334

)

 

 

759

 

 

 

 

 

 

 

 

 

 

 

 

759

 

Stock issued in conjunction with 401(k) employer

   match, net of distributions

 

 

 

 

 

 

 

 

(50

)

 

 

 

 

 

 

 

 

 

 

 

(50

)

Net income

 

 

 

 

 

 

 

 

 

 

 

10,052

 

 

 

 

 

 

 

 

 

10,052

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,769

)

 

 

 

 

 

(10,769

)

Balance at March 31, 2018

 

$

 

 

 

13,258,142

 

 

$

223,594

 

 

$

98,723

 

 

$

(17,555

)

 

$

103

 

 

$

304,865

 

Balance at January 1, 2019

 

$

 

 

 

14,538,085

 

 

$

264,905

 

 

$

123,176

 

 

$

(15,341

)

 

$

93

 

 

$

372,833

 

Exercise of common stock options, includes net settlement of shares

 

 

 

 

 

35,046

 

 

 

524

 

 

 

 

 

 

 

 

 

 

 

 

524

 

Issuance of restricted stock, net of forfeitures

 

 

 

 

 

1,208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock based compensation expense, net of

   share forfeitures

 

 

 

 

 

 

 

 

1,329

 

 

 

 

 

 

 

 

 

 

 

 

1,329

 

Cash dividends - common stock ($0.04 per share)

 

 

 

 

 

 

 

 

 

 

 

(583

)

 

 

 

 

 

 

 

 

(583

)

Adjustment for adoption of ASU 2017-08

   amortization of premiums

 

 

 

 

 

 

 

 

 

 

 

(2,244

)

 

 

 

 

 

 

 

 

(2,244

)

Net income

 

 

 

 

 

 

 

 

 

 

 

2,901

 

 

 

 

 

 

 

 

 

2,901

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,754

 

 

 

 

 

 

8,754

 

Balance at March 31, 2019

 

$

 

 

 

14,574,339

 

 

$

266,758

 

 

$

123,250

 

 

$

(6,587

)

 

$

93

 

 

$

383,514

 

See accompanying notes to consolidated financial statements.


FRANKLIN FINANCIAL NETWORK, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollar amounts in thousands, except share and per share data)

(Unaudited)

 

  

Three Months Ended

March 31,

 

 

Three Months Ended

March 31,

 

  2018 2017 

 

2019

 

 

2018

 

Cash flows from operating activities

   

 

 

 

 

 

 

 

 

Net income

  $10,052  $7,934 

 

$

2,901

 

 

$

10,052

 

Adjustments to reconcile net income to net cash from operating activities

   

 

 

 

 

 

 

 

 

Depreciation and amortization on premises and equipment

   403  368 

 

 

410

 

 

 

403

 

Accretion of purchase accounting adjustments

   (252 (381

 

 

(172

)

 

 

(252

)

Net amortization of securities

   1,904  2,452 

 

 

1,212

 

 

 

1,904

 

Amortization of loan servicing right asset

   214  213 

 

 

225

 

 

 

214

 

Amortization of core deposit intangible

   104  127 

 

 

145

 

 

 

104

 

Amortization of debt issuance costs

   44  44 

 

 

45

 

 

 

44

 

Provision for loan losses

   573  1,855 

 

 

5,055

 

 

 

573

 

Deferred income tax benefit

   10  (561

Deferred income tax (benefit) expense

 

 

(2,115

)

 

 

10

 

Excess tax benefit related to stock compensation

 

 

(130

)

 

 

 

Origination of loans held for sale

   (83,226 (65,213

 

 

(85,008

)

 

 

(83,226

)

Proceeds from sale of loans held for sale

   83,622  78,379 

 

 

75,791

 

 

 

83,622

 

Net gain on sale of loans

   (1,439 (2,334

Net gain on sale of loans held for sale

 

 

(1,598

)

 

 

(1,439

)

Gain on sale of available for sale securities

 

 

(149

)

 

 

 

Income from bank owned life insurance

   (365 (155

 

 

(375

)

 

 

(365

)

Stock-based compensation

   759  447 

 

 

1,329

 

 

 

759

 

Deferred gain on sale of loans

   (4 (58

 

 

(4

)

 

 

(4

)

Deferred gain on sale of foreclosed assets

   (3 (3

 

 

(4

)

 

 

(3

)

Net change in:

   

 

 

 

 

 

 

 

 

Accrued interest receivable and other assets

   (1,871 (1,687

 

 

(12,900

)

 

 

(1,871

)

Accrued interest payable and other liabilities

   1,896  5,944 

 

 

3,080

 

 

 

1,896

 

  

 

  

 

 

Net cash from operating activities

   12,421  27,371 

 

 

(12,262

)

 

 

12,421

 

Cash flows from investing activities

   

 

 

 

 

 

 

 

 

Available for sale securities:

   

Securities available for sale :

 

 

 

 

 

 

 

 

Sales

 

 

259,613

 

 

 

 

Purchases

   (224,712 (363,298

 

 

(80,360

)

 

 

(224,712

)

Maturities, prepayments and calls

   22,129  42,167 

 

 

62,050

 

 

 

22,129

 

Held to maturity securities:

   

Securities held to maturity :

 

 

 

 

 

 

 

 

Purchases

   (1,676 (1,996

 

 

 

 

 

(1,676

)

Maturities, prepayments and calls

   2,714  4,335 

 

 

2,448

 

 

 

2,714

 

Net change in loans

   (53,240 (177,360

 

 

(142,455

)

 

 

(53,240

)

Purchase of restricted equity securities

   (1,114 (3,135

 

 

(972

)

 

 

(1,114

)

Purchases of premises and equipment, net

   (63 (1,048

 

 

(721

)

 

 

(63

)

Increase in certificates of deposits at other financial institutions

   —    (980
  

 

  

 

 

Net cash from investing activities

   (255,962 (501,315

 

 

99,603

 

 

 

(255,962

)

Cash flows from financing activities

   

 

 

 

 

 

 

 

 

Increase in deposits

   187,925  425,394 

Increase (Decrease) in federal funds purchased and repurchase agreements

   5,067  (12,871

(Decrease) increase in deposits

 

 

(115,964

)

 

 

187,925

 

Increase in federal funds purchased and repurchase agreements

 

 

 

 

 

5,067

 

Proceeds from Federal Home Loan Bank advances

   95,000  230,000 

 

 

190,000

 

 

 

95,000

 

Repayment of Federal Home Loan Bank advances

   (50,000 (145,000

 

 

(142,000

)

 

 

(50,000

)

Proceeds from exercise of common stock warrants

   —    132 

Proceeds from exercise of common stock options

   220  177 

 

 

524

 

 

 

220

 

Divestment of common stock issued to 401(k) plan

   (50 (151

 

 

 

 

 

(50

)

  

 

  

 

 

Net cash from financing activities

   238,162  497,681 

 

 

(67,440

)

 

 

238,162

 

  

 

  

 

 

Net change in cash and cash equivalents

   (5,379 23,737 

 

 

19,901

 

 

 

(5,379

)

Cash and cash equivalents at beginning of period

   251,543  90,927 

 

 

280,212

 

 

 

251,543

 

  

 

  

 

 

Cash and cash equivalents at end of period

  $246,164  $114,664 

 

$

300,113

 

 

$

246,164

 

  

 

  

 

 

Supplemental information:

   

 

 

 

 

 

 

 

 

Interest paid

  $12,925  $6,829 

 

$

19,762

 

 

$

12,925

 

Income taxes paid

   525  530 

 

 

1,428

 

 

 

525

 

Non-cash supplemental information:

 

 

 

 

 

 

 

 

Establishment of lease liability and right-of-use asset

 

 

43,723

 

 

 

 

Transfers from securities available for sale to securities held to maturity

 

 

1,206

 

 

 

 

See accompanying notes to consolidated financial statements.


FRANKLIN FINANCIAL NETWORK, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in thousands, except share and per share data)

(Unaudited)

NOTE 1—BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with instructions to Form10-Q and therefore do not include all information and footnotes necessary for a complete presentation of financial position, results of operations, and cash flows in conformity with U.S. generally accepted accounting principles (U.S. GAAP). All adjustments which are, in the opinion of management, necessary for a fair presentation of the results for the periods reported have been included as required by RegulationS-X, Rule10-01. All such adjustments are of a normal recurring nature. It is suggested that these interim consolidated financial statements and notes be read in conjunction with the financial statements and accompanying notes included in the Company’s Annual Report onForm 10-K filed with the SEC on March 16, 2018.19, 2019.

These consolidated financial statements include the accounts of Franklin Financial Network, Inc. (“FFN”), and its wholly-owned subsidiaries, Franklin Synergy Bank (“Franklin Synergy” or the “Bank”) and Franklin Synergy Risk Management, Inc. (collectively, the “Company”). Franklin Synergy Investments of Tennessee, Inc., Franklin Synergy Investments of Nevada, Inc., and Franklin Synergy Preferred Capital, Inc. are direct or indirect subsidiaries of the Bank and are included in these consolidated financial statements. Significant intercompany transactions and accounts are eliminated in consolidation.

Recently Adopted Accounting Pronouncements

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)2014-09,Revenue from Contracts with Customers” (“ASU2014-09”), which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU replaces most existing revenue recognition guidance in GAAP. The new standard was effective for the Company on January 1, 2018. Adoption of ASU2014-09 did not have a material impact on the Company’s consolidated financial statements and related disclosures as the Company’s primary sources of revenues are derived from interest earned on loans, investment securities, and other financial instruments that are not within the scope of ASU2014-09. The Company’s revenue recognition pattern for revenue streams within the scope of ASU2014-09, including but not limited to service charges on deposit accounts and gains/losses on the sale of OREO, did not change significantly from current practice. The standard permits the use of either the full retrospective or modified retrospective transition method. The Company elected to use the modified retrospective transition method which requires application of ASU2014-09 to uncompleted contracts at the date of adoption. The impact on uncompleted contracts at the date of adoption of this Update was not considered material.

The Company has identified the contract with a customer, identified the performance obligations in the contract, determined the transaction price, allocated the transaction price to the performance obligations in the contract, and recognized revenue when (or as) the Company satisfied a performance obligation. Significant revenue has not been recognized in the current reporting period that results from performance obligations satisfied in previous periods. The Company’s primary sources of revenue are derived from interest and dividends earned on loans, investment securities, and other financial instruments that are not impacted by the new standard. The Company has evaluated the nature of its contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income was not necessary. The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying the new standard that significantly affects the determination of the amount and timing of revenue from contracts with customers.

In JanuaryFebruary 2016, the FASB issued ASUNo. 2016-01,Financial Instruments – Overall: Recognition and Measurement of Financial Assets and Financial Liabilities” (“ASU2016-01”). The guidance affects the accounting for equity investments, financial liabilities under the fair value option and the presentation and disclosure requirements of financial instruments. ASU2016-01 was effective for the Company on January 1, 2018 and resulted in the use of an exit price rather than an entrance price to determine the fair value of loans not measured at fair value on anon-recurring basis in the consolidated balance sheets. The Company does not have any equity investments that qualify for consideration under ASU 2016-01. See Note 8, “Fair Value,” for further information regarding the valuation of these loans.

In August 2016, the FASB issued ASU2016-15,Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments.” This Accounting Standards Update addresses2016-02, Leases which requires recognition in the following eight specific cash flow issues: debt prepayment or debt extinguishment costs; settlementstatement ofzero-coupon debt instruments or other debt instruments with coupon interest rates financial position of lease assets and lease liabilities by lessees for those leases classified as operating leases under previous GAAP.

The guidance requires that are insignificant in relationa lessee should recognize lease assets and lease liabilities as compared to the effective interest rate of the borrowing; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims; proceeds from the settlement of corporate-owned life insurance policies (COLIs) (including bank-owned life insurance policies (BOLIs)); distributions received from equity method investees; beneficial interests in securitization transactions;previous GAAP that did not require lease assets and separately identifiable cash flows and application of the predominance principle.lease liabilities to be recognized for operating leases. The amendments in this Updateguidance became effective for the Company on January 1, 2018.2019. In July 2016, the FASB issued Accounting Standards Update 2018-10, Codification Improvements to Topic 842,

Leases which provides technical corrections and improvements to ASU 2016-02. In July 2016, the FASB issued Accounting Standards Update 2018-11, Leases (Topic 842): Targeted Improvements which provides an optional transition method to adopt the new requirements of ASU 2016-02 as of the adoption date with no adjustment to the presentation or disclosure of comparative prior periods included in the financial statements in the period of adoption. The Company elected the optional transition method on January 1, 2019, which will result in presentation of periods prior to adoption under the prior lease guidance of ASC Topic 840. In December 2018, the FASB issued Accounting Standards Update 2018-20, Leases (Topic 842): Narrow-Scope Improvements for Lessors. ASU 2018-20 permits lessors to account for certain taxes as lessee costs, permits lessors to exclude from revenue certain lessor costs paid by lessees directly to third parties, and requires lessors to allocate certain variable payments to lease and non-lease components. See Note 5 Leases for more information.  

In March 2017, the FASB issued ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20), Premium Amortization on Purchased Callable Debt Securities. These amendments shorten the amortization period for certain callable debt securities held at a premium to require such premiums to be amortized to the earliest call date unless applicable guidance related to certain pools of securities is applied to consider estimated prepayments. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. The guidance became effective for the Company on January 1, 2019, and using a modified retrospective transition adoption approach, we recognized a cumulative effect reduction to retain earnings totaling $2,244.

ASU 2018-16, “Derivatives and Hedging (Topic 815) - Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes.” The amendments in this update permit use of the OIS rate based on SOFR as a U.S. benchmark interest rate for hedge accounting purposes under Topic 815 in addition to the interest rates on direct U.S. Treasury obligations, the LIBOR swap rate, the OIS rate based on the Fed Funds Effective Rate and the Securities Industry and Financial Markets Association (SIFMA) Municipal Swap Rate. ASU 2018-16 became effective for us on January 1, 2019 and did not have a significant impact on our financial statements.

In March 2019, the FASB issued ASU No. 2019-01, “Leases: Codification Improvements.” This ASU (1) states that for lessors that are not manufacturers or dealers, the fair value of the underlying asset is its cost, less any volume or trade discounts, as long as there isn’t a significant amount of time between acquisition of the asset and lease commencement; (2) clarifies that lessors in the scope of ASC 942 (such as the Company) must classify principal payments received from sales-type and direct financing leases in investing activities in the statement of cash flows; and (3) clarifies the transition guidance related to certain interim disclosures provided in the year of adoption. To coincide with the adoption of ASU No. 2016-02, the Company elected to early adopt ASU 2019-01 on January 1, 2019. The adoption of this ASU did not have a material impact on the Company’s financial statements.

In January 2017, the FASB issued ASU2017-01,Business Combinations (Topic 805): Clarifying the Definition of a Business,” (“ASU2017-01”) to improve such definition and, as a result, assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or as business combinations. The definition of a business impacts many areas of accounting including acquisitions, disposals, goodwill and consolidation. ASU2017-01 was effective for the Company on January 1, 2018 and is to be applied under a prospective approach. The Company expects the adoption of this new guidance to impact the determination of whether future acquisitions are considered business combinations.

In May 2017, the FASB issued ASU2017-09,Compensation—Stock Compensation (Subtopic 718): Scope of Modification Accounting.” ASU2017-09 clarifies when changes to terms or conditions of a share-based payment award must be accounted for as a modification. Under the new guidance, an entity will not apply modification accounting to a share-based payment award if all of the following are the same immediately before and after the change: (i) the fair value of the award, (ii) the vesting conditions of the award, and (iii) the classification of the award as either an equity or liability instrument. ASU2017-09 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. The guidance requires companies to apply the requirements prospectively to awards modified on or after the adoption date. The adoption of ASU2017-09 did not have a significant impact on the Company’s consolidated financial statements.


Recent Accounting Pronouncements Not Yet Adopted

In February 2016, the FASB issued ASU2016-02 which creates Topic 842, “Leases” and supersedes Topic 840, “Leases.” ASU2016-02 is intended to improve financial reporting about leasing transactions, by increasing transparency and comparability among organizations. Under the new guidance, a lessee will be required to record all leases with lease terms of more than 12 months on their balance sheet as lease liabilities with a correspondingright-of-use asset. ASU2016-02 maintains the dual model for lease accounting, requiring leases to be classified as either operating or finance, with lease classification determined in a manner similar to existing lease guidance. The new guidance will be effective for the Company for fiscal years beginning on or after December 15, 2018. Early adoption is permitted for all entities. At the time this ASU is adopted, the Company will recognize aright-of-use asset, and a lease liability for all leases, which will initially be measured at the present value of lease payments, and a single lease cost calculated so that the costs of the leases are allocated over the terms of the Company’s leases on a generally straight-line basis. Since an asset will be recognized at the time of adoption, the Company’s regulatory capital ratios will be impacted. Management is evaluating the impact ASU2016-02 will have on the Company’s consolidated financial statements.

In June 2016, the FASB issued ASU2016-13,Financial Instruments—Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The ASU requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. Organizations will continue to use judgment to determine which loss estimation method is appropriate for their circumstances. The ASU requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. In addition, the ASU amends the accounting for credit losses onavailable-for-sale debt securities and purchased financial assets with credit deterioration. The ASU is effective for the Company for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019 (i.e., January 1, 2020, for calendar year entities). Early application will be permitted for all organizations for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018.2018; however, the Company does not currently plan to early adopt this ASU. The Company is currently gathering information reviewing possible vendors and has formed a committeeworking to formulatedetermine the methodology to be used. Most importantly, theThe Company is gathering as much data as possible to enable review scenarios and to determine which calculations will produce the most reliable results. The Company is still evaluating the impact of adopting ASU2016-13this new guidance on our financial statements; however an increase in the overall ALLL is not currently known.likely upon adoption to provide for expected credit losses over the life of the loan portfolio.

In January 2017, the FASB issued ASU 2017-04, “2017-04,Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment.” The guidance removes Step 2 of the goodwill impairment test, which requires a hypothetical purchase price allocation. Goodwill impairment will now be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill. All other goodwill impairment guidance will remain largely unchanged.ASU 2017-04 is effective for interim and annual reporting periods beginning after December 15, 2019, applied prospectively. Early adoption is permitted for any impairment tests performed after January 1, 2017. Adoption ofASU 2017-04 is not expected to have a material impact on the Company’s consolidated financial statements.

In March 2017,August 2018, the FASB issued ASU No. 2018-13, 2017-08,Receivables—Nonrefundable Fees and Other Costs (Subtopic310-20): Premium Amortization on Purchased Callable Debt Securities.” This Update shortens the amortization period for the premium on certain purchased callable debt securitiesDisclosure Framework - Changes to the earliest call date. The new guidance does not changeDisclosure Requirements for Fair Value Measurement.” This ASU eliminates, adds and modifies certain disclosure requirements for fair value measurements. Among the accountingchanges, entities will no longer be required to disclose the amount of and reasons for purchased callable debt securities held at a discount;transfers between Level 1 and Level 2 of the discount continuesfair value hierarchy, but will be required to be amortizeddisclose the range and weighted average used to maturity.develop significant unobservable inputs for Level 3 fair value measurements. ASU 2017-08No. 2018-13 is effective for interim and annual reporting periods beginning after December 15, 2018, and2019; early adoption is permitted. The guidance calls forAs ASU No. 2018-13 only revises disclosure requirements, it will not have a modified retrospective transition approach under which a cumulative-effect adjustment will be made to retained earnings as of the beginning of the first reporting period in which the guidance is adopted. The Company is currently evaluating the provisions ofASU 2017-08 to determine the potentialmaterial impact the new standard will have on the Company’s consolidated financial statements.

AcquisitionASU 2018-14, “Compensation - Retirement Benefits-Defined Benefit Plans-General (Subtopic 715-20).” ASU 2018-14 amends and modifies the disclosure requirements for employers that sponsor defined benefit pension or other post-retirement plans. The amendments in this update remove disclosures that no longer are considered cost beneficial, clarify the specific requirements of Civic Bank & Trustdisclosures, and add disclosure requirements identified as relevant. ASU 2018-14 will be effective for us on January 1, 2021, with early adoption permitted, and is not expected to have a significant impact on our financial statements.

Effective April 1, 2018, the Company acquired Civic Bank & Trust,

ASU 2018-15, “Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40) - Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract.” ASU 2018-15 clarifies certain aspects of ASU 2015-05, “Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement,” which was locatedissued in Nashville, Tennessee. EffectiveApril 2015. Specifically, ASU 2018-15 aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the acquisition, Dr. Anil Patel, who wasrequirements for capitalizing implementation costs incurred to develop or obtain internal-use software (and hosting arrangements that include an internal-use software license). ASU 2018-15 does not affect the chairmanaccounting for the service element of the Civic Bank & Trust board of directors, was addeda hosting arrangement that is a service contract. ASU 2018-15 will be effective for us on January 1, 2020, with early adoption permitted, and is not expected to the Company’s board of directors forhave a term expiring at the Company’s 2018 annual meeting of shareholders.significant impact on our financial statements.


NOTE 2—SECURITIES

The following table summarizes the amortized cost and fair value of the securities available for sale portfolio at March 31, 20182019 and December 31, 20172018 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income.

 

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair

Value

 

  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
 

March 31, 2018

        

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

  $289,086   $—     $(515  $288,571 

 

$

69,548

 

 

$

70

 

 

$

 

 

$

69,618

 

U.S. government sponsored entities and agencies

   20,103    —      (209   19,894 

 

 

1,829

 

 

 

1

 

 

 

(10

)

 

 

1,820

 

Mortgage-backed securities: residential

   782,579    45    (19,496   763,128 

 

 

531,551

 

 

 

387

 

 

 

(8,480

)

 

 

523,458

 

Mortgage-backed securities: commercial

   5,123    —      (112   5,011 

Asset-backed securities

 

 

25,745

 

 

 

 

 

 

(695

)

 

 

25,050

 

Corporate notes

 

 

17,878

 

 

 

123

 

 

 

(62

)

 

 

17,939

 

State and political subdivisions

   113,295    404    (3,883   109,816 

 

 

160,556

 

 

 

2,087

 

 

 

(1,227

)

 

 

161,416

 

  

 

   

 

   

 

   

 

 

Total

  $1,210,186   $449   $(24,215  $1,186,420 

 

$

807,107

 

 

$

2,668

 

 

$

(10,474

)

 

$

799,301

 

  

 

   

 

   

 

   

 

 

 

 

Amortized

Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair

Value

 

  Amortized
Cost
   Gross
Unrealized
Gains
   Gross
Unrealized
Losses
   Fair
Value
 

December 31, 2017

        

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

  $229,119   $—     $(210  $228,909 

 

$

253,015

 

 

$

59

 

 

$

(60

)

 

$

253,014

 

U.S. government sponsored entities and agencies

   20,125    —      (164   19,961 

 

 

21,999

 

 

 

1

 

 

 

(112

)

 

 

21,888

 

Mortgage-backed securities: residential

   641,225    102    (8,761   632,566 

 

 

596,766

 

 

 

27

 

 

 

(16,094

)

 

 

580,699

 

Mortgage-backed securities: commercial

   5,133    —      (59   5,074 

Asset-backed securities

 

 

25,744

 

 

 

 

 

 

(900

)

 

 

24,844

 

Corporate notes

 

 

12,480

 

 

 

21

 

 

 

(77

)

 

 

12,424

 

State and political subdivisions

   113,468    1,787    (1,884   113,371 

 

 

141,432

 

 

 

863

 

 

 

(4,496

)

 

 

137,799

 

  

 

   

 

   

 

   

 

 

Total

  $1,009,070   $1,889   $(11,078  $999,881 

 

$

1,051,436

 

 

$

971

 

 

$

(21,739

)

 

$

1,030,668

 

  

 

   

 

   

 

   

 

 

The amortized cost and fair value of the securities held to maturity portfolio at March 31, 20182019 and December 31, 20172018 and the corresponding amounts of gross unrecognized gains and losses were as follows:

 

 

Amortized

Cost

 

 

Gross

Unrecognized

Gains

 

 

Gross

Unrecognized

Losses

 

 

Fair

Value

 

  Amortized
Cost
   Gross
Unrecognized
Gains
   Gross
Unrecognized
Losses
   Fair
Value
 

March 31, 2018

        

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage backed securities: residential

  $92,152   $111   $(3,495  $88,768 

 

$

73,865

 

 

$

85

 

 

$

(1,968

)

 

$

71,982

 

State and political subdivisions

   121,229    1,064    (173   122,120 

 

 

44,966

 

 

 

1,918

 

 

 

 

 

 

46,884

 

  

 

   

 

   

 

   

 

 

Total

  $213,381   $1,175   $(3,668  $210,888 

 

$

118,831

 

 

$

2,003

 

 

$

(1,968

)

 

$

118,866

 

  

 

   

 

   

 

   

 

 

December 31, 2017

        

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage backed securities: residential

  $93,366   $207   $(1,796  $91,777 

 

$

75,944

 

 

$

34

 

 

$

(3,072

)

 

$

72,906

 

State and political subdivisions

   121,490    4,379    (38   125,831 

 

 

45,673

 

 

 

466

 

 

 

(90

)

 

 

46,049

 

  

 

   

 

   

 

   

 

 

Total

  $214,856   $4,586   $(1,834  $217,608 

 

$

121,617

 

 

$

500

 

 

$

(3,162

)

 

$

118,955

 

  

 

   

 

   

 

   

 

 

The proceeds from sales and calls of securities available for sale and the associated gains and losses were as follows:

 

  

Three Months Ended

March 31,

 

 

Three Months Ended

March 31,

 

  2018   2017 

 

2019

 

 

2018

 

Proceeds

  $—     $—   

 

$

259,613

 

 

$

 

Gross gains

   —      —   

 

 

1,801

 

 

 

 

Gross losses

   —      —   

 

 

(1,652

)

 

 

 


The amortized cost and fair value of the investment securities portfolio are shown by contractual maturity. Securities not due at a single maturity date, primarily mortgage-backed securities, are shown separately.

 

  March 31, 2018 

 

March 31, 2019

 

  Amortized
Cost
   Fair
Value
 

 

Amortized

Cost

 

 

Fair

Value

 

Available for sale

    

 

 

 

 

 

 

 

 

One year or less

  $289,086   $288,571 

 

$

70,053

 

 

$

70,122

 

Over one year through five years

   20,103    19,894 

 

 

1,080

 

 

 

1,078

 

Over five years through ten years

   410    406 

 

 

21,576

 

 

 

21,663

 

Over ten years

   112,885    109,410 

 

 

157,102

 

 

 

157,930

 

Asset-backed securities

 

 

25,745

 

 

 

25,050

 

Mortgage-backed securities: residential

   782,579    763,128 

 

 

531,551

 

 

 

523,458

 

Mortgage-backed securities: commercial

   5,123    5,011 
  

 

   

 

 

Total

  $1,210,186   $1,186,420 

 

$

807,107

 

 

$

799,301

 

  

 

   

 

 

Held to maturity

    

 

 

 

 

 

 

 

 

One year or less

  $501   $511 

Over one year through five years

   1,106    1,121 

 

 

1,106

 

 

 

1,128

 

Over five years through ten years

   11,875    11,907 

 

 

1,039

 

 

 

1,073

 

Over ten years

   107,747    108,581 

 

 

42,821

 

 

 

44,683

 

Mortgage-backed securities: residential

   92,152    88,768 

 

 

73,865

 

 

 

71,982

 

  

 

   

 

 

Total

  $213,381   $210,888 

 

$

118,831

 

 

$

118,866

 

  

 

   

 

 

Securities pledged at March 31, 20182019 and December 31, 20172018 had a carrying amount of $1,168,275$711,826 and $975,518,$939,440, respectively, and were pledged to secure public deposits and repurchase agreements.deposits.

At March 31, 20182019 and December 31, 2017,2018, there were no holdings of securities of any one issuer, other than the U.S. government-sponsored entities and agencies, in an amount greater than 10% of shareholders’ equity.

The following table summarizes the securities with unrealized and unrecognized losses at March 31, 20182019 and December 31, 2017,2018, aggregated by major security type and length of time in a continuous unrealized loss position:

 

 

Less Than 12 Months

 

 

12 Months or Longer

 

 

Total

 

  Less Than 12 Months 12 Months or Longer Total 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

  Fair
Value
   Unrealized
Losses
 Fair
Value
   Unrealized
Losses
 Fair
Value
   Unrealized
Losses
 

March 31, 2018

          

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

  $288,571   $(515 $—     $—    $288,571   $(515

U.S. government sponsored entities and agencies

   —      —    19,894    (209 19,894    (209

 

$

344

 

 

$

(1

)

 

$

1,021

 

 

$

(9

)

 

$

1,365

 

 

$

(10

)

Mortgage-backed securities: residential

   436,263    (7,882 295,862    (11,614 732,125    (19,496

 

 

 

 

 

 

 

 

444,647

 

 

 

(8,480

)

 

 

444,647

 

 

 

(8,480

)

Mortgage-backed securities: commercial

   5,011    (112  —      —    5,011    (112

Asset-backed securities

 

 

25,050

 

 

 

(695

)

 

 

 

 

 

 

 

 

25,050

 

 

 

(695

)

Corporate

 

 

6,329

 

 

 

(62

)

 

 

 

 

 

 

 

 

6,329

 

 

 

(62

)

State and political subdivisions

   11,409    (164 60,804    (3,719 72,213    (3,883

 

 

509

 

 

 

(1

)

 

 

60,318

 

 

 

(1,226

)

 

 

60,827

 

 

 

(1,227

)

  

 

   

 

  

 

   

 

  

 

   

 

 

Total available for sale

  $741,254   $(8,673 $376,560   $(15,542 $1,117,814   $(24,215

 

$

32,232

 

 

$

(759

)

 

$

505,986

 

 

$

(9,715

)

 

$

538,218

 

 

$

(10,474

)

  

 

   

 

  

 

   

 

  

 

   

 

 
  Less Than 12 Months 12 Months or Longer Total 
  Fair
Value
   Unrecognized
Losses
 Fair
Value
   Unrecognized
Losses
 Fair
Value
   Unrecognized
Losses
 

Held to maturity

          

Mortgage-backed securities: residential

  $13,636   $(306 $68,768   $(3,189 $82,404   $(3,495

State and political subdivisions

   22,825    (127 1,137    (46 23,962    (173
  

 

   

 

  

 

   

 

  

 

   

 

 

Total held to maturity

  $36,461   $(433 $69,905   $(3,235 $106,366   $(3,668
  

 

   

 

  

 

   

 

  

 

   

 

 
  Less Than 12 Months 12 Months or Longer Total 
  Fair
Value
   Unrealized
Losses
 Fair
Value
   Unrealized
Losses
 Fair
Value
   Unrealized
Losses
 

December 31, 2017

          

Available for sale

          

U.S. Treasury securities

  $228,909   $(210 $—     $—    $228,909   $(210

U.S. government sponsored entities and agencies

   19,961    (164  —      —    19,961    (164

Mortgage-backed securities: residential

   301,158    (2,447 311,366    (6,314 612,524    (8,761

Mortgage-backed securities: commercial

   5,074    (59  —      —    5,074    (59

State and political subdivisions

   1,298    (2 62,725    (1,882 64,023    (1,884
  

 

   

 

  

 

   

 

  

 

   

 

 

Total available for sale

  $556,400   $(2,882 $374,091   $(8,196 $930,491   $(11,078
  

 

   

 

  

 

   

 

  

 

   

 

 
  Less Than 12 Months 12 Months or Longer Total 
  Fair
Value
   Unrecognized
Losses
 Fair
Value
   Unrecognized
Losses
 Fair
Value
   Unrecognized
Losses
 

Held to maturity

          

Mortgage-backed securities: residential

  $11,191   $(69 $72,582   $(1,727 $83,773   $(1,796

State and political subdivisions

   262    (2 1,148    (36 1,410    (38
  

 

   

 

  

 

   

 

  

 

   

 

 

Total held to maturity

  $11,453   $(71 $73,730   $(1,763 $85,183   $(1,834
  

 

   

 

  

 

   

 

  

 

   

 

 

 

 

Less Than 12 Months

 

 

12 Months or Longer

 

 

Total

 

 

 

Fair

Value

 

 

Unrecognized

Losses

 

 

Fair

Value

 

 

Unrecognized

Losses

 

 

Fair

Value

 

 

Unrecognized

Losses

 

Held to maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities: residential

 

$

 

 

$

 

 

$

66,578

 

 

$

(1,968

)

 

$

66,578

 

 

$

(1,968

)

Total held to maturity

 

$

 

 

$

 

 

$

66,578

 

 

$

(1,968

)

 

$

66,578

 

 

$

(1,968

)


 

 

Less Than 12 Months

 

 

12 Months or Longer

 

 

Total

 

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

 

Fair

Value

 

 

Unrealized

Losses

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

163,722

 

 

$

(60

)

 

$

 

 

$

 

 

$

163,722

 

 

$

(60

)

U.S. government sponsored entities and agencies

 

 

1,355

 

 

 

(12

)

 

 

19,937

 

 

 

(100

)

 

 

21,292

 

 

 

(112

)

Mortgage-backed securities: residential

 

 

83,203

 

 

 

(755

)

 

 

490,752

 

 

 

(15,339

)

 

 

573,955

 

 

 

(16,094

)

Asset-backed securities

 

 

24,845

 

 

 

(900

)

 

 

 

 

 

 

 

 

24,845

 

 

 

(900

)

Corporate

 

 

9,839

 

 

 

(77

)

 

 

 

 

 

 

 

 

9,839

 

 

 

(77

)

State and political subdivisions

 

 

10,446

 

 

 

(106

)

 

 

69,238

 

 

 

(4,390

)

 

 

79,684

 

 

 

(4,496

)

Total available for sale

 

$

293,410

 

 

$

(1,910

)

 

$

579,927

 

 

$

(19,829

)

 

$

873,337

 

 

$

(21,739

)

 

 

Less Than 12 Months

 

 

12 Months or Longer

 

 

Total

 

 

 

Fair

Value

 

 

Unrecognized

Losses

 

 

Fair

Value

 

 

Unrecognized

Losses

 

 

Fair

Value

 

 

Unrecognized

Losses

 

Held to maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities: residential

 

$

2,239

 

 

$

(40

)

 

$

68,067

 

 

$

(3,032

)

 

$

70,306

 

 

$

(3,072

)

State and political subdivisions

 

 

8,362

 

 

 

(39

)

 

 

3,675

 

 

 

(51

)

 

 

12,037

 

 

 

(90

)

Total held to maturity

 

$

10,601

 

 

$

(79

)

 

$

71,742

 

 

$

(3,083

)

 

$

82,343

 

 

$

(3,162

)

Unrealized losses on debt securities have not been recognized into income because the issuers’ bonds are of high credit quality (rated AA or higher),. As of March 31, 2019, management does not intend to sell and it is more likely than not that management will not be required to sell the securities prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates and other market conditions. The fair value is expected to recover as the bonds approach maturity.

NOTE 3—LOANS

Loans at March 31, 20182019 and December 31, 20172018 were as follows:

 

  March 31,
2018
   December 31,
2017
 

 

March 31,

2019

 

 

December 31,

2018

 

Loans that are not PCI loans

    

 

 

 

 

 

 

 

 

Construction and land development

  $523,660   $494,818 

 

$

581,340

 

 

$

584,440

 

Commercial real estate:

    

 

 

 

 

 

 

 

 

Nonfarm, nonresidential

   673,497    628,554 

 

 

852,838

 

 

 

754,243

 

Other

   43,110    49,684 

 

 

40,652

 

 

 

48,017

 

Residential real estate:

    

 

 

 

 

 

 

 

 

Closed-end1-4 family

   430,467    407,695 

Closed-end 1-4 family

 

 

497,160

 

 

 

492,989

 

Other

   172,216    169,640 

 

 

197,030

 

 

 

189,817

 

Commercial and industrial

   462,954    502,006 

 

 

635,417

 

 

 

590,854

 

Consumer and other

   3,899    3,781 

 

 

4,448

 

 

 

5,568

 

  

 

   

 

 

Loans before net deferred loan fees

   2,309,803    2,256,178 

 

 

2,808,885

 

 

 

2,665,928

 

Deferred loan fees, net

   (2,225   (1,963

 

 

(3,528

)

 

 

(2,544

)

  

 

   

 

 

Total loans that are not PCI loans

   2,307,578    2,254,215 

 

 

2,805,357

 

 

 

2,663,384

 

Total PCI loans

   2,440    2,393 

 

 

2,020

 

 

 

2,015

 

Allowance for loan losses

   (21,738   (21,247

 

 

(27,857

)

 

 

(23,451

)

  

 

   

 

 

Total loans, net of allowance for loan losses

  $2,288,280   $2,235,361 

 

$

2,779,520

 

 

$

2,641,948

 

  

 

   

 

 

The following table presents the activity in the allowance for loan losses by portfolio segment for the three monththree-month periods ended March 31, 20182019 and 2017:2018:

 

 

Construction

and Land

Development

 

 

Commercial

Real

Estate

 

 

Residential

Real

Estate

 

 

Commercial

and

Industrial

 

 

Consumer

and

Other

 

 

Total

 

  Construction
and Land
Development
 Commercial
Real
Estate
 Residential
Real
Estate
 Commercial
and
Industrial
 Consumer
and
Other
 Total 

Three Months Ended March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,743

 

 

$

6,725

 

 

$

4,743

 

 

$

7,166

 

 

$

74

 

 

$

23,451

 

Provision for loan losses

 

 

(1

)

 

 

302

 

 

 

80

 

 

 

4,631

 

 

 

43

 

 

 

5,055

 

Loans charged-off

 

 

 

 

 

 

 

 

(15

)

 

 

(568

)

 

 

(70

)

 

 

(653

)

Recoveries

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

 

 

4

 

Total ending allowance balance

 

$

4,742

 

 

$

7,027

 

 

$

4,810

 

 

$

11,229

 

 

$

49

 

 

$

27,857

 

Three Months Ended March 31, 2018

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

  $3,802  $5,981  $3,834  $7,587  $43  $21,247 

 

$

3,802

 

 

$

5,981

 

 

$

3,834

 

 

$

7,587

 

 

$

43

 

 

$

21,247

 

Provision for loan losses

   582  (106 (241 328  10  573 

 

 

582

 

 

 

(106

)

 

 

(241

)

 

 

328

 

 

 

10

 

 

 

573

 

Loanscharged-off

   (39  —    (7 (49 (11 (106

 

 

(39

)

 

 

 

 

 

(7

)

 

 

(49

)

 

 

(11

)

 

 

(106

)

Recoveries

   —     —    19   —    5  24 

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

5

 

 

 

24

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Total ending allowance balance

  $4,345  $5,875  $3,605  $7,866  $47  $21,738 

 

$

4,345

 

 

$

5,875

 

 

$

3,605

 

 

$

7,866

 

 

$

47

 

 

$

21,738

 

  

 

  

 

  

 

  

 

  

 

  

 

 

Three Months Ended March 31, 2017

       

Allowance for loan losses:

       

Beginning balance

  $3,776  $4,266  $2,398  $6,068  $45  $16,553 

Provision for loan losses

   61  393  262  1,117  22  1,855 

Loanscharged-off

   —     —     —    (300 (23 (323

Recoveries

   —     —    12   —    8  20 
  

 

  

 

  

 

  

 

  

 

  

 

 

Total ending allowance balance

  $3,837  $4,659  $2,672  $6,885  $52  $18,105 
  

 

  

 

  

 

  

 

  

 

  

 

 

As of both March 31, 2019 and December 31, 2018, there was no allowance for loan losses for PCI loans.

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 20182019 and December 31, 2017.2018. For purposes of this disclosure, recorded investment in loans excludes accrued interest receivable and net deferred loan fees net due to immateriality.

 

 

Construction

and Land

Development

 

 

Commercial

Real

Estate

 

 

Residential

Real

Estate

 

 

Commercial

and

Industrial

 

 

Consumer

and

Other

 

 

Total

 

  Construction
and Land
Development
   Commercial
Real
Estate
   Residential
Real
Estate
   Commercial
and
Industrial
   Consumer
and
Other
   Total 

March 31, 2018

            

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

            

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

  $—     $—     $—     $543   $—     $543 

 

$

 

 

$

 

 

$

 

 

$

3,455

 

 

$

 

 

$

3,455

 

Collectively evaluated for impairment

   4,345    5,875    3,605    7,317    47    21,189 

 

 

4,742

 

 

 

7,027

 

 

 

4,810

 

 

 

7,774

 

 

 

49

 

 

 

24,402

 

Purchased credit-impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending allowance balance

 

$

4,742

 

 

$

7,027

 

 

$

4,810

 

 

$

11,229

 

 

$

49

 

 

$

27,857

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

583

 

 

$

 

 

$

1,811

 

 

$

9,177

 

 

$

 

 

$

11,571

 

Collectively evaluated for impairment

 

 

580,757

 

 

 

893,490

 

 

 

692,379

 

 

 

626,240

 

 

 

4,448

 

 

 

2,797,314

 

Purchased credit-impaired loans

 

 

 

 

 

 

 

 

74

 

 

 

1,946

 

 

 

 

 

 

2,020

 

Total ending loans balance

 

$

581,340

 

 

$

893,490

 

 

$

694,264

 

 

$

637,363

 

 

$

4,448

 

 

$

2,810,905

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

17

 

 

$

 

 

$

17

 

Collectively evaluated for impairment

 

 

4,743

 

 

 

6,725

 

 

 

4,743

 

 

 

7,149

 

 

 

74

 

 

 

23,434

 

Total ending allowance balance

 

$

4,743

 

 

$

6,725

 

 

$

4,743

 

 

$

7,166

 

 

$

74

 

 

$

23,451

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

2,298

 

 

$

 

 

$

3,189

 

 

$

167

 

 

$

 

 

$

5,654

 

Collectively evaluated for impairment

 

 

582,142

 

 

 

802,260

 

 

 

679,617

 

 

 

590,687

 

 

 

5,568

 

 

 

2,660,274

 

Purchased credit-impaired loans

 

 

 

 

 

 

 

 

76

 

 

 

1,939

 

 

 

 

 

 

2,015

 

Total ending loans balance

 

$

584,440

 

 

$

802,260

 

 

$

682,882

 

 

$

592,793

 

 

$

5,568

 

 

$

2,667,943

 

   Construction
and Land
Development
   Commercial
Real
Estate
   Residential
Real
Estate
   Commercial
and
Industrial
   Consumer
and
Other
   Total 

Purchased credit-impaired loans

   —      —      —      6    —      6 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $4,345   $5,875   $3,605   $7,866   $47   $21,738 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

            

Individually evaluated for impairment

  $165   $—     $694   $2,466   $—     $3,325 

Collectively evaluated for impairment

   523,495    716,607    601,989    460,488    3,899    2,306,478 

Purchased credit-impaired loans

   —      371    96    1,973    —      2,440 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $523,660   $716,978   $602,779   $464,927   $3,899   $2,312,243 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2017

            

Allowance for loan losses:

            

Ending allowance balance attributable to loans:

            

Individually evaluated for impairment

  $—     $—     $—     $879   $—     $879 

Collectively evaluated for impairment

   3,802    5,981    3,834    6,708    43    20,368 

Purchased credit-impaired loans

   —      —      —      —      —      —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $3,802   $5,981   $3,834   $7,587   $43   $21,247 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

            

Individually evaluated for impairment

  $217   $—     $834   $3,090   $—     $4,141 

Collectively evaluated for impairment

   494,601    678,238    576,501    498,916    3,781    2,252,037 

Purchased credit-impaired loans

   —      380    105    1,908    —      2,393 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $494,818   $678,618   $577,440   $503,914   $3,781   $2,258,571 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Loans collectively evaluated for impairment reported at March 31, 20182019 include certain acquired loans. At March 31, 2018,2019, thesenon-PCI loans had a carrying value of $50,759,$92,050, comprised of contractually unpaid principal totaling $52,121$93,133 and discounts totaling $1,362.$1,083. Management evaluated these loans for credit deterioration since acquisition and determined that $10 inan allowance for loan losses of $169 was necessary at March 31, 2018. As of December 31, 2017, thesenon-PCI loans had a carrying value of $50,341, comprised of contractually unpaid principal totaling $51,767 and discounts totaling $1,426. Management evaluated these loans for credit deterioration since acquisition and determined that a $10 allowance for loan losses was necessary at December 31, 2017.2019.

The following table presents information related to impaired loans by class of loans as of March 31, 20182019 and December 31, 2017:2018:

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance for

Loan Losses

Allocated

 

  Unpaid
Principal
Balance
   Recorded
Investment
   Allowance for
Loan Losses
Allocated
 

March 31, 2018

      

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

With no allowance recorded:

      

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

  $203   $165   $—   

 

$

599

 

 

$

583

 

 

$

 

Commercial real estate:

      

Nonfarm, nonresidential

   —      —      —   

Residential real estate:

      

 

 

 

 

 

 

 

 

 

 

 

 

Closed-end1-4 family

   581    581    —   

Closed-end 1-4 family

 

 

884

 

 

 

849

 

 

 

 

Other

   113    113    —   

 

 

996

 

 

 

962

 

 

 

 

Commercial and industrial

   92    92    —   

Consumer and other

   —      —      —   
  

 

   

 

   

 

 

Subtotal

   989    951    —   

 

 

2,479

 

 

 

2,394

 

 

 

 

With an allowance recorded:

      

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

   2,374    2,374    543 

 

 

9,177

 

 

 

9,177

 

 

 

3,455

 

  

 

   

 

   

 

 

Subtotal

   2,374    2,374    543 

 

 

9,177

 

 

 

9,177

 

 

 

3,455

 

  

 

   

 

   

 

 

Total

  $3,363   $3,325   $543 

 

$

11,656

 

 

$

11,571

 

 

$

3,455

 

  

 

   

 

   

 

 

December 31, 2017

      

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

With no allowance recorded:

      

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

  $217   $217   $—   

 

$

2,298

 

 

$

2,298

 

 

$

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Closed-end 1-4 family

 

 

1,272

 

 

 

1,272

 

 

 

 

Other

 

 

1,917

 

 

 

1,917

 

 

 

 

Subtotal

 

 

5,487

 

 

 

5,487

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

167

 

 

 

167

 

 

 

17

 

Subtotal

 

 

167

 

 

 

167

 

 

 

17

 

Total

 

$

5,654

 

 

$

5,654

 

 

$

17

 

   Unpaid
Principal
Balance
   Recorded
Investment
   Allowance for
Loan Losses
Allocated
 

Residential real estate:

      

Closed-end1-4 family

   14    14    —   

Other

   820    820    —   

Commercial and industrial

   108    108    —   
  

 

 

   

 

 

   

 

 

 

Subtotal

   1,159    1,159    —   
  

 

 

   

 

 

   

 

 

 

With an allowance recorded:

      

Commercial and industrial

   2,982    2,982    879 
  

 

 

   

 

 

   

 

 

 

Subtotal

   2,982    2,982    879 
  

 

 

   

 

 

   

 

 

 

Total

  $4,141   $4,141   $879 
  

 

 

   

 

 

   

 

 

 

The following table presents the average recorded investment of impaired loans by class of loans for the three months ended March 31, 20182019 and 2017:2018:

 

  

Three Months Ended

March 31,

 

 

Three Months Ended

March 31,

 

Average Recorded Investment

  2018   2017 

 

2019

 

 

2018

 

With no allowance recorded:

    

 

 

 

 

 

 

 

 

Construction and land development

  $367   $—   

 

$

768

 

 

$

367

 

Commercial real estate:

    

 

 

 

 

 

 

 

 

Nonfarm, nonresidential

   —      4,128 

 

 

51

 

 

 

 

Residential real estate:

    

 

 

 

 

 

 

 

 

Closed-end1-4 family

   420    1,799 

Closed-end 1-4 family

 

 

806

 

 

 

420

 

Other

   372    120 

 

 

1,264

 

 

 

372

 

Commercial and industrial

   626    —   

 

 

 

 

 

626

 

  

 

   

 

 

Subtotal

   1,785    6,047 

 

 

2,889

 

 

 

1,785

 

  

 

   

 

 

With an allowance recorded:

    

 

 

 

 

 

 

 

 

Construction and land development

 

 

183

 

 

 

 

Commercial and industrial

  $1,785   $2,585 

 

 

3,170

 

 

 

1,785

 

  

 

   

 

 

Subtotal

   1,785    2,585 

 

 

3,353

 

 

 

1,785

 

  

 

   

 

 

Total

  $3,570   $8,632 
  

 

   

 

 

Total average recorded investment

 

$

6,242

 

 

$

3,570

 


The impact on net interest income for these loans was not material to the Company’s results of operations for the three months ended March 31, 20182019 and 2017.2018.

The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days still on accrual by class of loans as of March 31, 20182019 and December 31, 2017:2018:

 

   Nonaccrual   Loans Past Due
Over 90 Days
 

March 31, 2018

    

Construction and land development

  $165   $—   

Residential real estate:

    

Closed-end1-4 family

   581    —   

Other

   113    12 

Commercial and industrial

   2,466    166 
  

 

 

   

 

 

 

Total

  $3,325   $178 
  

 

 

   

 

 

 

December 31, 2017

    

Residential real estate:

    

Closed-end1-4 family

  $257   $14 

Other

   114    —   

Commercial and industrial

   2,466    191 
  

 

 

   

 

 

 

Total

  $2,837   $205 
  

 

 

   

 

 

 

 

 

Nonaccrual

 

 

Loans Past Due

Over 90 Days

 

March 31, 2019

 

 

 

 

 

 

 

 

Construction and land development

 

$

583

 

 

$

 

Commercial real estate:

 

 

 

 

 

 

 

 

Non-farm non-residential

 

 

153

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

Closed-end 1-4 family

 

 

849

 

 

 

 

Other

 

 

962

 

 

 

 

Commercial and industrial

 

 

9,177

 

 

 

180

 

Total

 

$

11,724

 

 

$

180

 

December 31, 2018

 

 

 

 

 

 

 

 

Construction and land development

 

$

2,298

 

 

$

 

Residential real estate:

 

 

 

 

 

 

 

 

Closed-end 1-4 family

 

 

1,273

 

 

 

 

Other

 

 

1,917

 

 

 

 

Commercial and industrial

 

 

 

 

 

208

 

Total

 

$

5,488

 

 

$

208

 

Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.


The following table presents the aging of the recorded investment in past due loans as of March 31, 20182019 and December 31, 20172018 by class of loans:

 

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

Greater

Than 89

Days

Past Due

 

 

Total

Past Due

 

 

Loans

Not

Past Due

 

 

PCI

Loans

 

 

Total

 

  30-59
Days
Past Due
   60-89
Days
Past Due
   Greater
Than 89
Days
Past Due
   Nonaccrual   Total
Past Due
and
Nonaccrual
   Loans
Not
Past Due
   PCI
Loans
   Total 

March 31, 2018

                

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

  $473   $—     $—     $165   $638   $523,022   $—     $523,660 

 

$

139

 

 

$

 

 

$

 

 

$

139

 

 

$

581,201

 

 

$

 

 

$

581,340

 

Commercial real estate:

                

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonfarm, nonresidential

   —      —      —      —      —      673,497    371    673,868 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

852,838

 

 

 

 

 

 

852,838

 

Other

   5    —      —      —      5    43,105    —      43,110 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,652

 

 

 

 

 

 

40,652

 

Residential real estate:

                

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed-end1-4 family

   610    1,060    —      581    2,251    428,216    96    430,563 

Closed-end 1-4 family

 

 

1,135

 

 

 

11

 

 

 

 

 

 

1,146

 

 

 

496,014

 

 

 

74

 

 

 

497,234

 

Other

   116    —      12    113    241    171,975    —      172,216 

 

 

88

 

 

 

 

 

 

 

 

 

88

 

 

 

196,942

 

 

 

 

 

 

197,030

 

Commercial and industrial

   440    195    166    2,466    3,267    459,687    1,973    464,927 

 

 

522

 

 

 

622

 

 

 

180

 

 

 

1,324

 

 

 

634,093

 

 

 

1,946

 

 

 

637,363

 

Consumer and other

   —      200    —      —      200    3,699    —      3,899 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,448

 

 

 

 

 

 

4,448

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

$

1,884

 

 

$

633

 

 

$

180

 

 

$

2,697

 

 

$

2,806,188

 

 

$

2,020

 

 

$

2,810,905

 

  $1,644   $1,455   $178   $3,325   $6,602   $2,303,201   $2,440   $2,312,243 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

December 31, 2017

                

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

  $1,918   $136   $—     $—     $2,054   $492,764   $—     $494,818 

 

$

294

 

 

$

1,986

 

 

$

548

 

 

$

2,828

 

 

$

581,612

 

 

$

 

 

$

584,440

 

Commercial real estate:

                

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonfarm, nonresidential

   —      —      —      —      —      628,554    380    628,934 

 

 

515

 

 

 

 

 

 

 

 

 

515

 

 

 

753,728

 

 

 

 

 

 

754,243

 

Other

   —      —      —      —      —      49,681    —      49,684 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,017

 

 

 

 

 

 

48,017

 

Residential real estate:

                

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed-end1-4 family

   —      —      14    257    271    407,424    105    407,800 

Closed-end 1-4 family

 

 

2,390

 

 

 

404

 

 

 

228

 

 

 

3,022

 

 

 

489,967

 

 

 

76

 

 

 

493,065

 

Other

   146    719    —      114    979    168,661    —      169,640 

 

 

142

 

 

 

 

 

 

1,810

 

 

 

1,952

 

 

 

187,865

 

 

 

 

 

 

189,817

 

Commercial and industrial

   532    27    191    2,466    3,216    498,790    1,908    503,914 

 

 

241

 

 

 

252

 

 

 

208

 

 

 

701

 

 

 

590,153

 

 

 

1,939

 

 

 

592,793

 

Consumer and other

   —      —      —      —      —      3,781    —      3,781 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,568

 

 

 

 

 

 

5,568

 

  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

 

$

3,582

 

 

$

2,642

 

 

$

2,794

 

 

$

9,018

 

 

$

2,656,910

 

 

$

2,015

 

 

$

2,667,943

 

  $2,596   $882   $205   $2,837   $6,520   $2,249,658   $2,393   $2,258,571 
  

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

 

Credit Quality Indicators:The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includesnon-homogeneous loans, such as commercial and commercial real estate loans as well as non-homogeneous residential real estate loans. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:

Special Mention.Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

Substandard.Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.


Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass-rated loans. The following table excludes deferred loan fees and includes PCI loans, which are included in the “Substandard” column. Based on the most recent analysis performed, the risk category of loans by class of loans is as follows as of March 31, 20182019 and December 31, 2017:2018:

 

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Total

 

  Pass   Special
Mention
   Substandard   Total 

March 31, 2018

        

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

  $519,831   $3,664   $165   $523,660 

 

$

580,325

 

 

$

432

 

 

$

583

 

 

$

581,340

 

Commercial real estate:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonfarm, nonresidential

   658,683    11,098    4,087    673,868 

 

 

848,221

 

 

 

4,464

 

 

 

153

 

 

 

852,838

 

Other

   42,730    —      380    43,110 

 

 

40,033

 

 

 

619

 

 

 

 

 

 

40,652

 

Residential real estate:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed-end1-4 family

   426,856    —      3,707    430,563 

Closed-end 1-4 family

 

 

492,921

 

 

 

1,567

 

 

 

2,746

 

 

 

497,234

 

Other

   170,467    —      1,749    172,216 

 

 

194,675

 

 

 

404

 

 

 

1,951

 

 

 

197,030

 

Commercial and industrial

   448,395    9,003    7,529    464,927 

 

 

596,529

 

 

 

8,519

 

 

 

32,315

 

 

 

637,363

 

Consumer and other

   3,896    3    —      3,899 

 

 

4,448

 

 

 

 

 

 

 

 

 

4,448

 

  

 

   

 

   

 

   

 

 

 

$

2,757,152

 

 

$

16,005

 

 

$

37,748

 

 

$

2,810,905

 

  $2,270,858   $23,768   $17,617   $2,312,243 
  

 

   

 

   

 

   

 

 
  Pass   Special
Mention
   Substandard   Total 

December 31, 2017

        

Construction and land development

  $494,601   $—     $217   $494,818 

Commercial real estate:

        

Nonfarm, nonresidential

   609,458    12,602    6,874    628,934 

Other

   49,303    —      381    49,684 

Residential real estate:

        

1-4 family

   404,832    615    2,353    407,800 

Other

   167,886    —      1,754    169,640 

Commercial and industrial

   485,363    10,350    8,201    503,914 

Consumer and other

   3,777    4    —      3,781 
  

 

   

 

   

 

   

 

 
  $2,215,220   $23,571   $19,780   $2,258,571 
  

 

   

 

   

 

   

 

 

 

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Total

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

580,468

 

 

$

1,416

 

 

$

2,556

 

 

$

584,440

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonfarm, nonresidential

 

 

739,469

 

 

 

14,774

 

 

 

 

 

 

754,243

 

Other

 

 

48,017

 

 

 

 

 

 

 

 

 

48,017

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closed-end 1-4 family

 

 

489,781

 

 

 

948

 

 

 

2,336

 

 

 

493,065

 

Other

 

 

186,485

 

 

 

404

 

 

 

2,928

 

 

 

189,817

 

Commercial and industrial

 

 

553,589

 

 

 

8,313

 

 

 

30,891

 

 

 

592,793

 

Consumer and other

 

 

5,567

 

 

 

1

 

 

 

 

 

 

5,568

 

 

 

$

2,603,376

 

 

$

25,856

 

 

$

38,711

 

 

$

2,667,943

 

Troubled Debt Restructurings

As of March 31, 2018 and December 31, 2017,2019, the Company’s loan portfolio contains one loan that has been modified in a troubled debt restructuring with a balance of $165 and $608, respectively. During$319. As of December 31, 2018, the first quarter of 2018 oneCompany’s loan was added asportfolio contained two loans that had been modified in a troubled debt restructuring with a balance of $165, and$490. During the loanthree months ended March 31, 2019, one of the loans that was previously reported as a troubled debt restructuring at December 31, 20172018 was paid down by $575 byfully charged off with $159 of the borrower, and the remaining $33 was charged off.loan balance being recognized as a charge-off.

NOTE 4—LOAN SERVICING

Loans serviced for others are not reported as assets. The principal balances of these loans at March 31, 20182019 and December 31, 20172018 are as follows:

 

  March 31,
2018
   December 31,
2017
 

 

March 31,

2019

 

 

December 31,

2018

 

Loan portfolios serviced for:

    

 

 

 

 

 

 

 

 

Federal Home Loan Mortgage Corporation

  $507,375   $507,233 

 

$

494,025

 

 

$

492,761

 

Other

   4,589    4,626 

 

 

3,651

 

 

 

3,689

 


The components of net loan servicing fees for the three months ended March 31, 20182019 and 20172018 were as follows:

 

  Three Months Ended
March 31,
 

 

Three Months Ended

March 31,

 

  2018   2017 

 

2019

 

 

2018

 

Loan servicing fees, net:

    

 

 

 

 

 

 

 

 

Loan servicing fees

  $333   $320 

 

$

306

 

 

$

333

 

Amortization of loan servicing fees

   (214   (213

 

 

(225

)

 

 

(214

)

Change in impairment

   —      —   

 

 

 

 

 

 

  

 

   

 

 

Total

  $119   $107 

 

$

81

 

 

$

119

 

  

 

   

 

 

The fair value of servicing rights was estimated by management to be approximately $5,305$4,329 at March 31, 2018.2019. Fair value for March 31, 20182019 was determined using a weighted average discount rate of 10.5%9.5% and a weighted average prepayment speed of 9.4%13.9%. At December 31, 2017,2018, the fair value of servicing rights was estimated by management to be approximately $5,089.$4,836. Fair value for December 31, 20172018 was determined using a weighted average discount rate of 10.5%9.5% and a weighted average prepayment speed of 9.9%11.9%.

NOTE 5—SECURITIES SOLD UNDER AGREEMENT TO REPURCHASELEASES

Our subsidiary bank enters into borrowing arrangements with our retail business customers

A lease is defined as a contract, or part of a contract, that conveys the right to control the use of identified property, plant or equipment for a period of time in exchange for consideration. On January 1, 2019, the Company adopted ASU No. 2016-02 “Leases” (Topic 842) and correspondent banks throughall subsequent ASUs that modified Topic 842. For the Company, Topic 842 primarily affected the accounting treatment for operating lease agreements to repurchase (“securities sold under agreements to repurchase”) underin which the bank pledges investment securities ownedCompany is the lessee. The leases are presented as of part of other assets and under its control as collateral against these short-term borrowing arrangements. At maturityother liabilities on the securities underlying the agreements are returned to the Company. At March 31, 2018 and December 31, 2017, these short-term borrowings totaled $36,071 and $31,004, respectively, and were secured by securities with carrying amounts of $41,377 and $41,618, respectively. At March 31, 2018,consolidated balance sheet.

Lessee Accounting

Substantially all of the leases in which the Company is the lessee are comprised of real estate property for branches and office space with terms extending through 2033. Substantially all of our leases are classified as operating leases, and therefore, were previously not recognized on the Company’s repurchase agreements hadconsolidated statements of condition. Upon adoption of FASB ASU 2016-02 one-dayLeases maturities.on January 1, 2019, the Company began recognizing right-of-use assets and lease liabilities related to its operating leases. Prior to ASU 2016-02, such assets and liabilities were recognized only for capital leases (referred to as finance leases under the amendments of ASU 2016-02). In accordance with the optional transition method allowed by ASU 2016-11, comparative prior period information included within this note is presented in accordance with guidance in effect during those periods. The Company has one existing finance lease for additional office space with a lease term through 2033. As this lease was previously required to be recorded on the Company’s consolidated statements of condition, and was recorded in other assets and other liabilities, Topic 842 did not materially impact the accounting for this lease. Subsequent to March 31, 2019, one additional lease agreement has been executed with the plan to relocate one branch in Williamson County, Tennessee.

The following table provides additional detailsrepresents the consolidated statements of condition classification of the Company’s ROU assets and lease liabilities. The Company elected not to include short-term leases (i.e., leases with initial terms of twelve months or less), or equipment leases (deemed immaterial) on the consolidated statements of condition.

Lease right-of-use assets

 

Classification

 

March 31, 2019

 

Operating lease right-of-use assets

 

Other Assets

 

$

41,652

 

Finance lease right-of-use assets

 

Other Assets

 

 

2,970

 

Total lease right-of-use assets

 

 

 

$

44,622

 

 

 

 

 

 

 

 

Lease liabilities

 

Classification

 

March 31, 2019

 

Operating lease right-of-use assets

 

Other Liabilities

 

$

43,163

 

Finance lease right-of-use assets

 

Other Liabilities

 

 

3,023

 

Total lease liabilities

 

 

 

$

46,186

 


The calculated amount of the ROU assets and lease liabilities in the table above are impacted by the length of the lease term and the discount rate used to present value the minimum lease payments. The Company’s lease agreements often include one or more options to renew at the Company’s discretion, which will be determined within the timeframe of the lease agreement, and not included within the calculated ROU. The Company utilizes the discount rate implicit in the lease whenever this rate is readily determinable. As this rate is rarely determinable, the Company calculated a blended rate consisting of the Federal Home Loan Bank’s rate matching to the duration of the lease (over-collateralized borrowing rate) and the offering rate of the Company’s most recent subordinated debt offering in June of 2016. For operating leases existing prior to January 1, 2019, the rate for the remaining lease term as of March 31, 2018:January 1, 2019, was used. For the Company’s only finance lease that commenced December 2018, the Company utilized its blended rate calculation based on the term of the lease.

 

As of March 31, 2018

  Mortgage-
Backed
Securities:
Residential
  State and
Political
Subdivisions
  Total 

Market value of securities pledged

  $919  $40,845  $41,764 

Borrowings related to pledged amounts

  $—    $36,071  $36,071 

Market value pledged as a % of borrowings

   —    113  116

Weighted-average remaining lease term

March 31, 2019

Operating leases

14.8 years

Finance lease

11.9 years

Weighted-average discount rate

Operating leases

5.49%

Finance lease

5.48%

The following table provides additional detailsrepresents lease costs and other lease information. As the Company elected, for all classes of underlying assets, not to separate lease and non-lease components and instead to account for them as of December 31, 2017:a single lease component, the variable lease cost primarily represents variable payments such as common area maintenance and utilities.

 

As of December 31, 2017

  Mortgage-
Backed
Securities:
Residential
  State and
Political
Subdivisions
  Total 

Market value of securities pledged

  $1,004  $42,109  $43,113 

Borrowings related to pledged amounts

  $—    $31,004  $31,004 

Market value pledged as a % of borrowings

   —    136  139

Lease costs

 

 

 

 

 

Operating lease cost

 

 

$

1,262

 

Variable lease cost

 

 

 

99

 

Short-term lease cost

 

 

 

24

 

Finance lease cost

 

 

 

 

 

Interest on lease liabilities(1)

 

 

 

41

 

Amortization of right-of-use asset

 

 

 

50

 

Total lease cost

 

 

$

1,476

 

(1)

Included in other borrowings interest expense in the Company's consolidated statement of income. All other lease costs in this table are included

NOTE 6—SHARE-BASED PAYMENTSin net occupancy expense.

In connection with the Company’s 2010 private offering, 32,425 warrants were issued

Rent expense related to shareholders, one warrant for every twenty shares of common stock purchased. Each warrant allowed the shareholders to purchase an additional share of common stock at $12.00 per share. The warrants were issued with an effective date of March 30, 2010 and were exercisable in whole or in part up to seven years following the date of issuance. The warrants were detachable from the common stock. There were 11,011 warrants exercisedleases during the three months ended March 31, 2017. The warrants expired on March 30, 2017; therefore at2018, was $1,228.

Other supplemental cash flow information:

 

 

 

 

  Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

  Operating cash flows from operating leases

 

$

1,138

 

  Operating cash flows from finance leases

 

 

41

 

  Financing cash flows from finance leases

 

 

27

 


Future minimum payments for a finance lease and operating leases with initial or remaining terms of one year of more as of March 31, 2018, there were no outstanding warrants associated with the 2010 offering. A summary of the stock warrant activity for the three months ended March 31, 2018 and 2017 follows:2019.

 

   March 31,
2018
   March 31,
2017
 

Stock warrants exercised:

    

Intrinsic value of warrants exercised

  $—     $291 

Cash received from warrants exercised

   —      132 

Twelve Months Ended:

 

Finance

 

 

Operating

 

2020

 

$

273

 

 

$

4,794

 

2021

 

 

277

 

 

 

4,868

 

2022

 

 

281

 

 

 

4,865

 

2023

 

 

285

 

 

 

4,853

 

2024

 

 

289

 

 

 

4,903

 

Thereafter

 

 

3,059

 

 

 

34,946

 

Total future minimum lease payments

 

$

4,464

 

 

$

59,229

 

Less: Imputed interest

 

 

(1,441

)

 

 

(16,066

)

Total lease liabilities

 

$

3,023

 

 

$

43,163

 

Future minimum payments for a finance lease and operating leases with initial or remaining terms of one year of more as of December 31, 2018.

Twelve Months Ended:

 

Finance

 

 

Operating

 

2019

 

$

272

 

 

$

4,841

 

2020

 

 

276

 

 

 

4,849

 

2021

 

 

280

 

 

 

4,871

 

2022

 

 

284

 

 

 

4,856

 

2023

 

 

288

 

 

 

4,885

 

Thereafter

 

 

3,133

 

 

 

36,178

 

Total future minimum lease payments

 

$

4,533

 

 

$

60,480

 

NOTE 6—SHARE-BASED PAYMENTS

The Company has two share based compensation plans as described below. Total compensation cost that has been charged against income for those plans was $759$1,329 and $447$759 for the three months ended March 31, 20182019 and 2017,2018, respectively. The total income tax benefit, which is shown on the Consolidated Statements of Income as a reduction of income tax expense, was $63$113 and $93$63 for the three months ended March 31, 20182019 and 2017,2018, respectively.

Stock Options: The Company’s 2007 Omnibus Equity Incentive Plan (the “2007 Plan”), as amended and shareholder-approved, provided for authorized shares up to 4,000,000. The 2007 Plan provided that no options intended to be ISOs may be granted after April 9, 2017. As a result, the Company’s board of directors approved, and recommended to its shareholders for approval, an equity incentive plan, the 2017 Omnibus Equity Incentive Plan (the “2017 Plan”). Thewhich the Company’s shareholders approved the 2017 Plan at the 2017 annual meeting of shareholders. On April 12, 2018, the Compensation Committee of the Company’s Board of Directors approved the Amended and Restated 2017 Omnibus Equity Incentive Plan to make certain changes in response to feedback received from our shareholders. The terms of the Amended and Restated 2017 Plan are substantially similar to the terms of the 2007 Plan it was intended to replace. The Amended and Restated 2017 Plan provides for authorized shares up to 5,000,000.3,500,000. At March 31, 2018,2019, there were 4,709,4542,481,835 authorized shares available for issuance under the 2017 Plan.

On April 12, 2018, the Compensation Committee of the Company’s Board of Directors (the “Committee”) approved the Amended and Restated 2017 Omnibus Equity Incentive Plan (the “Amended and Restated 2017 Plan”) in order to make the following amendments to the 2017 Plan in response to feedback the Company received from its shareholders:

reduce the number of shares of common stock available for issuance from 5,000,000 shares under the 2017 Plan to 3,500,000 shares under the Amended and Restated 2017 Plan;

revise the definition of Change in Control to include only actual changes in control (and removed triggering events that represented a potential change in control);

remove the Committee’s authority to accelerate vesting (other than in cases of termination of the participant’s employment);

remove certain provisions allowing recycling of shares and to clarify that (1) shares tendered in payment of an option, (2) shares delivered or withheld to satisfy tax withholding obligations and (3) shares covered by a stock-settled SAR or other awards that were not issued upon settlement of the award will not be available for issuance under the Amended and Restated 2017 Plan; and

Plan.

remove the ability to grant reload options (automatic granting of new options at the time of exercise).

Employee, organizer and director awards are generally granted with an exercise price equal to the market price of the Company’s common stock at the date of grant; those option awards have a ten-year contractual term with varying vesting period of three to five years and have aten-year contractual term.requirements. The Company assigns discretion to its Board of Directors to make grants either as qualified incentive stock options or asnon-qualified stock options. All employee grants are intended to be treated as qualified incentive stock options, if allowable. All other grants are expected to be treated asnon-qualified.

The fair value of each option award is estimated on the date of grant using a closed form option valuation (Black-Scholes) model that uses the assumptions noted in the table below. Expected stock price volatility is based on historical volatilities of a peer group.the Company. The Company uses historical data to estimate option exercise and post-vesting termination behavior.


The expected term of options granted represents the period of time that options granted are expected to be outstanding, which takes into account that the options are not transferable. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of the grant.

The fair value of options granted was determined using the following weighted-average assumptions as of grant date.

 

  March 31,
2018
 March 31,
2017
 

 

March 31, 2019

 

 

March 31, 2018

 

Risk-free interest rate

   2.49 2.28

 

 

2.31

%

 

 

2.49

%

Expected term

   7.5 years  7.4 years 

 

7 years

 

 

7.5 years

 

Expected stock price volatility

   32.48 34.20

 

 

30.44

%

 

 

32.48

%

Dividend yield

   0.00 0.04

 

 

0.50

%

 

 

0.00

%

The weighted average fair value of options granted for the three months ended March 31, 2019 and 2018 were $10.01 and 2017 were $14.77, and $17.25, respectively.

A summary of the activity in the plans for the three months ended March 31, 20182019 follows:

 

 

Shares

 

 

Weighted

Average

Exercise

Price

 

 

Weighted

Average

Remaining

Contractual

Term

 

 

Aggregate

Intrinsic

Value

 

  Shares   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Term
   Aggregate
Intrinsic
Value
 

Outstanding at beginning of year

   1,507,168   $21.37    6.55   $19,180 

Outstanding at December 31, 2018

 

 

1,807,922

 

 

$

24.68

 

 

 

6.41

 

 

$

9,581

 

Granted

   28,125    36.40     

 

 

30,000

 

 

 

27.72

 

 

 

 

 

 

 

 

 

Exercised

   (21,348   10.32     

 

 

(35,046

)

 

 

14.93

 

 

 

 

 

 

 

 

 

Forfeited, expired, or cancelled

   (11,754   29.37     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

       

Outstanding at period end

   1,502,191   $21.75    6.41   $16,299 

 

 

1,802,876

 

 

$

24.92

 

 

 

8.11

 

 

$

7,375

 

  

 

   

 

   

 

   

 

 

Vested or expected to vest

   1,427,082   $21.75    6.41   $15,484 

 

 

1,712,732

 

 

$

24.92

 

 

 

8.11

 

 

$

7,006

 

Exercisable at period end

   760,955   $14.17    4.75   $14,022 

 

 

843,174

 

 

$

14.02

 

 

 

7.96

 

 

$

10,567

 

 

  For the three months
ended March 31,
 

 

For the Three Months Ended

March 31,

 

  2018   2017 

 

2019

 

 

2018

 

Stock options exercised:

    

 

 

 

 

 

 

 

 

Intrinsic value of options exercised

  $511   $610 

 

$

623

 

 

$

511

 

Cash received from options exercised

   220    177 

 

 

524

 

 

 

220

 

Tax benefit realized from option exercises

   63    93 

 

 

113

 

 

 

63

 

As of March 31, 2019 and 2018, there was $5,306 and $5,708, respectively, of total unrecognized compensation cost related tonon-vested stock options granted under the plans. The cost is expected to be recognized over a weighted-average period of 1.61.1 years.

Restricted Stock: Additionally, the 2007 Omnibus Equity Incentive Plan and the Amended and Restated 2017 Omnibus Equity Incentive Plan each provides for the granting of restricted share awards and other performance related incentives. When the restricted shares are awarded, a participant receives voting and dividend rights with respect to the shares, but is not able to transfer the shares until the restrictions have lapsed. These awards typically have a vesting period of three to five years and vest in equal annual installments on the anniversary date of the grant.


A summary of activity fornon-vested restricted share awards for the three months ended March 31, 20182019 is as follows:

 

Non-vested Shares

  Shares   Weighted-
Average
Grant-
Date
Fair Value
 

 

Shares

 

 

Weighted-

Average

Grant-

Date

Fair Value

 

Non-vested at December 31, 2017

   94,181   $25.42 

Non-vested at December 31, 2018

 

 

176,516

 

 

$

31.07

 

Granted

   —      —   

 

 

1,255

 

 

 

31.87

 

Vested

   —      —   

 

 

(10,421

)

 

 

31.09

 

Forfeited

   (334   37.35 

 

 

(47

)

 

 

32.95

 

  

 

   

Non-vested at March 31, 2018

   96,409   $25.38 
  

 

   

Non-vested at March 31, 2019

 

 

167,303

 

 

 

 

 

Compensation expense associated with the restricted share awards is recognized on a straight-line basis over the time period that the restrictions associated with the awards lapse based on the total cost of the award at the grant date. As of March 31, 2019 and 2018, there was $2,028 and $1,580, respectively, of total unrecognized compensation cost related tonon-vested shares granted under the 2007 Plan and Amended and Restated 2017 Plan. The cost is expected to be recognized over a weighted-average period of 3.11.5 years. There were no shares that vested during the three months ended March 31, 2018 or 2017, respectively.

NOTE 7—REGULATORY CAPITAL MATTERS

Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certainoff-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. The final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. Banks (Basel III rules) became effective for the Company on January 1, 2016 with full compliance with all of the requirements being phased in over a multi-year schedule, and fully phased in by January 1, 2019.

The Basel III rules additionally provide for countercyclical capital requirements so that the required amount of capital increases in times of economic expansion and decreases in times of economic contraction, consistent with safety and soundness. Under the Basel III rules, banks must maintain a capital conservation buffer consisting of additional Common Equity Tier 1 Capital equal to 2.5% of risk-weighted assets above each of the required minimum capital levels in order to avoid limitations on paying dividends, engaging in share repurchases, and paying certain discretionary bonuses. This new capital conservation buffer requirement was phased in beginning January 2016 at 0.625% of risk-weighted assets and will increaseincreased each year until fully implemented at 2.5% in January 2019. The capital conservation buffer in effect for 2018 is 1.875%.

Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At March 31, 2018,2019, the most recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. Management believes that, as of March 31, 2018,2019, the Company and Bank met all capital adequacy requirements to which they are subject. There are no conditions or events since that notification that management believes have changed the institution’s category.


Actual and required capital amounts and ratios are presented below as of March 31, 20182019 and December 31, 20172018 for the Company and Bank:

 

   Actual  Required
For Capital
Adequacy Purposes
  To Be Well
Capitalized Under
Prompt Corrective
Action Regulations
 
   Amount   Ratio  Amount   Ratio  Amount   Ratio 

March 31, 2018

          

Company common equity Tier 1 capital to risk-weighted assets

  $310,218    11.45 $121,874    4.50  N/A    N/A 

Company Total Capital to risk weighted assets

  $390,600    14.42 $216,665    8.00  N/A    N/A 

Company Tier 1 (Core) Capital to risk weighted assets

  $310,218    11.45 $162,499    6.00  N/A    N/A 

Company Tier 1 (Core) Capital to average assets

  $310,218    7.80 $158,986    4.00  N/A    N/A 

Bank common equity Tier 1 capital to risk-weighted assets

  $365,295    13.49 $121,874    4.50 $176,040    6.50

Bank Total Capital to risk weighted assets

  $387,126    14.29 $216,665    8.00 $270,831    10.00

Bank Tier 1 (Core) Capital to risk weighted assets

  $365,295    13.49 $162,499    6.00 $216,665    8.00

Bank Tier 1 (Core) Capital to average assets

  $365,295    9.19 $158,857    4.00 $198,572    5.00

December 31, 2017

          

Company common equity Tier 1 capital to risk-weighted assets

  $299,229    11.37 $118,479    4.50  N/A    N/A 

Company Total Capital to risk weighted assets

  $379,083    14.40 $210,629    8.00  N/A    N/A 

Company Tier 1 (Core) Capital to risk weighted assets

  $299,229    11.37 $157,972    6.00  N/A    N/A 

Company Tier 1 (Core) Capital to average assets

  $299,229    8.25 $145,100    4.00  N/A    N/A 

Bank common equity Tier 1 capital to risk-weighted assets

  $353,512    13.43 $118,489    4.50 $171,151    6.50

Bank Total Capital to risk weighted assets

  $374,851    14.24 $210,647    8.00 $263,309    10.00

Bank Tier 1 (Core) Capital to risk weighted assets

  $353,512    13.43 $157,985    6.00 $210,647    8.00

Bank Tier 1 (Core) Capital to average assets

  $353,512    9.75 $145,003    4.00 $181,253    5.00

 

 

Actual

 

 

Required

For Capital

Adequacy Purposes

 

 

To Be Well

Capitalized Under

Prompt Corrective

Action Regulations

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-Level

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company common equity Tier 1 capital to RWA

 

$

369,202

 

 

 

11.3

%

 

$

146,855

 

 

 

4.5

%

 

N/A

 

 

N/A

 

Company Total Capital to RWA

 

$

455,881

 

 

 

14.0

%

 

$

261,076

 

 

 

8.0

%

 

N/A

 

 

N/A

 

Company Tier 1 (Core) Capital to RWA

 

$

369,202

 

 

 

11.3

%

 

$

195,807

 

 

 

6.0

%

 

N/A

 

 

N/A

 

Company Tier 1 (Core) Capital to average assets

 

$

369,202

 

 

 

8.8

%

 

$

168,498

 

 

 

4.0

%

 

N/A

 

 

N/A

 

Bank-Level

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank common equity Tier 1 capital to RWA

 

$

425,528

 

 

 

13.0

%

 

$

146,869

 

 

 

4.5

%

 

$

212,144

 

 

 

6.5

%

Bank Total Capital to RWA

 

$

453,469

 

 

 

13.9

%

 

$

261,101

 

 

 

8.0

%

 

$

326,376

 

 

 

10.0

%

Bank Tier 1 (Core) Capital to RWA

 

$

425,528

 

 

 

13.0

%

 

$

195,825

 

 

 

6.0

%

 

$

261,101

 

 

 

8.0

%

Bank Tier 1 (Core) Capital to average assets

 

$

425,528

 

 

 

10.1

%

 

$

168,318

 

 

 

4.0

%

 

$

210,397

 

 

 

5.0

%

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company-Level

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Company common equity Tier 1 capital to RWA

 

$

367,096

 

 

 

12.2

%

 

$

135,598

 

 

 

4.5

%

 

N/A

 

 

N/A

 

Company Total Capital to RWA

 

$

449,325

 

 

 

14.9

%

 

$

241,064

 

 

 

8.0

%

 

N/A

 

 

N/A

 

Company Tier 1 (Core) Capital to RWA

 

$

367,096

 

 

 

12.2

%

 

$

180,798

 

 

 

6.0

%

 

N/A

 

 

N/A

 

Company Tier 1 (Core) Capital to average assets

 

$

367,096

 

 

 

8.8

%

 

$

167,553

 

 

 

4.0

%

 

N/A

 

 

N/A

 

Bank-Level

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank common equity Tier 1 capital to RWA

 

$

421,335

 

 

 

14.0

%

 

$

135,613

 

 

 

4.5

%

 

$

195,886

 

 

 

6.5

%

Bank Total Capital to RWA

 

$

444,871

 

 

 

14.8

%

 

$

241,090

 

 

 

8.0

%

 

$

301,363

 

 

 

10.0

%

Bank Tier 1 (Core) Capital to RWA

 

$

421,335

 

 

 

14.0

%

 

$

180,818

 

 

 

6.0

%

 

$

241,090

 

 

 

8.0

%

Bank Tier 1 (Core) Capital to average assets

 

$

421,335

 

 

 

10.1

%

 

$

167,420

 

 

 

4.0

%

 

$

209,275

 

 

 

5.0

%

Note: Minimum ratios presented exclude the capital conservation buffer

Dividend Restrictions: The Company’s principal source of funds for dividend payments is dividends received from the Bank. Banking regulations limit the amount of dividends that may be paid without prior approval of regulatory agencies. Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net profits, combined with the retained net profits of the preceding two years, subject to the capital requirements described above. The Bank may not currently pay dividends without prior written approval from its primary regulatory agencies.


NOTE 8—DERIVATIVES INSTRUMENTS

Financial derivatives are reported at fair value in other assets or other liabilities. The accounting for changes in the fair value of a derivative depends on whether it has been designated and qualifies as part of a hedging relationship. For derivatives not designated as hedges, the gain or loss is recognized in current earnings.

Derivatives designated as fair value hedges

For derivative instruments that are designated and qualify as a fair value hedge, the gain or loss on the derivative instrument as well as the offsetting loss or gain on the hedged asset or liability attributable to the hedged risk are recognized in current earnings. The gain or loss on the derivative instrument is presented on the same income statement line item as the earnings effect of the hedged item. The Company utilizes interest rate swaps designated as fair value hedges to mitigate the effect of changing interest rates on the fair values of fixed rate callable securities available-for-sale. The hedging strategy on securities converts the fixed interest rates to LIBOR-based variable interest rates. These derivatives are designated as partial term hedges of selected cash flows covering specified periods of time prior to the call dates of the hedged securities.

During 2019, the Company entered into sixteen swap transactions with a notional amount of $101.2 million designated as fair value hedges. These derivatives are intended to protect against the effects of changing interest rates on the fair values of fixed rate securities.

A summary of the Company's fair value hedge relationships as of March 31, 2019 are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2019

 

 

 

Balance Sheet Location

 

Weighted Average Remaining Maturity (In Years)

 

 

Weighted Average Pay Rate

 

 

Receive Rate

 

Notional Amount

 

 

Estimated Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liability derivative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements - securities

 

Other liabilities

 

 

7.59

 

 

2.528%

 

 

3 month LIBOR

 

$

101,205

 

 

$

(1,118

)

There were no fair value hedge relationships as of December 31, 2018.

The effects of fair value hedge relationships reported in interest income on securities on the consolidated statements of income for the three months ended March 31, 2019 and 2018 were as follows (in thousands):

 

 

Three Months Ended March 31,

 

Gain (loss) on fair value hedging relationship

 

2019

 

 

2018

 

Interest rate swap agreements - securities:

 

 

 

 

 

 

 

 

Hedged items

 

$

1,118

 

 

$

-

 

Derivative designated as hedging instruments

 

 

(1,118

)

 

 

-

 

 

 

 

 

 

 

 

 

 


The following amounts were recorded on the balance sheet related to cumulative basis adjustments for fair value hedges at March 31, 2019:

 

 

Carrying Amount of the Hedged Assets (in thousands)

 

 

Cumulative Amount of Fair Value Hedging Adjustment Included in the Carrying Amount of the Hedged Assets

 

Line item on the balance sheet

 

March 31, 2019

 

 

March 31, 2019

 

Securities available-for-sale

 

$

116,634

 

 

$

1,118

 

NOTE 9—FAIR VALUE

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

Securities: The fair values for investment securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2), using matrix pricing. Matrix pricing is a mathematical technique commonly used to price debt securities that are not actively traded and values debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs). Included in securities is interest rate swap agreements. The carrying amount of the interest rate swap agreements is based on pricing models that utilize observable market inputs (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).

DerivativesOther Assets: Included in other assets are certain assets carried at fair value and interest rate locks associated with the mortgage loan pipeline. The fair valuesvalue of derivatives arethe mortgage loan pipeline rate locks is based on valuation models using observableupon the projected sales price of the underlying loans, taking into account market data as ofinterest rates and other market factors at the measurement date, net of the projected fallout rate.  These assets are valued using similar observable data that occurs in the market. (Level 2).

Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly. Appraisals for impaired loans are generally obtained annually but may be obtained more frequently based on changing circumstances as part of the aforementioned quarterly evaluation.

Foreclosed Assets: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals which are updated no less frequently than annually. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Foreclosed assets are evaluated on a quarterly basis for additional impairment and adjusted accordingly.


Appraisals for both collateral-dependent impaired loans and real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, a member of the credit administration department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. On an annual basis, the Company compares the actual selling price of collateral that has been sold to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value.

Loans Held For Sale: The Company has elected the fair value option for loans held for sale to align with other accounting policies related to mortgage banking, such as mortgage banking derivatives. These loans are typically sold to an investor following loan origination and the fair value of such accounts are readily available based on direct quotes from investors or similar transactions experienced in the secondary loan market. Fair value adjustments, as well as realized gains and losses are recorded in current earnings. Fair value is determined by market prices for similar transactions adjusted for specific attributes of that loan (Level 2).

Other Liabilities: The Company has certain liabilities carried at fair value including certain interest rate swap agreements to facilitate customer transactions and the interest rate locks associated with the funding for its mortgage loan originations.  The fair value of these liabilities is based on pricing models that utilize observable market inputs (Level 2).

Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which the Company has elected the fair value option, are summarized below:

 

  Fair Value Measurements at
March 31, 2018 Using:
 

 

Fair Value Measurements at

March 31, 2019 Using:

 

  Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Financial Assets

      

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

      

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

  $—     $288,571   $—   

 

$

69,618

 

 

$

 

 

$

 

U.S. government sponsored entities and agencies

   —      19,894    —   

 

 

 

 

 

1,820

 

 

 

 

Mortgage-backed securities-residential

   —      763,128    —   

 

 

 

 

 

523,458

 

 

 

 

Mortgage-backed securities-commercial

   —      5,011    —   

Asset-backed securities

 

 

 

 

 

25,050

 

 

 

 

Corporate notes

 

 

 

 

 

17,939

 

 

 

 

State and political subdivisions

   —      109,816    —   

 

 

 

 

 

161,416

 

 

 

 

  

 

   

 

   

 

 

Total securities available for sale

  $—     $1,186,420   $—   

 

$

69,618

 

 

$

729,683

 

 

$

 

  

 

   

 

   

 

 

Loans held for sale

  $—     $12,871   $—   

 

$

 

 

$

21,730

 

 

$

 

  

 

   

 

   

 

 

Mortgage banking derivatives

  $—     $382   $—   
  

 

   

 

   

 

 

Other assets

 

$

 

 

$

190

 

 

$

 

Financial Liabilities

    

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking derivatives

  $—     $45   $—   
  

 

   

 

   

 

 
  Fair Value Measurements at
December 31, 2017 Using:
 
  Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 

Financial Assets

      

Securities available for sale

      

U.S. Treasury securities

  $—     $228,909   $—   

U.S. government sponsored entities and agencies

   —      19,961    —   

Mortgage-backed securities-residential

   —      632,566    —   

Mortgage-backed securities-commercial

   —      5,074    —   

State and political subdivisions

   —      113,371    —   
  

 

   

 

   

 

 

Total securities available for sale

  $—     $999,881   $—   
  

 

   

 

   

 

 

Loans held for sale

  $—     $12,024   $—   
  

 

   

 

   

 

 

Mortgage banking derivatives

  $—     $175   $—   
  

 

   

 

   

 

 

Financial Liabilities

      

Mortgage banking derivatives

  $—     $35   $—   
  

 

   

 

   

 

 

Other liabilities

 

$

 

 

$

1,331

 

 

$

 


 

 

Fair Value Measurements at

December 31, 2018 Using:

 

 

 

Quoted Prices

in Active

Markets for

Identical Assets

(Level 1)

 

 

Significant

Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

253,014

 

 

$

 

 

$

 

U.S. government sponsored entities and agencies

 

 

 

 

 

21,888

 

 

 

 

Mortgage-backed securities-residential

 

 

 

 

 

580,699

 

 

 

 

Asset-backed securities

 

 

 

 

 

24,844

 

 

 

 

Corporate notes

 

 

 

 

 

 

12,424

 

 

 

 

 

State and political subdivisions

 

 

 

 

 

137,799

 

 

 

 

Total securities available for sale

 

$

253,014

 

 

$

777,654

 

 

$

 

Loans held for sale

 

$

 

 

$

11,103

 

 

$

 

Other assets

 

$

 

 

$

206

 

 

$

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

$

 

 

$

129

 

 

$

 

As of March 31, 2019, the unpaid principal balance of loans held for sale was $21,079 resulting in an unrealized gain of $651 included in mortgage banking revenue. As of December 31, 2018, the unpaid principal balance of loans held for sale was $12,554$10,722, resulting in an unrealized gain of $317$381 included in gains on sale of loans. As of December 31, 2017, the unpaid principal balance of loans held for sale was $11,681, resulting in an unrealized gain of $343 included in gains on sale of loans.mortgage banking revenue. For the three months ended March 31, 20182019 and 2017,2018, the change in fair value related to loans held for sale, which is included in gain on sale of loans,mortgage banking revenue, was $(26)$270 and $113,($26), respectively. None of these loans were 90 days or more past due or on nonaccrual as of March 31, 20182019 and December 31, 2017.2018.

There were no transfers between level 1 and 2 during 20182019 or 2017.2018.

Assets measured at fair value on anon-recurring basis are summarized below:

There was onewere six collateral-dependent commercial and industrial impaired loans carried at fair value of $1,831$5,722 as of March 31, 20182019. The level 3 fair value measurement for these assets measured at fair value on a non-recurring basis used the income approach with an adjustment for differences in net operating income expectations based on an unobservable input of earnings before interest, tax, depreciation and amortization (EBITDA). There was one collateral-dependent impaired loan carried at fair value of $150 as of December 31, 2017.2018. For the three months ended March 31, 2018 and 2017, there was no2019, $3,455 in additional provision for loan losses was recorded related to impaired loans recorded at fair value of collateral. For the three months ended March 31, 2018, $0 in additional provision for loan losses was recorded related to impaired loans recorded at fair value of collateral.  

Foreclosed assets measured at fair value less costs to sell, had a net carrying amount of $1,503$0 as of March 31, 20182019 and December 31, 2017. The foreclosed property was previously collateral for a commercial real estate loan.2018, respectively. There were no properties at March 31, 20182019 or 20172018 that had required write-downs to fair value resulting in no write downs for the three months ended March 31, 2018 and 2017, respectively.value.  


The carrying amounts and estimated fair values of financial instruments at March 31, 20182019 and December 31, 20172018 are as follows:

 

  Carrying
Amount
   Fair Value Measurements at
March 31, 2018 Using:
 

 

 

 

 

 

Fair Value Measurements at

March 31, 2019 Using:

 

  Level 1   Level 2   Level 3   Total 

 

Carrying

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

  $246,164   $246,164   $—     $—     $246,164 

 

$

300,113

 

 

$

300,113

 

 

$

 

 

$

 

 

$

300,113

 

Certificates of deposit held at other financial institutions

   2,855    —      2,855    —      2,855 

 

 

3,595

 

 

 

 

 

 

3,601

 

 

 

 

 

 

3,601

 

Securities available for sale

   1,186,420    —      1,186,420    —      1,186,420 

 

 

799,301

 

 

 

69,618

 

 

 

729,683

 

 

 

 

 

 

799,301

 

Securities held to maturity

   213,381    —      210,888    —      210,888 

 

 

118,831

 

 

 

 

 

 

118,866

 

 

 

 

 

 

118,866

 

Loans held for sale

   12,871    —      12,871    —      12,871 

 

 

21,730

 

 

 

 

 

 

21,730

 

 

 

 

 

 

21,730

 

Net loans

   2,288,280    —      —      2,295,275    2,295,275 

 

 

2,779,520

 

 

 

 

 

 

 

 

 

2,781,888

 

 

 

2,781,888

 

Restricted equity securities

   19,606    n/a    n/a    n/a    n/a 

Servicing rights, net

   3,602    —      —      5,305    5,305 

 

 

3,366

 

 

 

 

 

 

 

 

 

4,329

 

 

 

4,329

 

Mortgage banking derivative assets

   382    —      382    —      382 

Other assets

 

 

190

 

 

 

 

 

 

190

 

 

 

 

 

 

190

 

Accrued interest receivable

   12,937    182    6,400    6,355    12,937 

 

 

14,232

 

 

 

140

 

 

 

5,151

 

 

 

8,941

 

 

 

14,232

 

Financial liabilities

          

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

  $3,355,153   $2,026,994   $1,284,426   $—     $3,311,420 

 

$

3,315,843

 

 

$

2,201,698

 

 

$

1,112,151

 

 

$

 

 

$

3,313,849

 

Repurchase agreements

   36,071    —      36,071    —      36,071 

Federal Home Loan Bank advances

   317,000    —      314,341    —      314,341 

 

 

416,500

 

 

 

 

 

 

415,845

 

 

 

 

 

 

415,845

 

Subordinated notes, net

   58,559    —      —      62,259    62,259 

 

 

58,738

 

 

 

 

 

 

 

 

 

60,426

 

 

 

60,426

 

Mortgage banking derivative liabilities

   45    —      45    —      45 

Other liabilities

 

 

1,331

 

 

 

 

 

 

1,331

 

 

 

 

 

 

1,331

 

Accrued interest payable

   2,775    93    2,332    350    2,775 

 

 

5,041

 

 

 

205

 

 

 

350

 

 

 

4,486

 

 

 

5,041

 

  Carrying
Amount
   Fair Value Measurements at
December 31, 2017 Using:
 
  Level 1   Level 2   Level 3   Total 

Financial assets

          

Cash and cash equivalents

  $251,543   $251,543   $—     $—     $251,543 

Certificates of deposit held at other financial institutions

   2,855    —      2,855    —      2,855 

Securities available for sale

   999,881    —      999,881    —      999,881 

Securities held to maturity

   214,856    —      217,608    —      217,608 

Loans held for sale

   12,024    —      12,024    —      12,024 

Net loans

   2,235,361    —      —      2,230,607    2,230,607 

Restricted equity securities

   18,492    n/a    n/a    n/a    n/a 

Servicing rights, net

   3,620    —      —      5,089    5,089 

Mortgage banking derivative assets

   175    —      175    —      175 

Accrued interest receivable

   11,947    73    5,724    6,150    11,947 

Financial liabilities

          

Deposits

  $3,167,228   $1,911,928   $1,224,041   $—     $3,135,969 

Federal funds purchased and repurchase agreements

   31,004    —      31,004    —      31,004 

Federal Home Loan Bank advances

   272,000    —      270,311    —      270,311 

Subordinated notes, net

   58,515    —      —      59,951    59,951 

Mortgage banking derivative liabilities

   35    —      35    —      35 

Accrued interest payable

   2,769    51    2,030    688    2,769 

 

 

 

 

 

 

Fair Value Measurements at

December 31, 2018 Using:

 

 

 

Carrying

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

280,212

 

 

$

280,212

 

 

$

 

 

$

 

 

$

280,212

 

Certificates of deposit held at other financial

   institutions

 

 

3,594

 

 

 

 

 

 

3,594

 

 

 

 

 

 

3,594

 

Securities available for sale

 

 

1,030,668

 

 

 

253,014

 

 

 

777,654

 

 

 

 

 

 

1,030,668

 

Securities held to maturity

 

 

121,617

 

 

 

 

 

 

118,955

 

 

 

 

 

 

118,955

 

Loans held for sale

 

 

11,103

 

 

 

 

 

 

11,103

 

 

 

 

 

 

11,103

 

Net loans

 

 

2,641,948

 

 

 

 

 

 

 

 

 

2,622,386

 

 

 

2,622,386

 

Servicing rights, net

 

 

3,403

 

 

 

 

 

 

 

 

 

4,836

 

 

 

4,836

 

Other assets

 

 

206

 

 

 

 

 

 

206

 

 

 

 

 

 

206

 

Accrued interest receivable

 

 

13,337

 

 

 

71

 

 

 

5,539

 

 

 

7,727

 

 

 

13,337

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

3,431,807

 

 

$

2,105,951

 

 

$

1,319,326

 

 

$

 

 

$

3,425,277

 

Federal Home Loan Bank advances

 

 

368,500

 

 

 

 

 

 

366,786

 

 

 

 

 

 

366,786

 

Subordinated notes, net

 

 

58,693

 

 

 

 

 

 

 

 

 

59,852

 

 

 

59,852

 

Other liabilities

 

 

129

 

 

 

 

 

 

129

 

 

 

 

 

 

129

 

Accrued interest payable

 

 

4,700

 

 

 

146

 

 

 

3,866

 

 

 

688

 

 

 

4,700

 

The methods and assumptions not previously described used to estimate fair values are described as follows:

(a) Cash and Cash Equivalents:The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1.

(b) Loans:Fair values of loans, excluding loans held for sale, are estimated as follows: In accordance with ASU 2016-01, the fair value of loans held for investment, excluding previously presented impaired loans measured at fair value on a non-recurring basis, is estimated using a cash flow projection methodology that relies on three primary assumptions: (1) the expected prepayment rate of loans; (2) the magnitude of future net losses based on expected default rate and severity of loss; and (3) the discount rate applicable to the expected cash flows of the loan portfolio. Loans are considered a Level 3 classification.


(c) Restricted Equity Securities: It is not practical to determine the fair value of Federal Home Loan Bank or Federal Reserve Bank stock due to restrictions placed on its transferability.

(d) Mortgage Servicing Rights: Fair value of mortgage servicing rights is based on valuation models that calculate the present value of estimated net cash flows based on industry market data. The valuation model incorporates assumptions that market participants would use in estimating future net cash flows resulting in a Level 3 classification.

(e)(d) Deposits: The fair values disclosed for demand deposits (e.g., interest andnon-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification. The carrying amounts of fixed-term money market accounts approximate their fair values at the reporting date resulting in a Level 1 classification. Fair values for certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

(f)(e) Federal Funds Purchased and Repurchase Agreements:The carrying amounts of federal funds purchased, borrowings under repurchase agreements, and other short-term borrowings, generally maturing within ninety days, approximate their fair values resulting in a Level 2 classification.

(g)(f) Federal Home Loan Bank Advances: The fair values of the Company’s long-term borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

(h)(g) Subordinated Notes: The fair values of the Company’s subordinated notes are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.

(i)(h) Accrued Interest Receivable/Payable: The carrying amounts of accrued interest approximate fair value resulting in a Level 1, Level 2 or Level 3 classification based on the asset/liability with which they are associated.

(j)(i) Off-balance Sheet Instruments: Fair values foroff-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not material.

NOTE 9—10—EARNINGS PER SHARE

Thetwo-class method is used in the calculation of basic and diluted earnings per share. Under thetwo-class method, earnings available to common shareholders for the period are allocated between common shareholders and participating securities according to dividends declared (or accumulated) and participation rights in undistributed earnings. The factors used in the earnings per share computation follow:

 

  

Three Months Ended

March 31,

 

 

Three Months Ended

March 31,

 

  2018   2017 

 

2019

 

 

2018

 

Basic

    

 

 

 

 

 

 

 

 

Net income available to common shareholders

  $10,052   $7,934 

 

$

2,901

 

 

$

10,052

 

Less: earnings allocated to participating securities

   (71   (65

 

 

(34

)

 

 

(71

)

  

 

   

 

 

Net income allocated to common shareholders

  $9,981   $7,869 

 

$

2,867

 

 

$

9,981

 

  

 

   

 

 

Weighted average common shares outstanding including participating securities

   13,249,728    13,049,012 

 

 

14,561,721

 

 

 

13,249,728

 

Less: Participating securities

   (94,010   (106,323

 

 

(168,638

)

 

 

(94,010

)

  

 

   

 

 

Average shares

��  13,155,718    12,942,689 

 

 

14,393,083

 

 

 

13,155,718

 

  

 

   

 

 

Basic earnings per common share

  $0.76   $0.61 

 

$

0.20

 

 

$

0.76

 

  

 

   

 

 

Diluted

    

Net income allocated to common shareholders

  $9,981   $7,869 

Weighted average common shares outstanding for basic earnings per common share

   13,155,718    12,942,689 

Add: Dilutive effects of assumed exercises of stock options

   516,666    708,694 

Add: Dilutive effects of assumed exercises of stock warrants

   —      5,974 
  

 

   

 

 

Average shares and dilutive potential common shares

   13,672,384    13,657,357 
  

 

   

 

 

Diluted earnings per common share

  $0.73   $0.58 
  

 

   

 

 

 

 

Three Months Ended

March 31,

 

 

 

2019

 

 

2018

 

Diluted

 

 

 

 

 

 

 

 

Net income allocated to common shareholders

 

$

2,867

 

 

$

9,981

 

Weighted average common shares outstanding for

   basic earnings per common share

 

 

14,393,083

 

 

 

13,155,718

 

Add: Dilutive effects of assumed exercises of stock

   options

 

 

411,747

 

 

 

516,666

 

Add: Dilutive effects of assumed exercises of stock

   warrants

 

 

 

 

 

 

Average shares and dilutive potential common shares

 

 

14,804,830

 

 

 

13,672,384

 

Dilutive earnings per common share

 

$

0.19

 

 

$

0.73

 


For the three months ended March 31, 20182019 and 2017,2018, stock options for 411,279768,458 and 108,000411,279 shares of common stock, respectively, were not considered in computing diluted earnings per common share because they were antidilutive.

NOTE 10—11—SUBORDINATED DEBT ISSUANCE

The Company’s subordinated notes, net of issuance costs, totaled $58,559$58,738 and $58,515$58,693 at March 31, 20182019 and at December 31, 2017,2018, respectively. For regulatory capital purposes, the subordinated notes are treated as Tier 2 capital, subject to certain limitations, and are included in total regulatory capital when calculating the Company’s total capital to risk weighted assets ratio as indicated in Note 7 of these consolidated financial statements.

The Company completed the issuance of $60,000 in principal amount of subordinated notes in two separate offerings. In March 2016, $40,000 of 6.875%fixed-to-floating rate subordinated notes (the “March 2016 Subordinated Notes”) were issued in a public offering to accredited institutional investors, and in June 2016, $20,000 of 7.00%fixed-to-floating rate subordinated notes (the “June 2016 Subordinated Notes”) were issued to certain accredited institutional investors in a private offering. The subordinated notes are unsecured and will rank at least equally with all of the Company’s other unsecured subordinated indebtedness and will be effectively subordinated to all of our secured debt to the extent of the value of the collateral securing such debt. The subordinated notes will be subordinated in right of payment to all of our existing and future senior indebtedness, and will rank structurally junior to all existing and future liabilities of our subsidiaries including, in the case of the Company’s bank subsidiary, its depositors, and any preferred equity holders of our subsidiaries. The holders of the subordinated notes may be fully subordinated to interests held by the U.S. government in the event that we enter into a receivership, insolvency, liquidation, or similar proceeding.

The issuance costs related to the March 2016 Subordinated Notes amounted to $1,382 and are being amortized as interest expense over theten-year term of the March 2016 Subordinated Notes. The issuance costs related to the June 2016 Subordinated Notes were $404 and are being amortized as interest expense over theten-year term of the June 2016 Subordinated Notes. For the three months ended March 31, 20182019 and 2017,2018, amortization of issuance costs has amounted to $45 for both periods.and $45, respectively.

The following table summarizes the terms of each subordinated note offering:

 

  March 2016
Subordinated
Notes
 June 2016
Subordinated
Notes

 

March 2016

Subordinated

Notes

 

 

June 2016

Subordinated

Notes

 

Principal amount issued

  $40,000 $20,000

 

$40,000

 

 

$20,000

 

Maturity date

  March 30, 2026 July 1, 2026

 

March 30, 2026

 

 

July 1, 2026

 

Initial fixed interest rate

  6.875% 7.00%

 

6.875%

 

 

7.00%

 

Initial interest rate period

  5 years 5 years

 

5 years

 

 

5 years

 

First interest rate change date

  March 30, 2021 July 1, 2021

 

March 30, 2021

 

 

July 1, 2021

 

Interest payment frequency through year five*

  Semiannually Semiannually

 

Semiannually

 

 

Semiannually

 

Interest payment frequency after five years*

  Quarterly Quarterly

 

Quarterly

 

 

Quarterly

 

Interest repricing index and margin

  3-month LIBOR

plus 5.636%

 3-month LIBOR

plus 6.04%

 

3-month LIBOR

plus 5.636%

 

 

3-month LIBOR

plus 6.04%

 

Repricing frequency after five years

  Quarterly Quarterly

 

Quarterly

 

 

Quarterly

 

 

*Through March 31, 2018 all interest payments have been made in accordance with the terms of the agreements.


ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (All dollar values in this section are in thousands.)

The following discussion is intended to assistand analysis identifies significant factors that have affected our financial position and operating results during the periods included in the understanding and assessment of significant changes and trends related to the Company’s results of operations andaccompanying financial condition.statements. This discussion and analysis should be read in conjunction with the accompanying unaudited financial statements, the audited financial statements and accompanying notes included in the Company’s Annual Report on Form10-K filed with the SECSecurities and Exchange Commission (“SEC”) on March 16, 2018,19, 2019, which includes additional information about critical accounting policies and practices and risk factors. Historical results and trends that might appear in the consolidated financial statements should not be interpreted as being indicative of future operations. All amounts are in thousands, except per share data or unless otherwise indicated.

Company Overview

We are a financial holding company headquartered in Franklin, Tennessee. Through our wholly-owned bank subsidiary, Franklin Synergy Bank, a Tennessee-chartered commercial bank and a member of the Federal Reserve System, we provide a full range of banking and related financial services with a focus on service to small businesses, corporate entities, local governments and individuals. We operate through 1415 branches and onea loan production office in the demographically attractive and growing Williamson, Rutherford and Davidson Counties within the Nashville metropolitan area. As used in this report, unless the context otherwise indicates, any reference to “Franklin Financial,” “our Company,” “the Company,” “us,” “we” and “our” refers to Franklin Financial Network, Inc. together with its consolidated subsidiaries (including Franklin Synergy)Synergy Bank), any reference to “FFN” refers to Franklin Financial Network, Inc. only and any reference to “Franklin Synergy” or the “Bank” refers to our banking subsidiary, Franklin Synergy Bank.

As of March 31, 2019, we had consolidated total assets of $4,238,436, total loans, including loans held for sale, of $2,801,250, total deposits of $3,315,843 and total equity of $383,514.

Our principal executive office is located at 722 Columbia Avenue, Franklin, Tennessee 37064-2828, and our telephone number is (615) 236-2265. Our website is www.franklinsynergybank.com. The information contained on or accessible from our website does not constitute a part of this report and is not incorporated by reference herein.

Critical Accounting Policies

The accounting and reporting policies of the Company are in accordance with accounting principles generally accepted in the United States of America and conform to general practices within the banking industry. To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ.

The Company’s accounting policies are integral to understanding the results reported. Accounting policies are described in detail in Note 1 of the notes to the consolidated financial statements in the Company’s Annual Report on Form10-K that was filed with the SEC on March 16, 2018.19, 2019. The critical accounting policies require judgment to ascertain the valuation of assets, liabilities, commitments and contingencies. Management has established policies and control procedures that are intended to ensure valuation methods are well controlled and applied consistently from period to period. In addition, the policies and procedures are intended to ensure that the process for changing methodologies occurs in an appropriate manner. The following is a brief summary of the more significant policies.

Allowance for Loan Losses (ALLL)

The allowance for loan lossesALLL is a valuation allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed.has become uncollectible. Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors.

Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged off.


The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired. A loan is impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings (TDR’s) and classified as impaired.

Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on acase-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

All loans classified by management as substandard or worse are individually evaluated for impairment. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.

Troubled debt restructuringsTDR’s are separately identified for impairment disclosures and are measured at the present value of estimated future cash flows using the loan’s effective rate at inception. If a troubled debt restructuringTDR is considered to be a collateral dependent loan, the loan is reported, net, at the fair value of the collateral. For troubled debt restructuringsTDR’s that subsequently default, the Company determines the amount of reserve in accordance with the accounting policy for the allowance for loan losses.ALLL.

The general component coversnon-impaired loans and is based on historical loss experience adjusted for current factors. The historical loss experience is determined by portfolio segment and is based on a combination of the Bank’s loss history and loss history from the Bank’s peer group over the past three years. This actual loss experience is supplemented with other economicqualitative factors based on the risks present for each portfolio segment. These economic factors include consideration of the following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentrations.

COMPARISON OF RESULTS OF OPERATIONS FOR

THE THREE MONTHS ENDED MARCH 31, 2019 and 2018 AND 2017

(Dollar Amounts in Thousands)Thousands)

Overview

The Company reported net income and net income available to common shareholders of $10,052$2,901 and $7,934$10,052 for the three months ended March 31, 2019 and 2018, and 2017, respectively.  The primary reasons for the increase in netNet income for the three months ended March 31,available to common shareholders decreased by $7,151 when comparing 2019 with 2018, were increased interest income on loans and investment securitiesprimarily due to organic growth in these portfolios, decreased provision for loan losses$4,143 related to the Company’s loan qualitypost employment and the decrease in income taxretirement expense, along with $3,486 related to the Tax Act legislation that was passed in December 2017.a specific loan loss provision on a shared national credit (SNC).

Net Interest Income/Margin

Net interest income consists of interest income generated by earning assets,earning-assets less interest expense.expense paid on interest-bearing liabilities and is the most significant component of our revenues. Net interest income for the three months ended March 31, 2019 and 2018 totaled $27,420 and 2017 totaled $25,116, and $23,643, respectively, an increase of $1,473,$2,304 or 6.2%9.2%. For the three months ended March 31, 2018 and 2017,2019, interest income was $38,047 and $30,541, respectively, an increase of 24.6%,increased $9,476 or 24.9% due primarily to growth in both the loan and investment securities portfolios.portfolio. For the three months ended March 31, 2018 and 2017,2019, interest expense was $12,931 and $6,898, respectively, an increase of 87.5%, which is a result ofincreased $7,172 or 55.5% due primarily to increases in interest-bearing deposits and Federal Home Loan Bank advances.interest rates paid on deposits.


Interest-earning assets averaged $3,867,957$4,044,231 and $3,184,516$3,867,957 during the three months ended March 31, 20182019 and 2017,2018, respectively, an increase of $683,441,$176,274, or 21.5%4.6%. This increase was primarily due to organic growth in both the loan portfolioaverage loans of $466,214, which was offset by decreases in securities and the securities portfolio over the past year, as well as growth in the average balance of federal funds sold. Average loans increased 23.5%, average investment securities increased 5.7% and average federal funds sold and other increased 208.0%,of $187,947 and $106,488, respectively, when comparing the three months ended March 31, 20182019 with the same period in 2017.2018.

When comparing the three months ended March 31, 20182019 and 2017,2018, the yield on average interest earning assets, adjusted fortax-equivalent tax equivalent yield, remained consistent atincreased 76 basis points in 2019 to 4.82% compared to 4.06%. When comparing the first quarter of 2018 with for the same period in 2017, thetax-equivalent yield on loans increased by 16 basis points. The increase is primarily related to an increase in current interest rates.

during 2018. For the three months ended March 31, 2018,2019, thetax-equivalent tax equivalent yield on available for sale securitiesloans was 2.52%5.61%, and for the three months ended March 31, 2017,2018, thetax-equivalent tax equivalent yield on availableloans was 5.07%. The primary driver for sale securitiesthe increase in yields on loans was 2.69%. Forthe increase in market interest rates when compared to the same quarter in the previous year.

Interest-bearing liabilities averaged $3,490,227 during the three months ended March 31, 2019, compared to $3,371,827 for the same period in 2018, thetax-equivalent yield on held to maturity securities was 3.83%an increase of $118,400, or 3.5%. Total average interest-bearing deposits grew $71,408, or 2.4%, including an increase in average money market deposit accounts of $248,369, offset by decreases in average interest checking ($61,236), average savings deposits ($9,833) and average time deposits ($105,892) for the three months ended March 31, 2017, thetax-equivalent yield on held to maturity securities was 4.20%. The primary driver for the yield decreases in both available for sale securities and held to maturity securities was the decrease in volume oftax-exempt securities that have been purchased combined with the reduction of the effective tax rate.

Interest-bearing liabilities averaged $3,371,827 during the three months ended March 31, 2018, compared to $2,750,555 for the same period in 2017, an increase of $621,272, or 22.6%. Total average interest-bearing deposits grew $533,604, including increases in average brokered deposits of $195,915 and average interest-bearing public funds deposits of $165,726 for the three-month period ended March 31, 2018,2019, as compared to the same period during 2017. Rapid growth in the loan portfolio2018. Average FHLB advances also resulted in increases in average Federal Home Loan Bank advances of $100,111,increased by $68,044 when comparing the first three months of 2018ended March 31, 2019 with the same period in 2017.2018.

ForWhen comparing the three month periodsmonths ended March 31, 20182019 and 2017,2018, the cost of average interest-bearing liabilities increased 5478 basis points to 1.56%2.34% from 1.02%1.56%. The increase was primarily due to rate increases infor interest-bearing checking, money market deposits, time deposits,FHLB advances and Federal Home Loan Bank advances when comparing the first quarter of 2018 with the first quarter of 2017.federal funds purchased.


The tables below summarize average balances, annualized yields and rates, cost of funds, and the analysis of changes in interest income and interest expense for the three-monthsthree months ended March 31, 20182019 and 2017:2018:

Average Balances—Yields & Rates(1)(7)

(Dollars are in thousands)

 

  Three Months Ended March 31, 

 

Three Months Ended March 31,

 

  2018 2017 

 

2019

 

 

2018

 

  Average
Balance(1)
 Interest
Inc / Exp
   Average
Yield /
Rate
 Average
Balance(1)
 Interest
Inc / Exp
   Average
Yield /
Rate
 

 

Average

Balance

 

 

Interest

Inc / Exp

 

 

Average

Yield /

Rate

 

 

Average

Balance

 

 

Interest

Inc / Exp

 

 

Average

Yield /

Rate

 

ASSETS:

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans(2)(6)

  $2,307,899  $28,805    5.06 $1,868,678  $22,583    4.90

Securities available for sale(6)

   1,074,981  6,682    2.52 991,679  6,584    2.69

Securities held to maturity(6)

   214,214  2,021    3.83 227,662  2,355    4.20

Loans(1)(6)

 

$

2,764,675

 

 

$

38,238

 

 

 

5.61

%

 

$

2,299,219

 

 

$

28,732

 

 

 

5.07

%

Loans held for sale

 

 

9,438

 

 

 

115

 

 

 

4.94

 

 

 

8,680

 

 

 

73

 

 

 

3.41

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

919,549

 

 

 

6,394

 

 

 

2.82

 

 

 

1,059,989

 

 

 

6,111

 

 

 

2.34

 

Tax-exempt(6)

 

 

181,699

 

 

 

1,990

 

 

 

4.44

 

 

 

229,206

 

 

 

2,592

 

 

 

4.59

 

Restricted equity securities

   18,658  274    5.96 13,695  181    5.36

 

 

22,375

 

 

 

334

 

 

 

6.05

 

 

 

18,658

 

 

 

274

 

 

 

5.96

 

Certificates of deposit at other financial institutions

   2,814  12    1.73 1,820  7    1.56

 

 

3,592

 

 

 

20

 

 

 

2.26

 

 

 

2,814

 

 

 

12

 

 

 

1.73

 

Federal funds sold and other(3)

   249,391  942    1.53 80,982  156    0.78
  

 

  

 

   

 

  

 

  

 

   

 

 

Federal funds sold and other(2)

 

 

142,903

 

 

 

967

 

 

 

2.74

 

 

 

249,391

 

 

 

942

 

 

 

1.53

 

TOTAL INTEREST EARNING ASSETS

  $3,867,957  $38,736    4.06 $3,184,516  $31,866    4.06

 

$

4,044,231

 

 

$

48,058

 

 

 

4.82

%

 

$

3,867,957

 

 

$

38,736

 

 

 

4.06

%

Allowance for loan losses

   (21,683    (17,162   

Allowance for loan and lease losses

 

 

(24,054

)

 

 

 

 

 

 

 

 

 

 

(21,683

)

 

 

 

 

 

 

 

 

All other assets

   125,590     96,018    

 

 

200,078

 

 

 

 

 

 

 

 

 

 

 

125,590

 

 

 

 

 

 

 

 

 

  

 

     

 

    

TOTAL ASSETS

  $3,971,864     $3,263,372    

 

$

4,220,255

 

 

 

 

 

 

 

 

 

 

$

3,971,864

 

 

 

 

 

 

 

 

 

LIABILITIES & EQUITY

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

  $918,332  $3,166    1.40 $701,983  $1,062    0.61

 

$

857,096

 

 

$

4,420

 

 

 

2.09

%

 

$

918,332

 

 

$

3,166

 

 

 

1.40

%

Money market

   744,473  2,600    1.42 613,574  1,228    0.81

 

 

992,842

 

 

 

5,979

 

 

 

2.44

 

 

 

744,473

 

 

 

2,600

 

 

 

1.42

 

Savings

   50,442  38    0.31 55,613  42    0.31

 

 

40,609

 

 

 

28

 

 

 

0.28

 

 

 

50,442

 

 

 

38

 

 

 

0.31

 

Time deposits

   1,271,558  4,839    1.54 1,080,031  2,914    1.09

 

 

1,165,666

 

 

 

6,563

 

 

 

2.28

 

 

 

1,271,558

 

 

 

4,839

 

 

 

1.54

 

Federal Home Loan Bank advances

   296,667  1,110    1.52 196,556  508    1.05

 

 

364,711

 

 

 

1,918

 

 

 

2.13

 

 

 

296,667

 

 

 

1,110

 

 

 

1.52

 

Federal funds purchased and repurchase agreements

   31,823  96    1.22 44,446  70    0.64

Federal funds purchased and other(3)

 

 

10,594

 

 

 

72

 

 

 

2.76

 

 

 

31,823

 

 

 

96

 

 

 

1.22

 

Subordinated notes and other borrowings

   58,532  1,082    7.50 58,352  1,074    7.46

 

 

58,709

 

 

 

1,123

 

 

 

7.76

 

 

 

58,532

 

 

 

1,082

 

 

 

7.50

 

  

 

  

 

   

 

  

 

  

 

   

 

 

TOTAL INTEREST BEARING LIABILITIES

  $3,371,827  $12,931    1.56 $2,750,555  $6,898    1.02

 

$

3,490,227

 

 

$

20,103

 

 

 

2.34

%

 

$

3,371,827

 

 

$

12,931

 

 

 

1.56

%

Demand deposits

   286,918     230,494    

 

 

291,176

 

 

 

 

 

 

 

 

 

 

 

286,918

 

 

 

 

 

 

 

 

 

Other liabilities

   13,279     9,610    

 

 

61,736

 

 

 

 

 

 

 

 

 

 

 

13,279

 

 

 

 

 

 

 

 

 

Total equity

   299,840     272,713    

 

 

377,116

 

 

 

 

 

 

 

 

 

 

 

299,840

 

 

 

 

 

 

 

 

 

  

 

     

 

    

TOTAL LIABILITIES AND EQUITY

  $3,971,864     $3,263,372    

 

$

4,220,255

 

 

 

 

 

 

 

 

 

 

$

3,971,864

 

 

 

 

 

 

 

 

 

NET INTEREST SPREAD(4)

      2.50     3.04

 

 

 

 

 

 

 

 

 

 

2.48

%

 

 

 

 

 

 

 

 

 

 

2.50

%

NET INTEREST INCOME

   $25,805     $24,968   

 

 

 

 

 

$

27,955

 

 

 

 

 

 

 

 

 

 

$

25,805

 

 

 

 

 

NET INTEREST MARGIN(5)

      2.71     3.18

 

 

 

 

 

 

 

 

 

 

2.80

%

 

 

 

 

 

 

 

 

 

 

2.71

%

 

(1)

Average balances are average daily balances.
(2)

Loan balances include both loans held in the Bank’s portfolio and mortgage loans held for sale and are net of deferred origination fees and costs.Non-accrual loans are included in total loan balances.

(3)(2)

Includes federal funds sold and interest-bearing deposits at the Federal Reserve Bank, the Federal Home Loan Bank and at other financial institutions.

(3)

Includes repurchase agreements.

(4)

Represents the average rate earned on interest-earning assets minus the average rate paid on interest-bearing liabilities.

(5)

Represents net interest income (annualized) divided by total average earning assets.

(6)

Interest income and rates include the effects oftax-equivalent adjustments to adjusttax-exempt interest income ontax-exempt loans and investment securities to a fully taxable basis.

(7)

Average balances are average daily balances.

The tables below detail the components of the changes in net interest income for the periods indicated. For each major category of interest-earning assets and interest-bearing liabilities, information is provided with respect to changes due to average volume and changes due to rates, with the changes in both volumes and rates allocated to these two categories based on the proportionate absolute changes in each category.


Analysis of Changes in Interest Income and Expenses

 

 

Net change three months ended

March 31, 2019 versus March 31, 2018

 

 

 

Volume

 

 

Rate

 

 

Net Change

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

5,819

 

 

$

3,687

 

 

$

9,506

 

Loans held for sale

 

 

6

 

 

 

36

 

 

 

42

 

Securities

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

(810

)

 

 

1,093

 

 

 

283

 

Tax-exempt

 

 

(538

)

 

 

(64

)

 

 

(602

)

Restricted equity securities

 

 

55

 

 

 

5

 

 

 

60

 

Certificates of deposit at other financial institutions

 

 

3

 

 

 

5

 

 

 

8

 

Federal funds sold and other

 

 

(402

)

 

 

427

 

 

 

25

 

TOTAL INTEREST INCOME

 

$

4,133

 

 

$

5,189

 

 

$

9,322

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

(211

)

 

$

1,465

 

 

$

1,254

 

Money market accounts

 

 

870

 

 

 

2,509

 

 

 

3,379

 

Savings

 

 

(8

)

 

 

(2

)

 

 

(10

)

Time deposits

 

 

(402

)

 

 

2,126

 

 

 

1,724

 

Federal Home Loan Bank advances

 

 

255

 

 

 

553

 

 

 

808

 

Fed funds purchased and other borrowed funds

 

 

(64

)

 

 

40

 

 

 

(24

)

Subordinated Notes and other borrowings

 

 

3

 

 

 

38

 

 

 

41

 

TOTAL INTEREST EXPENSE

 

$

443

 

 

$

6,729

 

 

$

7,172

 

NET INTEREST INCOME

 

$

3,690

 

 

$

(1,540

)

 

$

2,150

 

 

   Net change three months ended
March 31, 2018 versus March 31, 2017
 
   Volume   Rate   Net Change 

INTEREST INCOME

      

Loans

  $5,311   $911   $6,222 

Securities available for sale

   549    (451   98 

Securities held to maturity

   (139   (195   (334

Restricted equity securities

   65    28    93 

Certificates of deposit at other financial institutions

   4    1    5 

Federal funds sold and other

   325    461    786 
  

 

 

   

 

 

   

 

 

 

TOTAL INTEREST INCOME

  $6,115   $755   $6,870 
  

 

 

   

 

 

   

 

 

 

INTEREST EXPENSE

      

Deposits

      

Interest checking

  $315   $1,789   $2,104 

Money market accounts

   252    1,120    1,372 

Savings

   (4   —      (4

Time deposits

   514    1,411    1,925 

Federal Home Loan Bank advances

   258    344    602 

Federal funds purchased and repurchase agreements

   (20   46    26 

Subordinated notes and other borrowings

   2    6    8 
  

 

 

   

 

 

   

 

 

 

TOTAL INTEREST EXPENSE

  $1,317   $4,716   $6,033 
  

 

 

   

 

 

   

 

 

 

NET INTEREST INCOME

  $4,798   $(3,961  $837 
  

 

 

   

 

 

   

 

 

 

Provision for Loan Losses

The provision for loan losses represents a charge to earnings necessary to establish an allowance for loan lossesALLL that, in management’s evaluation, should be adequate to provide coverage for probable losses incurred in the loan portfolio. The allowance is increased by the provision for loan losses and is decreased by charge-offs, net of recoveries on prior loan charge-offs.

The provision for loan losses was  $573$5,055 and $1,855$573 for the three months ended March 31, 20182019 and 2017,2018, respectively. The decrease in loan losshigher provision is due primarilyfor the three months ended March 31, 2019 compared to the same period in 2018 is based on the Company’s analysis of its ALLL which, based on the loan quality.portfolio’s risk profile driven primarily by a specific reserve of $3,455 related to a SNC relationship, and comparatively higher loan growth, resulted in more provision being recorded. Nonperforming loans at March 31, 20182019 totaled $3,503$11,904 compared to $4,036$5,696 at MarchDecember 31, 2017,2018, representing 0.15%0.42% and 0.21%0.22% of total loans respectively.for the respective periods.

Non-Interest Income

Non-interest income for the three months ended March 31, 2018 and 20172019 was $3,486 compared to $3,456 and $4,008, respectively.for the same period in 2018. The following is a summary of the components ofnon-interest income (in thousands):

 

  

Three Months Ended

March 31,

   $
Increase
(Decrease)
   %
Increase
(Decrease)
 

 

Three Months Ended

March 31,

 

 

$

Increase

 

 

%

Increase

 

  2018   2017   

 

2019

 

 

2018

 

 

(Decrease)

 

 

(Decrease)

 

Service charges on deposit accounts

  $42   $30   $12    40.0

 

$

74

 

 

$

42

 

 

$

32

 

 

 

76.2

%

Other service charges and fees

   751    752    (1   (0.1%) 

 

 

757

 

 

 

751

 

 

 

6

 

 

 

0.8

 

Net gains on sale of loans

   1,439    2,334    (895   (38.3%) 

Mortgage banking revenue

 

 

1,672

 

 

 

1,549

 

 

 

123

 

 

 

7.9

 

Wealth management

   704    593    111    18.7

 

 

627

 

 

 

704

 

 

 

(77

)

 

 

(10.9

)

Loan servicing fees, net

   119    107    12    11.2

Gain on sale or call of securities

 

 

149

 

 

 

 

 

 

149

 

 

NM

 

Net (loss) gain on sale of loans

 

 

(217

)

 

 

9

 

 

 

(226

)

 

 

(2,511.1

)

Net gain on sale of foreclosed assets

   3    3    —      

 

 

4

 

 

 

3

 

 

 

1

 

 

 

33.3

 

Other

   398    189    209    110.6

 

 

420

 

 

 

398

 

 

 

22

 

 

 

5.5

 

  

 

   

 

   

 

   

 

 

Totalnon-interest income

  $3,456   $4,008   $(552   (13.8%) 

 

$

3,486

 

 

$

3,456

 

 

$

30

 

 

 

0.9

%

  

 

   

 

   

 

   

 

 

Net gains on the sale of loans include net gains realized from the sales of mortgage loans and from the fair value adjustments related to mortgage loan derivatives. Net gains on the sale of mortgage loans are based, in part, on differences between the carrying value of loans being sold to third-party investors and the selling price. Also included are changes in the fair value of mortgage

Mortgage banking derivatives entered

into by the Company to hedge the change in interest rates on loan commitments prior to their sale in the secondary market. Fluctuations in mortgage interest rates, changes in the demand for certain loans by investors, and whether servicing rights associated with the loans being sold are retained or released all affect the net gains on mortgage loan sales. Net gains for the three months ending March 31, 2018 were $1,439, a decrease of $895, or 38.3%, from $2,334revenue increased $123 for the three months ended March 31, 2017.2019. The decreaseincrease was due to the volume of mortgage loans originated, the sales related to those loans, and lessmore favorable market rates in first quarter 2018,2019, which resulted in less favorable fair value adjustments on mortgage derivatives.

Wealth management income for

The decrease in (loss) gain on sale of loans is attributable to the sale of a Shared National Credit relationship during the three months ended March 31, 2018 increased $111, or 18.7%, in comparison with the same period in 2017. The increase was primarily due to the growth in the client base and the assets under management in the wealth management division.2019.

Othernon-interest income increased $209, or 110.6%, when comparing first quarter 2018 with first quarter 2017. The increase is primarily attributed to bank owned life insurance income increasing $211 when compared to the first quarter of 2017.

Non-Interest Expense

Non-interest expense for the three months ended March 31, 2018 and 20172019 was $22,616 compared to $15,488 and $14,276, respectively, an increase of $1,212, or 8.5%. This increase wasfor the same period in 2018. The increases were the result of the following components listed in the table below (in thousands):

 

  

Three Months Ended

March 31,

   $
Increase
(Decrease)
   %
Increase
(Decrease)
 

 

Three Months Ended

March 31,

 

 

$

Increase

 

 

%

Increase

 

  2018   2017   

 

2019

 

 

2018

 

 

 

 

 

 

 

Salaries and employee benefits

  $9,188   $8,033   $1,155    14.4

 

$

14,743

 

 

$

9,188

 

 

$

5,555

 

 

 

60.5

%

Occupancy and equipment

   2,594    2,095    499    23.8

 

 

3,113

 

 

 

2,594

 

 

 

519

 

 

 

20.0

 

FDIC assessment expense

   660    760    (100   (13.2%) 

 

 

990

 

 

 

660

 

 

 

330

 

 

 

50.0

 

Marketing

   280    267    13    4.9

 

 

319

 

 

 

280

 

 

 

39

 

 

 

13.9

 

Professional fees

   869    1,035    (166   (16.0%) 

 

 

923

 

 

 

869

 

 

 

54

 

 

 

6.2

 

Amortization of core deposit intangible

   104    127    (23   (18.1%) 

 

 

145

 

 

 

104

 

 

 

41

 

 

 

39.4

 

Other

   1,793    1,959    (166   (8.5%) 

 

 

2,383

 

 

 

1,793

 

 

 

590

 

 

 

32.9

 

  

 

   

 

   

 

   

 

 

Totalnon-interest expense

  $15,488   $14,276   $1,212    8.5

 

$

22,616

 

 

$

15,488

 

 

$

7,128

 

 

 

46.0

%

  

 

   

 

   

 

   

 

 

The increase innon-interest expense noted in the table above is indicative ofrelated to the Company’s overall growth. The Company’s biggest varianceslargest increases for the three months ended March 31, 2018,2019, in comparison with the same periodperiods of 2017,2018, were in salaries and employee benefits, occupancy and equipment, FDIC assessment expense, professional fees, and othernon-interest expense.

Salaries and employee benefits increased $1,155,$5,555, or 14.4%60.5%, when comparing the three months ended March 31, 20182019 with the same period in 2017,2018. The increase is primarily due to $4,143 in post employment and retirement expenses. In addition, stock-based compensation expense increased $569 for the Company’s staffing growth from 274 full-time equivalent employees as ofthree months ended March 31, 2017, to 299 as of March 31,2019 in comparison with the same period in 2018. The Company added several lending professionals and lending support personnel, additional compliance professionals, additional credit administration professionals and other operational staff, to support the Company’s growth and to provide enhanced corporate governance. The Company also experienced growth in incentive expenses related to the Company’s overall financial performance and in stock option expense.

Occupancy and equipment expense increased $499,$519, or 23.8%20.0%, when comparing the three months ended March 31, 20182019 with the same period in 2017. This2018. The variance for the three months ended March 31, 2019 versus the three months ended March 31, 2018 is primarily attributable to increases in building rent expense ($237),of $158, software maintenance fees ($125),of $244, and other furniture, fixture and& equipment expense ($49) and furniture, fixture and equipment depreciation expense ($24).$60.

The Company’s FDIC assessment expense decreased $100,increased $330, or  13.2%50.0%, when comparing the three months ended March 31, 20182019 with the same period in 2017.2018. The decreaseincrease in comparing the three months ended March 31, 2019 to March 31, 2018 is primarily due to the change in the base assessment rate of the Company, on which FDIC assessments are calculated.asset growth.

The $166,Professional fees increased $54, or 16.0%6.2%, decrease in professional fees, when comparing the three months ended March 31, 20182019 with the same period in 2017,2018. The increase when comparing the three months ended March 31, 2019 with the same period in 2018 is attributabledue to a decreaseincreases in other professional fees ($204), which was offset by an increase in$9 and legal fees ($31).$86.

For the three months ended March 31, 2018,2019, othernon-interest expenses decreased $166, expense increased $590, or 8.5%32.9%, fromwhen compared to the same period during 2017.three months ended March 31, 2018. The reductionincrease in othernon-interest expense for the three months ended March 31, 2019 versus March 31, 2018 is attributed to larger decreasesincreases in several types of expenses, but the following expense types: appraisal expenses ($125);types represent the largest variances: director fees of $44 and foreclosed property expenses ($75).ATM Network Expense of $69.


Income Tax Expense

The Company recognized an income tax expense for the three months ended March 31, 2018 and 2017,2019 of $334, compared to $2,459 and $3,586, respectively.for the three months ended March 31, 2018. The Company’syear-to-date quarter-to-date income tax expense for the period ended March 31, 20182019 reflects an effective income tax rate of 19.7%10.3%, which is a significant decrease compared to 31.1%19.7% for the same period in 2017. The decrease2018 resulting from the Company’s participation in Tennessee’s Community Investment Tax Credit (CITC) program and due to the effective tax rate for the three months ended March 31, 2018 iscurrent quarter’s $4.1 million related to post employment and retirement expenses, along with $3.5 million related to a result of the 2017 Tax Cuts and Jobs Act enacted in December 2017.specific loan loss provision on a shared national credit (SNC).

COMPARISON OF BALANCE SHEETS AT MARCHMarch 31, 2018 AND DECEMBER2019 and December 31, 20172018

Overview

The Company’s total assets increaseddecreased by $240,137,$11,003, or 6.2%0.3%, from December 31, 20172018 to March 31, 2018.2019. The increasedecrease in total assets has primarily been the result of the continued balance sheet rotation and optimization strategies and the planned sales of investment securities during the three months ended March 31, 2019 offset by organic growth in the loan and investment securities portfolios.portfolio.

Loans

Lending-related income is the most important component of the Company’s net interest income and is a major contributor to profitability. The loan portfolio is the largest component of earning assets, and therefore generates the largest portion of revenues. For purposes of the discussion in this section, the term “loans” refers to loans, excluding loans held for sale, unless otherwise noted.

The absolute volume of loans and the volume of loans as a percentage of earning assets is an important determinant of net interest margin as loans are expected to produce higher yields than securities and other earning assets. Total loans, net of deferred fees, at March 31, 20182019 and December 31, 20172018 were $2,310,018$2,807,377 and $2,256,608,$2,665,399, respectively, an increase of $53,410,$141,978, or 2.4%5.3%. As a percentage of total assets, total loans, net of deferred fees, at March 31, 2019 and December 31, 2018 were 66.2% and 62.7% of total assets, respectively. Growth in the loan portfolio is primarily due to increased market penetration and a healthy local economy. The Company has also attracted a number of experienced commercial and mortgage lenders to develop new relationships and broaden its presence in its primary markets in Middle Tennessee which include, Williamson County, Davidson County and Rutherford County.

The table below provides a summary of the loan portfolio composition for the periods noted.

 

 

March 31, 2019

 

 

December 31, 2018

 

Types of Loans

 

Amount

 

 

% of Total

Loans

 

 

Amount

 

 

% of Total

Loans

 

Total loans, excluding purchased credit impaired (“PCI”) loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

581,340

 

 

 

20.7

%

 

$

584,440

 

 

 

21.9

%

Commercial

 

 

893,491

 

 

 

31.8

 

 

 

802,260

 

 

 

30.1

 

Residential

 

 

694,190

 

 

 

24.7

 

 

 

682,806

 

 

 

25.6

 

Commercial and industrial

 

 

635,417

 

 

 

22.5

 

 

 

590,854

 

 

 

22.1

 

Consumer and other

 

 

4,447

 

 

 

0.2

 

 

 

5,568

 

 

 

0.2

 

Total loans—gross, excluding PCI loans

 

 

2,808,885

 

 

 

99.9

 

 

 

2,665,928

 

 

 

99.9

 

Total PCI loans

 

 

2,020

 

 

 

0.1

 

 

 

2,015

 

 

 

0.1

 

Total gross loans

 

 

2,810,905

 

 

 

100.0

%

 

 

2,667,943

 

 

 

100.0

%

Less: deferred loan fees, net

 

 

(3,528

)

 

 

 

 

 

 

(2,544

)

 

 

 

 

Allowance for loan losses

 

 

(27,857

)

 

 

 

 

 

 

(23,451

)

 

 

 

 

Total loans, net allowance for loan losses

 

$

2,779,520

 

 

 

 

 

 

$

2,641,948

 

 

 

 

 

 

   March 31, 2018  December 31, 2017 
Types of Loans  Amount   % of Total
Loans
  Amount   % of Total
Loans
 

Total loans, excluding PCI loans

       

Real estate:

       

Construction and land development

  $523,660    22.6 $494,818    21.9

Commercial

   716,607    31.0  678,238    30.0

Residential

   602,683    26.1  577,335    25.6

Commercial and industrial

   462,954    20.0  502,006    22.2

Consumer and other

   3,899    0.2  3,781    0.2
  

 

 

   

 

 

  

 

 

   

 

 

 

Total loans—gross, excluding PCI loans

   2,309,803    99.9  2,256,178    99.9
  

 

 

   

 

 

  

 

 

   

 

 

 

Total PCI loans

   2,440    0.1  2,393    0.1
  

 

 

   

 

 

  

 

 

   

 

 

 

Total gross loans

   2,312,243    100.0  2,258,571    100.0
    

 

 

    

 

 

 

Less: deferred loan fees, net

   (2,225    (1,963  

Allowance for loan losses

   (21,738    (21,247  
  

 

 

    

 

 

   

Total loans, net allowance for loan losses

  $2,288,280    $2,235,361   
  

 

 

    

 

 

   

GrossThe table below provides a summary of the Share National Credit portfolio for the periods noted.

Shared National Credit ("SNC"s) and Healthcare Portfolios

 

March 31, 2019

 

 

December 31, 2018

 

 

September 30, 2018

 

 

June 30, 2018

 

 

March 31, 2018

 

 

QoQ

Growth*

 

 

YoY

Growth

 

Total SNC

 

$

229,608

 

 

$

249,033

 

 

$

162,588

 

 

$

155,798

 

 

$

117,721

 

 

 

(31.6

%)

 

 

95.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Total loans held for investment

 

 

8.2

%

 

 

9.3

%

 

 

6.4

%

 

 

6.3

%

 

 

5.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Healthcare

 

$

318,020

 

 

$

290,464

 

 

$

285,284

 

 

$

257,225

 

 

$

199,425

 

 

 

38.5

%

 

 

59.5

%

SNC

 

 

107,156

 

 

 

123,097

 

 

 

103,772

 

 

 

107,894

 

 

 

89,162

 

 

 

(52.5

%)

 

 

20.2

%

Non-SNC

 

 

210,864

 

 

 

167,367

 

 

 

181,512

 

 

 

149,331

 

 

 

110,263

 

 

 

105.4

%

 

 

91.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*Annualized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The discussion in the following paragraphs includes the PCI loans in the breakdown of the various categories of loans.

Total gross loans increased 2.4%5.3% during the first three months of 2018, primarilyended March 31, 2019, due to organic growth as a result of continued market penetration and the strength of the local economies. During this period, the Company experienced growth in real estate loans of 5.3%4.8% with the majority of the growth occurring in the residential real estate 1.7% and commercial real estate (5.7%) and construction and land development (5.8%)11.4%  segments. The Company also experienced a declinean increase of 7.7%7.5% in the commercial and industrial segment during the first three months of 2018.ended March 31, 2019.

Real estate loans, including $74 of PCI loans, comprised 79.7%77.2% of the loan portfolio at March 31, 2018.2019. The largest portion of the real estate segments as of March 31, 2018,2019, was commercial real estate loans, which totaled 38.9%41.2% of real estate loans. Commercial real estate loans totaled $893,490 at March 31, 2019, and comprised 31.0%31.8% of the total loan portfolio. The commercial real estate loan classification primarily includes commercial-based mortgage loans that are secured by nonfarm, nonresidential real estate properties and multi-family residentialother properties.

The residential real estate classification primarily includes1-4 family residential loans which are typically conventional first-lien home mortgages, not including loansheld-for-sale in the secondary market, and it also includes home equity lines of credit and other junior lien mortgage loans. Residential real estate loans totaled $602,779 at March 31, 2018 and comprised 32.7% of real estate loans and 26.1% of total loans.

Construction and land development loans totaled $523,660$581,340 at March 31, 2018,2019, and comprised 28.4%26.8% of total real estate loans and 22.6%20.7% of the total loan portfolio. Loans in this classification provide financing for the construction and development of residential properties and commercial income properties, multi-family residential development, and land designated for future development.

CommercialThe residential real estate classification primarily includes 1-4 family residential loans which are typically conventional first-lien home mortgages, not including loans held-for-sale in the secondary market, and industrialit also includes home equity lines of credit and other junior lien mortgage loans. Residential real estate loans totaled $464,927 at March 31, 2018$694,264 and comprised 20.1%32.0% of real estate loans and 24.7% of total loans at March 31, 2018.2019.

Commercial and industrial loans totaled $637,363 at March 31, 2019 which includes $1,946 of PCI loans. Loans in this classification comprised 22.7% of total loans at March 31, 2019. The commercial and industrial classification consists of commercial loans tosmall-to-medium sized businesses, shared national credits, and commercial healthcare loans.

The banking agencies define a “Shared National Credit” (SNC) as any loan extended to a borrower which aggregates $100 million or more and is shared by three or more banks. The SNC portfolio totaled $229,608 at March 31, 2019, decreasing $19,425, or 31.6%, from $249,033 at December 31, 2018. All of the outstanding balance of SNCs was included in the commercial and industrial portfolio. SNC participations are originated in the normal course of business to meet the needs of our customers and are reviewed at least quarterly for credit quality.  

The repayment of loans is a source of additional liquidity for the Company. The following table sets forth the loans maturing within specific intervals at March 31, 2018,2019, excluding unearned net fees and costs.


Loan Maturity Schedule

 

  March 31, 2018 

 

March 31, 2019

 

  One year
or less
   Over one
year to five
years
   Over five
years
   Total 

 

One year

or less

 

 

Over one

year to five

years

 

 

Over five

years

 

 

Total

 

Real estate:

        

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

  $304,484   $145,396   $73,780   $523,660 

 

$

300,870

 

 

$

146,717

 

 

$

133,753

 

 

$

581,340

 

Commercial

   46,613    205,124    465,241    716,978 

 

 

52,879

 

 

 

258,502

 

 

 

582,109

 

 

 

893,490

 

Residential

   44,473    118,380    439,926    602,779 

 

 

43,045

 

 

 

164,953

 

 

 

486,266

 

 

 

694,264

 

Commercial and industrial

   90,923    312,226    61,778    464,927 

 

 

75,135

 

 

 

395,320

 

 

 

166,908

 

 

 

637,363

 

Consumer and other

   2,124    1,411    364    3,899 

 

 

1,712

 

 

 

2,407

 

 

 

329

 

 

 

4,448

 

  

 

   

 

   

 

   

 

 

Total

  $488,617   $782,537   $1,041,089   $2,312,243 

 

$

473,641

 

 

$

967,899

 

 

$

1,369,365

 

 

$

2,810,905

 

  

 

   

 

   

 

   

 

 

Fixed interest rate

  $182,630   $338,721   $548,296   $1,069,647 

 

$

142,237

 

 

$

377,726

 

 

$

420,834

 

 

$

940,797

 

Variable interest rate

   305,987    443,816    492,793    1,242,596 

 

 

331,404

 

 

 

590,173

 

 

 

948,531

 

 

 

1,870,108

 

  

 

   

 

   

 

   

 

 

Total

  $488,617   $782,537   $1,041,089   $2,312,243 

 

$

473,641

 

 

$

967,899

 

 

$

1,369,365

 

 

$

2,810,905

 

  

 

   

 

   

 

   

 

 

The information presented in the above table is based upon the contractual maturities of the individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon their maturity. Consequently, management believes this treatment presents fairly the maturity structure of the loan portfolio.

Allowance for Loan Losses (ALLL)

The Company maintains an allowance for loan lossesALLL that management believes is adequate to absorb the probable incurred losses inherent in the Company’s loan portfolio. The allowance is increased by provisions for loan losses charged to earnings and is decreased by loan charge-offs net of recoveries of prior period loan charge-offs. The level of the allowance is determined on a quarterly basis, although management is engaged in monitoring the adequacy of the allowance on a more frequent basis. In estimating the allowance balance, the following factors are considered:

past loan experience;

the nature and volume of the portfolio;

risks known about specific borrowers;

underlying estimated values of collateral securing loans;

current and anticipated economic conditions; and

other factors which may affect the allowance for probable incurred losses.

The allowance for loan lossesALLL consists of two primary components: (1) a specific component which relates to loans that are individually classified as impaired and (2) a general component which coversnon-impaired loans and is based on historical loss experience adjusted for current factors. The historical loss experience is determined by portfolio segment and is based on a combination of the Company’s loss history and loss history from peer group data over the past three years. This actual loss experience is supplemented with other economic factors based on the risks present for each portfolio segment.

The following loan portfolio segments have been identified: (1) Construction and land development loans, (2) Commercial real estate loans, (3) Residential real estate loans, (4) Commercial and industrial loans and (5) Consumer and other loans. Management evaluates the risks associated with these segments based upon specific characteristics associated with the loan segments. These risk characteristics include, but are not limited to, the value of the underlying collateral, adverse economic conditions and the borrower’s cash flow. While the total allowance consists of a specific portion and a general portion, both portions of the allowance are available to provide for probable incurred loan losses in the entire portfolio.


In the table below, the components, as discussed above, of the allowance for loan lossesALLL are shown at March 31, 20182019 and December 31, 2017.2018.

  March 31, 2018 December 31, 2017 Increase (Decrease) 

 

March 31, 2019

 

 

December 31, 2018

 

 

Increase (Decrease)

 

  Loan
Balance
   ALLL
Balance
   % Loan
Balance
   ALLL
Balance
   % Loan
Balance
 ALLL
Balance
   

 

Loan

Balance

 

 

ALLL

Balance

 

 

%

 

 

Loan

Balance

 

 

ALLL

Balance

 

 

%

 

 

Loan

Balance

 

 

ALLL

Balance

 

 

 

 

 

Non impaired loans

  $2,255,719   $21,179    0.94 $2,201,515   $20,358    0.92 $54,204  $821  2 bps 

 

$

2,714,663

 

 

$

24,233

 

 

 

0.89

%

 

$

2,568,930

 

 

$

23,249

 

 

 

0.91

%

 

$

145,733

 

 

$

984

 

 

-2 bps

 

Non-PCI acquired loans (Note 1)

   50,759    10    0.02 50,522    10    0.02 237   —     —   

 

 

82,701

 

 

 

169

 

 

 

0.20

 

 

 

91,344

 

 

 

185

 

 

 

0.20

 

 

 

(8,643

)

 

 

(16

)

 

0 bps

 

Impaired loans

   3,325    543    16.33 4,141    879    21.23 (816 (336 -490 bps 

 

 

11,521

 

 

 

3,455

 

 

 

29.99

 

 

 

5,654

 

 

 

17

 

 

 

0.30

 

 

 

5,867

 

 

 

3,438

 

 

2969 bps

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

 

Non-PCI loans

   2,309,803    21,732    0.94 2,256,178    21,247    0.94 53,625  485   —   

 

 

2,808,885

 

 

 

27,857

 

 

 

0.99

 

 

 

2,665,928

 

 

 

23,451

 

 

 

0.88

 

 

 

142,957

 

 

 

4,406

 

 

11 bps

 

PCI loans

   2,440    6    0.25 2,393    —       47  6  25 bps 

 

 

2,020

 

 

 

 

 

 

 

 

 

2,015

 

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

  

 

   

 

   

 

  

 

   

 

   

 

  

 

  

 

  

 

 

Total loans

  $2,312,243   $21,738    0.94 $2,258,571   $21,247    0.94 $53,672  $491   —   

 

$

2,810,905

 

 

$

27,857

 

 

 

0.99

%

 

$

2,667,943

 

 

$

23,451

 

 

 

0.88

%

 

$

142,962

 

 

$

4,406

 

 

11 bps

 

  (1) Loans acquired are performing loans recorded at estimated fair value at the acquisition date. Based on the analysis performed by management as of March 31, 2019, $169 in ALLL was recorded at March 31, 2019 related to the loans acquired and not otherwise considered PCI.

Note 1:Loans acquired pursuant to the July 1, 2014 acquisition of MidSouth Bank (“MidSouth”) that are not PCI loans. These are performing loans recorded at estimated fair value at the acquisition date. The fair value adjustment at the acquisition date was approximately $5,014 of the outstandingnon-PCI loan balances acquired. This amount is accreted into interest income over the remaining lives of the related loans on a level yield basis. Based on the analysis performed by management as of March 31, 2018, $10 in allowance for loan loss was recorded related to the loans acquired from MidSouth.

At March 31, 2018,2019, the allowance for loan lossesALLL was $21,738,$27,857, compared to $21,247$23,451 at December 31, 2017.2018. The allowance for loan lossesALLL as a percentage of total loans was 0.94%0.99% at both March 31, 20182019 and 0.88% at December 31, 2017. Loan2018. The Company’s loan growth and management’s evaluation of the risk profile, combined with recent developments in one SNC relationship during the first quarter of 2018 is2019 are the primary reasonreasons for the increase in the allowance amount.



The table below sets forth the activity in the allowance for loan lossesALLL for the periods presented.

 

  Three Months Ended
March 31, 2018
 Three Months Ended
March 31, 2017
 

 

Three Months Ended March 31, 2019

 

 

Three Months Ended March 31, 2018

 

Beginning balance

  $21,247  $16,553 

 

$

23,451

 

 

$

21,247

 

Loanscharged-off:

   

 

 

 

 

 

 

 

 

Construction & land development

   39   —   

 

 

 

 

 

39

 

Commercial real estate

   —     —   

 

 

 

 

 

 

Residential real estate

   7   —   

 

 

15

 

 

 

7

 

Commercial & industrial

   49  300 

 

 

568

 

 

 

49

 

Consumer & other

   11  23 

 

 

70

 

 

 

11

 

  

 

  

 

 

Total loanscharged-off

   106  323 

 

 

653

 

 

 

106

 

Recoveries on loans previouslycharged-off:

   

 

 

 

 

 

 

 

 

Construction & land development

   —     —   

 

 

 

 

 

 

Commercial real estate

   —     —   

 

 

 

 

 

 

Residential real estate

   19  12 

 

 

2

 

 

 

19

 

Commercial & industrial

   —     —   

 

 

 

 

 

 

Consumer & other

   5  8 

 

 

2

 

 

 

5

 

  

 

  

 

 

Total loan recoveries

   24  20 

 

 

4

 

 

 

24

 

Net charge-offs

   (82 (303

 

 

(649

)

 

 

(82

)

Provision for loan losses charged to expense

   573  1,855 

 

 

5,055

 

 

 

573

 

  

 

  

 

 

Total allowance at end of period

  $21,738  $18,105 

 

$

27,857

 

 

$

21,738

 

  

 

  

 

 

Total loans, gross, at end of period (1)

  $2,312,243  $1,950,686 

 

$

2,810,905

 

 

$

2,312,243

 

  

 

  

 

 

Average gross loans (1)

  $2,301,054  $1,860,081 

 

$

2,764,675

 

 

$

2,301,054

 

  

 

  

 

 

Allowance to total loans

   0.94 0.93

 

 

0.99

%

 

 

0.94

%

  

 

  

 

 

Net charge-offs to average loans, annualized

   0.01 0.07
  

 

  

 

 

Net charge-offs (recoveries) to average loans, annualized

 

 

0.10

%

 

 

0.01

%

(1) Loan balances exclude loans held for sale

(1)Loan balances exclude loans held for sale

While no portion of the allowance is in any way restricted to any individual loan or group of loans, and the entire allowance is available to absorb losses from any and all loans, the following table summarizes the allocation of allowance for loan lossesALLL by loan category and loans in each category as a percentage of total loans, for the periods presented.

  March 31, 2018 December 31, 2017 

 

March 31, 2019

 

 

December 31, 2018

 

  Amount   % of
Allowance
to Total
 Amount   % of
Allowance
to Total
 

 

Amount

 

 

% of

Loan Segment to Total Loans

 

 

Amount

 

 

% of

Loan Segment to Total Loans

 

Real estate loans:

       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

  $4,345    20.0 $3,802    21.9

 

$

4,680

 

 

 

20.7

%

 

$

4,743

 

 

 

21.9

%

Commercial

   5,875    27.0 5,981    30.0

 

 

7,118

 

 

 

31.8

 

 

 

6,725

 

 

 

30.1

 

Residential

   3,605    16.6 3,834    25.6

 

 

4,726

 

 

 

24.7

 

 

 

4,743

 

 

 

25.6

 

  

 

   

 

  

 

   

 

 

Total real estate

   13,825    63.6 13,617    77.5

 

 

16,524

 

 

 

77.2

 

 

 

16,211

 

 

 

77.6

 

  

 

   

 

  

 

   

 

 

Commercial and industrial

   7,866    36.2 7,587    22.3

 

 

11,283

 

 

 

22.6

 

 

 

7,166

 

 

 

22.2

 

Consumer and other

   47    0.2 43    0.2

 

 

50

 

 

 

0.2

 

 

 

74

 

 

 

0.2

 

  

 

   

 

  

 

   

 

 

 

$

27,857

 

 

 

100.0

%

 

$

23,451

 

 

 

100.0

%

  $21,738    100.0 $21,247    100.0
  

 

   

 

  

 

   

 

 

Nonperforming Assets

Non-performing loans consist ofnon-accrual loans and loans that are past due 90 days or more and still accruing interest.Non-performing assets consist ofnon-performing loans plus other real estate owned (“OREO”), i.e.OREO (i.e., real estate acquired through foreclosure or deed in lieu of foreclosure.foreclosure). Loans are placed onnon-accrual status when they are past due 90 days and / or management believes the borrower’s financial condition, after giving consideration to economic conditions and collection efforts, is such that collection of interest is doubtful. When a loan is placed onnon-accrual status, interest accruals cease and uncollected interest is reversed and charged against current income. The interest on these loans is accounted for on the cash-basis, or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

The primary component ofnon-performing loans isnon-accrual loans, which as of March 31, 20182019 totaled $3,503.$11,724. The other component ofnon-performing loans are loans past due greater than 90 days and still accruing interest.interest which totaled $180 at March 31, 2019. Loans past due greater than 90 days are placed onnon-accrual status, unless they are both well-secured and in the process of collection. There were outstanding loans totaling $178 that were past due 90 days or more and still accruing interest at March 31, 2018.

The table below summarizesnon-performing loans and assets for the periods presented.

 

   March 31,
2018
  December 31,
2017
 

Non-accrual loans

  $3,325  $2,837 

Past due loans 90 days or more and still accruing interest

   178   205 
  

 

 

  

 

 

 

Totalnon-performing loans

   3,503   3,042 

Foreclosed real estate (“OREO”)

   1,503   1,503 
  

 

 

  

 

 

 

Totalnon-performing assets

   5,006   4,545 

Totalnon-performing loans as a percentage of total loans

   0.2  0.1

Totalnon-performing assets as a percentage of total assets

   0.1  0.1

Allowance for loan losses as a percentage ofnon-performing loans

   621  698

 

 

March 31,

2019

 

 

December 31,

2018

 

Non-accrual loans

 

$

11,724

 

 

$

5,488

 

Past due loans 90 days or more and still accruing interest

 

 

180

 

 

 

208

 

Total non-performing loans

 

 

11,904

 

 

 

5,696

 

Foreclosed real estate and repossessed assets

 

 

-

 

 

 

-

 

Total non-performing assets

 

 

11,904

 

 

 

5,696

 

Total non-performing loans as a percentage of total loans

 

 

0.42

%

 

 

0.21

%

Total non-performing assets as a percentage of total assets

 

 

0.28

%

 

 

0.13

%

Allowance for loan losses as a percentage of non-performing loans

 

 

234

%

 

 

412

%

As of March 31, 2018,2019, there were nine13 loans onnon-accrual status. The amount and number are further delineated by collateral categorysegment and number of loans in the table below.

 

  Total Amount   Percentage of Total
Non-Accrual Loans
 Number of
Non-Accrual
Loans
 

 

Total Amount

 

 

Percentage of Total Non-Accrual

Loans

 

 

Number of

Non-Accrual

Loans

 

Construction & land development

  $165    5.0 1 

 

$

583

 

 

 

5.0

%

 

 

1

 

Commercial real estate

 

 

153

 

 

 

1.3

 

 

 

1

 

Residential real estate

   694    20.9 3 

 

 

1,811

 

 

 

15.4

 

 

 

6

 

Commercial & industrial

   2,466    74.1 5 

 

 

9,177

 

 

 

78.3

 

 

 

5

 

  

 

   

 

  

 

 

Consumer

 

 

 

 

 

 

 

 

 

Totalnon-accrual loans

  $3,325    100.0 9 

 

$

11,724

 

 

 

100.0

%

 

 

13

 

  

 

   

 

  

 

 

Investment Securities and Other Earning Assets

The investment securities portfolio is intended to provide the Company with adequate liquidity flexible asset/liability management and a source of stable income. The portfolio is structured with minimal credit exposure to the Company and consists of both securities classified asavailable-for-sale and securities classified asheld-to-maturity. Allavailable-for sale securities are carried at fair value and may be used for liquidity purposes should management deem it to be in the Company’s best interest. Securitiesavailable-for-sale, consisting primarily of U.S. government sponsored enterprises and mortgage-backed securities, were $1,186,420totaled $799,301 at March 31, 2018,2019, compared to $999,881$1,030,668 at December 31, 2017, an increase2018, a decrease of $186,539,$231,367, or 18.7%22.4%. The increasedecrease inavailable-for-sale securities was primarily attributed to the volume of securities purchasedsecurity sales during the first quarterthree months of 2018.2019.

Theheld-to-maturityHeld-to-maturity securities are carried at amortized cost. This portfolio, consisting of U.S. government sponsored enterprises, mortgage-backed securities and municipal securities, totaled  $213,381$118,831 at March 31, 2018,2019, compared to $214,856$121,617 at December 31, 2017,2018, a decrease of $1,475,$2,786, or 0.7%2.3%. The decrease is attributable to securities that matured or had principal pay downs during the first quarterthree months of 2018.2019.


The combined securities portfolios represented 34.3%21.7% and 31.6%27.1% of total assets at March 31, 20182019 and December 31, 2017,2018, respectively. At March 31, 2018,2019, the Company had no securities that were classified as having Other Than Temporary Impairment.other than temporary impairment.

The Company also had other investments of  $19,606$22,803 and $18,492$21,831 at March 31, 20182019 and December 31, 2017,2018, respectively, primarily consisting of capital stock in the Federal Reserve and the Federal Home Loan Bank (required as members of the Federal Reserve Bank System (FRB) and the Federal Home Loan Bank System)System (FHLB)). The Federal Home Loan BankFHLB and Federal ReserveFRB investments are “restricted” in that they can only be sold back to the respective institutions or another member institution at par, and are thus, not liquid, have no ready market or quoted market value, and are carried at cost.

Bank Premises and Equipment

Bank premises and equipment totaled  $10,941$12,682 at March 31, 20182019 compared to $11,281$12,371 at December 31, 2017, a decrease2018, an increase of $340,$311, or 3.0%2.5%. This decrease was the resultThe increase is primarily attributed to an increase of $389 in leasehold improvements net of depreciation related to several of the increase in accumulated depreciation in the normal course of business.Company’s locations.

Deposits

Deposits represent the Company’s largest source of funds. The Company competes with other bank and nonbank institutions for deposits, as well as with a growing number ofnon-deposit investment alternatives available to depositors, such as mutual funds, money market funds, annuities, and other brokerage investment products. Challenges to deposit growth include price changes on deposit products given movements in the rate environment and other competitive pricing pressures, and customer preferences regarding higher-costing deposit products ornon-deposit investment alternatives.

At March 31, 2018,2019, total deposits were $3,355,153,$3,315,844, an increase of $187,925,$115,963, or 5.9%3.4%, compared to $3,167,228$3,431,807 at December 31, 2017. The growth in deposits is attributable to growth in public funds deposits, money market deposits, noninterest-bearing deposits, and interest checking deposits.

2018. Included in the Company’s funding strategy are brokered deposits, public funds deposits and reciprocal deposits. Total brokered deposits increased from $779,886decreased $79,112, or 9.9%, to $718,683 at March 31, 2019, when compared with $797,795 at December 31, 20172018, which reflects the Company’s strategy to $855,256reduce its dependence on non-core funding. Public funds deposits decreased $153,904, or 19.7%, to $628,985 at March 31, 2019 when compared with $782,889 at December 31, 2018 due to the increased need for funding for the Bank’s loan growth and dueCompany’s strategy to the fluctuation in certain brokered deposits that are interest-bearing checking and money market accounts that can fluctuate daily.

Public funds deposits in the form of county deposits are a partredirect some of the Company’s funding strategy and are cyclical in nature, withlocal government customers into the peak ofreciprocal account relationships, thereby decreasing the Company’s requirements to collateralize those deposit balances occurring during the middle of the first quarter of each calendar year. Publicpublic funds declined $10,477,deposits.  As a result, reciprocal deposits increased $122,509, or 1.1%39.2%, from $1,002,584 at December 31, 2017 to $992,107$435,191 at March 31, 2018.2019.

Time deposits, excluding brokered deposits and public funds, as of March 31, 2018,2019, amounted to $667,958,$412,650, compared to $675,150$532,445 as of December 31, 2017,2018, a decrease of $7,193,$119,795, or 1.1%, primarily due to a decrease in Local Government Investment Pool (LGIP) deposits of $30,000 during the first quarter of 2018.Non-public funds money market accounts, excluding brokered deposits, increased $16,721, or 3.5%, from December 31, 2017 to March 31, 2018. Noninterest-bearing checking deposits grew $26,331, or 9.7%, andnon-public funds interest checking accounts, excluding brokered deposits, grew $60,536, or 45.2%, respectively, when comparing deposit balances from March 31, 2018 with balances at December 31, 2017.22.5%.

The following table shows time deposits in denominations of $100 or more by category based on time remaining until maturity.

Maturity ofnon-brokered time deposits of $100 or morematurity:

 

  March 31,
2018
 

 

March 31, 2019

 

Three months or less

  $241,833 

 

$

178,399

 

Three through six months

   72,936 

 

 

74,839

 

Six through twelve months

   71,190 

 

 

58,875

 

Over twelve months

   144,681 

 

 

150,667

 

  

 

 

Total

  $530,640 

 

$

462,780

 

  

 

 

Federal Funds Purchased and Repurchase Agreements

As of March 31, 2018 and December 31, 2017, theThe Company had no federal funds purchased from correspondent banks. Securities sold underbanks or repurchase agreements to repurchase had an outstanding balance of $36,071 as of March 31, 2018, compared to $31,004 as of2019 and December 31, 2017. Securities sold under agreements to repurchase are financing arrangements that mature daily or within a short period of time. At maturity, the securities underlying the agreements are returned to the Company.2018.   

Federal Home Loan Bank Advances

The Company has established a line of credit with the Federal Home BankFHLB of Cincinnati which is secured by a blanket pledge of1-4 family residential mortgages.mortgages and home equity lines of credit. At March 31, 20182019 and at December 31, 2017,2018, advances totaled  $317,000$416,500 and $272,000, respectively.

At March 31, 2018,$368,500, respectively, and the scheduled maturities and interest rates of these advances were as follows:

 

Scheduled Maturities

  Amount   Weighted
Average Rates
 

 

Amount

 

 

Weighted

Average Rates

 

2018

   152,000    1.41

2019

   110,000    1.78

 

$

261,500

 

 

 

2.30

%

2020

   55,000    1.72

 

 

155,000

 

 

 

2.41

%

  

 

   

 

 

Total

  $317,000    1.59

 

$

416,500

 

 

 

2.34

%

  

 

   

 

 

Subordinated Notes

At March 31, 2018,2019, the Company’s subordinated notes, net of issuance costs, totaled  $58,559,$58,738, compared with  $58,515$58,693 at December 31, 2017.2018. For more information related to the subordinated notes and the related issuance costs, please see Note 1011 of the consolidated financial statements.

Liquidity

Liquidity is defined as the ability to meet anticipated customer demands for funds under credit commitments and deposit withdrawals at a reasonable cost and on a timely basis.

Liquidity risk involves the risk of being unable to fund assets with the appropriate duration and rate-based liabilities, as well as the risk of not being able to meet unexpected cash needs. Liquidity planning and management are necessary to ensure the ability to fund operations cost-effectively and to meet current and future potential obligations such as loan commitments, lease obligations, and unexpected deposit outflows. In this process, management focuses on both assets and liabilities and on the manner in which they combine to provide adequate liquidity to meet the Company’s needs. Our source of funds to pay interest on our subordinated notesMarch 2016 Subordinated Notes and June 2016 Subordinated Notes is generally in the form of a dividend from the Bank to the Company, or those payments may be serviced from cash balances held by the Company. Under the terms of the informal agreement with the Reserve Bank, described in “Other Events” in ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS and in “ITEM 1A. RISK FACTORS,” in the Company’s Annual Report on Form10-K for the year ended December 31, 2017, the Bank is required to receive prior written approval from its regulatory agenciesThe Bank’s ability to pay dividendsa dividend may be restricted due to regulatory requirements as well as the Company.Bank’s future earnings and capital needs.

Funds are available from a number of basic banking activity sources including the core deposit base, the repayment and maturity of loans, payments of principal and interest as well as sales of investments classified asavailable-for-sale, and sales of brokered deposits. As of March 31, 2018, $1,186,4202019,  $799,301 of the investment securities portfolio was classified asavailable-for-sale and is reported at fair value on the consolidated balance sheet. Another  $213,381$118,831 of the portfolio was classified asheld-to-maturity and is reported at amortized cost. Approximately $1,168,275$711,826 of the total  $1,399,801$918,132 investment securities portfolio on hand at March 31, 2018,2019, was pledged to secure public deposits and repurchase agreements. Other funding sources available include repurchase agreements, federal funds purchased, and borrowings from the Federal Home Loan Bank.

Equity

As of March 31, 2018,2019, the Company’s equity was $304,865,$383,514, as compared with $304,653$372,833 as of December 31, 2017.2018. The increase in equity was due to the Company’s earnings of $10,052$2,901 in the first quarter of 2018 and2019, the increase in common stock of $929 during the first quarter,$1,853, offset by a $10,769 reductionthe $8,754 decrease in other comprehensive income from the reduced valuation of available for saleavailable-for-sale securities.

Effects of Inflation and Changing Prices

The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles, which require the measurement of financial position and operating results in terms of historical dollars without considering the change in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all of the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates generally have a more significant impact on the performance of a financial institution than the effects of general levels of inflation. Although interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services, increases in inflation generally have resulted in increased interest rates. In addition, inflation affects financial institutions’ increased cost of goods and services purchased, the cost of salaries and benefits, occupancy expense, and similar items. Inflation and related increases in interest rates generally decrease the market value of investments and loans held and may adversely affect liquidity, earnings, and shareholders’ equity. Commercial and other loan originations and refinancings tend to slow as interest rates increase, and can reduce the Company’s earnings from such activities.

Off Balance Sheet Arrangements

The Company generally does not have anyoff-balance sheet arrangements other than approved and unfunded loans and lines and letters of credit to customers in the ordinary course of business. At March 31, 2018,2019, the Company had unfunded loan commitments outstanding of $41,381,$49,565, unused lines of credit of $621,697,$751,601, and outstanding standby letters of credit of $31,951.$40,461.


GAAP Reconciliation and Management Explanation ofNon-GAAP Financial Measures

Some of the financial data included in our selected historical consolidated financial information are not measures of financial performance recognized by GAAP. Our management uses thesenon-GAAP financial measures in its analysis of our performance:

“Common shareholders’ equity” is defined as total shareholders’ equity at end of period less the liquidation preference value of the preferred stock;

“Tangible common shareholders’ equity” is common shareholders’ equity less goodwill and other intangible assets;

“Total tangible assets” is defined as total assets less goodwill and other intangible assets;

“Other intangible assets” is defined as the sum of core deposit intangible and SBA servicing rights;

“Tangible book value per share” is defined as tangible common shareholders’ equity divided by total common shares outstanding. This measure is important to investors interested in changes fromperiod-to-period in book value per share exclusive of changes in intangible assets;

“Tangible common shareholders’ equity ratio” is defined as the ratio of tangible common shareholders’ equity divided by total tangible assets. We believe that this measure is important to many investors in the marketplace who are interested in relative changes fromperiod-to period in common equity and total assets, each exclusive of changes in intangible assets;

“Return on Average Tangible Common Equity” is defined as net income available to common shareholders divided by average tangible common shareholders’ equity;

“Efficiency ratio” is defined as noninterest expenses divided by our operating revenue, which is equal to net interest income plus noninterest income;income.

“Adjusted yield on loans” is our yield on loans after excluding loan accretion from our acquired loan portfolio. Our management uses this metric to better assess the impact of purchase accounting on our yield on loans, as the effect of loan discount accretion is expected to decrease as the acquired loans mature or roll off of our balance sheet;

“Net interest margin” is defined as annualized net interest income divided by average interest-earning assets for the period;

“Adjusted net interest margin” is net interest margin after excluding loan accretion from the acquired loan portfolio and premiums for acquired time deposits. Our management uses this metric to better assess the impact of purchase accounting on net interest margin, as the effect of loan discount accretion and accretion of net discounts and premiums related to deposits is expected to decrease as the acquired loans and deposits mature or roll off of our balance sheet.

We believe thesenon-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that ournon-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable tonon-GAAP financial measures that other companies use. The following reconciliation table provides a more detailed analysis of thesenon-GAAP financial measures:

The following reconciliation table provides a more detailed analysis of thesenon-GAAP financial measures:

 

 

As of or for the Three Months Ended

 

(Amounts in thousands, except share/per share data and

percentages)

  As of or for the Three Months Ended 
Mar 31,
2018
 Dec 31,
2017
 Sept 30,
2017
 Jun 30,
2017
 Mar 31,
2017
 

 

March 31,

2019

 

 

December 31,

2018

 

 

Sept 30,

2018

 

 

June 30,

2018

 

 

Mar 31,

2018

 

Total shareholders’ equity

  $304,762  $304,550  $303,594  $292,918  $278,407 

 

$

383,421

 

 

$

372,740

 

 

$

356,074

 

 

$

348,059

 

 

$

304,762

 

Less: Preferred stock

   —     —     —     —     —   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

  

 

  

 

  

 

 

Total common shareholders’ equity

 

 

383,421

 

 

 

372,740

 

 

 

356,074

 

 

 

348,059

 

 

 

304,762

 

Common shares outstanding

 

 

14,574,339

 

 

 

14,538,085

 

 

 

14,525,351

 

 

 

14,480,240

 

 

 

13,258,142

 

Book value per share

 

$

26.31

 

 

$

25.64

 

 

$

24.51

 

 

$

24.04

 

 

$

22.99

 

Total common shareholders’ equity

   304,762  304,550  303,594  292,918  278,407 

 

 

383,421

 

 

 

372,740

 

 

 

356,074

 

 

 

348,059

 

 

 

304,762

 

Less: Goodwill and other intangible assets

   10,074  10,181  10,294  10,356  10,477 

 

 

19,020

 

 

 

19,128

 

 

 

19,327

 

 

 

19,499

 

 

 

10,074

 

  

 

  

 

  

 

  

 

  

 

 

Tangible common shareholders’ equity

  $294,688  $294,369  $293,300  $282,562  $267,930 

 

$

364,401

 

 

$

353,612

 

 

$

336,747

 

 

$

328,560

 

 

$

294,688

 

Common shares outstanding

   13,258,142  13,237,128  13,209,055  13,181,501  13,064,110 

 

 

14,574,339

 

 

 

14,538,085

 

 

 

14,525,351

 

 

 

14,480,240

 

 

 

13,258,142

 

  

 

  

 

  

 

  

 

  

 

 

Tangible book value per share

  $22.23  $22.24  $22.20  $21.44  $20.51 

 

$

25.00

 

 

$

24.32

 

 

$

23.18

 

 

$

22.69

 

 

$

22.23

 

  

 

  

 

  

 

  

 

  

 

 

Average total common equity

   299,840  304,847  298,088  285,659  $272,713 

 

 

377,116

 

 

 

299,840

 

 

 

351,293

 

 

 

340,175

 

 

 

299,840

 

Less: Average Preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Average Goodwill and other intangible assets

   10,136  10,247  10,321  10,427  10,565 

 

 

19,109

 

 

 

19,268

 

 

 

19,433

 

 

 

19,860

 

 

 

10,136

 

  

 

  

 

  

 

  

 

  

 

 

Average tangible common shareholders’ equity

  $289,704  $294,600  $287,767  $275,232  $262,148 

 

$

358,007

 

 

$

280,572

 

 

$

331,860

 

 

$

320,315

 

 

$

289,704

 

Net income available to common shareholders

   10,052  2,394  8,889  8,866  7,934 

 

 

2,901

 

 

 

3,743

 

 

 

10,549

 

 

 

10,161

 

 

 

10,052

 

Average tangible common equity

   289,704  294,600  287,767  275,232  262,148 

 

 

358,007

 

 

 

325,012

 

 

 

331,860

 

 

 

320,315

 

 

 

289,704

 

  

 

  

 

  

 

  

 

  

 

 

Return on average tangible common equity

   14.07 3.22 12.26 12.92 12.27

 

 

3.3

%

 

 

4.6

%

 

 

12.6

%

 

 

12.7

%

 

 

14.1

%

  

 

  

 

  

 

  

 

  

 

 

Efficiency Ratio:

      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

  $25,116  $24,608  $24,326  $24,469  $23,643 

 

$

27,420

 

 

$

26,920

 

 

$

26,562

 

 

$

26,905

 

 

$

25,116

 

Noninterest income

   3,456  3,264  3,569  3,880  4,008 

 

 

3,486

 

 

 

(383

)

 

 

3,442

 

 

 

4,147

 

 

 

3,456

 

  

 

  

 

  

 

  

 

  

 

 

Operating revenue

   28,572  27,872  27,895  28,349  27,651 

 

 

30,906

 

 

 

26,537

 

 

 

30,004

 

 

 

31,052

 

 

 

28,572

 

Expense

      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense

   15,488  15,987  15,278  15,283  14,276 

 

 

22,616

 

 

 

21,689

 

 

 

18,251

 

 

 

18,050

 

 

 

15,488

 

  

 

  

 

  

 

  

 

  

 

 

Efficiency ratio

   54.21 57.36 54.77 53.91 51.63

 

 

73.2

%

 

 

81.7

%

 

 

60.8

%

 

 

58.1

%

 

 

54.2

%

  

 

  

 

  

 

  

 

  

 

 


FRANKLIN FINANCIAL NETWORK, INC.

SUMMARY QUARTERLY CONSOLIDATED FINANCIAL DATA (UNAUDITED)

(Amounts in thousands, except per share data and percentages)

 

  As of and for the three months ended 

 

As of and for the three months ended

 

  Mar 31, 2018   Dec 31, 2017   Sept 30, 2017 Jun 30, 2017   Mar 31, 2017 

 

Mar 31, 2019

 

 

Dec 31, 2018

 

 

Sep 30, 2018

 

 

Jun 30, 2018

 

 

Mar 31, 2018

 

Income Statement Data ($):

Income Statement Data ($):

 

     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

   38,047    35,121    33,780  33,011    30,541 

 

 

47,523

 

 

 

46,046

 

 

 

43,717

 

 

 

42,136

 

 

 

38,047

 

Interest expense

   12,931    10,513    9,454  8,542    6,898 

 

 

20,103

 

 

 

19,125

 

 

 

17,155

 

 

 

15,231

 

 

 

12,931

 

Net interest income

   25,116    24,608    24,326  24,469    23,643 

 

 

27,420

 

 

 

26,921

 

 

 

26,562

 

 

 

26,905

 

 

 

25,116

 

Provision for loan losses

   573    1,295    590  573    1,855 

 

 

5,055

 

 

 

975

 

 

 

136

 

 

 

570

 

 

 

573

 

Noninterest income

   3,456    3,264    3,569  3,880    4,008 

Noninterest income (expense)

 

 

3,486

 

 

 

(384

)

 

 

3,442

 

 

 

4,147

 

 

 

3,456

 

Noninterest expense

   15,488    15,987    15,278  15,283    14,276 

 

 

22,616

 

 

 

21,689

 

 

 

18,251

 

 

 

18,050

 

 

 

15,488

 

Net income before taxes

   12,511    10,590    12,027  12,493    11,520 

 

 

3,235

 

 

 

3,873

 

 

 

11,617

 

 

 

12,432

 

 

 

12,511

 

Income tax expense

   2,459    8,188    3,138  3,619    3,586 

 

 

334

 

 

 

122

 

 

 

1,068

 

 

 

2,263

 

 

 

2,459

 

Net income

   10,052    2,402    8,889  8,874    7,934 

 

 

2,901

 

 

 

3,743

 

 

 

10,549

 

 

 

10,161

 

 

 

10,052

 

Earnings before interest and taxes

   25,442    21,103    21,481  21,035    18,418 

 

 

23,338

 

 

 

23,048

 

 

 

28,722

 

 

 

27,663

 

 

 

25,442

 

Net income available to common shareholders

   10,052    2,394    8,889  8,866    7,934 

 

 

2,901

 

 

 

3,743

 

 

 

10,549

 

 

 

10,161

 

 

 

10,052

 

Weighted average diluted common shares

   13,249,728    13,767,979    13,773,539  13,701,762    13,657,357 

 

 

14,804,830

 

 

 

14,821,540

 

 

 

14,903,751

 

 

 

14,814,059

 

 

 

13,672,384

 

Earnings per share, basic

   0.76    0.18    0.67  0.68    0.61 

 

 

0.20

 

 

 

0.26

 

 

 

0.73

 

 

 

0.71

 

 

 

0.76

 

Earnings per share, diluted

   0.73    0.17    0.65  0.64    0.58 

 

 

0.19

 

 

 

0.25

 

 

 

0.70

 

 

 

0.68

 

 

 

0.73

 

Dividend per share

 

 

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

Profitability (%)

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

   1.03    0.26    1.03  1.03    0.99 

 

 

0.28

 

 

 

0.35

 

 

 

1.01

 

 

 

0.98

 

 

 

1.03

 

Return on average equity

   13.60    3.13    11.83  12.46    11.80 

 

 

3.1

 

 

 

4.1

 

 

 

11.9

 

 

 

12.0

 

 

 

13.6

 

Return on average tangible common equity(3)

   14.07    3.22    12.26  12.92    12.27 

 

 

3.3

 

 

 

4.6

 

 

 

12.6

 

 

 

12.7

 

 

 

14.1

 

Efficiency ratio(3)

   54.21    57.36    54.77  53.91    51.63 

 

 

73.2

 

 

 

81.7

 

 

 

60.8

 

 

 

58.1

 

 

 

54.2

 

Net interest margin(1)

   2.71    2.92    3.05  3.08    3.18 

 

 

2.80

 

 

 

2.69

 

 

 

2.70

 

 

 

2.74

 

 

 

2.71

 

Balance Sheet Data ($):

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (including HFS)

   2,322,889    2,268,632    2,127,753  2,023,679    1,962,397 

 

 

2,829,107

 

 

 

2,676,502

 

 

 

2,564,684

 

 

 

2,488,862

 

 

 

2,322,889

 

Loan loss reserve

   21,738    21,247    19,944  18,689    18,105 

 

 

27,857

 

 

 

23,451

 

 

 

22,479

 

 

 

22,341

 

 

 

21,738

 

Cash

   246,164    251,543    155,842  96,741    114,664 

 

 

300,113

 

 

 

280,212

 

 

 

144,660

 

 

 

176,870

 

 

 

246,164

 

Securities

   1,399,801    1,214,737    1,198,049  1,243,406    1,299,349 

 

 

918,132

 

 

 

1,152,285

 

 

 

1,319,774

 

 

 

1,357,918

 

 

 

1,399,801

 

Goodwill

   9,124    9,124    9,124  9,124    9,124 

 

 

18,176

 

 

 

18,176

 

 

 

18,176

 

 

 

18,176

 

 

 

9,124

 

Intangible assets (Sum of core deposit intangible and SBA servicing rights)

   950    1,057    1,170  1,232    1,353 

 

 

844

 

 

 

952

 

 

 

1,151

 

 

 

1,323

 

 

 

950

 

Assets

   4,083,663    3,843,526    3,565,278  3,443,593    3,454,788 

 

 

4,238,436

 

 

 

4,249,439

 

 

 

4,167,813

 

 

 

4,165,238

 

 

 

4,083,663

 

Deposits

   3,355,153    3,167,228    2,824,825  2,754,425    2,817,212 

 

 

3,315,843

 

 

 

3,431,807

 

 

 

3,371,550

 

 

 

3,398,025

 

 

 

3,355,153

 

Liabilities

   3,778,798    3,538,873    3,261,581  3,150,572    3,176,278 

 

 

3,854,922

 

 

 

3,876,606

 

 

 

3,811,636

 

 

 

3,817,076

 

 

 

3,778,798

 

Total shareholders' equity

 

 

383,421

 

 

 

372,740

 

 

 

356,074

 

 

 

348,059

 

 

 

304,865

 

Total equity

   304,865    304,653    303,697  293,021    278,510 

 

 

383,514

 

 

 

372,833

 

 

 

356,177

 

 

 

348,162

 

 

 

304,762

 

Common equity

   304,762    304,550    303,594  292,918    278,407 

Tangible common equity(3)

   294,688    294,369    293,300  282,562    267,930 

 

 

364,401

 

 

 

353,612

 

 

 

336,747

 

 

 

328,560

 

 

 

294,688

 

Asset Quality (%)

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans/ total loans(2)

   0.15    0.13    0.14  0.19    0.21 

 

 

0.42

 

 

 

0.21

 

 

 

0.16

 

 

 

0.14

 

 

 

0.15

 

Nonperforming assets / (total loans(2) + foreclosed assets)

   0.22    0.20    0.21  0.26    0.27 

 

 

0.42

 

 

 

0.21

 

 

 

0.23

 

 

 

0.21

 

 

 

0.22

 

Loan loss reserve / total loans(2)

   0.94    0.94    0.94  0.93    0.93 

 

 

0.99

 

 

 

0.88

 

 

 

0.88

 

 

 

0.90

 

 

 

0.94

 

Net charge-offs / average loans

   0.01    0.00    (0.13 0.00    0.07 

Net charge-offs (recoveries) / average loans

 

 

0.10

 

 

 

0.00

 

 

 

0.00

 

 

 

0.00

 

 

 

0.01

 

Capital (%)

         

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets(3)

   7.23    7.68    8.25  8.23    7.78 

 

 

8.6

 

 

 

8.4

 

 

 

8.1

 

 

 

7.9

 

 

 

7.2

 

Leverage ratio

   7.80    8.25    8.58  8.21    8.36 

 

 

8.8

 

 

 

8.8

 

 

 

8.7

 

 

 

8.3

 

 

 

7.8

 

Common Equity Tier 1 ratio

   11.45    11.37    11.58  11.54    11.32 

 

 

11.3

 

 

 

12.2

 

 

 

12.2

 

 

 

12.1

 

 

 

11.5

 

Tier 1 risk-based capital ratio

   11.45    11.37    11.58  11.54    11.32 

 

 

11.3

 

 

 

12.2

 

 

 

12.2

 

 

 

12.1

 

 

 

11.5

 

Total risk-based capital ratio

   14.42    14.40    14.68  14.69    14.51 

 

 

14.0

 

 

 

14.9

 

 

 

15.0

 

 

 

15.0

 

 

 

14.4

 

 

(1)

Net interest margins shown in the table above includetax-equivalent adjustments to adjust interest income ontax-exempt loans andtax-exempt investment securities to a fully taxable basis.

(2)

Total loans in this ratio exclude loans held for sale.

(3)

SeeNon-GAAP table in the preceding pages.


Emerging Growth Company Status

The Company is an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and may take advantage of certain exemptions from various reporting requirements that are applicable to public companies that are not emerging growth companies, including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation in periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously approved. In addition, even if the Company complies with the greater obligations of public companies that are not emerging growth companies, the Company may avail itself of the reduced requirements applicable to emerging growth companies from time to time in the future, so long as the Company is an emerging growth company. The Company will continue to be an emerging growth company until the earliest to occur of: (1) the end of the fiscal year following the fifth anniversary of the effectivenessdate of the first sale of common equity securities under our Registration Statement on FormS-4, which was declared effective by the SEC on May 14, 2014; (2) the last day of the fiscal year in which we have more than $1.07 billion or more in annual revenues; (3) the date on which we are deemed to be a “large accelerated filer” under the Securities Exchange Act;Act of 1934, as amended (the “Exchange Act”); or (4) the date on which we have, during the previous three-year period, issued publicly or privately, more than $1.0 billion innon-convertible debt securities. Management cannot predict if investors will find the Company’s common stock less attractive because it will rely on these exemptions. If some investors find the Company’s common stock less attractive as a result, there may be a less active trading market for its common stock and the Company’s stock price may be more volatile.

Further, the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the requirements that apply tonon-emerging growth companies but any such an election to opt out is irrevocable. The Company has elected to opt out of such extended transition period, which means that when a standard is issued or revised and it has different application dates for public or private companies, it adopts the new or revised standard at the time public companies adopt the new or revised standard. This election is irrevocable.


Subsequent EventsITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Effective April 1, 2018, the Company acquired Civic Bank & Trust (“Civic”), which was located in Nashville, Tennessee and on the same date, Civic was merged with and into the Bank. Effective with the acquisition, Dr. Anil Patel, who was the chairman of the Civic Bank & Trust board of directors, was added to the Company’s board of directors for a term expiring at the Company’s 2018 annual meeting of shareholders.

ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company’s primary component of market risk is interest rate volatility. Fluctuations in interest rates will ultimately impact both the level of income and expense recorded on a large portion of the Company’s assets and liabilities, and the market value of all interest-earning assets and interest-bearing liabilities, other than those which possess a short term to maturity. Based upon the nature of the Company’s operations, the Company is not subject to foreign currency exchange or commodity price risk.

Management seeks to maintain profitability in both immediate and long-term earnings through funds management/interest rate risk management. Interest rate risk (sensitivity) management deals with the potential impact on earnings associated with changing interest rates using various rate change (shock) scenarios. The Company’s rate sensitivity position has an important impact on earnings. Senior management monitors the Company’s rate sensitivity position throughout each month, and then the Asset Liability Committee (“ALCO”) of the Bank meets on a quarterly basis to analyze the rate sensitivity position and other aspects of asset/liability management. These meetings cover the spread between the cost of funds (primarily time deposits) and interest yields generated primarily through loans and investments, rate shock analyses, liquidity and dependency positions, and other areas necessary for proper balance sheet management.

Management believes interest rate risk is best measured by earnings simulation modeling. The simulation is run using the prime rate as the base with the assumption of rates increasing 100, 200, 300 and 400 basis points or decreasing 100 and 200 basis points. All rates are increased or decreased parallel to the change in prime rate. As a result of the simulation, over a12-month time period ended March 31, 2018,2019, net interest income was estimated to decrease 2.23%1.40% and 4.92%3.63% if rates were to increase 100 basis points and 200 basis points, respectively, and was estimated to increase 1.81%0.84% and 0.69%2.58% in a 100 basis points and 200 basis points declining rate assumption, respectively. These results are in line with the Company’s guidelines for rate sensitivity.

The following chart reflects the Company’s sensitivity to changes in interest rates as indicated as of March 31, 2018.2019.

 

Projected Interest

Rate Change

  Net Interest
Income
   Net Interest Income $
Change from Base
   % Change
from Base
 

 

Net Interest

Income $

 

 

Net Interest Income $

Change from Base

 

 

% Change

from Base

 

-200

   105,060    715    0.69

 

 

110,455

 

 

 

2,783

 

 

 

2.58

%

-100

   106,229    1,884    1.81

 

 

108,577

 

 

 

905

 

 

 

0.84

%

Base

   104,345    —      0.00

 

 

107,672

 

 

 

 

 

 

0.00

%

+100

   102,017    (2,328   (2.23%) 

 

 

106,162

 

 

 

(1,510

)

 

 

(1.40

%)

+200

   99,207    (5,138   (4.92%) 

 

 

103,761

 

 

 

(3,911

)

 

 

(3.63

%)

+300

   97,041    (7,304   (7.00%) 

 

 

101,128

 

 

 

(6,544

)

 

 

(6.08

%)

+400

   94,045    (10,300   (9.87%) 

 

 

98,589

 

 

 

(9,083

)

 

 

(8.44

%)

The preceding sensitivity analysis is a modeling analysis, which changes periodically and consists of hypothetical estimates based upon numerous assumptions including interest rate levels, changes in the shape of the yield curve, prepayments on loans and securities, rates on loans and deposits, reinvestments of pay downs and maturities of loans, investments and deposits, changes in spreads between key market rates, and other assumptions. In addition, there is no input for growth or a change in asset mix. While assumptions are developed based on the current economic and market conditions, the Company cannot make any assurances as to the predictive nature of these assumptions, including how customer preferences or competitor influences might change. As market conditions vary from those assumed in the sensitivity analysis, actual results will differ. Also, these results do not include any management action that might be taken in responding to or anticipating changes in interest rates. The simulation results are one indicator of interest rate risk, and actual net interest income is largely impacted by the allocation of assets, liabilities, and product mix.

ITEM 4. CONTROLS AND PROCEDURES.

ITEM 4.CONTROLS AND PROCEDURES.

(a) Evaluation of Disclosure Controls and Procedures. The Company’s management, with the participation of the Company’s chief executive officer and chief financial officer, have evaluated the effectiveness of the design and operation of the Company’s “disclosure controls and procedures” (as that term is defined in Rule13a-15(e) under the Exchange Act) as of March 31, 2018,2019, the end of the fiscal quarter covered by this Quarterly Report on Form10-Q. Based on that evaluation, the chief executive officer and chief financial officer have concluded that the Company’s disclosure controls and procedures are effective.

(b) Changes in Internal Controls. There has been no change in our internal control over financial reporting that occurred during the fiscal quarter covered by this Quarterly Report on Form10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.


PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

ITEM 1.LEGAL PROCEEDINGS.

Management is not aware of any material pending legal proceedings against the Company which, if determined adversely, the Company believes would have a material adverse impact on the Company’s financial position, results of operations or cash flows.

ITEM 1A. RISK FACTORS.

ITEM 1A.RISK FACTORS

There have been no material changes to the risk factors disclosed in our Annual Report on Form10-K filed with the SEC on March 16, 2018.

19, 2019.

ITEM 2.UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

ITEM 3.DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4. MINE SAFETY DISCLOSURES.

ITEM 4.MINE SAFETY DISCLOSURES.

Not applicable.

ITEM 5.ITEM 5. OTHER INFORMATION.

None.

 

ITEM 6.EXHIBITS

Nolensville Lease

On May 6, 2019, the Bank and Nolensville Real Estate Partners, LLC entered into a Triple Net Office Lease Agreement (the “Lease”) related to the relocation of the Bank’s Nolensville, Tennessee branch, which is currently located at 7177 Nolensville Road, Suite A3, Nolensville, Tennessee 37135, to the premises subject to the Lease, which is located at 7216 Nolensville Road, Suite 100, Nolensville, Tennessee 37135. Nolensville Real Estate Partners, LLC is an affiliate of Henry W. Brockman, Jr. and Dr. David H. Kemp, each of whom are directors of the Company and the Bank. The Lease has a term of 15 years, which the Bank has the option to renew for two successive five year periods, and provides for monthly rent payments of $9,453 per month for the first year of the term of the Lease, subject to annual adjustments thereafter.

Executive Officer Resignation

On May 7, 2019, Sally E. Bowers entered into a Severance Agreement and General Release with the Bank, pursuant to which Ms. Bowers resigned from her position as Executive Vice President, Chief Mortgage Officer of the Bank, effective May 10, 2019. The Severance Agreement provides that Ms. Bowers will receive, in exchange for her release of all potential claims against the Company, and in accordance with the terms of her Confidentiality, Non-Competition, and Non-Solicitation Agreement dated as of January 29, 2014, a payment of (i) $132,934, which is equal to 12 months of Ms. Bowers’ current base pay, and (ii) $6,866.21, which is equal to one times the average cash incentive bonus pay earned by Ms. Bowers based on the last three years, in each case payable in bi-monthly installments. In addition, all of Ms. Bowers' outstanding, unvested equity awards will become fully vested on May 10, 2019.

 


ITEM 6. EXHIBITS

Exhibit

No.

Description

10.1

Triple Net Office LeaseExecutive Transition Agreement by anddated March 8, 2019, between 204 9th Avenue Partners, LLC andFranklin Financial Network, Inc., Franklin Synergy Bank, and Richard E. Herrington (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form8-K 8-k filed with the Securities and Exchange Commission on March 29, 2018)8, 2019).

31.1*

10.2*

Triple Net Office Lease Agreement, by and between Nolensville Real Estate Partners, LLC and Franklin Synergy Bank, on May 6, 2019.

10.3*

Severance Agreement and General Release, by and between Franklin Synergy Bank and Sally Bowers, dated May 7, 2019.

10.4*

Commencement Agreement, by and between South Royal Oaks Partners, LLC and Franklin Synergy Bank, dated December 8, 2018.

10.5*

Commencement Agreement, by and between SS McEwen, LLC and Franklin Synergy Bank, dated January 1, 2019.

10.6*

Commencement Agreement, by and between 204 9th Avenue Partners, LLC and Franklin Synergy Bank, dated February 14, 2019.

31.1*

Certification of Chief Executive Officer Pursuant to Rule13a-14(a) (Section 302 Certification).

31.2*

Certification of Chief Financial Officer Pursuant to Rule13a-14(a) (Section 302 Certification).

32**

Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 (Section 906 Certification).

101*

Interactive Data Files.

*

Filed herewith

**

Furnished herewith

 

*Filed herewith


SIGNATURES

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

 

Franklin Financial Network, INC.

FRANKLIN FINANCIAL NETWORK, INC.

May 9, 2019

May 10, 2018

By:

/s/ Sarah MeyerroseChristopher J. Black

Sarah Meyerrose

Christopher J. Black

Executive Vice President and Chief Financial Officer

On behalf of the registrant and as Chief Financial Officer

(Principal Financial Officer)