UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended September 30, 20172019

OR

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

For the transition period from _______ to ________.

Commission File Number:  001-37886

 

CAPSTAR FINANCIAL HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

 

Tennessee

81-1527911

(State or other jurisdiction of

incorporation or organization)

(IRS Employer

Identification No.)

 

 

1201 Demonbreun Street, Suite 700

Nashville, Tennessee

(Address of principal executive office)offices)

37203

(zip code)Zip Code)

 

(615) 732-6400

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

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, $1.00 par

value per share

CSTR

Nasdaq Global Select Market

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes   No  

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§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, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company”company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large Accelerated Filer

 

Accelerated Filer

Non-Accelerated Filer

(Do not check if a smaller reporting company)

Smaller Reporting Company

 

 

 

Emerging Growth Company

 

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

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

AsIndicate the number of October 16, 2017, there were 11,359,130 shares outstanding of each of the issuer’s classes of common stock, $1.00 par value per share, issued and outstanding.as of the latest practicable date.

Shares outstanding as of October 31, 2019

Common Stock, par value $1.00 per share

18,357,921

 

 


CAPSTAR FINANCIAL HOLDINGS, INC.

QUARTERLY REPORT ON FORM 10-Q

TABLE OF CONTENTS

 

Item

 

 

Page

 

 

 

 

PART I – FINANCIAL INFORMATION

 

 

 

 

 

 

Item 1.

Consolidated Financial Statements

 

5

 

 

 

 

 

Consolidated Balance Sheets as of September 30, 20172019 (Unaudited) and December 31, 20162018

 

5

 

 

 

 

 

Consolidated Statements of Income (Unaudited) for the three and nine months ended September 30, 20172019 and 20162018

 

6

 

 

 

 

 

Consolidated Statements of Comprehensive Income (Unaudited) for the three and nine months ended September 30, 20172019 and 20162018

 

7

 

 

 

 

 

Consolidated Statements of Changes in Shareholders’ Equity (Unaudited) for the three and nine months ended September 30, 20172019 and 20162018

 

8

 

 

 

 

 

Consolidated Statements of Cash Flows (Unaudited) for the nine months ended September 30, 20172019 and 20162018

 

9

10

 

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

 

1011

 

 

 

 

Item 2.

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

 

3032

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures aboutAbout Market Risk

 

4243

 

 

 

 

Item 4.

Controls and Procedures

 

4244

 

 

 

PART II – OTHER INFORMATION

 

4345

 

 

 

 

Item 1. 

Legal Proceedings

 

4345

 

 

 

 

Item 1A.

Risk Factors

 

4345

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

 

4346

Item 5.

Other Information

47

 

 

 

 

Item 6.

Exhibits

 

4447

 

 

 

 

SIGNATURES

 

4549

 

 

2


TERMINOLOGY

The terms “we,” “our,” “us,” “CapStar,” “the Company,” “CSTR” and “CapStar”“CapStar Financial” that appear in this Quarterly Report on Form 10-Q (this “Report”) refer to CapStar Financial Holdings, Inc. and its wholly-owned subsidiary, CapStar Bank.  The termsBank, which we sometimes refer to as “CapStar Bank,” “our bank subsidiary,” “the Bank” and “our Bank” that appear in this Report refer to CapStar Bank..

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Report contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).  These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “aspire,” “roadmap,” “achieve,” “estimate,” “intend,” “plan,” “project,” “projection,” “forecast,” “goal,” “target,” “would,” and “outlook,” or the negative version of those words or other comparable words of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. The inclusion of these forward-looking statements should not be regarded as a representation by us or any other person that such expectations, estimates and projections will be achieved. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict.predict and that are beyond our control. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date of this Report, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but are not limited to, the following:

Economic conditions (including interest rate environment, government economic and monetary policies, the strength of global financial markets and inflation and deflation) that impact the financial services industry as a whole and/or our business; theThe concentration of our business in the Nashville metropolitan statistical area (“MSA”) and Tennessee, and the effect of changes in the economic, political and environmental conditions on this market; increased competition in the financial services industry, locally, regionally or nationally, which may adversely affect pricing and the other terms offered to our clients; an increase in the cost of deposits, loss of deposits or a change in the deposit mix, which could increase our cost of funding; an increase in the costs of capital, which could negatively affect our ability to borrow funds, successfully raise additional capital or participate in strategic acquisition opportunities; fluctuations or differences in interest rates on loans or deposits from those that we are modeling, the impact to our earnings from a change in interest rates and our overall management of interest rate risk; the acceptance by customers of Athens of the Company’s products and services; the ability of the Company to meet expectations regarding the benefits, costs, synergies and financial and operational impact of the Athens merger; the possibility that any of the anticipated benefits, costs, synergies and financial and operational improvements of the Athens merger will not be realized or will not be realized as expected; the opportunities to enhance market share in certain markets and the acceptance of the Company generally in new markets; economic conditions (including interest rate environment, government economic and monetary policies, the strength of global financial markets and inflation and deflation) that impact the financial services industry as a whole and/or our business; our dependence on our management team and board of directors and changes in our management and board composition; our reputation in the community; our ability to execute our strategy and to achieve our loan, ROAA and efficiency ratio goals, hire seasoned bankers, and achieve deposit growth through organic growth and strategic acquisitions; credit risks related to the size of our borrowers and our ability to adequately identify, assess and limit our credit risk; our concentration of large loans to a small number of borrowers;borrowers as well as to borrowers located within the Nashville MSA and Tennessee; the significant portion of our loan portfolio that originated during the past two years and therefore may less reliably predict future collectability than older loans; the adequacy of reserves (including our allowance for loan losses) and the appropriateness of our methodology for calculating such reserves; non-performing loans and leases; non-performing assets; charge-offs, non-accruals, troubled-debttroubled debt restructurings, impairments and other creditcredit-related issues; adverse trends in the healthcare service industry, which is an integral component of our market’s economy; our management of risks inherent in our commercial real estate loan portfolio, and the risk of a prolonged downturn in the real estate market, which could impair the value of our collateral and our ability to sell collateral upon any foreclosure; governmental legislation and regulation, including changes in the nature and timing of the adoption and effectiveness of new requirements under the Dodd-Frank Act of 2010, as amended, the Tax Cuts and Jobs Act of 2017, as amended, Basel guidelines, capital requirements, accounting regulation or standards and other applicable laws and regulations; the loss of large depositor relationships, which could force us to fund our business through more expensive and less stable sources; operational and liquidity risks associated with our business, including liquidity risks inherent in correspondent banking; volatility in interest rates and our overall management of interest rate risk, including managing the sensitivity of our interest-earning assets and interest-bearing liabilities to interest rates, and the impact to our earnings from a change in interest rates; the potential for our Bank’s regulatory lending limits and other factors related to our size to restrict our growth and prevent us from effectively implementing our business strategy; the ability to identify and consummate strategic acquisitions we may undertake to achieveconsistent with our goals; the sufficiency of our capital, including sources of capital and the extent to which we may be required to raise additional capital to meet our goals; fluctuations toin the fair value of our investment securities that are beyond our control; deterioration in the fiscal position of the U.S. government and downgrades in Treasury and federal agency securities; potential exposure to fraud, negligence, computer theft and cyber-crime; the adequacy of our risk management framework; our dependence on our information technology and

3


telecommunications systems and the potential for any systems failures or interruptions; threats to and breaches of our information technology systems and data security, including cyber-attacks; our dependence upon outside third parties for the processing and handling of our records and data; our ability to adapt to technological change; the financial soundness of other financial institutions; our exposure to environmental liability risk associated with our lending activities; our engagement in derivative transactions; our involvement from time to time in legal proceedings and examinations and remedial actions by regulators; our involvement from time to time in litigation or other proceedings instituted by or against shareholders, customers, employees or third parties and the cost of legal fees associated with such litigation or proceedings; the susceptibility of our market to natural disasters and acts of God; and the effectiveness of our internal controls over financial reporting and our ability to remediate any future material weakness in our internal controls over financial reporting.

3


The foregoing factors should not be construed as exhaustive and should be read in conjunction withthose factors that are detailed from time to time in the Company’s periodic and current reports filed with the Securities and Exchange Commission (the “SEC”), including those factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 20162018 under the headingsheading “Item 1A. Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” and in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.  If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from our forward-looking statements. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this Report, and we do not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for us to predict their occurrence or how they will affect us.

 

 

4


PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial StatementsStatements.

CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Balance Sheets

(Dollars in thousands, except share data)

 

 

September 30, 2017

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

(unaudited)

 

 

December 31, 2016

 

 

(unaudited)

 

 

December 31, 2018

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

10,796

 

 

$

9,134

 

 

$

24,289

 

 

$

17,967

 

Interest-bearing deposits in financial institutions

 

 

58,993

 

 

 

54,323

 

 

 

129,732

 

 

 

76,714

 

Federal funds sold

 

 

 

 

 

16,654

 

 

 

 

 

 

10,762

 

Total cash and cash equivalents

 

 

69,789

 

 

 

80,111

 

 

 

154,021

 

 

 

105,443

 

Securities available-for-sale, at fair value

 

 

146,600

 

 

 

182,355

 

 

 

203,500

 

 

 

243,808

 

Securities held-to-maturity, fair value of $48,980, and $49,731 at

September 30, 2017 and December 31, 2016, respectively

 

 

45,635

 

 

 

46,864

 

Loans held for sale

 

 

53,225

 

 

 

42,111

 

Securities held-to-maturity, fair value of $3,412, and $3,785 at

September 30, 2019 and December 31, 2018, respectively

 

 

3,319

 

 

 

3,734

 

Loans held for sale (includes $45,988 and $0 measured

at fair value at September 30, 2019 and December 31, 2018, respectively)

 

 

129,613

 

 

 

57,618

 

Loans

 

 

974,530

 

 

 

935,251

 

 

 

1,411,768

 

 

 

1,429,794

 

Less allowance for loan losses

 

 

(14,122

)

 

 

(11,634

)

 

 

(12,828

)

 

 

(12,113

)

Loans, net

 

 

960,408

 

 

 

923,617

 

 

 

1,398,940

 

 

 

1,417,681

 

Premises and equipment, net

 

 

5,978

 

 

 

5,350

 

 

 

19,416

 

 

 

18,821

 

Restricted equity securities

 

 

8,799

 

 

 

6,032

 

 

 

13,900

 

 

 

12,038

 

Accrued interest receivable

 

 

3,849

 

 

 

3,942

 

 

 

5,780

 

 

 

5,964

 

Goodwill

 

 

6,219

 

 

 

6,219

 

 

 

37,510

 

 

 

37,510

 

Core deposit intangible

 

 

33

 

 

 

71

 

Deferred tax assets

 

 

12,472

 

 

 

12,956

 

Bank owned life insurance

 

 

22,335

 

 

 

21,900

 

Core deposit intangible, net

 

 

7,280

 

 

 

8,538

 

Other real estate owned, net

 

 

914

 

 

 

988

 

Other assets

 

 

3,217

 

 

 

2,147

 

 

 

59,718

 

 

 

51,740

 

Total assets

 

$

1,338,559

 

 

$

1,333,675

 

 

$

2,033,911

 

 

$

1,963,883

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

 

$

250,007

 

 

$

197,788

 

 

$

352,266

 

 

$

289,552

 

Interest-bearing

 

 

303,756

 

 

 

299,621

 

 

 

562,516

 

 

 

434,921

 

Savings and money market accounts

 

 

338,391

 

 

 

447,686

 

 

 

509,753

 

 

 

497,108

 

Time

 

 

199,341

 

 

 

183,628

 

 

 

307,228

 

 

 

348,427

 

Total deposits

 

 

1,091,495

 

 

 

1,128,723

 

 

 

1,731,763

 

 

 

1,570,008

 

Federal Home Loan Bank advances

 

 

95,000

 

 

 

55,000

 

 

 

10,000

 

 

 

125,000

 

Accrued interest payable

 

 

305

 

 

 

212

 

Other liabilities

 

 

7,555

 

 

 

10,533

 

 

 

24,066

 

 

 

14,496

 

Total liabilities

 

 

1,194,355

 

 

 

1,194,468

 

 

 

1,765,829

 

 

 

1,709,504

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A convertible preferred stock, $1 par value; 5,000,000 shares authorized;

878,049 shares issued and outstanding at September 30, 2017 and

December 31, 2016

 

 

878

 

 

 

878

 

Common stock, voting, $1 par value; 20,000,000 shares authorized; 11,346,498 and

11,204,515 shares issued and outstanding at September 30, 2017 and December 31,

2016, respectively

 

 

11,347

 

 

 

11,205

 

Series A convertible preferred stock, $1 par value; 5,000,000 shares authorized;

0 and 878,048 shares issued and outstanding at September 30, 2019 and

December 31, 2018, respectively

 

 

 

 

 

878

 

Common stock, voting, $1 par value; 20,000,000 shares authorized; 18,343,403 and

17,592,160 shares issued and outstanding at September 30, 2019 and December 31,

2018, respectively

 

 

18,343

 

 

 

17,592

 

Common stock, nonvoting, $1 par value; 5,000,000 shares authorized; 0 and 132,561

shares issued and outstanding at September 30, 2019 and December 31, 2018,

respectively

 

 

 

 

 

133

 

Additional paid-in capital

 

 

117,617

 

 

 

116,143

 

 

 

206,757

 

 

 

211,789

 

Retained earnings

 

 

18,541

 

 

 

17,132

 

 

 

41,710

 

 

 

27,303

 

Accumulated other comprehensive loss, net of income tax

 

 

(4,179

)

 

 

(6,151

)

Accumulated other comprehensive income (loss), net of income tax

 

 

1,272

 

 

 

(3,316

)

Total shareholders’ equity

 

 

144,204

 

 

 

139,207

 

 

 

268,082

 

 

 

254,379

 

Total liabilities and shareholders’ equity

 

$

1,338,559

 

 

$

1,333,675

 

 

$

2,033,911

 

 

$

1,963,883

 

See accompanying notes to consolidated financial statements (unaudited).

5

5


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Income (Unaudited)

(Dollars in thousands, except share data)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

12,095

 

 

$

10,659

 

 

$

33,935

 

 

$

29,532

 

 

$

21,005

 

 

$

14,167

 

 

$

62,596

 

 

$

40,197

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

838

 

 

 

787

 

 

 

2,827

 

 

 

2,596

 

 

 

1,028

 

 

 

951

 

 

 

3,540

 

 

 

2,775

 

Tax-exempt

 

 

304

 

 

 

291

 

 

 

944

 

 

 

841

 

 

 

354

 

 

 

248

 

 

 

1,093

 

 

 

784

 

Federal funds sold

 

 

7

 

 

 

4

 

 

 

26

 

 

 

12

 

 

 

1

 

 

 

17

 

 

 

26

 

 

 

56

 

Restricted equity securities

 

 

108

 

 

 

71

 

 

 

271

 

 

 

210

 

 

 

183

 

 

 

132

 

 

 

584

 

 

 

389

 

Interest-bearing deposits in financial institutions

 

 

169

 

 

 

63

 

 

 

387

 

 

 

197

 

 

 

645

 

 

 

267

 

 

 

1,502

 

 

 

679

 

Total interest income

 

 

13,521

 

 

 

11,875

 

 

 

38,390

 

 

 

33,388

 

 

 

23,216

 

 

 

15,782

 

 

 

69,341

 

 

 

44,880

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

 

635

 

 

 

404

 

 

 

1,839

 

 

 

1,096

 

 

 

2,102

 

 

 

1,146

 

 

 

5,523

 

 

 

2,793

 

Savings and money market accounts

 

 

772

 

 

 

689

 

 

 

2,360

 

 

 

2,141

 

 

 

1,944

 

 

 

1,409

 

 

 

5,445

 

 

 

3,827

 

Time deposits

 

 

706

 

 

 

546

 

 

 

1,750

 

 

 

1,566

 

 

 

1,887

 

 

 

985

 

 

 

5,917

 

 

 

2,468

 

Federal funds purchased

 

 

2

 

 

 

13

 

 

 

13

 

 

 

21

 

 

 

 

 

 

1

 

 

 

4

 

 

 

3

 

Securities sold under agreements to repurchase

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

5

 

 

 

 

Federal Home Loan Bank advances

 

 

563

 

 

 

97

 

 

 

1,083

 

 

 

280

 

 

 

127

 

 

 

698

 

 

 

1,281

 

 

 

1,813

 

Total interest expense

 

 

2,678

 

 

 

1,749

 

 

 

7,045

 

 

 

5,105

 

 

 

6,060

 

 

 

4,239

 

 

 

18,175

 

 

 

10,904

 

Net interest income

 

 

10,843

 

 

 

10,126

 

 

 

31,345

 

 

 

28,283

 

 

 

17,156

 

 

 

11,543

 

 

 

51,166

 

 

 

33,976

 

Provision for loan losses

 

 

(195

)

 

 

1,639

 

 

 

12,900

 

 

 

2,759

 

 

 

(125

)

 

 

481

 

 

 

761

 

 

 

1,328

 

Net interest income after provision for loan losses

 

 

11,038

 

 

 

8,487

 

 

 

18,445

 

 

 

25,524

 

 

 

17,281

 

 

 

11,062

 

 

 

50,405

 

 

 

32,648

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury management and other deposit service charges

 

 

427

 

 

 

277

 

 

 

1,097

 

 

 

805

 

 

 

788

 

 

 

528

 

 

 

2,399

 

 

 

1,357

 

Loan commitment fees

 

 

223

 

 

 

329

 

 

 

646

 

 

 

901

 

Net gain (loss) on sale of securities

 

 

9

 

 

 

(4

)

 

 

42

 

 

 

121

 

 

 

 

 

 

(1

)

 

 

(108

)

 

 

2

 

Tri-Net fees

 

 

367

 

 

 

 

 

 

748

 

 

 

 

 

 

847

 

 

 

373

 

 

 

2,511

 

 

 

1,227

 

Mortgage banking income

 

 

2,030

 

 

 

2,339

 

 

 

4,617

 

 

 

5,342

 

 

 

2,679

 

 

 

1,634

 

 

 

7,151

 

 

 

4,329

 

Other noninterest income

 

 

316

 

 

 

250

 

 

 

1,021

 

 

 

961

 

 

 

2,474

 

 

 

684

 

 

 

6,602

 

 

 

2,157

 

Total noninterest income

 

 

3,372

 

 

 

3,191

 

 

 

8,171

 

 

 

8,130

 

 

 

6,788

 

 

 

3,218

 

 

 

18,555

 

 

 

9,072

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

5,119

 

 

 

5,119

 

 

 

14,989

 

 

 

15,275

 

 

 

9,229

 

 

 

6,514

 

 

 

26,224

 

 

 

19,111

 

Data processing and software

 

 

709

 

 

 

627

 

 

 

2,040

 

 

 

1,831

 

 

 

1,790

 

 

 

803

 

 

 

5,126

 

 

 

2,411

 

Professional fees

 

 

336

 

 

 

391

 

 

 

1,050

 

 

 

1,148

 

 

 

528

 

 

 

255

 

 

 

1,571

 

 

 

1,074

 

Occupancy

 

 

531

 

 

 

352

 

 

 

1,518

 

 

 

1,133

 

 

 

858

 

 

 

544

 

 

 

2,550

 

 

 

1,600

 

Equipment

 

 

564

 

 

 

458

 

 

 

1,604

 

 

 

1,301

 

 

 

1,012

 

 

 

520

 

 

 

2,890

 

 

 

1,661

 

Regulatory fees

 

 

270

 

 

 

250

 

 

 

877

 

 

 

742

 

 

 

18

 

 

 

228

 

 

 

564

 

 

 

664

 

Merger related expenses

 

 

187

 

 

 

540

 

 

 

2,491

 

 

 

875

 

Amortization of intangibles

 

 

408

 

 

 

3

 

 

 

1,258

 

 

 

23

 

Other operating

 

 

946

 

 

 

1,330

 

 

 

2,988

 

 

 

3,057

 

 

 

1,501

 

 

 

663

 

 

 

4,054

 

 

 

2,236

 

Total noninterest expense

 

 

8,475

 

 

 

8,527

 

 

 

25,066

 

 

 

24,487

 

 

 

15,531

 

 

 

10,070

 

 

 

46,728

 

 

 

29,655

 

Income before income taxes

 

 

5,935

 

 

 

3,151

 

 

 

1,550

 

 

 

9,167

 

 

 

8,538

 

 

 

4,210

 

 

 

22,232

 

 

 

12,065

 

Income tax expense

 

 

1,516

 

 

 

1,042

 

 

 

141

 

 

 

2,998

 

 

 

2,072

 

 

 

554

 

 

 

5,231

 

 

 

1,702

 

Net income

 

$

4,419

 

 

$

2,109

 

 

$

1,409

 

 

$

6,169

 

 

$

6,466

 

 

$

3,656

 

 

$

17,001

 

 

$

10,363

 

Per share information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share of common stock

 

$

0.39

 

 

$

0.24

 

 

$

0.13

 

 

$

0.71

 

 

$

0.36

 

 

$

0.30

 

 

$

0.96

 

 

$

0.87

 

Diluted net income per share of common stock

 

$

0.35

 

 

$

0.20

 

 

$

0.11

 

 

$

0.58

 

 

$

0.35

 

 

$

0.28

 

 

$

0.91

 

 

$

0.79

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

11,279,364

 

 

 

8,792,665

 

 

 

11,239,093

 

 

 

8,701,596

 

 

 

17,741,778

 

 

 

12,040,229

 

 

 

17,729,518

 

 

 

11,851,476

 

Diluted

 

 

12,750,423

 

 

 

10,799,536

 

 

 

12,758,091

 

 

 

10,682,976

 

 

 

18,532,479

 

 

 

13,113,775

 

 

 

18,670,280

 

 

 

13,052,758

 

 

See accompanying notes to consolidated financial statements (unaudited).

 

6

6


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Comprehensive Income (Unaudited)

(Dollars in thousands)

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net income

 

$

4,419

 

 

$

2,109

 

 

$

1,409

 

 

$

6,169

 

 

$

6,466

 

 

$

3,656

 

 

$

17,001

 

 

$

10,363

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

526

 

 

 

(744

)

 

 

2,433

 

 

 

2,829

 

 

 

1,112

 

 

 

(1,193

)

 

 

6,502

 

 

 

(6,120

)

Reclassification adjustment for gains (losses) included in

net income

 

 

(9

)

 

 

4

 

 

 

(42

)

 

 

(121

)

Reclassification adjustment for (gains) losses included in

net income

 

 

 

 

 

1

 

 

 

108

 

 

 

(2

)

Tax effect

 

 

(198

)

 

 

283

 

 

 

(915

)

 

 

(1,037

)

 

 

(291

)

 

 

312

 

 

 

(1,729

)

 

 

1,600

 

Net of tax

 

 

319

 

 

 

(457

)

 

 

1,476

 

 

 

1,671

 

 

 

821

 

 

 

(880

)

 

 

4,881

 

 

 

(4,522

)

Unrealized losses on securities transferred to held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment for losses included in

net income

 

 

79

 

 

 

42

 

 

 

162

 

 

 

125

 

 

 

 

 

 

 

 

 

 

 

 

14

 

Tax effect

 

 

(30

)

 

 

(16

)

 

 

(62

)

 

 

(48

)

 

 

 

 

 

 

 

 

 

 

 

(4

)

Net of tax

 

 

49

 

 

 

26

 

 

 

100

 

 

 

77

 

 

 

 

 

 

 

 

 

 

 

 

10

 

Unrealized gains (losses) on cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period

 

 

(29

)

 

 

87

 

 

 

(242

)

 

 

(1,760

)

 

 

 

 

 

129

 

 

 

(702

)

 

 

697

 

Reclassification adjustment for losses included in

net income

 

 

278

 

 

 

88

 

 

 

589

 

 

 

261

 

 

 

265

 

 

 

224

 

 

 

627

 

 

 

698

 

Tax effect

 

 

(34

)

 

 

(33

)

 

 

49

 

 

 

674

 

 

 

 

 

 

(50

)

 

 

(218

)

 

 

(237

)

Net of tax

 

 

215

 

 

 

142

 

 

 

396

 

 

 

(825

)

 

 

265

 

 

 

303

 

 

 

(293

)

 

 

1,158

 

Other comprehensive income (loss)

 

 

583

 

 

 

(289

)

 

 

1,972

 

 

 

923

 

 

 

1,086

 

 

 

(577

)

 

 

4,588

 

 

 

(3,354

)

Comprehensive income

 

$

5,002

 

 

$

1,820

 

 

$

3,381

 

 

$

7,092

 

 

$

7,552

 

 

$

3,079

 

 

$

21,589

 

 

$

7,009

 

 

See accompanying notes to consolidated financial statements (unaudited).

 

 

7


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)

(Dollars in thousands, except share data)

 

 

 

Preferred

 

 

Common Stock

 

 

Additional

paid-in

 

 

Retained

 

 

Accumulated

other

comprehensive

 

 

Total

shareholders’

 

 

 

stock

 

 

Shares

 

 

Amount

 

 

capital

 

 

earnings

 

 

loss

 

 

equity

 

Balance December 31, 2015

 

$

1,610

 

 

 

8,577,051

 

 

$

8,577

 

 

$

95,277

 

 

$

8,036

 

 

$

(4,914

)

 

$

108,586

 

Issuance of restricted common

   stock, net of forfeitures and

   withholdings to satisfy

   employee tax obligations

 

 

 

 

 

106,548

 

 

 

107

 

 

 

(123

)

 

 

 

 

 

 

 

 

(16

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

643

 

 

 

 

 

 

 

 

 

643

 

Excess tax benefit from stock

   compensation

 

 

 

 

 

 

 

 

 

 

 

29

 

 

 

 

 

 

 

 

 

29

 

Issuance of common stock

 

 

 

 

 

1,688,049

 

 

 

1,688

 

 

 

20,240

 

 

 

 

 

 

 

 

 

21,928

 

Conversion of preferred stock

 

 

(732

)

 

 

731,707

 

 

 

732

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of common stock

   warrants

 

 

 

 

 

87,666

 

 

 

88

 

 

 

77

 

 

 

 

 

 

 

 

 

165

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,169

 

 

 

 

 

 

6,169

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

923

 

 

 

923

 

Balance September 30, 2016

 

$

878

 

 

 

11,191,021

 

 

$

11,192

 

 

$

116,143

 

 

$

14,205

 

 

$

(3,991

)

 

$

138,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance December 31, 2016

 

$

878

 

 

 

11,204,515

 

 

$

11,205

 

 

$

116,143

 

 

$

17,132

 

 

$

(6,151

)

 

$

139,207

 

Issuance of restricted common

   stock, net of forfeitures and

   withholdings to satisfy

   employee tax obligations

 

 

 

 

 

21,480

 

 

 

21

 

 

 

(285

)

 

 

 

 

 

 

 

 

(264

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

771

 

 

 

 

 

 

 

 

 

771

 

Exercise of employee

   common stock options, net

   of withholdings to satisfy

   employee tax obligations

 

 

 

 

 

71,517

 

 

 

72

 

 

 

572

 

 

 

 

 

 

 

 

 

644

 

Exercise of common stock

   warrants

 

 

 

 

 

48,986

 

 

 

49

 

 

 

416

 

 

 

 

 

 

 

 

 

465

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,409

 

 

 

 

 

 

1,409

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,972

 

 

 

1,972

 

Balance September 30, 2017

 

$

878

 

 

 

11,346,498

 

 

$

11,347

 

 

$

117,617

 

 

$

18,541

 

 

$

(4,179

)

 

$

144,204

 

 

 

Preferred

 

 

Common Stock,

voting

 

 

Common Stock,

nonvoting

 

 

Additional

paid-in

 

 

Retained

 

 

Accumulated

other

comprehensive

 

 

Total

shareholders’

 

 

 

stock

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

capital

 

 

earnings

 

 

income (loss)

 

 

equity

 

Balance December 31, 2018

 

$

878

 

 

 

17,592,160

 

 

$

17,592

 

 

 

132,561

 

 

$

133

 

 

$

211,789

 

 

$

27,303

 

 

$

(3,316

)

 

$

254,379

 

Net issuance of restricted

   common stock

 

 

 

 

 

13,801

 

 

 

14

 

 

 

 

 

 

 

 

 

(182

)

 

 

 

 

 

 

 

 

(168

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

344

 

 

 

 

 

 

 

 

 

344

 

Net exercise of

   common stock options

 

 

 

 

 

182,002

 

 

 

182

 

 

 

 

 

 

 

 

 

998

 

 

 

 

 

 

 

 

 

1,180

 

Repurchase of common stock

 

 

 

 

 

(155,400

)

 

 

(155

)

 

 

 

 

 

 

 

 

(2,276

)

 

 

 

 

 

 

 

 

(2,431

)

Common and preferred dividends

   declared

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(744

)

 

 

 

 

 

(744

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,779

 

 

 

 

 

 

4,779

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,412

 

 

 

2,412

 

Balance March 31, 2019

 

 

878

 

 

 

17,632,563

 

 

 

17,633

 

 

 

132,561

 

 

 

133

 

 

 

210,673

 

 

 

31,338

 

 

 

(904

)

 

 

259,751

 

Net issuance of restricted

   common stock

 

 

 

 

 

(6,826

)

 

 

(7

)

 

 

 

 

 

 

 

 

(6

)

 

 

 

 

 

 

 

 

(13

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

340

 

 

 

 

 

 

 

 

 

340

 

Net exercise of

   common stock options

 

 

 

 

 

22,778

 

 

 

23

 

 

 

 

 

 

 

 

 

51

 

 

 

 

 

 

 

 

 

74

 

Repurchase of common stock

 

 

 

 

 

(219,600

)

 

 

(220

)

 

 

 

 

 

 

 

 

(3,185

)

 

 

 

 

 

 

 

 

(3,405

)

Common and preferred dividends

   declared

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(929

)

 

 

 

 

 

(929

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,756

 

 

 

 

 

 

5,756

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,090

 

 

 

1,090

 

Balance June 30, 2019

 

 

878

 

 

 

17,428,915

 

 

 

17,429

 

 

 

132,561

 

 

 

133

 

 

 

207,873

 

 

 

36,165

 

 

 

186

 

 

 

262,664

 

Net issuance of restricted

   common stock

 

 

 

 

 

(5,335

)

 

 

(6

)

 

 

 

 

 

 

 

 

(28

)

 

 

 

 

 

 

 

 

(34

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

351

 

 

 

 

 

 

 

 

 

351

 

Net exercise of

   common stock options

 

 

 

 

 

39,000

 

 

 

39

 

 

 

 

 

 

 

 

 

431

 

 

 

 

 

 

 

 

 

470

 

Conversion of preferred stock to

   common stock

 

 

(878

)

 

 

878,048

 

 

 

878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion of non-voting

   common stock to common

   stock

 

 

 

 

 

132,561

 

 

 

133

 

 

 

(132,561

)

 

 

(133

)

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase of common stock

 

 

 

 

 

(129,786

)

 

 

(130

)

 

 

 

 

 

 

 

 

(1,870

)

 

 

 

 

 

 

 

 

(2,000

)

Common and preferred dividends

   declared

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(921

)

 

 

 

 

 

(921

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,466

 

 

 

 

 

 

6,466

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,086

 

 

 

1,086

 

Balance September 30, 2019

 

$

 

 

 

18,343,403

 

 

$

18,343

 

 

 

 

 

$

 

 

$

206,757

 

 

$

41,710

 

 

$

1,272

 

 

$

268,082

 

See accompanying notes to consolidated financial statements (unaudited).

8


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)

(Dollars in thousands, except share data)

 

 

Preferred

 

 

Common Stock,

voting

 

 

Common Stock,

nonvoting

 

 

Additional

paid-in

 

 

Retained

 

 

Accumulated

other

comprehensive

 

 

Total

shareholders’

 

 

 

stock

 

 

Shares

 

 

Amount

 

 

Shares

 

 

Amount

 

 

capital

 

 

earnings

 

 

income (loss)

 

 

equity

 

Balance December 31, 2017

 

$

878

 

 

 

11,449,465

 

 

$

11,450

 

 

 

132,561

 

 

$

133

 

 

$

118,120

 

 

$

18,892

 

 

$

(2,527

)

 

$

146,946

 

Net issuance of restricted

   common stock

 

 

 

 

 

24,729

 

 

 

25

 

 

 

 

 

 

 

 

 

(354

)

 

 

 

 

 

 

 

 

(329

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

305

 

 

 

 

 

 

 

 

 

305

 

Net exercise of

   common stock options

 

 

 

 

 

61,822

 

 

 

62

 

 

 

 

 

 

 

 

 

238

 

 

 

 

 

 

 

 

 

300

 

Exercise of common stock

   warrants

 

 

 

 

 

104,781

 

 

 

104

 

 

 

 

 

 

 

 

 

838

 

 

 

 

 

 

 

 

 

942

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,194

 

 

 

 

 

 

3,194

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,666

)

 

 

(2,666

)

Balance March 31, 2018

 

 

878

 

 

 

11,640,797

 

 

 

11,641

 

 

 

132,561

 

 

 

133

 

 

 

119,147

 

 

 

22,086

 

 

 

(5,193

)

 

 

148,692

 

Net issuance of restricted

   common stock

 

 

 

 

 

5,419

 

 

 

5

 

 

 

 

 

 

 

 

 

(29

)

 

 

 

 

 

 

 

 

(24

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

325

 

 

 

 

 

 

 

 

 

325

 

Net exercise of

   common stock options

 

 

 

 

 

106,550

 

 

 

106

 

 

 

 

 

 

 

 

 

791

 

 

 

 

 

 

 

 

 

897

 

Exercise of common stock

   warrants

 

 

 

 

 

45,804

 

 

 

47

 

 

 

 

 

 

 

 

 

321

 

 

 

 

 

 

 

 

 

368

 

Common and preferred dividends

   declared

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(514

)

 

 

 

 

 

(514

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,513

 

 

 

 

 

 

3,513

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(111

)

 

 

(111

)

Balance June 30, 2018

 

 

878

 

 

 

11,798,570

 

 

 

11,799

 

 

 

132,561

 

 

 

133

 

 

 

120,555

 

 

 

25,085

 

 

 

(5,304

)

 

 

153,146

 

Net issuance of restricted

   common stock

 

 

 

 

 

(6,953

)

 

 

(7

)

 

 

 

 

 

 

 

 

(60

)

 

 

 

 

 

 

 

 

(67

)

Stock-based compensation

   expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

310

 

 

 

 

 

 

 

 

 

310

 

Net exercise of

   common stock options

 

 

 

 

 

165,354

 

 

 

166

 

 

 

 

 

 

 

 

 

580

 

 

 

 

 

 

 

 

 

746

 

Exercise of common stock

   warrants

 

 

 

 

 

35,590

 

 

 

35

 

 

 

 

 

 

 

 

 

261

 

 

 

 

 

 

 

 

 

296

 

Common and preferred dividends

   declared

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,656

 

 

 

 

 

 

3,656

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(577

)

 

 

(577

)

Balance September 30, 2018

 

$

878

 

 

 

11,992,561

 

 

$

11,993

 

 

 

132,561

 

 

$

133

 

 

$

121,646

 

 

$

28,741

 

 

$

(5,881

)

 

$

157,510

 

 

See accompanying notes to consolidated financial statements (unaudited).

 

 

89


CAPSTAR FINANCIAL HOLDINGS, INC. & SUBSIDIARY

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in thousands)

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,409

 

 

$

6,169

 

 

$

17,001

 

 

$

10,363

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

12,900

 

 

 

2,759

 

 

 

761

 

 

 

1,328

 

Accretion of discounts on acquired loans and deferred fees

 

 

(537

)

 

 

(1,232

)

 

 

(1,908

)

 

 

(948

)

Depreciation and amortization

 

 

345

 

 

 

324

 

 

 

2,192

 

 

 

303

 

Net amortization of premiums on investment securities

 

 

984

 

 

 

1,106

 

 

 

577

 

 

 

803

 

Securities gains, net

 

 

(42

)

 

 

(121

)

Net (gain) loss on sale of securities

 

 

108

 

 

 

(2

)

Mortgage banking income

 

 

(4,617

)

 

 

(5,342

)

 

 

(7,151

)

 

 

(4,329

)

Tri-Net fees

 

 

(748

)

 

 

 

 

 

(2,511

)

 

 

(1,227

)

Net gain on sale of loans

 

 

(67

)

 

 

 

 

 

(823

)

 

 

(6

)

Net loss on disposal of premises and equipment

 

 

137

 

 

 

 

Net gain on sale of other real estate owned

 

 

 

 

 

(157

)

 

 

(3

)

 

 

 

Stock-based compensation

 

 

771

 

 

 

643

 

 

 

1,035

 

 

 

940

 

Excess tax benefit from stock compensation

 

 

 

 

 

(29

)

Deferred income tax expense

 

 

(445

)

 

 

63

 

 

 

874

 

 

 

406

 

Origination of loans held for sale

 

 

(409,179

)

 

 

(393,378

)

 

 

(594,982

)

 

 

(395,851

)

Proceeds from loans held for sale

 

 

403,497

 

 

 

370,374

 

 

 

532,649

 

 

 

425,007

 

Net increase in accrued interest receivable and other assets

 

 

(1,320

)

 

 

(2,021

)

 

 

(10,625

)

 

 

(1,974

)

Net increase (decrease) in accrued interest payable and other liabilities

 

 

(2,630

)

 

 

1,077

 

Net increase in accrued interest payable and other liabilities

 

 

10,979

 

 

 

1,766

 

Net cash provided by (used in) operating activities

 

 

458

 

 

 

(19,765

)

 

 

(51,827

)

 

 

36,579

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Activities in securities available for sale:

 

 

 

 

 

 

 

 

Activities in securities available-for-sale:

 

 

 

 

 

 

 

 

Purchases

 

 

(11,754

)

 

 

(55,862

)

 

 

(27,342

)

 

 

(22,127

)

Sales

 

 

34,299

 

 

 

46,700

 

 

 

54,133

 

 

 

5,778

 

Maturities, prepayments and calls

 

 

14,718

 

 

 

17,113

 

 

 

19,460

 

 

 

14,611

 

Activities in securities held to maturity:

 

 

 

 

 

 

 

 

Purchases

 

 

 

 

 

(4,300

)

Activities in securities held-to-maturity:

 

 

 

 

 

 

 

 

Maturities, prepayments and calls

 

 

1,332

 

 

 

1,233

 

 

 

396

 

 

 

 

Purchase of restricted equity securities

 

 

(2,767

)

 

 

(112

)

 

 

(1,862

)

 

 

(11

)

Net increase in loans

 

 

(49,154

)

 

 

(112,961

)

Net decrease (increase) in loans

 

 

20,661

 

 

 

(125,216

)

Purchase of premises and equipment

 

 

(1,074

)

 

 

(103

)

 

 

(1,520

)

 

 

(3,980

)

Proceeds from the sale of premises and equipment

 

 

3

 

 

 

 

Proceeds from sale of other real estate

 

 

 

 

 

373

 

Net cash used in investing activities

 

 

(14,397

)

 

 

(107,919

)

Proceeds from sale of other real estate owned

 

 

127

 

 

 

 

Net cash provided by (used in) investing activities

 

 

64,053

 

 

 

(130,945

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in deposits

 

 

(37,228

)

 

 

97,599

 

Net increase in deposits

 

 

161,755

 

 

 

6,537

 

Proceeds from Federal Home Loan Bank advances

 

 

135,000

 

 

 

15,000

 

 

 

75,000

 

 

 

110,000

 

Payments on Federal Home Loan Bank advances

 

 

(95,000

)

 

 

(30,000

)

 

 

(190,000

)

 

 

(55,000

)

Issuance of common stock

 

 

 

 

 

21,928

 

Repurchase of common stock

 

 

(7,836

)

 

 

 

Exercise of common stock options and warrants, net of repurchase of restricted shares

 

 

845

 

 

 

149

 

 

 

1,509

 

 

 

3,129

 

Excess tax benefit from stock compensation

 

 

 

 

 

29

 

Net decrease in repurchase agreements

 

 

 

 

 

(3,755

)

Common and preferred stock dividends paid

 

 

(2,573

)

 

 

(508

)

Termination of interest rate swap agreement

 

 

(1,503

)

 

 

 

Net cash provided by financing activities

 

 

3,617

 

 

 

100,950

 

 

 

36,352

 

 

 

64,158

 

Net decrease in cash and cash equivalents

 

 

(10,322

)

 

 

(26,734

)

Net increase (decrease) in cash and cash equivalents

 

 

48,578

 

 

 

(30,208

)

Cash and cash equivalents at beginning of period

 

 

80,111

 

 

 

100,185

 

 

 

105,443

 

 

 

82,797

 

Cash and cash equivalents at end of period

 

$

69,789

 

 

$

73,451

 

 

$

154,021

 

 

$

52,589

 

Supplemental disclosures of cash paid:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest paid

 

$

6,951

 

 

$

5,079

 

 

$

18,565

 

 

$

10,624

 

Income taxes

 

 

2,142

 

 

 

2,545

 

 

 

314

 

 

 

942

 

Cash paid for operating lease liabilities

 

 

1,338

 

 

 

1,216

 

Supplemental disclosures of noncash transactions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transfer of loans to other real estate

 

$

50

 

 

$

 

Loans charged off to the allowance for loan losses

 

$

12,369

 

 

$

1,452

 

 

 

532

 

 

 

251

 

Loans transferred from held for sale to held for investment

 

 

 

 

 

2,823

 

Conversion of preferred stock and non-voting common stock

 

 

1,011

 

 

 

 

 

See accompanying notes to consolidated financial statements (unaudited).

 

10

9


CAPSTAR FINANCIAL HOLDINGS, INC. AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

 

 

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited consolidated financial statements as of and for the period ended September 30, 20172019 include CapStar Financial Holdings, Inc. and its wholly owned subsidiary, CapStar Bank (the “Bank”, together referred to as the “Company”). Significant intercompany transactions and accounts are eliminated in consolidation.  On February 5, 2016, CapStar Financial Holdings, Inc. acquired all of the Bank’s issued and outstanding shares of common stock, preferred stock, common stock options and warrants, and the Bank became the wholly owned subsidiary of CapStar Financial Holdings, Inc.

The accompanying unaudited consolidated financial statements have been prepared in accordance with instructions to Form 10-Q and do not include all information and footnotes required by U.S. generally accepted accounting principles (“U.S. GAAP”) for complete financial statements. All adjustments consisting of normally recurring accruals that, in the opinion of management, are necessary for a fair presentation of the financial position and results of operations for the periods presented have been included.  These unaudited consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements and related notes appearing in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.

Initial Public Offering

On September 21, 2016, the Securities and Exchange Commission (“SEC”) declared effective our registration statement on Form S-1 registering the shares of our common stock. On September 27, 2016, we completed the initial public offering of 2,972,750 shares of our common stock. Of the 2,972,750 shares sold, 1,688,049 shares were sold by us and 1,284,701 shares were sold by certain selling shareholders. Of the 1,284,701 shares sold by certain selling shareholders, 731,707 were from preferred shares converted to common shares and 79,166 from the cashless exercise of 250,000 common share warrants.  We received net proceeds of approximately $21.9 million from the offering, after deducting the underwriting discounts and commissions and estimated offering expenses. We did not receive any proceeds from the sale of shares by the selling shareholders.2018.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses, determination of impairment of intangible assets, including goodwill, the valuation of our investment portfolio, loans held for sale, derivative assets and liabilities, deferred tax assets and estimated liabilities.  There have been no significant

Loans Held For Sale and Fair Value Option

The Company classifies loans as loans held for sale when originated with the intent to sell.  As of April 1, 2019, the Company elected the fair value option for all residential mortgage loans originated with the intent to sell. This election allows for a more effective offset of the changes in fair values of the loans and the derivative instruments used to economically hedge them without the Company’s critical accounting policies as disclosed inburden of complying with the Company’s Annual Report on Form 10-Krequirements for hedge accounting.  The Company has not elected the year ended December 31, 2016.

Tri-Net Fees

Tri-Net fees represent a new linefair value option for other loans held for sale primarily because they are not economically hedged using derivative instruments. The fair value of business, implemented in the fourth quarter of 2016, which originates,residential mortgage loans originated with the intent to sell commercial real estateis based on traded market prices of similar assets. Other loans to third-party investors.  All of these loan sales transfer servicing rights to the buyer.  Realized gains and losses are recognized when legal title of the loan has transferred to the investor and sales proceeds have been received and are reflected in the accompanying statement of income in Tri-Net fees, net of related costs such as commission expenses.  Loans that have not been sold at period end are classified as held for sale on the balance sheet andthat are recorded at the lower of aggregate cost or fair value.  Net unrealized losses, if any,value may be carried at fair value on a nonrecurring basis when the fair value is less than cost. For further information, see Note 13 - Fair Value.  The Company does not securitize mortgage loans.  If the Company sells loans with servicing rights retained, the carrying value of the mortgage loan sold is reduced by the amount allocated to the servicing right.   Fair values of residential mortgage loans held for sale are based on traded market prices of similar assets. The changes in fair value are recorded as a valuation allowancecomponent of mortgage banking income and charged to earnings.  included gains (losses) of $(0.2) million and $0.7 million for the three and nine months ended September 30, 2019, respectively. There were no loans held for sale recorded at fair value as of December 31, 2018. The following table summarizes the difference between the fair value and the aggregate unpaid principal balance for residential real estate loans held for sale as of September 30, 2019 (dollars in thousands):

 

 

Fair Value

 

 

Aggregate Unpaid Principal Balance

 

 

Difference

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage loans held for sale

 

$

45,988

 

 

$

45,296

 

 

$

692

 

$0.2 million of residential mortgage loans held for sale were greater than 89 days past due and accruing or on nonaccrual status as of September 30, 2019. There were no residential mortgage loans held for sale greater than 89 days past due and accruing or on nonaccrual status as of December 31, 2018.

Subsequent Events

Accounting Standards Codification (“ASC”) 855, Subsequent Events, establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued. The Company evaluated all events or transactions that occurred after September 30, 20172019 through the date of the issued financial statements.

 

 

1011

 


NOTE 2 – SECURITIES

The amortized cost and fair value of securities available-for-sale and held-to-maturity at September 30, 20172019 and December 31, 20162018 are summarized as follows (dollars in thousands):

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

 

Amortized

Cost

 

 

Gross

unrealized

gains

 

 

Gross

unrealized

(losses)

 

 

Estimated

fair value

 

 

Amortized

Cost

 

 

Gross

unrealized

gains

 

 

Gross

unrealized

(losses)

 

 

Estimated

fair value

 

 

Amortized

Cost

 

 

Gross

unrealized

gains

 

 

Gross

unrealized

(losses)

 

 

Estimated

fair value

 

 

Amortized

Cost

 

 

Gross

unrealized

gains

 

 

Gross

unrealized

(losses)

 

 

Estimated

fair value

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. government agency securities

 

$

11,434

 

 

$

18

 

 

$

(153

)

 

$

11,299

 

 

$

9,517

 

 

$

 

 

$

(143

)

 

$

9,374

 

 

$

9,241

 

 

$

13

 

 

$

(24

)

 

$

9,230

 

 

$

11,053

 

 

$

 

 

$

(347

)

 

$

10,706

 

State and municipal securities

 

 

19,031

 

 

 

172

 

 

 

(136

)

 

 

19,067

 

 

 

28,480

 

 

 

65

 

 

 

(632

)

 

 

27,913

 

 

 

49,369

 

 

 

2,094

 

 

 

(20

)

 

 

51,443

 

 

 

62,142

 

 

 

765

 

 

 

(981

)

 

 

61,926

 

Mortgage-backed securities

 

 

96,975

 

 

 

14

 

 

 

(1,166

)

 

 

95,823

 

 

 

126,637

 

 

 

17

 

 

 

(2,059

)

 

 

124,595

 

 

 

128,332

 

 

 

1,828

 

 

 

(469

)

 

 

129,691

 

 

 

146,547

 

 

 

776

 

 

 

(3,165

)

 

 

144,158

 

Asset-backed securities

 

 

20,668

 

 

 

 

 

 

(257

)

 

 

20,411

 

 

 

21,620

 

 

 

 

 

 

(1,147

)

 

 

20,473

 

 

 

3,369

 

 

 

 

 

 

(136

)

 

 

3,233

 

 

 

15,437

 

 

 

4

 

 

 

(157

)

 

 

15,284

 

Other debt securities

 

 

9,813

 

 

 

106

 

 

 

(16

)

 

 

9,903

 

 

 

11,863

 

 

 

71

 

 

 

(200

)

 

 

11,734

 

Total

 

$

148,108

 

 

$

204

 

 

$

(1,712

)

 

$

146,600

 

 

$

186,254

 

 

$

82

 

 

$

(3,981

)

 

$

182,355

 

 

$

200,124

 

 

$

4,041

 

 

$

(665

)

 

$

203,500

 

 

$

247,042

 

 

$

1,616

 

 

$

(4,850

)

 

$

243,808

 

Securities held-to-maturity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State and municipal securities

 

$

36,469

 

 

$

3,138

 

 

$

 

 

$

39,607

 

 

$

36,842

 

 

$

2,784

 

 

$

 

 

$

39,626

 

 

$

3,319

 

 

$

93

 

 

$

 

 

$

3,412

 

 

$

3,734

 

 

$

54

 

 

$

(3

)

 

$

3,785

 

Mortgage-backed securities

 

 

3,837

 

 

 

77

 

 

 

 

 

 

3,914

 

 

 

4,687

 

 

 

79

 

 

 

 

 

 

4,766

 

Other debt securities

 

 

5,329

 

 

 

130

 

 

 

 

 

 

5,459

 

 

 

5,335

 

 

 

11

 

 

 

(7

)

 

 

5,339

 

Total

 

$

45,635

 

 

$

3,345

 

 

$

 

 

$

48,980

 

 

$

46,864

 

 

$

2,874

 

 

$

(7

)

 

$

49,731

 

 

$

3,319

 

 

$

93

 

 

$

 

 

$

3,412

 

 

$

3,734

 

 

$

54

 

 

$

(3

)

 

$

3,785

 

 

Security fair values are established by an independent pricing service as of the dates indicated. The difference between amortized cost and fair value reflects current interest rates and represents the potential gain (loss) had the portfolio been liquidated on those dates. Security gains (losses) are realized only in the event of dispositions prior to maturity or other-than-temporary impairment. Securities with unrealized losses as of September 30, 20172019 and December 31, 2016,2018, and the length of time they were in continuous loss positions as of such dates are as follows (in(dollars in thousands):

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

 

Less than 12 months

 

 

12 months or more

 

 

Total

 

September 30, 2017

 

Estimated

fair value

 

 

Gross

unrealized

losses

 

 

Estimated

fair value

 

 

Gross

unrealized

losses

 

 

Estimated

fair value

 

 

Gross

unrealized

losses

 

U. S. government agency securities

 

$

9,303

 

 

$

(153

)

 

$

 

 

$

 

 

$

9,303

 

 

$

(153

)

State and municipal securities

 

 

4,968

 

 

 

(19

)

 

 

6,103

 

 

 

(117

)

 

 

11,071

 

 

 

(136

)

Mortgage-backed securities

 

 

61,997

 

 

 

(591

)

 

 

30,360

 

 

 

(575

)

 

 

92,357

 

 

 

(1,166

)

Asset-backed securities

 

 

 

 

 

 

 

 

20,410

 

 

 

(257

)

 

 

20,410

 

 

 

(257

)

Total temporarily impaired securities

 

$

76,268

 

 

$

(763

)

 

$

56,873

 

 

$

(949

)

 

$

133,141

 

 

$

(1,712

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

Estimated

fair value

 

 

Gross

unrealized

losses

 

 

Estimated

fair value

 

 

Gross

unrealized

losses

 

 

Estimated

fair value

 

 

Gross

unrealized

losses

 

U. S. government agency securities

 

$

9,374

 

 

$

(143

)

 

$

 

 

$

 

 

$

9,374

 

 

$

(143

)

 

$

1,990

 

 

$

(3

)

 

$

1,660

 

 

$

(21

)

 

$

3,650

 

 

$

(24

)

State and municipal securities

 

 

20,279

 

 

 

(632

)

 

 

 

 

 

 

 

 

20,279

 

 

 

(632

)

 

 

2,358

 

 

 

(11

)

 

 

816

 

 

 

(9

)

 

 

3,174

 

 

 

(20

)

Mortgage-backed securities

 

 

110,563

 

 

 

(1,955

)

 

 

4,150

 

 

 

(104

)

 

 

114,713

 

 

 

(2,059

)

 

 

16,791

 

 

 

(51

)

 

 

36,151

 

 

 

(418

)

 

 

52,942

 

 

 

(469

)

Asset-backed securities

 

 

 

 

 

 

 

 

20,473

 

 

 

(1,147

)

 

 

20,473

 

 

 

(1,147

)

 

 

3,233

 

 

 

(136

)

 

 

 

 

 

 

 

 

3,233

 

 

 

(136

)

Other debt securities

 

 

2,029

 

 

 

(7

)

 

 

 

 

 

 

 

 

2,029

 

 

 

(7

)

 

 

 

 

 

 

 

 

1,487

 

 

 

(16

)

 

 

1,487

 

 

 

(16

)

Total temporarily impaired securities

 

$

142,245

 

 

$

(2,737

)

 

$

24,623

 

 

$

(1,251

)

 

$

166,868

 

 

$

(3,988

)

 

$

24,372

 

 

$

(201

)

 

$

40,114

 

 

$

(464

)

 

$

64,486

 

 

$

(665

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U. S. government agency securities

 

$

 

 

$

 

 

$

10,706

 

 

$

(347

)

 

$

10,706

 

 

$

(347

)

State and municipal securities

 

 

13,455

 

 

 

(212

)

 

 

17,376

 

 

 

(772

)

 

 

30,831

 

 

 

(984

)

Mortgage-backed securities

 

 

7,075

 

 

 

(17

)

 

 

87,232

 

 

 

(3,148

)

 

 

94,307

 

 

 

(3,165

)

Asset-backed securities

 

 

8,262

 

 

 

(145

)

 

 

2,439

 

 

 

(12

)

 

 

10,701

 

 

 

(157

)

Other debt securities

 

 

5,362

 

 

 

(200

)

��

 

 

 

 

 

 

 

5,362

 

 

 

(200

)

Total temporarily impaired securities

 

$

34,154

 

 

$

(574

)

 

$

117,753

 

 

$

(4,279

)

 

$

151,907

 

 

$

(4,853

)

 

As noted in the table above, as of September 30, 2017,2019, the Company had unrealized losses of $1.7$0.7 million in its investment securities portfolio. The unrealized losses associated with these investment securities are driven by changes in interest rates and are recorded as a component of equity. These investment securities will continue to be monitored as a part of our ongoing impairment analysis. Management evaluates the financial performance of the issuers on a quarterly basis to determine if it is probable that the issuers can make all contractual principal and interest payments. If a shortfall in future cash flows is identified, a credit loss will be deemed to have occurred and will be recognized as a charge to earnings and a new cost basis for the security will be established. At September 30, 2019 and December 31, 2018, the Company had 45 and 127, respectively of securities in an unrealized loss position.

Because the Company currently does not intend to sell any investment securities that have an unrealized loss at September 30, 2017,2019, and it is not more-likely-than-not that we will be required to sell these investment securities before recovery of their amortized cost bases, which may be at maturity, we do not consider these securities to be other-than-temporarily impaired at September 30, 2017.2019.

Securities with a carryingmarket value of $127.1$80.6 million at September 30, 20172019 were pledged to collateralize public deposits, derivative positions and Federal Home Loan Bank advances.

1112

 


The proceedsResults from sales of debt and equity securities and the associated gains and losses are listed belowwere as follows (dollars in thousands):

 

Nine Months Ended

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

September 30, 2017

 

 

September 30, 2016

 

 

September 30, 2019

 

 

September 30, 2018

 

Proceeds

 

$

34,299

 

 

$

46,700

 

 

$

54,133

 

 

$

5,778

 

Gross gains

 

 

99

 

 

 

244

 

 

 

370

 

 

 

107

 

Gross losses

 

 

(57

)

 

 

(123

)

 

 

(478

)

 

 

(105

)

The amortized cost and fair value of securities at September 30, 2017,2019, by contractual maturity, are shown below (dollars in thousands). Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.

 

 

Available-for-sale

 

 

Held-to-maturity

 

 

Available-for-sale

 

 

Held-to-maturity

 

 

Amortized

cost

 

 

Estimated

fair value

 

 

Amortized

cost

 

 

Estimated

fair value

 

 

Amortized

cost

 

 

Estimated

fair value

 

 

Amortized

cost

 

 

Estimated

fair value

 

Due in less than one year

 

$

7,881

 

 

$

7,963

 

 

$

881

 

 

$

884

 

Due one to five years

 

$

11,388

 

 

$

11,511

 

 

$

27,299

 

 

$

29,448

 

 

 

28,994

 

 

 

29,698

 

 

 

2,438

 

 

 

2,528

 

Due five to ten years

 

 

17,970

 

 

 

17,788

 

 

 

14,069

 

 

 

15,129

 

 

 

31,353

 

 

 

32,721

 

 

 

 

 

 

 

Due beyond ten years

 

 

1,107

 

 

 

1,067

 

 

 

430

 

 

 

489

 

 

 

195

 

 

 

194

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

96,975

 

 

 

95,823

 

 

 

3,837

 

 

 

3,914

 

 

 

128,332

 

 

 

129,691

 

 

 

 

 

 

 

Asset-backed securities

 

 

20,668

 

 

 

20,411

 

 

 

 

 

 

 

 

 

3,369

 

 

 

3,233

 

 

 

 

 

 

 

 

$

148,108

 

 

$

146,600

 

 

$

45,635

 

 

$

48,980

 

Total

 

$

200,124

 

 

$

203,500

 

 

$

3,319

 

 

$

3,412

 

 

 

NOTE 3 – LOANS AND ALLLOWANCE FOR LOAN LOSSES

A summary of the loan portfolio as of September 30, 20172019 and December 31, 20162018 follows (dollars in thousands):

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

Commercial real estate

 

$

366,778

 

 

$

302,322

 

 

$

576,748

 

 

$

550,446

 

Consumer real estate

 

 

100,811

 

 

 

97,015

 

 

 

254,736

 

 

 

253,562

 

Construction and land development

 

 

79,951

 

 

 

94,491

 

 

 

132,222

 

 

 

174,670

 

Commercial and industrial

 

 

394,600

 

 

 

379,620

 

 

 

382,816

 

 

 

404,600

 

Consumer

 

 

6,289

 

 

 

5,974

 

 

 

29,059

 

 

 

25,615

 

Other

 

 

26,460

 

 

 

56,796

 

 

 

36,187

 

 

 

20,901

 

Total

 

 

974,889

 

 

 

936,218

 

 

 

1,411,768

 

 

 

1,429,794

 

Less net unearned income

 

 

(359

)

 

 

(967

)

 

 

974,530

 

 

 

935,251

 

Allowance for loan losses

 

 

(14,122

)

 

 

(11,634

)

 

 

(12,828

)

 

 

(12,113

)

 

$

960,408

 

 

$

923,617

 

Total loans, net

 

$

1,398,940

 

 

$

1,417,681

 

 

The adequacy of the allowance for loan losses (ALL) is assessed at the end of each quarter. The ALL includes a specific component related to loans that are individually evaluated for impairment and a general component related to loans that are segregated into homogenoushomogeneous pools and collectively evaluated for impairment.  The ALL factors applied to these pools are an estimate of probable incurred losses based on management’s evaluation of historical net losses from loans with similar characteristics, which are adjusted by management to reflect current events, trends, and conditions. The adjustments include consideration of the following:  changes in lending policies and procedures, economic conditions, nature and volume of the portfolio, experience of lending management, volume and severity of past due loans, quality of the loan review system, value of underlying collateral for collateral dependent loans, concentrations, and other external factors.

1213

 


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 all commercial loans, and consumer relationships with an outstanding balance greater than $500,000, individually and assigns each loan a risk rating. This analysis is performed on a continual basis by the relationship managers and credit department personnel. On at least an annual basis an independent party performs a formal credit risk review of a sample of the loan portfolio. Among other things, this review assesses the appropriateness of the loan’s risk rating. The Company uses the following definitions for risk ratings:

Special Mention – A special mention asset possesses deficiencies or potential weaknesses deserving of management’s attention. If uncorrected, such weaknesses or deficiencies may expose the Company to an increased risk of loss in the future.

Substandard – A substandard asset is inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified substandard.

Doubtful – A doubtful asset has all weaknesses inherent in one classified substandard, with the added characteristic that weaknesses make collection or liquidation in full, on the basis of existing facts, conditions, and values, highly questionable and improbable. The probability of loss is extremely high, but certain important and reasonable specific pending factors which may work to the advantage and strengthening of the asset exist, therefore, its classification as an estimated loss is deferred until a more exact status may be determined. Pending factors include proposed merger, acquisition or liquidation procedures, capital injection, perfecting liens on additional collateral, and refinancing plans.

Loans not falling into the criteria above are considered to be pass-rated loans. The Company utilizes six loan grades within the pass risk rating.

The following tables present the loan balances by category as well as risk rating (dollars in thousands):

 

 

Performing Loans

 

 

 

 

 

 

 

 

 

 

Non-impaired Loans

 

 

 

 

 

 

 

 

 

September 30, 2017

 

Pass/Watch

 

 

Special

Mention

 

 

Substandard

 

 

Total

Performing

 

 

Total Impaired

Loans

 

 

Total

 

September 30, 2019

 

Pass/Watch

 

 

Special

Mention

 

 

Substandard

 

 

Total

Non-impaired

 

 

Total Impaired

Loans

 

 

Total

 

Commercial real estate

 

$

365,545

 

 

$

 

 

$

 

 

$

365,545

 

 

$

1,233

 

 

$

366,778

 

 

$

563,862

 

 

$

6,631

 

 

$

3,635

 

 

$

574,128

 

 

$

2,620

 

 

$

576,748

 

Consumer real estate

 

 

100,522

 

 

 

 

 

 

289

 

 

 

100,811

 

 

 

 

 

 

100,811

 

 

 

249,952

 

 

 

1,656

 

 

 

1,806

 

 

 

253,414

 

 

 

1,322

 

 

 

254,736

 

Construction and land development

 

 

79,951

 

 

 

 

 

 

 

 

 

79,951

 

 

 

 

 

 

79,951

 

 

 

132,036

 

 

 

49

 

 

 

17

 

 

 

132,102

 

 

 

120

 

 

 

132,222

 

Commercial and industrial

 

 

370,657

 

 

 

16,443

 

 

 

5,568

 

 

 

392,668

 

 

 

1,932

 

 

 

394,600

 

 

 

364,003

 

 

 

12,950

 

 

 

4,285

 

 

 

381,238

 

 

 

1,578

 

 

 

382,816

 

Consumer

 

 

6,276

 

 

 

 

 

 

13

 

 

 

6,289

 

 

 

 

 

 

6,289

 

 

 

28,997

 

 

 

7

 

 

 

20

 

 

 

29,024

 

 

 

35

 

 

 

29,059

 

Other

 

 

26,460

 

 

 

 

 

 

 

 

 

26,460

 

 

 

 

 

 

26,460

 

 

 

36,187

 

 

 

 

 

 

 

 

 

36,187

 

 

 

 

 

 

36,187

 

Total

 

$

949,411

 

 

$

16,443

 

 

$

5,870

 

 

$

971,724

 

 

$

3,165

 

 

$

974,889

 

 

$

1,375,037

 

 

$

21,293

 

 

$

9,763

 

 

$

1,406,093

 

 

$

5,675

 

 

$

1,411,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

301,012

 

 

$

 

 

$

 

 

$

301,012

 

 

$

1,310

 

 

$

302,322

 

 

$

547,616

 

 

$

177

 

 

$

1,262

 

 

$

549,055

 

 

$

1,391

 

 

$

550,446

 

Consumer real estate

 

 

96,722

 

 

 

 

 

 

293

 

 

 

97,015

 

 

 

 

 

 

97,015

 

 

 

249,273

 

 

 

1,676

 

 

 

1,691

 

 

 

252,640

 

 

 

922

 

 

 

253,562

 

Construction and land development

 

 

94,491

 

 

 

 

 

 

 

 

 

94,491

 

 

 

 

 

 

94,491

 

 

 

174,591

 

 

 

52

 

 

 

19

 

 

 

174,662

 

 

 

8

 

 

 

174,670

 

Commercial and industrial

 

 

349,857

 

 

 

11,035

 

 

 

16,419

 

 

 

377,311

 

 

 

2,309

 

 

 

379,620

 

 

 

388,719

 

 

 

7,790

 

 

 

6,545

 

 

 

403,054

 

 

 

1,546

 

 

 

404,600

 

Consumer

 

 

5,958

 

 

 

 

 

 

16

 

 

 

5,974

 

 

 

 

 

 

5,974

 

 

 

25,556

 

 

 

1

 

 

 

27

 

 

 

25,584

 

 

 

31

 

 

 

25,615

 

Other

 

 

56,796

 

 

 

 

 

 

 

 

 

56,796

 

 

 

 

 

 

56,796

 

 

 

20,901

 

 

 

 

 

 

 

 

 

20,901

 

 

 

 

 

 

20,901

 

Total

 

$

904,836

 

 

$

11,035

 

 

$

16,728

 

 

$

932,599

 

 

$

3,619

 

 

$

936,218

 

 

$

1,406,656

 

 

$

9,696

 

 

$

9,544

 

 

$

1,425,896

 

 

$

3,898

 

 

$

1,429,794

 

 

None of the Company’s loans had a risk rating of “Doubtful” as of September 30, 2017 or December 31, 2016.

1314

 


The following tables detail the changes in the ALL for the three and nine months ended September 30, 20172019 and 2016 (in2018 (dollars in thousands):

 

 

Commercial

real estate

 

 

Consumer

real estate

 

 

Construction

and land

development

 

 

Commercial

and

industrial

 

 

Consumer

 

 

Other

 

 

Total

 

 

Commercial

real estate

 

 

Consumer

real estate

 

 

Construction

and land

development

 

 

Commercial

and

industrial

 

 

Consumer

 

 

Other

 

 

Total

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

3,533

 

 

$

1,081

 

 

$

911

 

 

$

6,395

 

 

$

57

 

 

$

477

 

 

$

12,454

 

 

$

3,922

 

 

$

1,142

 

 

$

1,733

 

 

$

5,518

 

 

$

166

 

 

$

422

 

 

$

12,903

 

Charged-off loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(282

)

 

 

(30

)

 

 

(20

)

 

 

(332

)

Recoveries

 

 

3

 

 

 

 

 

 

 

 

 

1,860

 

 

 

 

 

 

 

 

 

1,863

 

 

 

4

 

 

 

2

 

 

 

 

 

 

356

 

 

 

18

 

 

 

2

 

 

 

382

 

Provision for loan losses

 

 

(242

)

 

 

(97

)

 

 

576

 

 

 

(306

)

 

 

22

 

 

 

(148

)

 

 

(195

)

 

 

(36

)

 

 

101

 

 

 

209

 

 

 

(468

)

 

 

53

 

 

 

16

 

 

 

(125

)

Balance, end of period

 

$

3,294

 

 

$

984

 

 

$

1,487

 

 

$

7,949

 

 

$

79

 

 

$

329

 

 

$

14,122

 

 

$

3,890

 

 

$

1,245

 

 

$

1,942

 

 

$

5,124

 

 

$

207

 

 

$

420

 

 

$

12,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

2,596

 

 

$

968

 

 

$

943

 

 

$

5,037

 

 

$

104

 

 

$

806

 

 

$

10,454

 

 

$

3,551

 

 

$

1,057

 

 

$

1,764

 

 

$

7,779

 

 

$

120

 

 

$

434

 

 

$

14,705

 

Charged-off loans

 

 

 

 

 

 

 

 

 

 

 

(645

)

 

 

 

 

 

 

 

 

 

(645

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

52

 

 

 

 

 

 

 

 

 

10

 

 

 

 

 

 

 

 

 

62

 

 

 

6

 

 

 

1

 

 

 

 

 

 

22

 

 

 

3

 

 

 

 

 

 

32

 

Provision for loan losses

 

 

(228

)

 

 

4

 

 

 

721

 

 

 

1,166

 

 

 

(18

)

 

 

(6

)

 

 

1,639

 

 

 

(412

)

 

 

(75

)

 

 

449

 

 

 

767

 

 

 

(30

)

 

 

(218

)

 

 

481

 

Balance, end of period

 

$

2,420

 

 

$

972

 

 

$

1,664

 

 

$

5,568

 

 

$

86

 

 

$

800

 

 

$

11,510

 

 

$

3,145

 

 

$

983

 

 

$

2,213

 

 

$

8,568

 

 

$

93

 

 

$

216

 

 

$

15,218

 

 

 

Commercial

real estate

 

 

Consumer

real estate

 

 

Construction

and land

development

 

 

Commercial

and

industrial

 

 

Consumer

 

 

Other

 

 

Total

 

 

Commercial

real estate

 

 

Consumer

real estate

 

 

Construction

and land

development

 

 

Commercial

and

industrial

 

 

Consumer

 

 

Other

 

 

Total

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

2,655

 

 

$

1,013

 

 

$

1,574

 

 

$

5,618

 

 

$

76

 

 

$

698

 

 

$

11,634

 

 

$

3,309

 

 

$

1,005

 

 

$

2,431

 

 

$

5,036

 

 

$

105

 

 

$

227

 

 

$

12,113

 

Charged-off loans

 

 

 

 

 

 

 

 

 

 

 

(12,369

)

 

 

 

 

 

 

 

 

(12,369

)

 

 

 

 

 

 

 

 

 

 

 

(308

)

 

 

(109

)

 

 

(115

)

 

 

(532

)

Recoveries

 

 

4

 

 

 

 

 

 

 

 

 

1,862

 

 

 

91

 

 

 

 

 

 

1,957

 

 

 

16

 

 

 

18

 

 

 

 

 

 

371

 

 

 

60

 

 

 

21

 

 

 

486

 

Provision for loan losses

 

 

635

 

 

 

(29

)

 

 

(87

)

 

 

12,838

 

 

 

(88

)

 

 

(369

)

 

 

12,900

 

 

 

565

 

 

 

222

 

 

 

(489

)

 

 

25

 

 

 

151

 

 

 

287

 

 

 

761

 

Balance, end of period

 

$

3,294

 

 

$

984

 

 

$

1,487

 

 

$

7,949

 

 

$

79

 

 

$

329

 

 

$

14,122

 

 

$

3,890

 

 

$

1,245

 

 

$

1,942

 

 

$

5,124

 

 

$

207

 

 

$

420

 

 

$

12,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

2,879

 

 

$

968

 

 

$

914

 

 

$

4,693

 

 

$

103

 

 

$

575

 

 

$

10,132

 

 

$

3,324

 

 

$

1,063

 

 

$

1,628

 

 

$

7,209

 

 

$

91

 

 

$

406

 

 

$

13,721

 

Charged-off loans

 

 

(350

)

 

 

 

 

 

 

 

 

(956

)

 

 

(146

)

 

 

 

 

 

(1,452

)

 

 

 

 

 

 

 

 

 

 

 

(226

)

 

 

(25

)

 

 

 

 

 

(251

)

Recoveries

 

 

52

 

 

 

 

 

 

 

 

 

18

 

 

 

1

 

 

 

 

 

 

71

 

 

 

16

 

 

 

4

 

 

 

 

 

 

348

 

 

 

52

 

 

 

 

 

 

420

 

Provision for loan losses

 

 

(161

)

 

 

4

 

 

 

750

 

 

 

1,813

 

 

 

128

 

 

 

225

 

 

 

2,759

 

 

 

(195

)

 

 

(84

)

 

 

585

 

 

 

1,237

 

 

 

(25

)

 

 

(190

)

 

 

1,328

 

Balance, end of period

 

$

2,420

 

 

$

972

 

 

$

1,664

 

 

$

5,568

 

 

$

86

 

 

$

800

 

 

$

11,510

 

 

$

3,145

 

 

$

983

 

 

$

2,213

 

 

$

8,568

 

 

$

93

 

 

$

216

 

 

$

15,218

 


A breakdown of the ALL and the loan portfolio by loan category at September 30, 20172019 and December 31, 20162018 follows (dollars in thousands):

 

 

Commercial

real estate

 

 

Consumer

real estate

 

 

Construction

and land

development

 

 

Commercial

and

industrial

 

 

Consumer

 

 

Other

 

 

Total

 

 

Commercial

real estate

 

 

Consumer

real estate

 

 

Construction

and land

development

 

 

Commercial

and

industrial

 

 

Consumer

 

 

Other

 

 

Total

 

September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment

 

$

3,294

 

 

$

984

 

 

$

1,487

 

 

$

7,449

 

 

$

79

 

 

$

329

 

 

$

13,622

 

 

$

3,890

 

 

$

1,245

 

 

$

1,942

 

 

$

5,124

 

 

$

207

 

 

$

420

 

 

$

12,828

 

Individually evaluated for impairment

 

 

 

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, end of period

 

$

3,294

 

 

$

984

 

 

$

1,487

 

 

$

7,949

 

 

$

79

 

 

$

329

 

 

$

14,122

 

 

$

3,890

 

 

$

1,245

 

 

$

1,942

 

 

$

5,124

 

 

$

207

 

 

$

420

 

 

$

12,828

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment

 

$

365,545

 

 

$

100,811

 

 

$

79,951

 

 

$

392,668

 

 

$

6,289

 

 

$

26,460

 

 

$

971,724

 

 

$

574,128

 

 

$

253,414

 

 

$

132,102

 

 

$

381,238

 

 

$

29,024

 

 

$

36,187

 

 

$

1,406,093

 

Individually evaluated for impairment

 

 

1,233

 

 

 

 

 

 

 

 

 

1,932

 

 

 

 

 

 

 

 

 

3,165

 

 

 

2,510

 

 

 

664

 

 

 

115

 

 

 

740

 

 

 

11

 

 

 

 

 

 

4,040

 

Acquired with deteriorated credit quality

 

 

110

 

 

 

658

 

 

 

5

 

 

 

838

 

 

 

24

 

 

 

 

 

 

1,635

 

Balances, end of period

 

$

366,778

 

 

$

100,811

 

 

$

79,951

 

 

$

394,600

 

 

$

6,289

 

 

$

26,460

 

 

$

974,889

 

 

$

576,748

 

 

$

254,736

 

 

$

132,222

 

 

$

382,816

 

 

$

29,059

 

 

$

36,187

 

 

$

1,411,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment

 

$

2,655

 

 

$

1,013

 

 

$

1,574

 

 

$

5,118

 

 

$

76

 

 

$

698

 

 

$

11,134

 

 

$

3,309

 

 

$

1,005

 

 

$

2,431

 

 

$

5,036

 

 

$

105

 

 

$

227

 

 

$

12,113

 

Individually evaluated for impairment

 

 

 

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

 

 

 

500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, end of period

 

$

2,655

 

 

$

1,013

 

 

$

1,574

 

 

$

5,618

 

 

$

76

 

 

$

698

 

 

$

11,634

 

 

$

3,309

 

 

$

1,005

 

 

$

2,431

 

 

$

5,036

 

 

$

105

 

 

$

227

 

 

$

12,113

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment

 

$

301,012

 

 

$

97,015

 

 

$

94,491

 

 

$

377,311

 

 

$

5,974

 

 

$

56,796

 

 

$

932,599

 

 

$

549,055

 

 

$

252,640

 

 

$

174,662

 

 

$

403,054

 

 

$

25,584

 

 

$

20,901

 

 

$

1,425,896

 

Individually evaluated for impairment

 

 

1,310

 

 

 

 

 

 

 

 

 

2,309

 

 

 

 

 

 

 

 

 

3,619

 

 

 

1,278

 

 

 

183

 

 

 

 

 

 

817

 

 

 

 

 

 

 

 

 

2,278

 

Acquired with deteriorated credit quality

 

 

113

 

 

 

739

 

 

 

8

 

 

 

729

 

 

 

31

 

 

 

 

 

 

1,620

 

Balances, end of period

 

$

302,322

 

 

$

97,015

 

 

$

94,491

 

 

$

379,620

 

 

$

5,974

 

 

$

56,796

 

 

$

936,218

 

 

$

550,446

 

 

$

253,562

 

 

$

174,670

 

 

$

404,600

 

 

$

25,615

 

 

$

20,901

 

 

$

1,429,794

 

 

The following table presents the allocation of the ALL for each respective loan category with the corresponding percentage of the ALL in each category to total loans, net of deferred fees as of September 30, 20172019 and December 31, 20162018 (dollars in thousands):

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

 

Amount

 

 

Percent of total

loans, net of

deferred fees

 

 

Amount

 

 

Percent of total

loans, net of

deferred fees

 

 

Amount

 

 

Percent of total

loans

 

 

Amount

 

 

Percent of total

loans

 

Commercial real estate

 

$

3,294

 

 

 

0.34

%

 

$

2,655

 

 

 

0.28

%

 

$

3,890

 

 

 

0.28

%

 

$

3,309

 

 

 

0.23

%

Consumer real estate

 

 

984

 

 

 

0.10

 

 

 

1,013

 

 

 

0.11

 

 

 

1,245

 

 

 

0.09

 

 

 

1,005

 

 

 

0.07

 

Construction and land development

 

 

1,487

 

 

 

0.15

 

 

 

1,574

 

 

 

0.17

 

 

 

1,942

 

 

 

0.14

 

 

 

2,431

 

 

 

0.17

 

Commercial and industrial

 

 

7,949

 

 

 

0.82

 

 

 

5,618

 

 

 

0.60

 

 

 

5,124

 

 

 

0.36

 

 

 

5,036

 

 

 

0.35

 

Consumer

 

 

79

 

 

 

0.01

 

 

 

76

 

 

 

0.01

 

 

 

207

 

 

 

0.01

 

 

 

105

 

 

 

0.01

 

Other

 

 

329

 

 

 

0.03

 

 

 

698

 

 

 

0.07

 

 

 

420

 

 

 

0.03

 

 

 

227

 

 

 

0.02

 

Total allowance for loan losses

 

$

14,122

 

 

 

1.45

%

 

$

11,634

 

 

 

1.24

%

 

$

12,828

 

 

 

0.91

%

 

$

12,113

 

 

 

0.85

%

 

1516

 


The following table presents the Company’s impaired loans that were evaluated for specific loss allowance as of September 30, 20172019 and December 31, 20162018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

 

Recorded

investment

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

 

Recorded

investment

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

 

Recorded

investment

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

 

Recorded

investment

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,233

 

 

$

1,660

 

 

$

 

 

$

1,310

 

 

$

1,686

 

 

$

 

 

$

2,620

 

 

$

2,937

 

 

$

 

 

$

1,391

 

 

$

1,775

 

 

$

 

Consumer real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,322

 

 

 

1,747

 

 

 

 

 

 

922

 

 

 

1,204

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

149

 

 

 

 

 

 

8

 

 

 

18

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,578

 

 

 

7,009

 

 

 

 

 

 

1,546

 

 

 

6,350

 

 

 

 

Consumer

 

 

 

 

��

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

64

 

 

 

 

 

 

31

 

 

 

56

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

1,233

 

 

 

1,660

 

 

 

 

 

 

1,310

 

 

 

1,686

 

 

 

 

 

 

5,675

 

 

 

11,906

 

 

 

 

 

 

3,898

 

 

 

9,403

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,932

 

 

 

2,770

 

 

 

500

 

 

 

2,309

 

 

 

2,921

 

 

 

500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

1,932

 

 

 

2,770

 

 

 

500

 

 

 

2,309

 

 

 

2,921

 

 

 

500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

3,165

 

 

$

4,430

 

 

$

500

 

 

$

3,619

 

 

$

4,607

 

 

$

500

 

 

$

5,675

 

 

$

11,906

 

 

$

 

 

$

3,898

 

 

$

9,403

 

 

$

 

 

The following table presents information related to the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 20172019 and 20162018 (dollars in thousands):

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

Nine Months Ended

 

 

September 30, 2017

 

 

September 30, 2016

 

 

September 30, 2017

 

 

September 30, 2016

 

 

September 30, 2019

 

 

September 30, 2018

 

 

September 30, 2019

 

 

September 30, 2018

 

 

Average

recorded

investment

 

 

Interest

income

recognized

 

 

Average

recorded

investment

 

 

Interest

income

recognized

 

 

Average

recorded

investment

 

 

Interest

income

recognized

 

 

Average

recorded

investment

 

 

Interest

income

recognized

 

 

Average

recorded

investment

 

 

Interest

income

recognized

 

 

Average

recorded

investment

 

 

Interest

income

recognized

 

 

Average

recorded

investment

 

 

Interest

income

recognized

 

 

Average

recorded

investment

 

 

Interest

income

recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,245

 

 

$

 

 

$

 

 

$

 

 

$

1,272

 

 

$

 

 

$

 

 

$

 

 

$

2,578

 

 

$

42

 

 

$

1,159

 

 

$

15

 

 

$

2,588

 

 

$

125

 

 

$

1,189

 

 

$

25

 

Consumer real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,175

 

 

 

10

 

 

 

92

 

 

 

 

 

 

1,230

 

 

 

43

 

 

 

92

 

 

 

3

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

115

 

 

 

 

 

 

 

 

 

 

 

 

124

 

 

 

4

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,257

 

 

 

18

 

 

 

 

 

 

 

 

 

1,553

 

 

 

63

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

100

 

 

 

 

 

 

37

 

 

 

2

 

 

 

100

 

 

 

3

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

1,245

 

 

 

 

 

 

 

 

 

 

 

 

1,272

 

 

 

 

 

 

 

 

 

 

 

 

5,150

 

 

 

70

 

 

 

1,351

 

 

 

15

 

 

 

5,532

 

 

 

237

 

 

 

1,381

 

 

 

31

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

1,685

 

 

 

 

 

 

 

 

 

 

 

 

1,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,941

 

 

 

 

 

 

3,411

 

 

 

 

 

 

2,141

 

 

 

 

 

 

3,534

 

 

 

30

 

 

 

 

 

 

 

 

 

5,419

 

 

 

 

 

 

 

 

 

 

 

 

5,369

 

 

 

118

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

1,941

 

 

 

 

 

 

5,096

 

 

 

 

 

 

2,141

 

 

 

 

 

 

5,276

 

 

 

30

 

 

 

 

 

 

 

 

 

5,419

 

 

 

 

 

 

 

 

 

 

 

 

5,369

 

 

 

118

 

Total

 

$

3,186

 

 

$

 

 

$

5,096

 

 

$

 

 

$

3,413

 

 

$

 

 

$

5,276

 

 

$

30

 

 

$

5,150

 

 

$

70

 

 

$

6,770

 

 

$

15

 

 

$

5,532

 

 

$

237

 

 

$

6,750

 

 

$

149

 

 

There was no interestInterest income recognized on a cash basis for impaired loans amounted to $15,000 and $25,000 for the three and nine months ended September 30, 2018.  No interest income was recognized on a cash basis for impaired loans during the three or nine months ended September 30, 2017 or 2016.2019.

1617

 


The following table presents the aging of the recorded investment in past-due loans as of September 30, 20172019 and December 31, 20162018 by class of loans (dollars in thousands):

 

 

30 - 59

 

 

60 - 89

 

 

Greater Than

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59

 

 

60 - 89

 

 

Greater Than

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Days

 

 

Days

 

 

89 Days

 

 

Total

 

 

Loans Not

 

 

 

 

 

 

Days

 

 

Days

 

 

89 Days

 

 

Total

 

 

Loans Not

 

 

 

 

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Total

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Total

 

September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

 

 

$

366,778

 

 

$

366,778

 

 

$

216

 

 

$

1,227

 

 

$

 

 

$

1,443

 

 

$

575,305

 

 

$

576,748

 

Consumer real estate

 

 

506

 

 

 

279

 

 

 

 

 

 

785

 

 

 

100,026

 

 

 

100,811

 

 

 

885

 

 

 

403

 

 

 

1,083

 

 

 

2,371

 

 

 

252,365

 

 

 

254,736

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79,951

 

 

 

79,951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

132,222

 

 

 

132,222

 

Commercial and industrial

 

 

1,154

 

 

 

218

 

 

 

27

 

 

 

1,398

 

 

 

393,202

 

 

 

394,600

 

 

 

4,459

 

 

 

18

 

 

 

591

 

 

 

5,068

 

 

 

377,748

 

 

 

382,816

 

Consumer

 

 

 

 

 

1

 

 

 

 

 

 

1

 

 

 

6,288

 

 

 

6,289

 

 

 

129

 

 

 

6

 

 

 

13

 

 

 

148

 

 

 

28,911

 

 

 

29,059

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,460

 

 

 

26,460

 

 

 

293

 

 

 

 

 

 

 

 

 

293

 

 

 

35,894

 

 

 

36,187

 

Total

 

$

1,660

 

 

$

497

 

 

$

27

 

 

$

2,184

 

 

$

972,705

 

 

$

974,889

 

 

$

5,982

 

 

$

1,654

 

 

$

1,687

 

 

$

9,323

 

 

$

1,402,445

 

 

$

1,411,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

 

 

$

302,322

 

 

$

302,322

 

 

$

300

 

 

$

227

 

 

$

 

 

$

527

 

 

$

549,919

 

 

$

550,446

 

Consumer real estate

 

 

81

 

 

 

282

 

 

 

 

 

 

363

 

 

 

96,652

 

 

 

97,015

 

 

 

69

 

 

 

75

 

 

 

775

 

 

 

919

 

 

 

252,643

 

 

 

253,562

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

94,491

 

 

 

94,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

174,670

 

 

 

174,670

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

379,620

 

 

 

379,620

 

 

 

54

 

 

 

 

 

 

 

 

 

54

 

 

 

404,546

 

 

 

404,600

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,974

 

 

 

5,974

 

 

 

52

 

 

 

 

 

 

43

 

 

 

95

 

 

 

25,520

 

 

 

25,615

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,796

 

 

 

56,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,901

 

 

 

20,901

 

Total

 

$

81

 

 

$

282

 

 

$

 

 

$

363

 

 

$

935,855

 

 

$

936,218

 

 

$

475

 

 

$

302

 

 

$

818

 

 

$

1,595

 

 

$

1,428,199

 

 

$

1,429,794

 

 

The following table presents the recorded investment in non-accrual loans, past due loans over 9089 days outstanding and accruing and troubled debt restructurings (“TDR”) by class of loans as of September 30, 20172019 and December 31, 20162018 (dollars in thousands):

 

 

Non-Accrual

 

 

Past Due Over 90 Days and Accruing

 

 

Troubled Debt Restructurings

 

 

Non-Accrual

 

 

Past Due Over 89 Days and Accruing

 

 

Troubled Debt Restructurings

 

September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,233

 

 

$

 

 

$

1,222

 

 

$

 

 

$

 

 

$

2,454

 

Consumer real estate

 

 

 

 

 

 

 

 

 

 

 

1,098

 

 

 

293

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

 

 

 

 

Commercial and industrial

 

 

1,932

 

 

 

27

 

 

 

 

 

 

458

 

 

 

258

 

 

 

271

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

3,165

 

 

$

27

 

 

$

1,222

 

 

$

1,701

 

 

$

551

 

 

$

2,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,310

 

 

$

 

 

$

1,272

 

 

$

 

 

$

 

 

$

1,391

 

Consumer real estate

 

 

 

 

 

 

 

 

 

 

 

1,187

 

 

 

214

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

 

Commercial and industrial

 

 

2,309

 

 

 

 

 

 

 

 

 

817

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

55

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

3,619

 

 

$

 

 

$

1,272

 

 

$

2,078

 

 

$

214

 

 

$

1,391

 

 

As of September 30, 20172019 and December 31, 2016,2018, all loans classified as nonperforming were deemed to be impaired.

 

As of September 30, 20172019 and December 31, 2016,2018, the Company had a recorded investment in TDR of $1.2$2.7 million and $1.3$1.4 million, respectively. The Company had no specific allowance for those loans at September 30, 20172019 or December 31, 20162018 and there were no commitments to lend additional amounts.  Loans accounted for as TDR include modifications from original terms such as those due to bankruptcy proceedings, certain modifications of amortization periods or extended suspension of principal payments due to customer financial difficulties.  In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification.  This evaluation is performed under the Bank’s loan policy.  Loans accounted for as TDR are individually evaluated for impairment.

1718

 


The following table presents loans by class modified as TDR that occurred during the three and nine months ended September 30, 20162019 (dollars in thousands).  There were no new TDR identified during the three or nine months ended September 30, 2017.2018.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

Number of contracts

 

 

Pre modification outstanding recorded investment

 

 

Post modification outstanding recorded investment, net of related allowance

 

 

Number of contracts

 

 

Pre modification outstanding recorded investment

 

 

Post modification outstanding recorded investment, net of related allowance

 

 

Number of contracts

 

 

Pre modification outstanding recorded investment

 

 

Post modification outstanding recorded investment, net of related allowance

 

 

Number of contracts

 

 

Pre modification outstanding recorded investment

 

 

Post modification outstanding recorded investment, net of related allowance

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

$

 

 

$

 

 

 

1

 

 

$

1,948

 

 

$

1,170

 

 

 

1

 

 

$

1,228

 

 

$

1,228

 

 

 

1

 

 

$

1,228

 

 

$

1,228

 

Consumer real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

271

 

 

 

271

 

 

 

1

 

 

 

271

 

 

 

271

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

 

 

$

 

 

 

1

 

 

$

1,948

 

 

$

1,170

 

 

 

2

 

 

$

1,499

 

 

$

1,499

 

 

 

2

 

 

$

1,499

 

 

$

1,499

 

 

The following table presents loans by class modified as TDR for which there was a payment default within twelve months following the modification during the three and nine months ended September 30, 2016 (dollars in thousands).  There were no TDR for which there was a payment default within twelve months following the modification during the three or nine months ended September 30, 2017.

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

Number of contracts

 

 

Recorded investment

 

 

Number of contracts

 

 

Recorded investment

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

$

 

 

 

 

 

$

 

Consumer real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

1

 

 

 

124

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

$

 

 

 

1

 

 

$

124

 

The consumer loan TDR that subsequently defaulted during the nine months ended September 30, 2016 had no specific reserve in the allowance for loan losses and resulted in a $0.1 million charge-off.      2019 or 2018.

 

A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms.

Acquired Loans

The following table presents changes in the carrying value of purchased credit impaired (“PCI”) loans (in thousands):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2019

 

Balance at beginning of period

 

$

1,537

 

 

$

1,620

 

Change due to payments received and accretion

 

 

98

 

 

 

15

 

Change due to loan charge-offs

 

 

 

 

 

 

Other

 

 

 

 

 

 

Balance at end of period

 

$

1,635

 

 

$

1,635

 

The following table presents changes in the accretable yield for PCI loans (in thousands):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2019

 

Balance at beginning of period

 

$

405

 

 

$

440

 

Accretion

 

 

(145

)

 

 

(190

)

Reclassification from (to) nonaccretable difference

 

 

370

 

 

 

370

 

Other, net

 

 

 

 

 

10

 

Balance at end of period

 

$

630

 

 

$

630

 

PCI loans had no impact on the ALL for the three or nine months ended September 30, 2019 or 2018.



NOTE 4 – LEASES

The Company leases certain premises and equipment under operating leases.  At September 30, 2019, the Company had lease liabilities totaling $12.6 million and right-of-use assets totaling $11.9 million related to these leases.  Lease liabilities and right-of-use assets are reflected in other liabilities and other assets, respectively.  At September 30, 2019, the weighted average remaining lease term for operating leases was 10.8 years and the weighted average discount rate used in the measurement of operating lease liabilities was 3.53%.

Lease costs were as follows (in thousands):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2019

 

Operating lease cost

 

$

464

 

 

$

1,402

 

Short-term lease cost

 

 

 

 

 

 

Variable least cost

 

 

 

 

 

 

Total lease cost

 

$

464

 

 

$

1,402

 

Rent expense for the three and nine months ended September 30, 2018, prior to the adoption of ASU 2016-02 was $407,000 and $1,216,000, respectively.

There were no sale and leaseback transactions, leveraged leases, or lease transactions with related parties during the three or nine months ended September 30, 2019 or 2018.

A maturity analysis of operating lease liabilities and reconciliation of the undiscounted cash flows to the total operating lease liability is as follows (in thousands):

 

 

September 30, 2019

 

Lease payments due:

 

 

 

 

2019 (excluding the nine months ended September 30, 2019)

 

$

382

 

2020

 

 

1,539

 

2021

 

 

1,567

 

2022

 

 

1,453

 

2023

 

 

1,402

 

2024 and thereafter

 

 

8,820

 

Total undiscounted cash flows

 

 

15,163

 

Discount on cash flows

 

 

(2,545

)

Total lease liability

 

$

12,618

 

 

 

NOTE 45 – FEDERAL HOME LOAN BANK ADVANCES

The Company had outstanding borrowings totaling $95.0of $10.0 million and $55.0$125.0 million at September 30, 20172019 and December 31, 2016,2018, respectively, via various advances. These advances are non-callable; interest payments are due monthly, with principal due at maturity.

18


The following is a summary of the contractual maturities and average effective rates of outstanding advances (dollars in thousands):

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

Year

 

Amount

 

 

Interest Rates

 

 

Amount

 

 

Interest Rates

 

 

Amount

 

 

Interest Rates

 

 

Amount

 

 

Interest Rates

 

2017

 

$

60,000

 

 

 

1.18

%

 

$

55,000

 

 

 

0.80

%

2018

 

 

35,000

 

 

 

1.50

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

 

 

 

$

125,000

 

 

 

2.48

%

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,000

 

 

 

2.20

%

 

 

 

 

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

95,000

 

 

 

1.30

%

 

$

55,000

 

 

 

0.80

%

 

$

10,000

 

 

 

2.20

%

 

$

125,000

 

 

 

2.48

%

 

Advances from the FHLB are collateralized by investment securities with a market value of $4.1 million, FHLB stock and certain commercial and residential real estate mortgage loans totaling $367.0$695.3 million under a blanket mortgage collateral agreement.  At September 30, 2017,2019, the amount of available credit from the FHLB totaled $108.0$212.4 million.


 

NOTE 56 – ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following were changes in accumulated other comprehensive income (loss) by component, net of tax, for the nine months ended September 30, 20172019 and 20162018 (dollars in thousands):

 

 

 

 

 

 

Unrealized Gains

 

 

Unrealized

 

 

 

 

 

 

 

 

 

 

Unrealized Gains

 

 

Unrealized

 

 

 

 

 

 

Gains and

 

 

and Losses

 

 

Losses on

 

 

 

 

 

 

Gains and

 

 

and Losses

 

 

Losses on

 

 

 

 

 

 

Losses on

 

 

on Available

 

 

Securities

 

 

 

 

 

 

Losses on

 

 

on Available

 

 

Securities

 

 

 

 

 

 

Cash Flow

 

 

for Sale

 

 

Transferred to

 

 

 

 

 

 

Cash Flow

 

 

for Sale

 

 

Transferred to

 

 

 

 

 

 

Hedges

 

 

Securities

 

 

Held to Maturity

 

 

Total

 

 

Hedges

 

 

Securities

 

 

Held to Maturity

 

 

Total

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

(4,241

)

 

$

(698

)

 

$

(1,212

)

 

$

(6,151

)

 

$

(2,636

)

 

$

(680

)

 

$

 

 

$

(3,316

)

Other comprehensive income (loss) before

reclassification, net of tax

 

 

(193

)

 

 

1,502

 

 

 

 

 

 

1,309

 

 

 

325

 

 

 

4,961

 

 

 

 

 

 

5,286

 

Amounts reclassified from accumulated other

comprehensive income (loss), net of tax

 

 

589

 

 

 

(26

)

 

 

100

 

 

 

663

 

 

 

(618

)

 

 

(80

)

 

 

 

 

 

(698

)

Net current period other comprehensive income (loss)

 

 

396

 

 

 

1,476

 

 

 

100

 

 

 

1,972

 

 

 

(293

)

 

 

4,881

 

 

 

 

 

 

4,588

 

Ending Balance

 

$

(3,845

)

 

$

778

 

 

$

(1,112

)

 

$

(4,179

)

 

$

(2,929

)

 

$

4,201

 

 

$

 

 

$

1,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

(3,704

)

 

$

105

 

 

$

(1,315

)

 

$

(4,914

)

 

$

(3,679

)

 

$

1,162

 

 

$

(10

)

 

$

(2,527

)

Other comprehensive income (loss) before

reclassification, net of tax

 

 

(1,086

)

 

 

1,746

 

 

 

 

 

 

660

 

 

 

1,800

 

 

 

(4,521

)

 

 

 

 

 

(2,721

)

Amounts reclassified from accumulated other

comprehensive income (loss), net of tax

 

 

261

 

 

 

(75

)

 

 

77

 

 

 

263

 

 

 

(642

)

 

 

(1

)

 

 

10

 

 

 

(633

)

Net current period other comprehensive income (loss)

 

 

(825

)

 

 

1,671

 

 

 

77

 

 

 

923

 

 

 

1,158

 

 

 

(4,522

)

 

 

10

 

 

 

(3,354

)

Ending Balance

 

$

(4,529

)

 

$

1,776

 

 

$

(1,238

)

 

$

(3,991

)

 

$

(2,521

)

 

$

(3,360

)

 

$

 

 

$

(5,881

)

 

19


The following were significant amounts reclassified out of each component of accumulated other comprehensive income (loss) for the three and nine months ended September 30, 20172019 and 20162018 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affected Line Item

Details about Accumulated Other

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

in the Statement Where

Comprehensive Income Components

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net Income is Presented

Unrealized losses on cash flow hedges

 

$

109

 

 

$

38

 

 

$

322

 

 

$

113

 

Interest expense - money market

 

 

 

168

 

 

 

50

 

 

 

267

 

 

 

148

 

Interest expense - Federal Home Loan Bank advances

 

 

$

277

 

 

$

88

 

 

$

589

 

 

$

261

 

Net of tax

Unrealized (gains) and losses on

  available for sale securities

 

$

(9

)

 

$

4

 

 

$

(42

)

 

$

(121

)

Net (gain) loss on sale of securities

 

 

 

3

 

 

 

(2

)

 

 

16

 

 

 

46

 

Income tax expense (benefit)

 

 

$

(6

)

 

$

2

 

 

$

(26

)

 

$

(75

)

Net of tax

Unrealized losses on securities

  transferred to held to maturity

 

$

79

 

 

$

42

 

 

$

162

 

 

$

125

 

Interest income - securities

 

 

 

(30

)

 

 

(16

)

 

 

(62

)

 

 

(48

)

Income tax benefit

 

 

$

49

 

 

$

26

 

 

$

100

 

 

$

77

 

Net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affected Line Item

Details about Accumulated Other

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

in the Statement Where

Comprehensive Income (Loss) Components

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net Income is Presented

Unrealized losses on cash flow hedges

 

$

(212

)

 

$

(111

)

 

$

(436

)

 

$

(330

)

Interest expense - money market

 

 

 

(53

)

 

 

(108

)

 

 

(191

)

 

 

(368

)

Interest expense - Federal Home Loan Bank advances

 

 

 

 

 

 

16

 

 

 

9

 

 

 

56

 

Income tax benefit

 

 

$

(265

)

 

$

(203

)

 

$

(618

)

 

$

(642

)

Net of tax

Unrealized gains (losses) on available-

  for-sale securities

 

$

 

 

$

(1

)

 

$

(108

)

 

$

2

 

Net gain (loss) on sale of securities

 

 

 

 

 

 

 

 

 

28

 

 

 

(1

)

Income tax benefit

 

 

$

 

 

$

(1

)

 

$

(80

)

 

$

1

 

Net of tax

Unrealized losses on securities

  transferred to held-to-maturity

 

$

 

 

$

 

 

$

 

 

$

14

 

Interest income - securities

 

 

 

 

 

 

 

 

 

 

 

 

(4

)

Income tax benefit

 

 

$

 

 

$

 

 

$

 

 

$

10

 

Net of tax

 

 

 

21


NOTE 67 – INCOME TAXES

The Company’s effective tax rate for the three and nine months ended September 30, 20172019 was 25.5%24.3% and 9.1%23.5% compared to 33.1%13.2% and 32.7%14.1% for the three and nine months ended September 30, 2016.2018.  In March 2016, the FASB issued guidance to simplify several aspects of the accounting for share-based payment award transactions, including income tax consequences. In addition to other changes, the guidance changes the accounting for excess tax benefits and tax deficiencies from generally being recognized in additional paid-in capital to recognition as income tax expense or benefit in the period they occur. The Company adopted the new guidance in the first quarter of 2017. As a result, the Company’s income tax expense was reduceddecreased by $144,000$23,000 and $310,000$54,000 for the three and nine months ended September 30, 2017.2019, respectively, and decreased by $422,000 and $1,062,000 for the three and nine months ended September 30, 2018, respectively.

The effective tax rate compared favorably to the statutory federal rate of 34%21% and Tennessee excise tax rate of 6.5% primarily due to investments in qualified municipal securities, company owned life insurance, state tax credits, net of the effect of certain non-deductible expenses and the recognition of excess tax benefits related to stock compensation.

 

 

NOTE 78 – COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Company has outstanding commitments and contingent liabilities, such as commitments to extend credit and standby letters of credit, which are not included in the accompanying financial statements. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contractual or notional amount of those instruments. The Company uses the same credit policies in making such commitments as it does for instruments that are included in the balance sheet.

The following table sets forth outstanding financial instruments whose contract amounts represent credit risk as of September 30, 20172019 and December 31, 20162018 (dollars in thousands):

 

Contract or notional amount

 

 

Contract or notional amount

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

Financial instruments whose contract amounts represent

credit risk:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unused commitments to extend credit

 

$

575,558

 

 

$

508,990

 

 

$

707,228

 

 

$

707,675

 

Standby letters of credit

 

 

11,535

 

 

 

10,886

 

 

 

10,415

 

 

 

12,273

 

Total

 

$

587,093

 

 

$

519,876

 

 

$

717,643

 

 

$

719,948

 

 

The Company is party to litigation and claims arising in the normal course of business. Management believes that the liabilities, if any, arising from such litigation and claims as of September 30, 2017,2019, will not have a material impact on the financial statements of the Company.

 

 

20


NOTE 89 – DERIVATIVES

The Company utilizes derivative financial instruments, interest rate swap agreementsswaps and mortgage banking related derivatives, as part of its asset liability management strategyongoing efforts to help manage its interest rate risk position.exposure as well as the exposure for its customers.  The notional amount of the interest rate swaps does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual interest rate swap agreements.

Interest Rate Swaps Designated as Cash Flow Hedges

There were no interest rate swaps designated as cash flow hedges as of September 30, 2019. Forward starting interest rate swaps with notional amounts totaling $20 million and $20 million as of  September 30, 2017 and December 31, 2016, respectively,2018 were designated as cash flow hedges of certain liabilities and were determined to be fully effective during all periods presented. As such, no amount of ineffectiveness has beenwas included in net income. Therefore, the aggregate fair value of the swaps is recorded in other assets (liabilities)liabilities with changes in fair value recorded in other comprehensive income (loss).income. The Company terminated an interest rate swap during the second quarter of 2019 with a notional amount of $20 million, which resulted in a termination fee of $1.5 million. Cash flow swaps that have been terminated resulting in cash settlement equal to previously unrealized gains or losses are included in accumulated other comprehensive income (loss) would be reclassifiedand are being amortized to current earnings shouldnet income over the hedges no longer be considered effective. The Company expects the hedges to remain fully effective during the remaining contractual terms of the swaps.

22


Summary information about the interest-rate swaps designated as cash flow hedges was as follows (dollars in thousands):

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

Notional amounts

 

$

20,000

 

 

$

20,000

 

 

$

 

 

$

20,000

 

Weighted average pay rates

 

 

3.54

%

 

 

3.54

%

 

 

 

 

 

3.54

%

Weighted average receive rates

 

3 month LIBOR

 

 

3 month LIBOR

 

 

 

 

 

3 month LIBOR

 

Weighted average maturity

 

5.7 years

 

 

6.5 years

 

 

 

 

 

4.5 years

 

Fair value

 

$

(1,658

)

 

$

(1,535

)

 

$

 

 

$

(836

)

Amount of unrealized loss recognized in accumulated

other comprehensive income, net of tax

 

$

(1,023

)

 

$

(947

)

 

$

 

 

$

(617

)

 

Pursuant to its interest rate swap agreements, the Company pledged collateral to the counterparties in the form of investment securities with a carryingmarket value of $2.7$2.0 million at September 30, 2017.December 31, 2018. There was no collateral posted from the counterparties to the Company as of September 30, 2017. It is possible that the Company may need to post additional collateral in the future or that the counterparties may be required to post collateral to the Company in the future.2019.

Other Interest Rate Swaps

The Company also enters into swaps to facilitate customer transactions and meet their financing needs.  Upon entering into these transactions the Company enters into offsetting positions with large U.S. financial institutions in order to minimize risk to the Company. A summary of the Company’s customer related interest rate swaps was as follows (dollars in thousands):

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

 

Notional

 

 

Estimated

 

 

Notional

 

 

Estimated

 

 

Notional

 

 

Estimated

 

 

Notional

 

 

Estimated

 

 

amount

 

 

fair value

 

 

amount

 

 

fair value

 

 

amount

 

 

fair value

 

 

amount

 

 

fair value

 

Interest rate swap agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pay fixed/receive variable swaps

 

$

46,021

 

 

$

(250

)

 

$

41,254

 

 

$

(460

)

 

$

27,487

 

 

$

(905

)

 

$

29,126

 

 

$

24

 

Pay variable/receive fixed swaps

 

 

46,021

 

 

 

250

 

 

 

41,254

 

 

 

460

 

 

 

27,487

 

 

 

905

 

 

 

29,126

 

 

 

(24

)

Total

 

$

92,042

 

 

$

 

 

$

82,508

 

 

$

 

 

$

54,974

 

 

$

 

 

$

58,252

 

 

$

 

Mortgage Banking Derivatives

The Company enters into various derivative agreements with customers in the form of interest-rate lock commitments which are commitments to originate mortgage loans whereby the interest rate on the loan is determined prior to funding and the customers have locked into that interest rate. The derivatives are valued using a model that utilizes market interest rates and other unobservable inputs. Changes in the fair value of these commitments due to fluctuations in interest rates that are to be originated to our loans held for sale portfolio are economically hedged through the use of forward sale commitments of mortgage-backed securities. The gains and losses arising from this derivative activity are reflected in current period earnings under mortgage banking income. Interest rate lock commitments are valued using a model with significant unobservable market parameters. Forward sale commitments are valued based on quoted prices for similar assets in an active market with inputs that are observable.

The net gains (losses) relating to mortgage banking derivative instruments included in mortgage banking income were as follows (dollars in thousands):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30, 2019

 

 

September 30, 2019

 

Mortgage loan interest rate lock commitments

 

$

214

 

 

$

807

 

Mortgage-backed securities forward sales commitments

 

 

(311

)

 

 

(664

)

Total

 

$

(97

)

 

$

143

 

There were no gains or losses relating to mortgage banking derivative instruments for the three or nine months ended September 30, 2018.

23


The amount and fair value of mortgage banking derivatives included in the consolidated balance sheets was as follows (dollars in thousands):

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

Notional

 

 

Estimated

 

 

Notional

 

 

Estimated

 

 

 

amount

 

 

fair value

 

 

amount

 

 

fair value

 

Included in other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage loan interest rate lock commitments

 

$

67,565

 

 

$

807

 

 

$

 

 

$

 

Included in other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities forward sales commitments

 

$

53,500

 

 

$

(83

)

 

$

 

 

$

 

 

 

NOTE 9 –10 - STOCK OPTIONS AND RESTRICTED SHARES

During 2008, the board of directors of the Bank approved the CapStar Bank 2008 Stock Incentive Plan (the Plan). The Plan was intended to provide incentives to certain officers, employees, and directors to stimulate their efforts toward the continued success of the Bank and to operate and manage the business in a manner that will provide for the long‑term growth and profitability of the Bank. Additionally the Plan was intended to encourage stock ownership to align the interests of employees and shareholders and to provide a means of obtaining, rewarding and retaining officers, employees, and directors.

21


Plan. Following the formation of CapStar Financial Holdings, Inc. in 2016, and in connection with the Share Exchange, the outstanding awards of restricted stock and stock options under the CapStar Bank 2008 Stock Incentive Plan were exchanged for similar awards of restricted stock and stock options issued by CapStar Financial Holdings, Inc. under the CapStar Financial Holdings, Inc. Stock Incentive Plan (the “Plan”), which the board of directors adopted in 2016. The Stock Incentive Plan provides for the grant of stock-based incentives, including stock options, restricted stock units, performance awards and restricted stock, to employees, directors and service providers that are subject to forfeiture until vesting conditions have been satisfied by the award recipient under the terms of the award.  The Plan is intended to help align the interests of employees and our shareholders and reward our employees for improved Company performance.  The Plan reserved 1,569,475 shares of stock for issuance of stock incentives. In April 2018 the board of directors reserved an additional 400,000 shares of stock for issuance of stock incentives.  Stock incentives include both restricted share and stock option grants.  Total shares issuable under the plan were 169,867357,852 at September 30, 2017.2019.

The Company has recognized stock-based compensation expense, within salaries and employee benefits for employees, and within other non-interest expense for directors, in the consolidated statements of income as follows (dollars in thousands):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Stock-based compensation expense before income taxes

 

$

288

 

 

$

212

 

 

$

771

 

 

$

643

 

 

$

351

 

 

$

310

 

 

$

1,035

 

 

$

940

 

Less: deferred tax benefit

 

 

(110

)

 

 

(81

)

 

 

(295

)

 

 

(246

)

 

 

(92

)

 

 

(81

)

 

 

(271

)

 

 

(246

)

Reduction of net income

 

$

178

 

 

$

131

 

 

$

476

 

 

$

397

 

 

$

259

 

 

$

229

 

 

$

764

 

 

$

694

 

 

Restricted Shares

Compensation expense is recognized over the vesting period of the awards based on the fair value of the stock at the issue date. The fair value of each restricted stock grant is based on valuations performed by independent consultants. The recipients have the right to vote and receive dividends but cannot sell, transfer, assign, pledge, hypothecate, or otherwise encumber the restricted stock until the shares have vested. Restricted shares fully vest on the third anniversary of the grant date.  A summary of the changes in the Company’s nonvested restricted shares for the nine months ended September 30, 20172019 follows:

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Restricted

 

 

Grant Date

 

 

Restricted

 

 

Grant Date

 

Nonvested Shares

 

Shares

 

 

Fair Value

 

 

Shares

 

 

Fair Value

 

Nonvested at beginning of period

 

 

199,641

 

 

$

12.34

 

 

 

157,616

 

 

$

17.00

 

Granted

 

 

37,233

 

 

 

18.05

 

 

 

31,683

 

 

 

15.86

 

Vested

 

 

(58,921

)

 

 

12.24

 

 

 

(64,178

)

 

 

15.17

 

Forfeited

 

 

(3,600

)

 

 

13.57

 

 

 

(16,635

)

 

 

17.87

 

Nonvested at end of period

 

 

174,353

 

 

$

13.56

 

 

 

108,486

 

 

$

17.62

 

 

As of September 30, 2017,2019, there was $1.6$2.2 million of unrecognized compensation cost related to nonvested shares granted under the Plan.  The cost is expected to be recognized over a weighted-average period of 1.91.7 years.  The total fair value of shares vested during the nine months ended September 30, 20172019 and 20162018 was $1.1$1.0 million and $0.5$1.9 million, respectively.

24


Stock Options

Option awards are generally granted with an exercise price equal to the fair value of the Company’s common stock at the date of grant.  Option awards generally have a threefour year vesting period and a ten year contractual term.

The fair value of each option grant is estimated on the date of grant using the Black ScholesBlack-Scholes option pricing model that uses the assumptions noted in the table below. Expected volatility is based on calculations performed by management using industry data. Thehistorical volatilities of the Company’s expected dividend yield is 0.00% because the Company has not paid dividends in the past.common stock. The expected term of options granted was calculated using the “simplified” method for plain vanilla options as permitted under authoritative literature.options. The risk freerisk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. There were no options granted in 2017.2018.  The Company granted 50,000 options during 2019.

22


The fair value of options granted during 2019 was determined using the following weighted average assumptions as of the grant date:date.

2019

Dividend yield

1.35

%

Expected term (in years)

6.50

Expected stock price volatility

29.55

%

Risk-free interest rate

2.25

%

 

 

 

2017

 

 

2016

 

Dividend yield

 

 

 

 

 

 

Expected term (in years)

 

 

 

 

 

7.48

 

Expected stock price volatility

 

 

 

 

 

17.20

%

Risk-free interest rate

 

 

 

 

 

1.66

%

Pre-vest forfeiture rate

 

 

 

 

 

10.25

%

 

A summary of the activity in stock options for the nine months ended September 30, 20172019 follows:

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

Weighted

 

 

Average

 

 

 

 

 

 

Average

 

 

Remaining

 

 

 

 

 

 

Average

 

 

Remaining

 

 

 

 

 

 

Exercise

 

 

Contractual

 

 

 

 

 

 

Exercise

 

 

Contractual

 

 

Shares

 

 

Price

 

 

Term (years)

 

 

Shares

 

 

Price

 

 

Term (years)

 

Outstanding at beginning of period

 

 

1,006,000

 

 

$

10.48

 

 

 

 

 

 

 

507,903

 

 

$

8.66

 

 

 

 

 

Granted

 

 

 

 

 

 

 

 

 

 

 

 

50,000

 

 

 

14.84

 

 

 

 

 

Exercised

 

 

(82,150

)

 

 

10.00

 

 

 

 

 

 

 

(257,954

)

 

 

7.34

 

 

 

 

 

Forfeited or expired

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at end of period

 

 

923,850

 

 

$

10.52

 

 

 

2.5

 

 

 

299,949

 

 

$

10.83

 

 

 

5.0

 

Fully vested and expected to vest

 

 

918,437

 

 

$

10.51

 

 

 

2.5

 

 

 

299,668

 

 

$

10.83

 

 

 

5.0

 

Exercisable at end of period

 

 

875,100

 

 

$

10.43

 

 

 

2.2

 

 

 

243,699

 

 

$

9.95

 

 

 

4.0

 

 

Information related to stock options during each year follows:

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

Intrinsic value of options exercised

 

$

684,275

 

 

$

 

 

$

2,208,930

 

 

$

4,282,055

 

Cash received from option exercises

 

 

821,500

 

 

 

 

 

 

1,723,704

 

 

 

5,144,090

 

Tax benefit realized from option exercises

 

 

263,446

 

 

 

 

 

 

37,468

 

 

 

1,119,329

 

Weighted average fair value of options granted

 

 

 

 

 

3.16

 

 

 

5.35

 

 

 

 

 

As of September 30, 2017,2019, there was $0.1$0.2 million of unrecognized compensation cost related to nonvested stock options granted under the Plan.  The cost is expected to be recognized over a weighted-average period of 1.82.6 years.

 

 

NOTE 1011 – REGULATORY CAPITAL REQUIREMENTS

The Company and the Bank are subject to regulatory capital requirements administered by the Federal Reserve and the Bank is also subject to the regulatory capital requirements of the Tennessee Department of Financial Institutions. Failure to meet capital requirements can initiate certain mandatory – and possibly additional discretionary – actions by regulators that could, in that event, have a material adverse effect on the institutions’ financial statements. The relevant regulations require the Company and the Bank to meet specific capital adequacy guidelines that involve quantitative measures of their assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting principles. The capital classifications of the Company and the Bank are also subject to qualitative judgments by their regulators about components, risk weightings, and other factors. Those qualitative judgments could also affect the capital status of the Company and the Bank and the amount of dividends the Company and the Bank may distribute. The final rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (Basel III rules) became effective for the Bank on January 1, 2015 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 net unrealized gain or loss on available for sale securities is not included in computing regulatory capital. Management believes as of September 30, 2017,2019, the Company and the Bank met all regulatory capital adequacy requirements to which they are subject.

2325

 


The Company’s and the Bank’s capital amounts and ratios as of September 30, 20172019 and December 31, 20162018 are presented in the following table (dollars in thousands).

 

Actual

 

 

Minimum capital

requirement (1)

 

 

Minimum to be

well-capitalized (2)

 

 

Actual

 

 

Minimum capital

requirement (1)

 

 

Minimum to be

well-capitalized (2)

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

At September 30, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk-weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CapStar Financial Holdings, Inc.

 

$

155,426

 

 

 

12.42

%

 

$

100,130

 

 

 

8.00

%

 

N/A

 

 

N/A

 

 

$

232,896

 

 

 

13.46

%

 

$

138,398

 

 

 

8.00

%

 

N/A

 

 

N/A

 

CapStar Bank

 

 

141,843

 

 

 

11.33

 

 

 

100,118

 

 

 

8.00

 

 

$

125,147

 

 

 

10.00

 

 

 

219,513

 

 

 

12.69

 

 

 

138,351

 

 

 

8.00

 

 

$

172,939

 

 

 

10.00

 

Tier I capital to risk-weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CapStar Financial Holdings, Inc.

 

 

141,125

 

 

 

11.28

 

 

 

75,098

 

 

 

6.00

 

 

N/A

 

 

N/A

 

 

 

219,889

 

 

 

12.71

 

 

 

103,799

 

 

 

6.00

 

 

N/A

 

 

N/A

 

CapStar Bank

 

 

127,542

 

 

 

10.19

 

 

 

75,088

 

 

 

6.00

 

 

 

100,118

 

 

 

8.00

 

 

 

206,506

 

 

 

11.94

 

 

 

103,763

 

 

 

6.00

 

 

 

138,351

 

 

 

8.00

 

Common equity Tier 1 capital to risk weighted

assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CapStar Financial Holdings, Inc.

 

 

132,417

 

 

 

10.58

 

 

 

56,323

 

 

 

4.50

 

 

N/A

 

 

N/A

 

 

 

219,889

 

 

 

12.71

 

 

 

77,849

 

 

 

4.50

 

 

N/A

 

 

N/A

 

CapStar Bank

 

 

111,334

 

 

 

8.90

 

 

 

56,316

 

 

 

4.50

 

 

 

81,346

 

 

 

6.50

 

 

 

190,006

 

 

 

10.99

 

 

 

77,822

 

 

 

4.50

 

 

 

112,410

 

 

 

6.50

 

Tier I capital to average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CapStar Financial Holdings, Inc.

 

 

141,125

 

 

 

10.36

 

 

 

54,464

 

 

 

4.00

 

 

N/A

 

 

N/A

 

 

 

219,889

 

 

 

11.24

 

 

 

78,232

 

 

 

4.00

 

 

N/A

 

 

N/A

 

CapStar Bank

 

 

127,542

 

 

 

9.37

 

 

 

54,463

 

 

 

4.00

 

 

 

68,079

 

 

 

5.00

 

 

 

206,506

 

 

 

10.56

 

 

 

78,206

 

 

 

4.00

 

 

 

97,757

 

 

 

5.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital to risk-weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CapStar Financial Holdings, Inc.

 

$

149,616

 

 

 

12.60

%

 

$

95,028

 

 

 

8.00

%

 

N/A

 

 

N/A

 

 

$

222,030

 

 

 

12.84

%

 

$

138,336

 

 

 

8.00

%

 

N/A

 

 

N/A

 

CapStar Bank

 

 

126,718

 

 

 

10.67

 

 

 

95,028

 

 

 

8.00

 

 

$

118,785

 

 

 

10.00

 

 

 

201,972

 

 

 

11.68

 

 

 

138,294

 

 

 

8.00

 

 

$

172,868

 

 

 

10.00

 

Tier I capital to risk-weighted assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CapStar Financial Holdings, Inc.

 

 

137,909

 

 

 

11.61

 

 

 

71,271

 

 

 

6.00

 

 

N/A

 

 

N/A

 

 

 

209,738

 

 

 

12.13

 

 

 

103,752

 

 

 

6.00

 

 

N/A

 

 

N/A

 

CapStar Bank

 

 

115,011

 

 

 

9.68

 

 

 

71,271

 

 

 

6.00

 

 

 

95,028

 

 

 

8.00

 

 

 

189,680

 

 

 

10.97

 

 

 

103,721

 

 

 

6.00

 

 

 

138,294

 

 

 

8.00

 

Common equity Tier 1 capital to risk weighted

assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CapStar Financial Holdings, Inc.

 

 

129,528

 

 

 

10.90

 

 

 

53,453

 

 

 

4.50

 

 

N/A

 

 

N/A

 

 

 

200,738

 

 

 

11.61

 

 

 

77,814

 

 

 

4.50

 

 

N/A

 

 

N/A

 

CapStar Bank

 

 

99,130

 

 

 

8.35

 

 

 

53,453

 

 

 

4.50

 

 

 

77,210

 

 

 

6.50

 

 

 

173,180

 

 

 

10.02

 

 

 

77,791

 

 

 

4.50

 

 

 

112,364

 

 

 

6.50

 

Tier I capital to average assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CapStar Financial Holdings, Inc.

 

 

137,909

 

 

 

10.46

 

 

 

52,727

 

 

 

4.00

 

 

N/A

 

 

N/A

 

 

 

209,738

 

 

 

11.06

 

 

 

75,867

 

 

 

4.00

 

 

N/A

 

 

N/A

 

CapStar Bank

 

 

115,011

 

 

 

8.72

 

 

 

52,727

 

 

 

4.00

 

 

 

65,909

 

 

 

5.00

 

 

 

189,680

 

 

 

10.01

 

 

 

75,828

 

 

 

4.00

 

 

 

94,785

 

 

 

5.00

 

 

(1)

For the calendar year 2017,2019, the Company must maintain a capital conservation buffer of Tier 1 common equity capital in excess of minimum risk-based capital ratios by at least 1.25%2.5% to avoid limits on capital distributions and certain discretionary bonus payments to executive officers and similar employees.

(2)

For the Company to be well-capitalized, the Bank must be well-capitalized and the Company must not be subject to any written agreement, order, capital directive, or prompt corrective action directive issued by the Federal Reserve to meet and maintain a specific capital level for any capital measure.

 

2426

 


NOTE 1112 – EARNINGS PER SHARE

The following is a summary of the basic and diluted earnings per share calculation for the three and nine months ended September 30, 20172019 and 20162018 (dollars in thousands, except share data):

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Basic net income per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator – Net income

 

$

4,419

 

 

$

2,109

 

 

$

1,409

 

 

$

6,169

 

 

$

6,466

 

 

$

3,656

 

 

$

17,001

 

 

$

10,363

 

Denominator – Average common shares outstanding

 

 

11,279,364

 

 

 

8,792,665

 

 

 

11,239,093

 

 

 

8,701,596

 

 

 

17,741,778

 

 

 

12,040,229

 

 

 

17,729,518

 

 

 

11,851,476

 

Basic net income per share

 

$

0.39

 

 

$

0.24

 

 

$

0.13

 

 

$

0.71

 

 

$

0.36

 

 

$

0.30

 

 

$

0.96

 

 

$

0.87

 

Diluted net income per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator – Net income

 

$

4,419

 

 

$

2,109

 

 

$

1,409

 

 

$

6,169

 

 

$

6,466

 

 

$

3,656

 

 

$

17,001

 

 

$

10,363

 

Denominator – Average common shares outstanding

 

 

11,279,364

 

 

 

8,792,665

 

 

 

11,239,093

 

 

 

8,701,596

 

 

 

17,741,778

 

 

 

12,040,229

 

 

 

17,729,518

 

 

 

11,851,476

 

Dilutive shares contingently issuable

 

 

1,471,059

 

 

 

2,006,871

 

 

 

1,518,998

 

 

 

1,981,380

 

 

 

790,701

 

 

 

1,073,546

 

 

 

940,762

 

 

 

1,201,282

 

Average diluted common shares outstanding

 

 

12,750,423

 

 

 

10,799,536

 

 

 

12,758,091

 

 

 

10,682,976

 

 

 

18,532,479

 

 

 

13,113,775

 

 

 

18,670,280

 

 

 

13,052,758

 

Diluted net income per share

 

$

0.35

 

 

$

0.20

 

 

$

0.11

 

 

$

0.58

 

 

$

0.35

 

 

$

0.28

 

 

$

0.91

 

 

$

0.79

 

 

 

NOTE 1213 – 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 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.

The Bank used the following methods and significant assumptions to estimate fair value:

Investment 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 by relying on quoted prices for the specific securities and the securities’ relationship to other benchmark quoted securities (Level 2 inputs). 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). See below for additional discussion of Level 3 valuation methodologies and significant inputs. The fair values of all securities are determined from third party pricing services without adjustment.

Derivatives-Interest Rate Swaps: The fair values of derivatives are based on valuation models using observable market data as of the measurement date (Level 2). The Bank’s derivatives are traded in an over-the-counter market where quoted market prices are not always available. Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services.  The fair values of all interest rate swaps are determined from third party pricing services without adjustment.

25


Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent 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 for similar loans and collateral underlying such loans. Such adjustments result in a Level 3 classification of the inputs for determining fair value. 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 at least a quarterly basis for additional impairment and adjusted in accordance with the loan policy.

Other Real Estate Owned: 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 with data from comparable properties. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Appraisals may be adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and/or management’s expertise and knowledge of the collateral. Such adjustments result in a Level 3 classification of the inputs for determining fair value. Real estate owned properties are evaluated on a quarterly basis for additional impairment and adjusted accordingly.  The Company had no other real estate owned carried at fair value as of September 30, 20172019 or December 31, 2016.2018.

Loans Held For Sale: Loans held for sale are carried at either fair value, if elected, or the lower of cost or fair value which is evaluated on a pool-level basis. The fair value ofOrigination fees and costs for loans held for sale recorded at lower of cost or market are capitalized in the basis of the loan and are included in the calculation of realized gains and losses upon sale.  Origination fees and costs are recognized in earnings at the time of origination for loans held for sale that are recorded at fair value.  Fair value is determined using quoted prices for similar assets, adjusted for specific attributes of that loan or other observable market data, such as outstanding commitments from third party investors (Level 2).  There were no loans held for sale carried at fair value at September 30, 2017 or December 31, 2016.2018.

27


Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent 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 for similar loans and collateral underlying such loans. Such adjustments result in a Level 3 classification of the inputs for determining fair value. 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 at least a quarterly basis for additional impairment and adjusted in accordance with the loan policy.

Derivatives-Interest Rate Swaps: The fair values of derivatives are based on valuation models using observable market data as of the measurement date (Level 2). The Bank’s derivatives are traded in an over-the-counter market where quoted market prices are not always available. Therefore, the fair values of derivatives are determined using quantitative models that utilize multiple market inputs. The inputs will vary based on the type of derivative, but could include interest rates, prices and indices to generate continuous yield or pricing curves, prepayment rates, and volatility factors to value the position. The majority of market inputs are actively quoted and can be validated through external sources, including brokers, market transactions and third-party pricing services.  The fair values of all interest rate swaps are determined from third party pricing services without adjustment.

Derivatives-Mortgage Loan Interest Rate Lock Commitments:  Interest rate lock commitments that relate to the origination of mortgage loans that will be held for sale are recorded at fair value, determined as the amount that would be required to settle each derivative instrument at the balance sheet date. The fair value of the interest rate lock commitment is derived from the fair value of related mortgage loans, which is based on observable market data and includes the expected net future cash flows related to servicing of the loans.  In estimating the fair value of an interest rate lock commitment, the Company assigns a probability to the interest rate lock commitment based on an expectation that it will be exercised and the loan will be funded (a “pull through” rate).  The expected pull through rates are applied to the fair value of the unclosed mortgage pipeline, resulting in a Level 3 fair value classification. The pull through rate is a statistical analysis of our actual rate lock fallout history to determine the sensitivity of the residential mortgage loan pipeline compared to interest rate changes and other deterministic values. New market prices are applied based on updated loan characteristics and new fallout ratios (i.e., the inverse of the pull through rate) are applied accordingly. Significant increases (decreases) in the pull through rate in isolation result in a significantly higher (lower) fair value measurement. Changes to the fair value of interest rate lock commitments are recognized based on interest rate changes, changes in the probability that the commitment will be exercised, and the passage of time.

Derivatives-Mortgage-Backed Securities Forward Sales Commitments: The Company utilizes mortgage-backed securities forward sales commitments to hedge mortgage loan interest rate lock commitments.  Mortgage-backed securities forward sales commitments are recorded at fair value based on quoted prices for similar assets in an active market with inputs that are observable, resulting in a Level 2 fair value classification.

28


Assets and liabilities measured at fair value on a recurring basis are summarized below (dollars in thousands):

 

 

Fair value measurements at September 30, 2017

 

 

Fair value measurements at September 30, 2019

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

in active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

markets for

 

 

other

 

 

Significant

 

 

 

 

 

 

markets for

 

 

other

 

 

Significant

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

Carrying

 

 

assets

 

 

inputs

 

 

inputs

 

 

Carrying

 

 

assets

 

 

inputs

 

 

inputs

 

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agencies

 

$

11,299

 

 

$

 

 

$

11,299

 

 

$

 

 

$

9,230

 

 

$

 

 

$

9,230

 

 

$

 

Obligations of states and political subdivisions

 

 

19,067

 

 

 

 

 

 

19,067

 

 

 

 

 

 

51,443

 

 

 

 

 

 

51,443

 

 

 

 

Mortgage-backed securities-residential

 

 

95,823

 

 

 

 

 

 

95,823

 

 

 

 

 

 

129,691

 

 

 

 

 

 

129,691

 

 

 

 

Asset-backed securities

 

 

20,411

 

 

 

 

 

 

20,411

 

 

 

 

 

 

3,233

 

 

 

 

 

 

3,233

 

 

 

 

Total securities available for sale

 

$

146,600

 

 

$

 

 

$

146,600

 

 

$

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other debt securities

 

 

9,903

 

 

 

 

 

 

9,903

 

 

 

 

Loans held for sale

 

 

45,988

 

 

 

 

 

 

45,988

 

 

 

 

Derivative assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-hedging derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps - customer related

 

$

352

 

 

$

 

 

$

352

 

 

$

 

 

 

909

 

 

 

 

 

 

909

 

 

 

 

Mortgage loan interest rate lock commitments

 

 

807

 

 

 

 

 

 

 

 

 

807

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-hedging derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps - customer related

 

$

(352

)

 

$

 

 

$

(352

)

 

$

 

 

 

(909

)

 

 

 

 

 

(909

)

 

 

 

Interest rate swaps - cash flow hedges

 

 

(1,658

)

 

 

 

 

 

(1,658

)

 

 

 

Total derivatives

 

$

(2,010

)

 

$

 

 

$

(2,010

)

 

$

 

Mortgage-backed securities forward sales commitments

 

 

83

 

 

 

 

 

 

83

 

 

 

 


 

Fair value measurements at December 31, 2016

 

 

Fair value measurements at December 31, 2018

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

in active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

markets for

 

 

other

 

 

Significant

 

 

 

 

 

 

markets for

 

 

other

 

 

Significant

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

Carrying

 

 

assets

 

 

inputs

 

 

inputs

 

 

Carrying

 

 

assets

 

 

inputs

 

 

inputs

 

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Value

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agencies

 

$

9,374

 

 

$

 

 

$

9,374

 

 

$

 

 

$

10,706

 

 

$

 

 

$

10,706

 

 

$

 

Obligations of states and political subdivisions

 

 

27,913

 

 

 

 

 

 

27,913

 

 

 

 

 

 

61,926

 

 

 

 

 

 

61,926

 

 

 

 

Mortgage-backed securities-residential

 

 

124,595

 

 

 

 

 

 

124,595

 

 

 

 

 

 

144,158

 

 

 

 

 

 

144,158

 

 

 

 

Asset-backed securities

 

 

20,473

 

 

 

 

 

 

20,473

 

 

 

 

 

 

15,284

 

 

 

 

 

 

15,284

 

 

 

 

Total securities available for sale

 

$

182,355

 

 

$

 

 

$

182,355

 

 

$

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other debt securities

 

 

11,734

 

 

 

 

 

 

11,734

 

 

 

 

Derivative assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-hedging derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps - customer related

 

$

460

 

 

$

 

 

$

460

 

 

$

 

 

 

494

 

 

 

 

 

 

494

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps - cash flow hedges

 

 

(836

)

 

 

 

 

 

(836

)

 

 

 

Non-hedging derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps - customer related

 

$

(460

)

 

$

 

 

$

(460

)

 

$

 

 

 

(494

)

 

 

 

 

 

(494

)

 

 

 

Interest rate swaps - cash flow hedges

 

 

(1,535

)

 

 

 

 

 

(1,535

)

 

 

 

Total derivatives

 

$

(1,995

)

 

$

 

 

$

(1,995

)

 

$

 

 

Assets29


The table below presents a reconciliation of all assets measured at fair value on a nonrecurringrecurring basis are summarized belowusing significant unobservable inputs (Level 3) for the nine months ended September 30, 2019 and 2018 (dollars in thousands):

 

 

 

Fair value measurements at September 30, 2017

 

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

markets for

 

 

other

 

 

Significant

 

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

Carrying

 

 

assets

 

 

inputs

 

 

inputs

 

 

 

Value

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,432

 

 

 

 

 

 

 

 

 

1,432

 

 

 

Fair value measurements at December 31, 2016

 

 

 

 

 

 

 

Quoted prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in active

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

markets for

 

 

other

 

 

Significant

 

 

 

 

 

 

 

identical

 

 

observable

 

 

unobservable

 

 

 

Carrying

 

 

assets

 

 

inputs

 

 

inputs

 

 

 

Value

 

 

(level 1)

 

 

(level 2)

 

 

(level 3)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,809

 

 

 

 

 

 

 

 

 

1,809

 

 

 

Mortgage Loan Interest Rate

 

 

 

Lock Commitments

 

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

Balance of recurring Level 3 assets at January 1st

 

$

 

 

$

 

Total gains or losses for the period:

 

 

 

 

 

 

 

 

Included in mortgage banking income

 

 

807

 

 

 

 

Balance of recurring Level 3 assets at September 30th

 

$

807

 

 

$

 

 

The following table presents quantitative information about recurring Level 3 fair value measurements forat September 30, 2019 (dollars in thousands).  There were no Level 3 fair value measurements at December 31, 2018.

 

 

 

 

 

 

 

 

 

 

Range

 

 

Fair

 

 

Valuation

 

 

 

(Weighted-

September 30, 2019

 

Value

 

 

Technique(s)

 

Unobservable Input(s)

 

Average)

Assets:

 

 

 

 

 

 

 

 

 

 

Non-hedging derivatives:

 

 

 

 

 

 

 

 

 

 

Mortgage loan interest rate lock commitments

 

$

807

 

 

Consensus pricing

 

Origination pull-through rate

 

69% - 98% (85%)

There were no assets measured at fair value on a non-recurringnonrecurring basis at September 30, 20172019 and December 31, 2016 (dollars in thousands):2018.

 

 

 

 

 

 

 

 

 

 

 

Range

 

 

 

Fair

 

 

Valuation

 

 

 

(Weighted-

 

September 30, 2017

 

Value

 

 

Technique(s)

 

Unobservable Input(s)

 

Average)

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,432

 

 

Sales comparison approach

 

Appraisal discounts

 

 

25

%

 

 

 

 

 

 

 

 

 

 

Range

 

 

 

Fair

 

 

Valuation

 

 

 

(Weighted-

 

December 31, 2016

 

Value

 

 

Technique(s)

 

Unobservable Input(s)

 

Average)

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,809

 

 

Sales comparison approach

 

Appraisal discounts

 

 

25

%


Fair Value of Financial Instruments

The carrying value and estimated fair values of the Bank’s financial instruments at September 30, 20172019 and December 31, 20162018 were as follows (dollars in thousands):

 

 

September 30, 2017

 

 

December 31, 2016

 

 

 

 

September 30, 2019

 

 

December 31, 2018

 

 

 

 

Carrying

 

 

 

 

 

 

Carrying

 

 

 

 

 

 

Fair value

 

Carrying

 

 

 

 

 

 

Carrying

 

 

 

 

 

 

Fair value

 

amount

 

 

Fair value

 

 

amount

 

 

Fair value

 

 

level of input

 

amount

 

 

Fair value

 

 

amount

 

 

Fair value

 

 

level of input

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks, interest-bearing deposits in

financial institutions

 

$

69,789

 

 

$

69,789

 

 

$

63,456

 

 

$

63,456

 

 

Level 1

 

$

154,021

 

 

$

154,021

 

 

$

94,681

 

 

$

94,681

 

 

Level 1

Federal funds sold

 

 

 

 

 

 

 

 

16,654

 

 

 

16,654

 

 

Level 1

 

 

 

 

 

 

 

 

10,762

 

 

 

10,762

 

 

Level 1

Securities available for sale

 

 

146,600

 

 

 

146,600

 

 

 

182,355

 

 

 

182,355

 

 

Level 2

Securities held to maturity

 

 

45,635

 

 

 

48,980

 

 

 

46,864

 

 

 

49,731

 

 

Level 2

Securities available-for-sale

 

 

203,500

 

 

 

203,500

 

 

 

243,808

 

 

 

243,808

 

 

Level 2

Securities held-to-maturity

 

 

3,319

 

 

 

3,412

 

 

 

3,734

 

 

 

3,785

 

 

Level 2

Loans held for sale

 

 

53,225

 

 

 

54,407

 

 

 

42,111

 

 

 

42,302

 

 

Level 2

 

 

129,613

 

 

 

131,156

 

 

 

57,618

 

 

 

58,596

 

 

Level 2

Restricted equity securities

 

 

8,799

 

 

N/A

 

 

 

6,032

 

 

N/A

 

 

N/A

 

 

13,900

 

 

N/A

 

 

 

12,038

 

 

N/A

 

 

N/A

Loans, net of unearned income

 

 

974,530

 

 

 

974,551

 

 

 

935,251

 

 

 

934,628

 

 

Level 3

Loans

 

 

1,411,768

 

 

 

1,405,664

 

 

 

1,429,794

 

 

 

1,442,082

 

 

Level 3

Accrued interest receivable

 

 

3,849

 

 

 

3,849

 

 

 

3,942

 

 

 

3,942

 

 

Level 2

 

 

5,780

 

 

 

5,780

 

 

 

5,964

 

 

 

5,964

 

 

Level 2

Bank owned life insurance

 

 

22,335

 

 

 

22,335

 

 

 

21,900

 

 

 

21,900

 

 

Level 2

Other assets

 

 

352

 

 

 

352

 

 

 

460

 

 

 

460

 

 

Level 2

 

 

35,523

 

 

 

35,523

 

 

 

34,489

 

 

 

34,489

 

 

Level 2 / Level 3

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,091,495

 

 

 

1,050,801

 

 

 

1,128,723

 

 

 

1,088,758

 

 

Level 3

 

 

1,731,763

 

 

 

1,733,122

 

 

 

1,570,008

 

 

 

1,572,880

 

 

Level 3

Federal Home Loan Bank advances

 

 

95,000

 

 

 

94,980

 

 

 

55,000

 

 

 

54,989

 

 

Level 2

 

 

10,000

 

 

 

10,030

 

 

 

125,000

 

 

 

126,548

 

 

Level 2

Accrued interest payable

 

 

305

 

 

 

305

 

 

 

212

 

 

 

212

 

 

Level 2

Other liabilities

 

 

3,800

 

 

 

3,800

 

 

 

5,349

 

 

 

5,349

 

 

Level 3

 

 

1,552

 

 

 

1,552

 

 

 

2,753

 

 

 

2,753

 

 

Level 3

 

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

(a)

Cash and Due from Banks, Interest-Bearing Deposits in Financial Institutions

For these short‑term instruments, the carrying amount is a reasonable estimate of fair value.

(b)

Federal Funds Sold

Federal funds sold clear on a daily basis. For this reason, the carrying amount is a reasonable estimate of fair value.

30


(c)

Restricted Equity Securities

It is not practical to determine the fair value of restricted securities due to restrictions placed on their transferability.

(d)

Loans net

The fair valueIn accordance with the adoption of the Bank’s loan portfolio includes a credit risk assumption in the determination ofASU 2016-01, the fair value of its loans. This credit risk assumptionloans is intended to approximate the fair value that a market participant would realize in a hypothetical orderly transaction. The Bank’s loan portfolio is initially fair valuedmeasured using a segmented approach. The Bank divides its loan portfolio into the following categories: variable rate loans, impaired loans and all other loans. The results are then adjusted to account for credit risk. For variable‑rate loans that reprice frequently and have no significant change in credit risk, fair values approximate carrying values.an exit price notion.  Fair values for impaired loans are estimated using discounted cash flow models or based on the fair value of the underlying collateral. For other loans, fair values are estimated using discounted cash flow models, using current market interest rates offered for loans with similar terms to borrowers of similar credit quality. The values derived from the discounted cash flow approach for each of the above portfolios are then further discounted to incorporate credit risk. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

(e)

Bank Owned Life InsuranceAccrued Interest Receivable

The carrying amounts of accrued interest approximate fair value.

(f)

Other Assets

Included in other assets are bank owned life insurance and certain interest rate swap agreements. The fair values of interest rate swap agreements are based on independent pricing services that utilize pricing models with observable market inputs. For bank owned life insurance, the carrying amount is based on the cash surrender value and is a reasonable estimate of fair value.

(f)

Other Assets

Included in other assets are certain interest rate swap agreements and the cash flow hedge relationships. The fair values of interest rate swap agreements and the cash flow hedge relationships are based on independent pricing services that utilize pricing models with observable market inputs.

28


(g)

Deposits

The fair value of demand deposits, savings accounts and certain money market deposits is the amount payable on demand at the reporting date. The fair value of certificates of deposit is estimated by discounted cash flow models, using current market interest rates offered on certificates with similar remaining maturities.

(h)

Federal Home Loan Bank Advances

The fair value of fixed rate Federal Home Loan Bank Advances is estimated using discounted cash flow models, using current market interest rates offered on certificates, advances and other borrowings with similar remaining maturities.

(i)

Accrued Interest Receivable/Payable

The carrying amounts of accrued interest approximate fair value.

(j)

Other Liabilities

Included in other liabilities are accrued interest payable and certain interest rate swap agreements, the cash flow hedge relationships and contingent consideration.agreements. The fair values of interest rate swap agreements and the cash flow hedge relationships are based on independent pricing services that utilize pricing models with observable market inputs.  The carrying amounts of accrued interest approximate fair value of contingent consideration is estimated by a discounted cash flow model that utilizes various unobservable inputs.value.

(k)(j)

Off-Balance Sheet Instruments

Fair values for off-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.

(l)(k)

Limitations

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instruments. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Bank’s entire holdings of a particular instrument. Because no market exists for a significant portion of the Bank’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on estimating on and off‑balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. For example, fixed assets are not considered financial instruments and their value has not been incorporated into the fair value estimates. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

 

 

29

31

 


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

The following is a discussion of our financial condition at September 30, 20172019 and December 31, 20162018 and our results of operations for the three and nine months ended September 30, 20172019 and 2016.2018.  The purpose of this discussion is to focus on information about our financial condition and results of operations which is not otherwise apparent from the consolidated financial statements.  The following discussion and analysis should be read along with our consolidated financial statements and the related notes included elsewhere in this Report and our Annual Report on Form 10-K for the year ended December 31, 2016.2018.  Annualized results for interim periods may not be indicative of results for the full year or future periods.  In addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions that could cause actual results to differ materially from our current expectations.  Factors that could cause such differences are discussed in the section entitled “Cautionary Note Regarding Forward-Looking Statements” in this Report and the sectionssection entitled “Item 1A. Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” in our Annual Report on Form 10-K for the year ended December 31, 2016.2018. We assume no obligation to update any of these forward-looking statements except to the extent required by applicable law.

The following discussion and analysis pertains to our historical results on a consolidated basis.  However, because we conduct all of our material business operations through our wholly-ownedwholly owned subsidiary, CapStar Bank, the following discussion and analysis relates to activities primarily conducted at the subsidiary level.

All dollar amounts in the tables in this section are in thousands of dollars, except per share data or when otherwise specifically noted.

Overview

We completed the first nine monthsThe third quarter of 2017 with net income of $1.4 million, a 77.2% decrease2019 resulted in net income from the comparable period of 2016. The decrease in our net income was primarily due to a higher provision for loan losses, resulting from $12.4 million of charged-off loans recognized during the first nine months of 2017. The decrease in our net income was partially offset by higher net interest income resulting from continued loan growth. Fully$0.35 diluted net income per share of common stock, an increase of 25.1% compared to the third quarter of 2018.  Annualized return on average assets was 1.28% for the firstthird quarter of 2019 compared to 1.02% for the same period in 2018.

For the nine months ended September 30, 2019, diluted net income per share of 2017common stock was $0.11,$0.91, an increase of 14.7% compared with $0.58to the same period in 2018. Annualized return on average assets was 1.14% for the first nine months of 2016. Average loansended September 30, 2019 compared to 1.00% for the first nine months of 2017 were $998.2 million, a 14.5% increase over the comparablesame period of 2016.  Averagein 2018.

At September 30, 2019, loans decreased to $1.41 billion, as compared to $1.43 billion at December 31, 2018.  Total deposits for the first nine months of 2017 were $1.12increased to $1.73 billion a 2.9% increase over the comparable period of 2016.at September 30, 2019 from $1.57 billion at December 31, 2018.

The Company’scomparability of our financial condition and performance has been impacted by our acquisition of Athens Bancshares Corporation (“Athens”) which we completed in 2018.

Our primary revenue sources are net interest income and fees from various financial services provided to customers. Net interest income is the difference between interest income earned on loans, investment securities and other interest earning assets less interest expense on deposit accounts and other interest bearing liabilities. Loan volume and interest rates earned on those loans are critical to our overall profitability. Similarly, deposit volume is crucial to funding loans, and rates paid on deposits directly impact our profitability. Business volumes are influenced by competition, new business acquisition efforts and economic factors including market interest rates, business spending and consumer confidence.

Net interest income increased $3.1$5.6 million, or 10.8%48.6%, for the first ninethree months of 2017,ended September 30, 2019 compared withto the same period in 2016.2018 and increased $17.2 million, or 50.6%, for the nine months ended September 30, 2019 compared to the same period in 2018.  Net interest margin increased to 3.66% for the three months ended September 30, 2019, compared with 3.35% for the same period of 2018 and increased to 3.70% for the nine months ended September 30, 2019, compared with 3.40% for the same period of 2018.  The positive effects of increased volume and yields on earning assets were partially offset by the negative effecteffects of increasing deposit costs. Net interest margin increased to 3.18% for the first nine months of 2017, compared with 3.17% for the same period of 2016.

In response to anthe assessment of risk in the loan portfolio, including net loan growth and charge-offs, we recorded a $12.9$(0.1) million provision for loan losses infor the firstthird quarter of 2019 compared to $0.5 million during the comparable period of 2018.  Provision for loan losses for the nine months of 2017, compared with a $2.8ended September 30, 2019 and 2018 were $0.8 million provision in the first nine months of 2016.and $1.3 million, respectively. The provision for loan losses represents a charge to earnings necessary to establish an allowance for loan losses that, in management’s evaluation, is adequate to provide coverage for the estimated probable inherent losses on outstanding loans. Our allowance for loan losses at September 30, 2019 was 0.91% of total loans, compared with 0.85% of total loans at December 31, 2018.

Total non-interest income for the first nine monthsthird quarter of 2017 was comparable with the same period in 2016, and comprised 18% of total revenues.  

Total non-interest expense in the first nine months of 20172019 increased $0.6$3.6 million, or 2.4%110.9%, compared with the same period in 2016. Our efficiency ratio in2018, and comprised 23% of total revenues.  For the first nine months of 2017 was 63.4%ended September 30, 2019, total non-interest income increased $9.5 million, or 104.5%, compared to 67.2% inwith the same period in 2016.2018, and comprised 21% of total revenues.  These increases were primarily the result of higher mortgage banking income, Tri-Net fees and interchanges fees resulting from our acquisition of Athens.

32


As we grew our team and expanded into East Tennessee with the Athens acquisition, total non-interest expense for the three and nine months ended September 30, 2019 increased $5.5 million, or 54.2%, and $17.1 million, or 57.6%, respectively, compared with the same periods in 2018. Included in noninterest expense for the three and nine months ended September 30, 2019 were $0.2 million and $2.5 million, respectively, of pretax merger related charges related to the acquisition of Athens compared to $0.5 million and $0.9 million for the three and nine months ended September 30, 2018, respectively. Our efficiency ratio for the three months ended September 30, 2019 was 64.9% compared to 68.2% for the same period in 2018.  For the nine months ended September 30, 2019 our efficiency ratio was 67.0% compared to 68.9% for the same period in 2018.  

Our effective tax rate decreased to 9.1% for the firstthree and nine months of 2017 from 32.7%ended September 30, 2019 was 24.3% and 23.5%, respectively, compared to 13.2% and 14.1% for the same periodperiods in 2016.2018.  The decreaseincrease in the effective tax rate is largely the result of the effectiveness of Accounting Standards Update (ASU) 2016-09, Compensation – Stock Compensation, which, among other things, amended existing guidance for the accountingdecreasing ratio of excess tax benefits from stock compensation.compensation to income before income taxes.

30


Tangible common equity, (TCE), a non-GAAP measure, is a measure of a company's capital which is useful in evaluating the quality and adequacy of capital. The ratio of tangible common equity to total tangible assets was 9.7%11.23% as of September 30, 2017,2019, compared with 9.3%10.39% at December 31, 2016. 2018.  See “Management’s“Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations — Operations—Non-GAAP Financial Measures” for details on reconciliations to the most directly comparable U.S. GAAP measures.

The following sections provide more details on subjects presented in this overview.

(a)

Results of Operations

The following is a summary of our results of operations:

 

 

 

 

 

2017 - 2016

 

 

 

 

 

 

 

 

 

 

2017 - 2016

 

 

 

 

 

2019 - 2018

 

 

 

 

 

 

 

 

 

 

2019 - 2018

 

 

Three Months Ended

 

 

Percent

 

 

Nine Months Ended

 

 

Percent

 

 

Three Months Ended

 

 

Percent

 

 

Nine Months Ended

 

 

Percent

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

2017

 

 

2016

 

 

(Decrease)

 

 

2017

 

 

2016

 

 

(Decrease)

 

 

2019

 

 

2018

 

 

(Decrease)

 

 

2019

 

 

2018

 

 

(Decrease)

 

Interest income

 

$

13,521

 

 

$

11,875

 

 

 

13.9

%

 

$

38,390

 

 

$

33,388

 

 

 

15.0

%

 

$

23,216

 

 

$

15,782

 

 

 

47.1

%

 

$

69,341

 

 

$

44,880

 

 

 

54.5

%

Interest expense

 

 

2,678

 

 

 

1,749

 

 

 

53.1

%

 

 

7,045

 

 

 

5,105

 

 

 

38.0

%

 

 

6,060

 

 

 

4,239

 

 

 

42.9

%

 

 

18,175

 

 

 

10,904

 

 

 

66.7

%

Net interest income

 

 

10,843

 

 

 

10,126

 

 

 

7.1

%

 

 

31,345

 

 

 

28,283

 

 

 

10.8

%

 

 

17,156

 

 

 

11,543

 

 

 

48.6

%

 

 

51,166

 

 

 

33,976

 

 

 

50.6

%

Provision for loan losses

 

 

(195

)

 

 

1,639

 

 

 

(111.9

)%

 

 

12,900

 

 

 

2,759

 

 

 

367.6

%

 

 

(125

)

 

 

481

 

 

 

(126.0

)%

 

 

761

 

 

 

1,328

 

 

 

(42.7

)%

Net interest income after provision for loan losses

 

 

11,038

 

 

 

8,487

 

 

 

30.1

%

 

 

18,445

 

 

 

25,524

 

 

 

(27.7

)%

 

 

17,281

 

 

 

11,062

 

 

 

56.2

%

 

 

50,405

 

 

 

32,648

 

 

 

54.4

%

Noninterest income

 

 

3,372

 

 

 

3,191

 

 

 

5.7

%

 

 

8,171

 

 

 

8,130

 

 

 

0.5

%

 

 

6,788

 

 

 

3,218

 

 

 

110.9

%

 

 

18,555

 

 

 

9,072

 

 

 

104.5

%

Noninterest expense

 

 

8,475

 

 

 

8,527

 

 

 

(0.6

)%

 

 

25,066

 

 

 

24,487

 

 

 

2.4

%

 

 

15,531

 

 

 

10,070

 

 

 

54.2

%

 

 

46,728

 

 

 

29,655

 

 

 

57.6

%

Net income before income taxes

 

 

5,935

 

 

 

3,151

 

 

 

88.3

%

 

 

1,550

 

 

 

9,167

 

 

 

(83.1

)%

 

 

8,538

 

 

 

4,210

 

 

 

102.8

%

 

 

22,232

 

 

 

12,065

 

 

 

84.3

%

Income tax expense

 

 

1,516

 

 

 

1,042

 

 

 

45.5

%

 

 

141

 

 

 

2,998

 

 

 

(95.3

)%

 

 

2,072

 

 

 

554

 

 

 

274.1

%

 

 

5,231

 

 

 

1,702

 

 

 

207.4

%

Net income

 

$

4,419

 

 

$

2,109

 

 

 

109.5

%

 

$

1,409

 

 

$

6,169

 

 

 

(77.2

)%

 

$

6,466

 

 

$

3,656

 

 

 

76.9

%

 

$

17,001

 

 

$

10,363

 

 

 

64.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share of common stock

 

$

0.39

 

 

$

0.24

 

 

 

63.3

%

 

$

0.13

 

 

$

0.71

 

 

 

(82.3

)%

 

$

0.36

 

 

$

0.30

 

 

 

20.0

%

 

$

0.96

 

 

$

0.87

 

 

 

9.7

%

Fully diluted net income per share of common stock

 

$

0.35

 

 

$

0.20

 

 

 

77.4

%

 

$

0.11

 

 

$

0.58

 

 

 

(80.9

)%

 

$

0.35

 

 

$

0.28

 

 

 

25.1

%

 

$

0.91

 

 

$

0.79

 

 

 

14.7

%

 

We recorded net income of $4.4 million for the third quarter of 2017, an increase of $2.3 million, or 109.5%, from net income of $2.1 million for the third quarter of 2016. Basic net income per share of common stock was $0.39 and $0.24 for the third quarter of 2017 and 2016, respectively. Fully diluted net income per share of common stock was $0.35 and $0.20 for the third quarter of 2017 and 2016, respectively. We recorded a negative $0.2 million provision for loan losses in the third quarter of 2017, compared with $1.6 million for the same period of 2016.

Annualized return on average assets and annualized return on average shareholders’ equity were 1.28% and 12.38%9.63%, respectively, for the third quarter of 2017,2019, compared with 0.65%1.02% and 7.15%9.28%, respectively, for the same period in 2016.

Our net income of $1.4 million for the nine months ended September 30, 2017 represented a $4.8 million, or 77.2%, decrease from net income of $6.2 million for the comparable 2016 period. Basic net income per share was $0.13 for the first nine months of 2017, a decrease of 82.3% from the $0.71 for the first nine months of 2016. Net income per share on a diluted basis was $0.11 for the first nine months of 2017, a decrease of 80.9% from the $0.58 for the first nine months of 2016. We recorded a $12.9 million provision for loan losses in the first nine months of 2017, compared with $2.8 million in the same period of 2016.2018.

Annualized return on average assets and annualized return on average stockholders’shareholders’ equity were 0.14%1.14% and 1.33%8.69%, respectively, for the first nine months of 2017,ended September 30, 2019, compared with 0.66%1.00% and 7.25%9.11%, respectively, for the same period in 2016.2018.

 

Net Interest Income

The largest component of our net income is net interest income – the difference between the income earned on interest-earning assets and the interest paid on deposits and borrowed funds used to support our assets. Net interest income divided by total average interest-earning assets represents our net interest margin. The major factors that affect net interest income and net interest margin are changes in volumes, the yield on interest-earning assets and the cost of interest-bearing liabilities. Our margin can also be affected by economic conditions, the competitive environment, loan demand and deposit flow. Our ability to respond to changes in these factors by using effective asset-liability management techniques is critical to maintaining the stability of the net interest margin and our net interest income.

3133

 


The following tables set forth the amount of our average balances, interest income or interest expense for each category of interest-earning assets and interest-bearing liabilities and the average interest rate for interest-earning assets and interest-bearing liabilities, net interest spread and net interest margin for the three and nine months ended September 30, 20172019 and 2016:2018:

 

For the Three Months Ended September 30,

 

 

For the Three Months Ended September 30,

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

Interest-Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

991,238

 

 

$

11,375

 

 

 

4.55

%

 

$

918,302

 

 

$

10,072

 

 

 

4.36

%

 

$

1,445,755

 

 

$

19,955

 

 

 

5.48

%

 

$

1,070,060

 

 

$

13,484

 

 

 

5.00

%

Loans held for sale

 

 

67,886

 

 

 

720

 

 

 

4.21

%

 

 

63,640

 

 

 

587

 

 

 

3.67

%

 

 

101,835

 

 

 

1,050

 

 

 

4.09

%

 

 

54,701

 

 

 

683

 

 

 

4.96

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities (2)

 

 

156,979

 

 

 

946

 

 

 

2.41

%

 

 

170,382

 

 

 

858

 

 

 

2.01

%

 

 

160,528

 

 

 

1,211

 

 

 

3.02

%

 

 

154,570

 

 

 

1,083

 

 

 

2.80

%

Investment securities exempt from

federal income tax (3)

 

 

50,947

 

 

 

304

 

 

 

2.39

%

 

 

48,081

 

 

 

291

 

 

 

2.42

%

 

 

50,932

 

 

 

354

 

 

 

3.52

%

 

 

41,461

 

 

 

248

 

 

 

3.03

%

Total securities

 

 

207,926

 

 

 

1,250

 

 

 

2.40

%

 

 

218,463

 

 

 

1,149

 

 

 

2.10

%

 

 

211,460

 

 

 

1,565

 

 

 

3.14

%

 

 

196,031

 

 

 

1,331

 

 

 

2.85

%

Cash balances in other banks

 

 

49,151

 

 

 

169

 

 

 

1.36

%

 

 

45,122

 

 

 

63

 

 

 

0.56

%

 

 

110,690

 

 

 

645

 

 

 

2.31

%

 

 

50,844

 

 

 

267

 

 

 

2.08

%

Funds sold

 

 

1,711

 

 

 

7

 

 

 

1.67

%

 

 

1,510

 

 

 

4

 

 

 

0.95

%

 

 

144

 

 

 

1

 

 

 

3.46

%

 

 

2,475

 

 

 

17

 

 

 

2.73

%

Total interest-earning assets

 

 

1,317,912

 

 

 

13,521

 

 

 

4.07

%

 

 

1,247,037

 

 

 

11,875

 

 

 

3.79

%

 

 

1,869,884

 

 

 

23,216

 

 

 

4.95

%

 

 

1,374,111

 

 

 

15,782

 

 

 

4.58

%

Noninterest-earning assets

 

 

50,081

 

 

 

 

 

 

 

 

 

 

 

49,834

 

 

 

 

 

 

 

 

 

 

 

136,066

 

 

 

 

 

 

 

 

 

 

 

47,762

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,367,993

 

 

 

 

 

 

 

 

 

 

$

1,296,871

 

 

 

 

 

 

 

 

 

 

$

2,005,950

 

 

 

 

 

 

 

 

 

 

$

1,421,873

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

291,250

 

 

 

635

 

 

 

0.87

%

 

$

303,727

 

 

 

404

 

 

 

0.53

%

 

$

527,759

 

 

 

2,102

 

 

 

1.58

%

 

$

318,586

 

 

 

1,146

 

 

 

1.43

%

Savings and money market deposits

 

 

354,972

 

 

 

772

 

 

 

0.86

%

 

 

437,827

 

 

 

689

 

 

 

0.63

%

 

 

494,183

 

 

 

1,944

 

 

 

1.56

%

 

 

391,107

 

 

 

1,409

 

 

 

1.43

%

Time deposits

 

 

211,122

 

 

 

706

 

 

 

1.32

%

 

 

203,240

 

 

 

546

 

 

 

1.07

%

 

 

349,046

 

 

 

1,887

 

 

 

2.14

%

 

 

203,841

 

 

 

985

 

 

 

1.92

%

Total interest-bearing deposits

 

 

857,344

 

 

 

2,113

 

 

 

0.98

%

 

 

944,794

 

 

 

1,639

 

 

 

0.69

%

 

 

1,370,988

 

 

 

5,933

 

 

 

1.72

%

 

 

913,534

 

 

 

3,540

 

 

 

1.54

%

Borrowings and repurchase agreements

 

 

123,859

 

 

 

565

 

 

 

1.81

%

 

 

34,946

 

 

 

110

 

 

 

1.25

%

 

 

12,174

 

 

 

127

 

 

 

4.12

%

 

 

109,891

 

 

 

699

 

 

 

2.53

%

Total interest-bearing liabilities

 

 

981,203

 

 

 

2,678

 

 

 

1.08

%

 

 

979,740

 

 

 

1,749

 

 

 

0.71

%

 

 

1,383,162

 

 

 

6,060

 

 

 

1.74

%

 

 

1,023,425

 

 

 

4,239

 

 

 

1.64

%

Noninterest-bearing deposits

 

 

237,156

 

 

 

 

 

 

 

 

 

 

 

187,244

 

 

 

 

 

 

 

 

 

 

 

333,885

 

 

 

 

 

 

 

 

 

 

 

233,739

 

 

 

 

 

 

 

 

 

Total funding sources

 

 

1,218,359

 

 

 

 

 

 

 

 

 

 

 

1,166,984

 

 

 

 

 

 

 

 

 

 

 

1,717,047

 

 

 

 

 

 

 

 

 

 

 

1,257,164

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

 

8,078

 

 

 

 

 

 

 

 

 

 

 

12,497

 

 

 

 

 

 

 

 

 

 

 

22,462

 

 

 

 

 

 

 

 

 

 

 

8,445

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

141,556

 

 

 

 

 

 

 

 

 

 

 

117,390

 

 

 

 

 

 

 

 

 

 

 

266,441

 

 

 

 

 

 

 

 

 

 

 

156,264

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,367,993

 

 

 

 

 

 

 

 

 

 

$

1,296,871

 

 

 

 

 

 

 

 

 

 

$

2,005,950

 

 

 

 

 

 

 

 

 

 

$

1,421,873

 

 

 

 

 

 

 

 

 

Net interest spread (4)

 

 

 

 

 

 

 

 

 

 

2.99

%

 

 

 

 

 

 

 

 

 

 

3.08

%

 

 

 

 

 

 

 

 

 

 

3.21

%

 

 

 

 

 

 

 

 

 

 

2.93

%

Net interest income/margin (5)

 

 

 

 

 

$

10,843

 

 

 

3.26

%

 

 

 

 

 

$

10,126

 

 

 

3.23

%

 

 

 

 

 

$

17,156

 

 

 

3.66

%

 

 

 

 

 

$

11,543

 

 

 

3.35

%

 

(1)

Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

(2)

Taxable investment securities include restricted equity securities.

(3)

Balances for investmentYields on tax exempt securities exempt from federal income tax are not calculatedshown on a tax equivalent basis.

(4)

Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities.

(5)

Net interest margin is annualized net interest income calculated on a tax equivalent basis divided by total average interest-earning assets and is presented infor the table above on an annualized basis.period.

3234

 


 

For the Nine Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

 

Average

Outstanding

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yield/

Rate

 

Interest-Earning Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

998,247

 

 

$

32,580

 

 

 

4.36

%

 

$

871,637

 

 

$

28,252

 

 

 

4.33

%

 

$

1,458,828

 

 

$

59,673

 

 

 

5.47

%

 

$

1,032,114

 

 

$

38,058

 

 

 

4.93

%

Loans held for sale

 

 

43,790

 

 

 

1,355

 

 

 

4.14

%

 

 

45,564

 

 

 

1,280

 

 

 

3.75

%

 

 

86,895

 

 

 

2,923

 

 

 

4.50

%

 

 

60,312

 

 

 

2,139

 

 

 

4.74

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable investment securities (2)

 

 

170,810

 

 

 

3,098

 

 

 

2.42

%

 

 

178,388

 

 

 

2,806

 

 

 

2.10

%

 

 

176,951

 

 

 

4,124

 

 

 

3.11

%

 

 

155,331

 

 

 

3,164

 

 

 

2.72

%

Investment securities exempt from

federal income tax (3)

 

 

53,230

 

 

 

944

 

 

 

2.36

%

 

 

45,370

 

 

 

841

 

 

 

2.47

%

 

 

53,360

 

 

 

1,093

 

 

 

3.46

%

 

 

43,722

 

 

 

784

 

 

 

3.03

%

Total securities

 

 

224,040

 

 

 

4,042

 

 

 

2.41

%

 

 

223,758

 

 

 

3,647

 

 

 

2.17

%

 

 

230,311

 

 

 

5,217

 

 

 

3.19

%

 

 

199,053

 

 

 

3,948

 

 

 

2.78

%

Cash balances in other banks

 

 

48,980

 

 

 

387

 

 

 

1.06

%

 

 

49,430

 

 

 

197

 

 

 

0.53

%

 

 

84,333

 

 

 

1,502

 

 

 

2.38

%

 

 

49,930

 

 

 

679

 

 

 

1.82

%

Funds sold

 

 

2,359

 

 

 

26

 

 

 

1.46

%

 

 

2,053

 

 

 

12

 

 

 

0.79

%

 

 

990

 

 

 

26

 

 

 

3.52

%

 

 

2,967

 

 

 

56

 

 

 

2.50

%

Total interest-earning assets

 

 

1,317,416

 

 

 

38,390

 

 

 

3.90

%

 

 

1,192,442

 

 

 

33,388

 

 

 

3.74

%

 

 

1,861,357

 

 

 

69,341

 

 

 

5.00

%

 

 

1,344,376

 

 

 

44,880

 

 

 

4.48

%

Noninterest-earning assets

 

 

49,873

 

 

 

 

 

 

 

 

 

 

 

49,550

 

 

 

 

 

 

 

 

 

 

 

138,252

 

 

 

 

 

 

 

 

 

 

 

45,671

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,367,289

 

 

 

 

 

 

 

 

 

 

$

1,241,992

 

 

 

 

 

 

 

 

 

 

$

1,999,609

 

 

 

 

 

 

 

 

 

 

$

1,390,047

 

 

 

 

 

 

 

 

 

Interest-Bearing Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing transaction accounts

 

$

307,992

 

 

 

1,839

 

 

 

0.80

%

 

$

263,251

 

 

 

1,096

 

 

 

0.56

%

 

$

476,755

 

 

 

5,523

 

 

 

1.55

%

 

$

294,994

 

 

 

2,793

 

 

 

1.27

%

Savings and money market deposits

 

 

389,425

 

 

 

2,360

 

 

 

0.81

%

 

 

442,740

 

 

 

2,141

 

 

 

0.65

%

 

 

487,743

 

 

 

5,445

 

 

 

1.49

%

 

 

399,698

 

 

 

3,827

 

 

 

1.28

%

Time deposits

 

 

193,436

 

 

 

1,750

 

 

 

1.21

%

 

 

191,440

 

 

 

1,566

 

 

 

1.09

%

 

 

380,566

 

 

 

5,917

 

 

 

2.08

%

 

 

190,735

 

 

 

2,468

 

 

 

1.73

%

Total interest-bearing deposits

 

 

890,853

 

 

 

5,949

 

 

 

0.89

%

 

 

897,431

 

 

 

4,803

 

 

 

0.71

%

 

 

1,345,064

 

 

 

16,885

 

 

 

1.68

%

 

 

885,427

 

 

 

9,088

 

 

 

1.37

%

Borrowings and repurchase agreements

 

 

100,221

 

 

 

1,096

 

 

 

1.46

%

 

 

31,926

 

 

 

302

 

 

 

1.26

%

 

 

57,472

 

 

 

1,290

 

 

 

3.00

%

 

 

98,033

 

 

 

1,816

 

 

 

2.48

%

Total interest-bearing liabilities

 

 

991,074

 

 

 

7,045

 

 

 

0.95

%

 

 

929,357

 

 

 

5,105

 

 

 

0.73

%

 

 

1,402,536

 

 

 

18,175

 

 

 

1.73

%

 

 

983,460

 

 

 

10,904

 

 

 

1.48

%

Noninterest-bearing deposits

 

 

225,623

 

 

 

 

 

 

 

 

 

 

 

187,058

 

 

 

 

 

 

 

 

 

 

 

312,505

 

 

 

 

 

 

 

 

 

 

 

246,991

 

 

 

 

 

 

 

 

 

Total funding sources

 

 

1,216,697

 

 

 

 

 

 

 

 

 

 

 

1,116,415

 

 

 

 

 

 

 

 

 

 

 

1,715,041

 

 

 

 

 

 

 

 

 

 

 

1,230,451

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities

 

 

8,627

 

 

 

 

 

 

 

 

 

 

 

11,970

 

 

 

 

 

 

 

 

 

 

 

22,953

 

 

 

 

 

 

 

 

 

 

 

7,542

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

141,965

 

 

 

 

 

 

 

 

 

 

 

113,607

 

 

 

 

 

 

 

 

 

 

 

261,615

 

 

 

 

 

 

 

 

 

 

 

152,054

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

1,367,289

 

 

 

 

 

 

 

 

 

 

$

1,241,992

 

 

 

 

 

 

 

 

 

 

$

1,999,609

 

 

 

 

 

 

 

 

 

 

$

1,390,047

 

 

 

 

 

 

 

 

 

Net interest spread (4)

 

 

 

 

 

 

 

 

 

 

2.95

%

 

 

 

 

 

 

 

 

 

 

3.01

%

 

 

 

 

 

 

 

 

 

 

3.27

%

 

 

 

 

 

 

 

 

 

 

3.00

%

Net interest income/margin (5)

 

 

 

 

 

$

31,345

 

 

 

3.18

%

 

 

 

 

 

$

28,283

 

 

 

3.17

%

 

 

 

 

 

$

51,166

 

 

 

3.70

%

 

 

 

 

 

$

33,976

 

 

 

3.40

%

 

(1)

Average loan balances include nonaccrual loans. Interest income on loans includes amortization of deferred loan fees, net of deferred loan costs.

(2)

Taxable investment securities include restricted equity securities.

(3)

Balances for investmentYields on tax exempt securities exempt from federal income tax are not calculatedshown on a tax equivalent basis.

(4)

Net interest spread is the average yield on total interest-earning assets minus the average rate on total interest-bearing liabilities.

(5)

Net interest margin is annualized net interest income calculated on a tax equivalent basis divided by total average interest-earning assets and is presented infor the table above on an annualized basis.period.

Our net interest margin was 3.26%3.66% and 3.23%3.35% for the third quarter of 20172019 and 2016,2018, respectively.  For the nine months ended September 30, 20172019 and 2016,2018, our net interest margin was 3.18%3.70% and 3.17%3.40%, respectively.  The increase in net interest margin for both periods iswas primarily due to growth of our interestrising yields on earning assets at a higher pace thanpartially offset by rising deposit costs and our interest bearing liabilities.acquisition of Athens.  

For the third quarter of 20172019 and 2016,2018, average loan yields increased from 4.36%5.00% to 4.55%5.48% which was primarily driven by increases in short-term interest rate indexes affecting the variable rate portion of our loan portfolio and the acquisition of Athens, partially offset by competitive pricing pressures.  FromFor the nine months ended September 30, 20162019 and 2018, average loan yields increased from 4.93% to 5.47%. From December 31, 2017 to September 30, 2017,2019, the LIBOR – 1 month interest rate increased from 0.53%1.56% to 1.23%2.04%.  Approximately 65%53% of our loan portfolio is variable in naturenature.

Average loans for the three and indexed to 1 month LIBOR.  For the nine months ended September 30, 20172019 increased 35.1% and 2016, average loan yields increased from 4.33% to 4.36%. Average loans for the first nine months of 2017 increased 14.5%41.3%, respectively compared to the same periodsimilar periods in 20162018 as a result of ourthe Athens acquisition, adding new bankers in the Nashville MSA and continued focus on attracting new clients to our Company.clients.

3335

 


For the third quarter of 20172018 and 2016,2019, average security yields increased from 2.10%2.85% to 2.40%3.14% and from 2.17%2.78% to 2.41%3.19% for the nine months ended September 30, 20162018 and 2017,2019, respectively, primarily due to increases in the LIBOR rate on the variable rate portion of our securities portfolio.  The resulting yield on average interest-earning assets increased 2837 basis points for the third quarter of 20172019 compared to the similar period in 20162018 and 1652 basis points for the nine months ended September 30, 20172019 compared to the similar period of 2016.2018.

We funded our growth in loans through an increase in our funding sources of 9.0%36.6% and 39.4% for the three and nine months ended September 30, 20172019 compared to the similar periods in 2018. The primary driver of our increased funding sources was growth in our average interest-bearing deposits of 50.1% and 51.9% for the three and nine months ended September 30, 2019 compared to the similar periods in 2018 which was largely driven by the acquisition.  Average non-interest bearing deposits increased 42.8% and 26.5% for the three and nine months ended September 30, 2019 compared to the similar period in 2016. For the first nine months of 2017, average interest-bearing liabilities increased $61.8 million, or 6.6%, from the same period in 2016. 2018.

The average rate paid on interest-bearing liabilities was 0.95%1.74% for the first nine monthsthird quarter of 2017,2019, as compared to 0.73%1.64% for the same period in 2016. A portion of2018. For the increasenine months ended September 30, 2019 and 2018, the average rate paid on interest-bearing liabilities was 1.73% and 1.48%, respectively.  These increases were due to the increases in the Fed Funds rate during the period. The Fed Funds ratewhich increased from 0.50%1.33% at December 31, 2017 to 1.90% at September 30, 2016 to 1.25% at September 30, 2017.2019. We passed along a portion of thesethis 57 basis point rate increasesincrease to our clients.

Asset/Liability Management and Interest Rate Risk

Managing interest rate risk is fundamental for the financial services industry. By considering both on and off-balance sheet financial instruments, management evaluates interest rate sensitivity while attempting to optimize net interest income within the constraints of prudent capital adequacy, liquidity needs, market opportunities and customer requirements.

Interest Rate Simulation Sensitivity Analysis

The Company usesWe use earnings at risk, or EAR, simulations to assess the impact of changing rates on earnings under a variety of scenarios and time horizons. The simulation model is designed to reflect the dynamics of interest earning assets, interest bearing liabilities and off-balance sheet financial instruments.  These simulations utilize both instantaneous and parallel changes in the level of interest rates, as well as non-parallel changes such as changing slopes and twists of the yield curve.  Static simulation models are based on current exposures and assume a constant balance sheet with no new growth.  Dynamic simulation models are also utilized that rely on detailed assumptions regarding changes in existing lines of business, new business, and changes in management and client behavior.  By estimating the effects of interest rate increases and decreases, the model can reveal approximate interest rate risk exposure. The simulation model is used by management to gauge approximate results given a specific change in interest rates at a given point in time. The model is therefore a tool to indicate earnings trends in given interest rate scenarios and does not indicate actual expected results.

At September 30, 2017,2019, our EAR static simulation results indicated that our balance sheet is asset sensitive to parallel shifts in interest rates. This indicates that our assets generally reprice faster than our liabilities, which results in a favorable impact to net interest income when market interest rates increase. Many assumptions are used to calculate the impact of interest rate fluctuations on our net interest income, such as asset prepayments, non-maturity deposit price sensitivity and decay rates, and key rate drivers. Because of the inherent use of these estimates and assumptions in the model, our actual results may, and most likely will, differ from our static EAR results. In addition, static EAR results do not include actions that our management may undertake to manage the risks in response to anticipated changes in interest rates or client behavior. For example, as part of our asset/liability management strategy, management has the ability to increase asset duration and/or decrease liability duration in order to reduce asset sensitivity, or to decrease asset duration and/or increase liability duration in order to increase asset sensitivity. 

The following table illustrates the results of our EAR analysis to determine the extent to which our net interest income over the next 12 months would change if prevailing interest rates increased or decreased by the specified amounts.

 

 

 

Net

interest

income

change

Increase 200bp

 

6.2%

3.3

%

Increase 100bp

 

2.7

1.8

Decrease 100bp

 

(8.8)

(3.5

)

Decrease 200bp

 

(13.8)

(9.5

)

3436

 


Provision for Loan Losses

Our policy is to maintain an allowance for loan losses at a level sufficient to absorb probable incurred losses inherent in the loan portfolio. The allowance is increased by a provision for loan losses, which is a charge to earnings, is decreased by charge-offs and is increased by loan recoveries. Our allowance for loan losses as a percentage of total loans was 1.45%0.91% and 1.24%0.85% at September 30, 20172019 and December 31, 2016,2018, respectively.

The provision for loan losses amounted to $(0.2)$(0.1) million and $12.9$0.8 million, respectively, for the three and nine months ended September 30, 20172019 compared to $1.6$0.5 million and $2.8$1.3 million, respectively, for the three and nine months ended September 30, 2016.2018. Provision expense is impacted by the absolute level of loans, loan growth, the credit quality of the loan portfolio and the amount of net charge-offs.

Provision expense increased for the nine months ended September 30, 2017 compared to the same period in 2016 due to increased charge-offs.  Charge-offs for the nine months ended September 30, 2017 were $12.4 million compared to $1.5 million for the same period in 2016.  These increases were caused primarily by deterioration in the credit quality of commercial and industrial loans to one borrower. In particular, during the second quarter of 2017 we charged-off the loans associated with this borrower because issues emerged which undermined our assessment that an expedient and positive outcome was possible.  This particular charge-off amounted to $11.0 million in the aggregate.  These loans experienced weakness due to the borrower’s declining financial condition, which led to falling values of the collateral securing these loans.  Our primary collateral for these loans are the enterprise value of the borrower as determined by an Asset Purchase Agreement that was subsequently withdrawn.  As the financial condition of the borrower deteriorated, ultimate repayment became increasingly difficult. We determined that timely repayment of these loans was unlikely and charged-off the loans.  As a result, our provision expense increased during the nine months ended September 30, 2017 compared to the similar period in 2016.

Our allowance for loan losses as a percentage of total loans increased from 1.24% at December 31, 2016 to 1.45% at September 30, 2017.  This increase was largely due to our assessment of risk inherent in the commercial and industrial loan portfolio generally related to macro-economic, geo-political conditions and, in particular, uncertainty in the healthcare industry. In addition, during the third quarter of 2017, we increased the look-back period, from which we calculate peer bank historical loss experience, from seven years to eight years.  Our look-back period is utilized to calculate peer historical loss experience, adjusted for current factors, to comprise the general component of the allowance for loan losses.  In the current economic environment, management believes the extension of the look-back period is necessary in order to capture sufficient loss observations to develop a reliable loss estimate of credit losses.  The extension of the historical look-back period to capture the historical loss experience of peer banks was applied to all classes and segments of our loan portfolio.  During the third quarter of 2017, we recovered approximately $1.86 million of the previous second quarter charge-off related to the non-performing borrower referenced in the previous paragraph, which reduced our need to take additional provision expense.

Based upon our evaluation of the loan portfolio, we believe the allowance for loan losses to be adequate to absorb our estimate of probable losses existing in the loan portfolio at September 30, 2017.2019. While our policies and procedures used to estimate the allowance for loan losses, as well as the resultant provision for loan losses charged to operations, are considered adequate by management, they are necessarily approximate and imprecise. There are factors beyond our control, such as conditions in the local and national economy, legislation and regulation, local real estate markets, or particular industry or borrower-specific conditions, which may materially negatively impact our asset quality and the adequacy of our allowance for loan losses and, thus, the resulting provision for loan losses.  See our Annual Report on Form 10-K for the year ended December 31, 2016 “Notes to Consolidated Financial Statements — Note 1 — Summary of Significant Accounting Policies” and “Notes to Consolidated Financial Statements (Unaudited) — Note 3 — Loans and Allowance for Loan Losses” for additional information on our allowance for loan losses.

Noninterest Income

In addition to net interest income, we generate other types of recurring noninterest income from our lines of business. Our banking operations generate revenue from service charges and fees on deposit accounts. We have a mortgage banking line of businessdivision that generates revenue from originating and selling mortgages, a line of businessdivision that originates and sells commercial real estate loans (Tri-Net), and we have a revenue-sharing relationship with a registered broker-dealer, which generates wealth management fees. In addition to these types of recurring noninterest income, we own insurance on several key employees and record income on the increase in the cash surrender value of these policies.

35


The following table sets forth the principal components of noninterest income for the periods indicated.

 

 

 

 

 

 

 

 

 

 

2017-2016

 

 

 

 

 

 

 

 

 

 

2017-2016

 

 

 

 

 

 

 

 

 

 

2019 - 2018

 

 

 

 

 

 

 

 

 

 

2019 - 2018

 

 

Three Months Ended

 

 

Percent

 

 

Nine Months Ended

 

 

Percent

 

 

Three Months Ended

 

 

Percent

 

 

Nine Months Ended

 

 

Percent

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

2017

 

 

2016

 

 

(Decrease)

 

 

2017

 

 

2016

 

 

(Decrease)

 

 

2019

 

 

2018

 

 

(Decrease)

 

 

2019

 

 

2018

 

 

(Decrease)

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury management and other deposit service charges

 

$

427

 

 

$

277

 

 

 

54.2

%

 

$

1,097

 

 

$

805

 

 

 

36.2

%

 

$

788

 

 

$

528

 

 

 

49.2

%

 

$

2,399

 

 

$

1,357

 

 

 

76.8

%

Loan commitment fees

 

 

223

 

 

 

329

 

 

 

(32.0

)%

 

 

646

 

 

 

901

 

 

 

(28.3

)%

Net gain (loss) on sale of securities

 

 

9

 

 

 

(4

)

 

 

(319.8

)%

 

 

42

 

 

 

121

 

 

 

(65.0

)%

 

 

 

 

 

(1

)

 

 

(100.0

)%

 

 

(108

)

 

 

2

 

 

 

(5154.4

)%

Tri-Net fees

 

 

367

 

 

 

 

 

 

100.0

%

 

 

748

 

 

 

 

 

 

100.0

%

 

 

847

 

 

 

373

 

 

 

126.7

%

 

 

2,511

 

 

 

1,227

 

 

 

104.7

%

Mortgage banking income

 

 

2,030

 

 

 

2,339

 

 

 

(13.2

)%

 

 

4,617

 

 

 

5,342

 

 

 

(13.6

)%

 

 

2,679

 

 

 

1,634

 

 

 

64.0

%

 

 

7,151

 

 

 

4,329

 

 

 

65.2

%

Other noninterest income

 

 

316

 

 

 

250

 

 

 

26.2

%

 

 

1,021

 

 

 

961

 

 

 

6.2

%

 

 

2,474

 

 

 

684

 

 

 

262.2

%

 

 

6,602

 

 

 

2,157

 

 

 

206.1

%

Total noninterest income

 

$

3,372

 

 

$

3,191

 

 

 

5.7

%

 

$

8,171

 

 

$

8,130

 

 

 

0.5

%

 

$

6,788

 

 

$

3,218

 

 

 

110.9

%

 

$

18,555

 

 

$

9,072

 

 

 

104.5

%

 

The increase in treasury management and other deposit service charges for the three and nine months ended September 30, 20172019 compared to the same periods in 2016 are2018 was driven primarily relatedby our acquisition of Athens and by transaction volume, which can fluctuate from period to increased analysis fees due to an increaseperiod.  Growth in the volume of our commercial accounts.  

Loan commitment fees vary from periodand consumer deposit accounts was the primary contributor to period based on the timing of one-time, transaction related loan fees.increase.  

Tri-Net fees represent a new line of business, implemented in the fourth quarter of 2016, which originatesare generated from originating and sellsselling commercial real estate loans to third-party investors.  All of these loan sales transfer servicing rights to the buyer.  The volume of loan sales fluctuates from period to period based on various factors, including, but not limited to, market conditions and our need for liquidity.

Mortgage banking income consists of mortgage fee income from the origination and sale of mortgage loans.  These mortgage fees are for loans that we originated andin our markets that are subsequently sold to third-party investors.  All of these loan sales transfer servicing rights to the buyer.  Mortgage origination fees will fluctuate from quarter to quarter as the interest rate environment changes.  MortgageDuring the second quarter of 2019 we implemented a hedging program for residential mortgage loans originated with the intent to sell.  In connection with this program, we elected the fair value option for this portfolio resulting in additional gains (losses) of $(0.2) million and $0.7 million included in mortgage banking income decreased 13.2% and 13.6% for the three and nine months ended September 30, 2017, respectively, compared2019, respectively.

37


Other noninterest income primarily consists of loan related fees, interchange income and wealth management income.  The increase from 2018 to the similar periods in 20162019 was primarily due to declining volumesorganic growth and margins on mortgage loans sold.our acquisition of Athens.    

Noninterest Expense

Our total noninterest expense increase reflects expenses that we have incurred as we build the foundation to support our recent growth and enable us to execute our growth strategy. The following table presents the primary components of noninterest expense for the periods indicated.

 

 

 

 

 

 

 

 

 

 

2017-2016

 

 

 

 

 

 

 

 

 

 

2017-2016

 

 

 

 

 

 

 

 

 

 

2019 - 2018

 

 

 

 

 

 

 

 

 

 

2019 - 2018

 

 

Three Months Ended

 

 

Percent

 

 

Nine Months Ended

 

 

Percent

 

 

Three Months Ended

 

 

Percent

 

 

Nine Months Ended

 

 

Percent

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

September 30,

 

 

Increase

 

 

2017

 

 

2016

 

 

(Decrease)

 

 

2017

 

 

2016

 

 

(Decrease)

 

 

2019

 

 

2018

 

 

(Decrease)

 

 

2019

 

 

2018

 

 

(Decrease)

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

5,119

 

 

$

5,119

 

 

 

(0.0

)%

 

$

14,989

 

 

$

15,275

 

 

 

(1.9

)%

 

$

9,229

 

 

$

6,514

 

 

 

41.7

%

 

$

26,224

 

 

$

19,111

 

 

 

37.2

%

Data processing and software

 

 

709

 

 

 

627

 

 

 

13.0

%

 

 

2,040

 

 

 

1,831

 

 

 

11.4

%

 

 

1,790

 

 

 

803

 

 

 

122.8

%

 

 

5,126

 

 

 

2,411

 

 

 

112.6

%

Professional fees

 

 

336

 

 

 

391

 

 

 

(14.1

)%

 

 

1,050

 

 

 

1,148

 

 

 

(8.5

)%

 

 

528

 

 

 

255

 

 

 

106.5

%

 

 

1,571

 

 

 

1,074

 

 

 

46.3

%

Occupancy

 

 

531

 

 

 

352

 

 

 

51.0

%

 

 

1,518

 

 

 

1,133

 

 

 

34.0

%

 

 

858

 

 

 

544

 

 

 

57.7

%

 

 

2,550

 

 

 

1,600

 

 

 

59.4

%

Equipment

 

 

564

 

 

 

458

 

 

 

23.1

%

 

 

1,604

 

 

 

1,301

 

 

 

23.3

%

 

 

1,012

 

 

 

520

 

 

 

94.6

%

 

 

2,890

 

 

 

1,661

 

 

 

73.9

%

Regulatory fees

 

 

270

 

 

 

250

 

 

 

7.6

%

 

 

877

 

 

 

742

 

 

 

18.2

%

 

 

18

 

 

 

228

 

 

 

(92.2

)%

 

 

564

 

 

 

664

 

 

 

(15.1

)%

Merger related expenses

 

 

187

 

 

 

540

 

 

 

(65.5

)%

 

 

2,491

 

 

 

875

 

 

 

184.8

%

Amortization of intangibles

 

 

408

 

 

 

3

 

 

 

12359.8

%

 

 

1,258

 

 

 

23

 

 

 

5382.7

%

Other operating

 

 

946

 

 

 

1,330

 

 

 

(28.8

)%

 

 

2,988

 

 

 

3,057

 

 

 

(2.3

)%

 

 

1,501

 

 

 

663

 

 

 

127.2

%

 

 

4,054

 

 

 

2,236

 

 

 

81.4

%

Total noninterest expense

 

$

8,475

 

 

$

8,527

 

 

 

(0.6

)%

 

$

25,066

 

 

$

24,487

 

 

 

2.4

%

 

$

15,531

 

 

$

10,070

 

 

 

54.2

%

 

$

46,728

 

 

$

29,655

 

 

 

57.6

%

 

The largest increase between periods within noninterest expense was related to a new lease of our corporate headquarters which we moved into in the first quarter of 2017.  This new lease resulted in an increase in occupancy expense of 51.0%Salaries and 34.0%employee benefits increased 41.7% and 37.2%, respectively, for the three and nine months ended September 30, 2017, respectively, compared to the same periods in 2016.

Salaries and employee benefits was flat and declined 1.9% for the three and nine months ended September 30, 2017, respectively,2019 compared to the similar periods in 20162018. The increase is primarily duerelated to reduced incentive compensation for the 2017 periods.addition of personnel associated with our acquisition of Athens and continued expansion in the Nashville MSA. The number of full-time employees increased from 175 at January 1, 2018 to 290 at September 30, 2019.

36


Data processing and software expense increased during the periods presented due to an increase in the volume of transactions from organic growth and implementation of new software in our mortgage banking line of business.

Professional fees expense decreased during the periods presented primarily due to feescosts associated with going public in 2016 andrunning dual systems related to our change in external audit firms for 2017.acquisition of Athens.  The Athens related systems conversion occurred during April 2019.

The increasesincrease in occupancy expense and equipment expense for each periodof the periods presented is due to our acquisition of Athens and relocating our Brentwood branch location at the beginning of 2019.

Merger related expenses are the result of our acquisition with Athens. Amortization of intangibles increased from 2018 to 2019 due to the increasing cost of managing our IT network.  

Regulatory fees expense increased primarily due to changes in the FDIC’s assessment methodology. 

Other operating expenses for the third quarter of 2017 decreased 28.8% from the similar 2016 period primarily due to decreased contingent consideration expenses associated with our mortgage line of business.  As mortgage origination volumes differ from our original estimates the resulting difference in contingent consideration isnew core deposit intangible recorded in other noninterest expense.  Forconnection with the nine months ended September 30, 2017 compared to the similar period in 2016, the lower contingent consideration expense was offset by increased expenses related to one non-performing borrower, resulting in a 2.3% decrease of other operating expenses.Athens acquisition.

Our efficiency ratio (ratio of noninterest expense to the sum of net interest income and noninterest income) was 59.6%64.9% for the three months ended September 30, 20172019 compared to 64.0%68.2% for the same period 2016.2018.  For the nine months ended September 30, 20172019 and 2016,2018, our efficiency ratio was 63.4%67.0% and 67.2%68.9%, respectively. The efficiency ratio measures the amount of expense that is incurred to generate a dollar of revenue. The efficiency ratio for both periods was positively impacted by growth in our net interest income that outpaced increases in our expenses.  For the nine months ended September 30, 2017,2019, our revenue base (net interest income plus noninterest income) grew at a rate of approximately 3.61.1 times our noninterest expense.

Income Tax Provision

During the three and nine months ended September 30, 2017,2019, we recorded income tax expense of $1.5$2.1 million and $0.1$5.2 million, respectively, compared to $1.0$0.6 million and $3.0$1.7 million, respectively, for the three and nine months ended September 30, 2016.2018. Our income tax expense for the nine months ended September 30, 20172019 reflects an effective income tax rate of 9.1%23.5% compared to 32.7%14.1% for the same period in 2016.2018.  Our effective tax rate differs from the statutory tax rate by our investments in municipal securities, company owned life insurance, state tax credits, net of the effect of certain non-deductible expenses, and the recognition of excess tax benefits related to stock compensation.  

38


In March 2016, the FASB issued guidance to simplify several aspects of the accounting for share-based payment award transactions, including income tax consequences. In addition to other changes, the guidance changes the accounting for excess tax benefits and tax deficiencies from generally being recognized in additional paid-in capital to recognition as income tax expense or benefit in the period they occur. The Company adopted the new guidance in the first quarter of 2017. As a result, the Company’s income tax expense was reduceddecreased by $310,000$23,000 and $54,000 for the three and nine months ended September 30, 2017.2019, respectively, and decreased by $422,000 and $1,062,000 for the three and nine months ended September 30, 2018, respectively.

(b)

Financial Condition

Balance Sheet

Total assets increased $4.9$70.0 million, or 0.4%3.6%, from $1.33$1.96 billion on December 31, 20162018 to $1.34$2.03 billion on September 30, 2017.2019. Loans and leases grew $39.3decreased $18.0 million, or 4.2%1.3%, induring the first nine months of 2017,ended September 30, 2019, cash increased $48.6 million, or 46.1%, offset by a decrease in cashsecurities of $10.3$40.7 million, or 12.9%16.5% for the same period. Securities decreased $35.8 million, or 19.6% as we sold out of lower yielding securities to fund loan growth. Loans held for sale increased $11.1$72.0 million, or 26.4%125%, during the first nine months of 2017 as we implemented a new line of business related to originating and selling commercial real estate loans.ended September 30, 2019.  

Total liabilities were $1.19increased $56.3 million, or 3.3%, from $1.71 billion on December 31, 2016 and2018 to $1.77 billion on September 30, 2017.2019. Deposits decreased $37.2increased $161.8 million, or 3.3%, due primarily10.3% over the same period of time.  We utilized this growth in deposits to decreases in our correspondent banking deposits.  We increaseddecrease our Federal Home Loan Bank advances $40.0$115.0 million during the first nine months of 2017 to help fund our loan growth and declining deposits. Other liabilities decreased $3.0 million, or 28.3%, largely due to the scheduled payout of incentives and the earn-out related contingent liability.ended September 30, 2019.

37


Loans and Leases

The composition of loans and leases at September 30, 20172019 and December 31, 20162018 and the percentage of each classification to total loans are summarized as follows:

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

 

Amount

 

 

Percent

 

Commercial real estate

 

$

366,778

 

 

 

37.6

%

 

$

302,322

 

 

 

32.3

%

 

$

576,748

 

 

 

40.8

%

 

$

550,446

 

 

 

38.5

%

Consumer real estate

 

 

100,811

 

 

 

10.3

%

 

 

97,015

 

 

 

10.4

%

 

 

254,736

 

 

 

18.0

%

 

 

253,562

 

 

 

17.7

%

Construction and land development

 

 

79,951

 

 

 

8.2

%

 

 

94,491

 

 

 

10.1

%

 

 

132,222

 

 

 

9.4

%

 

 

174,670

 

 

 

12.2

%

Commercial and industrial

 

 

394,600

 

 

 

40.5

%

 

 

379,620

 

 

 

40.5

%

 

 

382,816

 

 

 

27.1

%

 

 

404,600

 

 

 

28.3

%

Consumer

 

 

6,289

 

 

 

0.6

%

 

 

5,974

 

 

 

0.6

%

 

 

29,059

 

 

 

2.1

%

 

 

25,615

 

 

 

1.8

%

Other

 

 

26,460

 

 

 

2.7

%

 

 

56,796

 

 

 

6.1

%

 

 

36,187

 

 

 

2.6

%

 

 

20,901

 

 

 

1.5

%

Total loans

 

$

974,889

 

 

 

100.0

%

 

$

936,218

 

 

 

100.0

%

 

$

1,411,768

 

 

 

100.0

%

 

$

1,429,794

 

 

 

100.0

%

 

At September 30, 2017,2019, our loan portfolio composition remained relatively consistent with the composition at December 31, 2016.2018. The commercial real estate category includescontains owner-occupied commercial real estate loans which isare similar in many ways to our commercial and industrial lending in that these loans are generally made to businesses on the basis of the cash flows of the business rather than on the valuation of the real estate. AtAs of September 30, 2017, approximately 28.1% of the outstanding principal balance of our2019 and December 31, 2018, owner-occupied commercial real estate loans was secured by owner-occupied properties. Growth in the commercial real estate segment reflects the growthwere $169.4 million and development of the Nashville MSA in which we operate.$141.9 million, respectively.

Non-Performing Loans and Assets

Information summarizing non-performing assets, including non-accrual loans follows:

 

(Dollars in thousands)

 

September 30,

2017

 

 

December 31,

2016

 

 

September 30,

2019

 

 

December 31,

2018

 

Non-accrual loans

 

$

3,165

 

 

$

3,619

 

 

$

1,701

 

 

$

2,078

 

Troubled debt restructurings

 

 

1,222

 

 

 

1,272

 

 

 

2,725

 

 

 

1,391

 

Loans past due 90 days or more and still accruing

 

 

27

 

 

 

 

Loans past due over 89 days and still accruing

 

 

551

 

 

 

214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans

 

 

3,165

 

 

 

3,619

 

 

 

1,701

 

 

 

2,078

 

Foreclosed real estate

 

 

 

 

 

 

Other real estate owned

 

 

914

 

 

 

988

 

Non-performing assets

 

$

3,165

 

 

$

3,619

 

 

$

2,615

 

 

$

3,066

 

Non-performing loans as a percentage of total loans

 

 

0.32

%

 

 

0.39

%

 

 

0.12

%

 

 

0.15

%

Non-performing assets as a percentage of total assets

 

 

0.24

%

 

 

0.27

%

 

 

0.13

%

 

 

0.16

%

 

39


The following table sets forth the major classifications of non-accrual loans:

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

Commercial real estate

 

$

1,233

 

 

$

1,310

 

 

$

 

 

$

 

Consumer real estate

 

 

 

 

 

 

 

 

1,098

 

 

 

1,187

 

Construction and land development

 

 

 

 

 

 

 

 

120

 

 

 

19

 

Commercial and industrial

 

 

1,932

 

 

 

2,309

 

 

 

458

 

 

 

817

 

Consumer

 

 

 

 

 

 

 

 

25

 

 

 

55

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

3,165

 

 

$

3,619

 

 

$

1,701

 

 

$

2,078

 

 

38


(c)

Liquidity

Liquidity risk is the risk that we will be unable to meet our obligations as they become due because of an inability to liquidate assets or obtain adequate funding.  To manage liquidity risk, management has established a comprehensive management process for identifying, measuring, monitoring and controlling liquidity risk.  Because of its critical importance to the viability of the Bank, liquidity risk management is fully integrated into our risk management processes. Critical elements of our liquidity risk management include: effective corporate governance consisting of oversight by the board of directors and active involvement by management; appropriate strategies, policies, procedures, and limits used to manage and mitigate liquidity risk; comprehensive liquidity risk measurement and monitoring systems (including assessments of the current and prospective cash flows or sources and uses of funds) that are commensurate with the complexity and business activities of the Bank; active management of intraday liquidity and collateral; an appropriately diverse mix of existing and potential future funding sources; adequate levels of highly liquid marketable securities free of legal, regulatory, or operational impediments, that can be used to meet liquidity needs in stressful situations; comprehensive contingency funding plans that sufficiently address potential adverse liquidity events and emergency cash flow requirements; and internal controls and internal audit processes sufficient to determine the adequacy of the institution’s liquidity risk management process.

The role of liquidity management is to ensure funds are available to meet depositors’ withdrawal and borrowers’ credit demands while at the same time optimizingmaximizing financial results within our corporate guidelines.results. This is accomplished by balancing changes in demand for funds with changes in the supply of those funds. Liquidity is provided by short-term liquid assets that can be converted to cash, investment securities available-for-sale, various lines of credit available to us, and the ability to attract funds from external sources, principally deposits.

Our most liquid assets are comprised of cash and due from banks, available-for-sale marketable investment securities and federal funds sold. The fair value of the available-for-sale investment portfolio was $146.6$203.5 million at September 30, 2017.2019. We pledge portions of our investment securities portfolio to secure public fund deposits, derivative positions and Federal Home Loan Bank (“FHLB”) advances. At September 30, 2017,2019, total investment securities pledged for these purposes comprised 65%39% of the estimated fair value of the entire investment portfolio, leaving $68.5$126.3 million of unpledged securities.

We have a large base of non-maturity customer deposits, defined as demand, savings, and money market deposit accounts. At September 30, 2017,2019, such deposits totaled $892.2 million$1.4 billion and represented 82% of our total deposits. Because these deposits are less volatile and are often tied to other products through long lasting relationships they do not put heavy pressure on liquidity.

Other sources of funds available to meet daily needs include FHLB advances. As a member of the FHLB of Cincinnati, the Company has access to credit products offered by the FHLB. The Company views these borrowings as a low cost alternative to other time deposits. At September 30, 2017,2019, available credit from the FHLB totaled $108.0$212.4 million. Additionally, we had available federal funds purchased lines with correspondent banks totaling $110.0 million at September 30, 2017.2019.

The principal source of cash for CapStar Financial Holdings, Inc. (the “Parent Company”) is dividends paid to it as the sole shareholder of the Bank. At September 30, 2017,2019, the Bank was able to pay up to $19.2$33.4 million in dividends to the Parent Company without regulatory approval subject to the ongoing capital requirements of the Bank.

Accordingly, management believes that our funding sources are at sufficient levels to satisfy our expected short-term and long-term liquidity needs.

40


(d)

Capital Resources

At September 30, 2017,2019, shareholders’ equity totaled $144.2$268.1 million, an increase of $5.0$13.7 million since December 31, 2016.2018. Accordingly, as of September 30, 2017,2019, the Company and the Bank were well-capitalized under the regulatory framework for prompt corrective action.  During the third quarter of 2019, we converted all of our outstanding preferred stock and non-voting common stock to voting common stock in connection with the successful exit of our founding shareholder and largest investor, Corsair Capital.  See the Consolidated Statement of Changes in Shareholders’ Equity and Note 10 of the consolidated financial statements for further detail of the changes in equity since the end of 2016.2018.

Off-Balance Sheet Arrangements

In the normal course of business, we enter into various transactions that, in accordance with GAAP, are not included in our consolidated balance sheet.  We enter into these transactions to meet the financing needs of our clients. These transactions include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit risk and interest rate risk in excess of the amounts recognized in our consolidated balance sheets. Most of these commitments mature within two years and are expected to expire without being drawn upon.  Standby letters of credit are included in the determination of the amount of risk-based capital that the Company and the Bank are required to hold.

39


We enter into contractual loan commitments to extend credit, normally with fixed expiration dates or termination clauses, at specified rates and for specific purposes. Substantially all of our commitments to extend credit are contingent upon clients maintaining specific credit standards until the time of loan funding.

Standby letters of credit are written conditional commitments issued by us to guarantee the performance of a client to a third party. In the event that the client does not perform in accordance with the terms of the agreement with the third party, we would be required to fund the commitment.  The maximum potential amount of future payments we could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, we would be entitled to seek recovery from the client.  Our policies generally require that standby letter of credit arrangements contain security and debt covenants similar to those contained in loan agreements.

We minimize our exposure to loss under loan commitments and standby letters of credit by subjecting them to the same credit approval and monitoring procedures as we do for on-balance sheet instruments.  We assess the credit risk associated with certain commitments to extend credit and establish a liability for probable credit losses.  The effect on our revenue, expenses, cash flows and liquidity of the unused portions of these commitments cannot be reasonably predicted because there is no guarantee that the lines of credit will be used.

Our off-balance sheet arrangements are summarized in Note 78 of the consolidated financial statements.

41


(e)

Non-GAAP Financial Measures

This Report includes the following financial measures that have been prepared other than in accordance with generally accepted accounting principles in the United States (“non-GAAP financial measures”): tangible common equity, tangible common equity to total tangible assets and tangible common equity per share. The Company believes that these non-GAAP financial measures (i) provide useful information to management and investors that is supplementary to its financial condition, results of operations and cash flows computed in accordance with GAAP, (ii) enable a more complete understanding of factors and trends affecting the Company’s business, and (iii) allow investors to evaluate the Company’s performance in a manner similar to management, the financial services industry, bank stock analysts and bank regulators; however, the Company acknowledges that its non-GAAP financial measures have a number of limitations.  As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use.

The following table presents a reconciliation of tangible common equity, tangible common equity to total tangible assets and tangible common equity per share to the most directly comparable GAAP financial measures.

 

(dollars in thousands, except per share data)

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2019

 

 

December 31, 2018

 

Total equity

 

$

144,204

 

 

$

139,207

 

 

$

268,082

 

 

$

254,379

 

Less core deposit intangible

 

 

(33

)

 

 

(71

)

 

 

(7,280

)

 

 

(8,538

)

Less goodwill

 

 

(6,219

)

 

 

(6,219

)

 

 

(37,510

)

 

 

(37,510

)

Less preferred equity

 

 

(9,000

)

 

 

(9,000

)

Less preferred stock

 

 

 

 

 

(878

)

Less preferred stock additional paid-in capital

 

 

 

 

 

(8,122

)

Tangible common equity

 

$

128,952

 

 

$

123,917

 

 

$

223,292

 

 

$

199,331

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,338,559

 

 

$

1,333,675

 

 

$

2,033,911

 

 

$

1,963,883

 

Less core deposit intangible

 

 

(33

)

 

 

(71

)

 

 

(7,280

)

 

 

(8,538

)

Less goodwill

 

 

(6,219

)

 

 

(6,219

)

 

 

(37,510

)

 

 

(37,510

)

Total tangible assets

 

$

1,332,307

 

 

$

1,327,385

 

 

$

1,989,121

 

 

$

1,917,835

 

 

 

 

 

 

 

 

 

Total shareholders' equity to total assets

 

 

10.77

%

 

 

10.44

%

 

 

13.18

%

 

 

12.95

%

Tangible common equity ratio

 

 

9.68

%

 

 

9.34

%

 

 

11.23

%

 

 

10.39

%

Total shares of common stock outstanding

 

 

11,346,498

 

 

 

11,204,515

 

 

 

18,343,403

 

 

 

17,724,721

 

Book value per share of common stock

 

$

11.92

 

 

$

11.62

 

 

$

14.61

 

 

$

13.84

 

Tangible book value per share of common stock

 

 

11.36

 

 

 

11.06

 

 

 

12.17

 

 

 

11.25

 

 

4042

 


(f)

Recently Issued Accounting Pronouncements

ASU 2014-09, Revenue from Contracts with Customers

In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-09, Revenue from Contracts with Customers, which outlines a single comprehensive model for use in accounting for revenue arising from contracts with customers, and supersedes most current revenue recognition guidance. The ASU was originally effective for fiscal years and interim periods beginning after December 15, 2016. In August 2015, FASB issued ASU 2015-14 which delays the effective date. The effective date will be annual reporting periods beginning after December 15, 2017, and the interim periods within that year. The Company is evaluating the potential impact of adoption of ASU 2014-09.

ASU 2016-02, Leases

In February 2016, the FASB issued guidance inamended the form of a FASB ASU, Leases. The new standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginningtopic of the earliest comparative period presented in the financial statements, withAccounting Standards Codification to revise certain optional practical expedients available.aspects of recognition, measurement, presentation, and disclosure of leasing transactions. The new standard isamendments will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted.

The Company is evaluatingadopted the impact ofguidance using the pending adoption ofmodified retrospective method and practical expedients for transition. The practical expedients allow the Company to largely account for our existing leases consistent with current guidance except for the incremental balance sheet recognition for lessees. The Company evaluated the new standardguidance and its impact on the Company’s financial statementsstatements. Based on leases outstanding at December 31, 2018, the impact of adoption on January 1, 2019 was recording a lease liability of approximately $13.4 million, a right-of-use asset of approximately $12.8 million, and disclosures.elimination of deferred rent of approximately $0.6 million. The leasing liability and right-of-use asset are recorded in other liabilities and other assets, respectively.

ASU 2016-13, Financial Instruments – Credit Losses

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments-Credit Losses, which outlines changesguidance to replacechange the incurred loss impairment methodology currently in place with a methodology that reflects expectedaccounting for credit losses and requires consideration of a broader range of reasonable and supportable informationmodify the impairment model for certain debt securities. The amendments were originally supposed to estimate credit losses. The ASU isbe effective for fiscal years and interimthe Company for reporting periods beginning after December 15, 2019.2019 with early adoption permitted for all organizations for periods beginning after December 15, 2018. However, on July 17, 2019, the FASB issued a proposal draft to extend the implementation date for certain smaller reporting companies to include SEC registrants classified as a Smaller Reporting Company. On October 16, 2019, the FASB voted to delay the implementation date for SEC registrants classified as a Smaller Reporting Company to fiscal years beginning after December 15, 2022. The adoption ofFASB has directed its staff to draft an ASU 2016-13that will change the implementation dates, which should be issued following a formal written ballot by the FASB, which is expected to have a significant impact ontake place in November 2019. Once issued, the Bank’s operations and financial statements.Company will delay implementation of the new standard until 2023.

ASU 2017-04, Simplifying the Test of Goodwill Impairment

In January 2017, the FASB amended the Goodwill and Other Topic of the Accounting Standards Codification to simplify the accounting for goodwill impairment for public business entities and other entities that have goodwill reported in their financial statements and have not elected the private company alternative for the subsequent measurement of goodwill. The amendment removes Step 2 of the goodwill impairment test. A 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.  The effective date and transition requirements for the technical corrections will be effective for the Company for reporting periods beginning after December 15, 2019.

ASU 2017-09, Scope of Modification Accounting

In May 2017, the FASB amended the requirements in the Compensation—Stock Compensation Topic of the Accounting Standards Codification related to changes to the terms or conditions of a share-based payment award. The amendments provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting. The amendments will be effective for the Company for annual periods, and interim periods within those annual periods, beginning after December 15, 2017. Early adoption is permitted.  The Company does not expect these amendments to have a material effect on its financial statements.

ASU 2017-12, Derivatives and Hedging:  Targeted Improvements to Accounting for Hedging Activities2018-07, Compensation – Stock Compensation

In August 2017,June 2018, the FASB amended the requirements of the Derivatives and HedgingCompensation—Stock Compensation Topic of the Accounting Standards Codification to improve the financial reporting of hedging relationships to better portray the economic results of an entity’s risk management activities in its financial statements.Codification. The amendments will beexpand the scope of Topic 718 to include share-based payment transactions for acquiring goods and services from nonemployees. The amendments are effective for the Company for interim and annual periodsyears beginning after December 15, 2018.2018, including interim periods within that year. Early adoption is permitted. The Company doespermitted, but no earlier than an entity’s adoption date of Topic 606. These amendments did not expect these amendments to have a material effect on itsthe Company’s financial statements.

41


(g)

Impact of Inflation

The consolidated financial statements and related consolidated financial data presented herein have been prepared in accordance with U.S. GAAP and practices within the banking industry which require the measurement of financial position and operating results in terms of historical dollars without considering the changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates have a more significant impact on a financial institution's performance than the effects of general levels of inflation.

Item 3. Quantitative and Qualitative Disclosures aboutAbout Market Risk.

Information required by this item is included in Item 2, “Management’s“Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Results of Operations – Interest Rate Simulation Sensitivity Analysis.”Analysis” of this Report.


Item 4. Controls and ProceduresProcedures.

Evaluation of Disclosure Controls and Procedures

The Company, with the participation of its management, including its Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design and operation of its disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this Report.  Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this Report, the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed in the Company’s filings under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and to ensure that such information is accumulated and communicated to the Company’s management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Changes in Internal Control over Financial Reporting

There have been no changes in the Company’s internal control over financial reporting that occurred during the period covered by this Report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

42

44

 


PART II. OTHER INFORMATION

Item 1.

Legal ProceedingsProceedings.

General

From time to time, the Company is party to legal actions that are routine and incidental to its business.  Given the nature, scope and complexity of the extensive legal and regulatory landscape applicable to the Company’s business, including laws and regulations governing consumer protection, fair lending, fair labor, privacy, information security and anti-money laundering and anti-terrorism laws, the Company, like all banking organizations, is subject to heightened legal and regulatory compliance and litigation risk.  There are currently noHowever, based upon available information and in consultation with legal counsel, management does not expect the ultimate disposition of any or a combination of these actions to have a material pending legal proceedingsadverse effect on the Company’s assets, business, cash flow, condition (financial or otherwise), liquidity, prospects and\or results of operations.

Litigation Against Gaylon M. Lawrence & The Lawrence Group

On October 31, 2017, CapStar filed a complaint, captioned CapStar Financial Holdings, Inc. v. Gaylon M. Lawrence & The Lawrence Group, Case No. 3:17-cv-01421, in the U.S. District Court for the Middle District of Tennessee, in connection with Mr. Lawrence and The Lawrence Group's acquisition of CapStar stock. The complaint alleges that defendants violated Section 13(d) of the Securities Exchange Act of 1934 (the "Exchange Act") by filing materially false and misleading Schedules 13D regarding defendants' acquisition of a minority stake (1,156,675 shares) of CapStar stock. It also alleged that defendants violated the Change in Bank Control Act, 12 U.S.C. § 1817(j) (the "CBCA"), by attempting to acquire control of CapStar without first receiving approval from the Federal Reserve, and also that defendants violated Tennessee Code Section 45-2-107 by controlling banks without having registered as a bank holding company. 

By order dated December 18, 2017, the court granted CapStar's motion for expedited discovery, which is presently underway. Defendants have filed a motion to dismiss the action as well as a separate motion to stay.  The motion to stay was denied by the court on May 21, 2018.  On September 24, 2018, the court denied in part and granted in part defendants' motion to dismiss, permitting CapStar's claims that defendants violated Tennessee Code Section 45-2-107 under Section 13(d) of the Exchange Act to proceed.

Mr. Lawrence has also filed an Interagency Notice of Change in Control pursuant to the CBCA with the Federal Reserve on October 30, 2017, seeking permission to acquire up to 15% of the outstanding voting shares of CapStar's common stock. At the Federal Reserve's direction, on March 13, 2018, Mr. Lawrence requested that the Federal Reserve suspend processing of this notice. On November 6, 2018, the Federal Reserve notified the Company orthat it has determined not to disapprove the Bank is a party or of which any of their property isnotice, subject to compliance by Mr. Lawrence and his affiliates with extensive representations and commitments set forth in correspondence between Mr. Lawrence and the subject.Federal Reserve.

Item 1A.

Risk FactorsFactors.

In evaluating an investment in the Company’s securities, investors should consider carefully, among other things, information under the heading “Cautionary Note Regarding Forward-Looking Statements” in this Report as well as those factors that are detailed from time to time in the Company’s periodic and current reports filed with the SEC, including those factors included in the Company’s Annual Report on Form 10-K for the year ended December 31, 20162018 under the headingsheading “Item 1A. Risk Factors” and “Cautionary Note Regarding Forward-Looking Statements” and in the Company’s Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.

There have been no material changes from the risk factors previously disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.2018.

45


Item 2.

Unregistered Sales of EquityEquity Securities and Use of ProceedsProceeds.

Unregistered Sales of Equity Securities

The following table shows information relating to the repurchase of shares of common stock by the Company during the three months ended September 30, 2017.2019.

 

 

Total number of

shares purchased (1)

 

 

Average price paid

per share

 

 

Total number of

shares purchased

as part of publicly

announced plan

 

 

Maximum number

of shares that may

yet be purchased

under the plan

 

 

Total number of

shares purchased (1)

 

 

Average price paid

per share

 

 

Total number of

shares purchased

as part of publicly

announced plan

(2)

 

 

Maximum number

(or approximate

dollar value) of

shares that may

yet be purchased

under the plan

July 1 - July 31

 

 

1,236

 

 

$

18.15

 

 

 

 

 

 

 

 

 

 

 

$

 

 

 

 

 

$2.15 million

August 1 - August 31

 

 

543

 

 

 

17.17

 

 

 

 

 

 

 

 

 

1,305

 

(3)

 

15.97

 

 

 

 

 

$2.15 million

September 1 - September 30

 

 

1,428

 

 

 

17.32

 

 

 

 

 

 

 

 

 

130,615

 

(3)

 

15.41

 

 

 

129,786

 

 

$9.00 million

Total

 

 

3,207

 

 

$

17.61

 

 

 

 

 

 

 

 

 

131,920

 

(3)

$

15.42

 

 

 

129,786

 

 

$9.00 million

 

(1)

Activity representsThe total amounts include shares of stock withheld to pay taxes due upon vesting of restricted shares. The Company’s withholding of shares and exerciseto pay taxes due upon the vesting of stock options.  restricted shares has no impact on the number of shares that may be repurchased under the Repurchase Program (defined below).

(2)

On December 21, 2018, the Company announced that its Board of Directors authorized a share repurchase program (the “Original Repurchase Program”) pursuant to which the Company could purchase up to $8,000,000 (the “Original Maximum Dollar Amount”) of its issued and outstanding shares of common stock, par value $1.00 per share (“Common Stock”). On September 5, 2019, the Company announced that its Board of Directors authorized an expansion of the Original Share Repurchase Program (the “Expanded Share Repurchase Program”). Under the Expanded Share Repurchase Program, the amount of Common Stock the Company is authorized to repurchase was increased from approximately $2.2 million, the amount remaining of the Original Maximum Dollar Amount, to $11 million (the “Expanded Maximum Dollar Amount”). The Expanded Share Repurchase Program will terminate on the date on which the Expanded Maximum Dollar Amount of Common Stock has been repurchased.

(3)

The Company acquired 2,134 total shares through withholdings to pay taxes due upon the vesting of restricted shares.

Use of Proceeds

On September 27, 2016, the Company sold 1,688,049 shares of its common stock, including 387,750 shares purchased by the underwriters pursuant to the full exercise of their purchase option, in its initial public offering (“IPO”).  In addition, certain selling shareholders participated in the IPO and sold an aggregate of 1,284,701 shares of the Company’s common stock.    

The shares were sold at a public offering price of $15.00 per share, resulting in aggregate gross proceeds of approximately $44.6 million. The aggregate offering price for the shares sold by the Company was approximately $25.3 million, and after deducting approximately $1.6 million for the underwriting discount and approximately $1.7$2.1 million of offering expenses paid to third parties, the Company received net proceeds of approximately $21.9$21.6 million.  The aggregate offering price for the shares sold by the selling shareholders was approximately $19.3 million.

All of the shares were sold pursuant to our Registration Statement on Form S-1, as amended (File No. 333-213367), which was declared effective by the SEC on September 21, 2016. The offering did not terminate until all of the shares offered were sold.  The Company made no payments to its directors, officers or persons owning ten percent or more of its common stock or to their associates, or to its affiliates in connection with the issuance and sale of the common stock.stock or in connection with the use of IPO proceeds.  Keefe, Bruyette & Woods, Inc. and Sandler O’Neill & Partners, L.P. acted as lead book-running managers for the IPO.initial public offering. Our common stock is currently trading on the NASDAQ Global Select Market under the symbol “CSTR.”

43


There has been no material change in the planned use of proceeds from our IPO as described in our prospectus filed with the SEC on September 23, 2016 pursuant to Rule 424(b)(4) under the Securities Act. Pending application of the IPO proceeds, we have investedthe net proceeds in short-term investments.  During 2017, the Company provided $10.0 million of the IPO proceeds as a capital contribution to the Bank for working capital purposes.



Item 5.

Other Information.

On September 12, 2019, the Company was advised by the funds managed by Corsair Investments, L.P. (“Corsair”) that Corsair entered into arrangements to fully exit its position in the Company through the sale of all of its remaining shares of Company common stock.

On October 24, 2019, the board of directors of the Company (the “Board”) approved an amendment and restatement of the Company’s bylaws (the “Bylaws” and as further amended and restated, the “Amended and Restated Bylaws”). The Amended and Restated Bylaws clarified and implemented additional disclosure requirements for shareholder nominees of individuals for election to the Board. The amendments include the following changes, among others:

Clarifying that the advance notice bylaw represents the exclusive means for a shareholder to bring nominations before a shareholder meeting (other than proposals submitted for inclusion in the Company’s proxy statement pursuant to Rule 14a-8 under the Securities Exchange Act of 1934, as amended).

A shareholder seeking to bring a nomination before a shareholder’s meeting is now required to disclose (1) a more broadly defined set of derivative and short positions, (2) compensation arrangements between nominees and the nominating shareholders, and (3) evidence satisfactory to the Board that the election of nominees would not violate the organizational documents of the Company or any applicable state or federal banking laws; and requiring the shareholder to update such disclosure as needed so that it remains accurate as of the record date for the meeting and as of 10 business days prior to the meeting date.

Requiring that the questionnaire, representations and agreements for any director nominee must be delivered in the same timeframe as a shareholder’s notice of nomination.

Adding that the Company may require proposed nominees for director to furnish additional information regarding the eligibility of the nominee to serve as an independent director.

Adding that a shareholder nominee must deliver to the Company a signed agreement that such nominee would be in compliance if elected as a director of the Company and will comply with the qualification requirements for directors of the Company set forth in the policies and guidelines of the Company publicly disclosed from time to time.  

Adding that a nominating shareholder or its representative authorized in writing must actually appear at the meeting in person in order for the nomination to be considered.

This description of the Amended and Restated Bylaws is qualified in its entirety by reference to the text of the Amended and Restated Bylaws.

Item 6.

ExhibitsExhibits.

Exhibit
Number

Description

2.1

Agreement and Plan of Merger, dated as of June 11, 2018, by and between CapStar Financial Holdings, Inc. and Athens Bancshares Corporation (incorporated by reference herein to Exhibit 2.1 to the Company’s Current Report on Form 8-K  filed on June 14, 2018)

 

 

 

Exhibit
Number
3.1

 

DescriptionCharter of CapStar Financial Holdings, Inc. (incorporated by reference herein to Exhibit 3.1 to the Company’s Registration Statement on Form S-1 (File Number 333-213367) filed on August 29, 2016)

3.2

Amended and Restated Bylaws of CapStar Financial Holdings, Inc. (incorporated by reference herein to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed on October 28, 2019)

4.1

Form of Common Stock Certificate (incorporated by reference herein to Exhibit 4.1 to Amendment No. 2 to the Company’s Registration Statement on Form S-1 (File Number 333-213367) filed on September 20, 2016)

47


4.2

Second Amended and Restated Shareholders’ Agreement, dated as of August 22, 2016, among CapStar Financial Holdings, Inc., CapStar Bank, Corsair III Financial Services Capital Partners, L.P., Corsair III Financial Services Offshore 892 Partners, L.P., North Dakota Investors, LLC and certain other persons named therein (incorporated by reference herein to Exhibit 4.2 to the Company’s Registration Statement on Form S-1 (File Number 333-213367) filed on August 29, 2016)

10.1

Securities Purchase Agreement, dated as of September 9, 2019, by and among Corsair, CapStar Financial Holdings, Inc. and those directors and officers of CapStar Financial Holdings, Inc. identified on Schedule I thereto (incorporated by reference herein to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on September 9, 2019)

 

 

31.1

 

Certification of Chief Executive Officer of CapStar Financial Holdings, Inc. pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended.*

 

 

31.2

 

Certification of Chief Financial Officer of CapStar Financial Holdings, Inc. pursuant to Rule 13a-14(a) of the Securities Exchange Act of 1934, as amended, adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended.*

 

 

32.1

 

Certification of Chief Executive Officer of CapStar Financial Holdings, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended.**

 

 

32.2

 

Certification of Chief Financial Officer of CapStar Financial Holdings, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended.**

 

 

101.INS

 

XBRL Instance Document.*

 

 

 

101.SCH

 

XBRL Taxonomy Extension Schema Document.*

 

 

 

101.CAL

 

XBRL Taxonomy Extension Calculation Linkbase Document.*

 

 

 

101.LAB

 

XBRL Taxonomy Extension Label Linkbase Document.*

 

 

 

101.PRE

 

XBRL Taxonomy Extension Presentation Linkbase Document.*

 

 

 

101.DEF

 

XBRL Taxonomy Extension Definition Document.*

 

*

Filed with this Quarterly Report on Form 10-Q.

**

Furnished with this Quarterly Report on Form 10-Q.

 

Represents a management contract or a compensatory plan or arrangement.

 

  

44

48

 


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.

 

CAPSTAR FINANCIAL HOLDINGS, INC.

 

 

CAPSTAR FINANCIAL HOLDINGS, INC.

 

By:

 

/s/ Robert B. Anderson

 

 

Robert B. Anderson

 

 

Chief Financial Officer and Chief Administrative Officer

 

 

(Duly Authorized Officer and Principal Financial Officer)

Date:

 

October 18, 2017

Date:  November 6, 2019

 

4549