UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
FORM 10-Q |
[x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period endedJune 30, 2014
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 001-35032
PARK STERLING CORPORATION |
(Exact name of registrant as specified in its charter) |
North Carolina | 27-4107242 |
(State or other jurisdiction of | (I.R.S. Employer |
incorporation or organization) | Identification No.) |
1043 E. Morehead Street, Suite 201 | |
Charlotte, North Carolina | 28204 |
(Address of principal executive offices) | (Zip Code) |
(704) 716-2134
(Registrant’s telephone number, including area code)
___________________________
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, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer☐ | Accelerated Filer☒ | Non-accelerated filer ☐ | Smaller reporting company☐ |
(Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes☐ No☒
As ofAugust 5, 2014, the registrant had outstanding44,841,266 shares of common stock, $1.00 par value per share.
PARK STERLING CORPORATION
Table of Contents
Page No. | |||
Part I. | FINANCIAL INFORMATION | ||
|
| ||
Item 1. | Financial Statements | ||
|
| ||
|
| Condensed Consolidated Balance Sheets June 30, 2014 and December 31, 2013 | 2 |
|
| ||
|
| Condensed Consolidated Statements of Income Three and Six Months Ended June 30, 2014 and 2013 | 3 |
|
| ||
|
| Condensed Consolidated Statements of Comprehensive Income (Loss) Three and Six Months Ended June 30, 2014 and 2013 | 4 |
|
| ||
|
| Condensed Consolidated Statements of Changes in Shareholders’ Equity Six Months Ended June 30, 2014 and 2013 | 5 |
|
| ||
|
| Condensed Consolidated Statements of Cash Flows Six Months Ended June 30, 2014 and 2013 | 6 |
|
| ||
|
| Notes to Condensed Consolidated Financial Statements | 7 |
|
| ||
Item 2. | Management’s Discussion and Analysis of Financial Condition andResults of Operations | 51 | |
|
|
| |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 74 | |
|
|
| |
Item 4. | Controls and Procedures | 74 | |
|
|
| |
Part II. | OTHER INFORMATION |
| |
|
|
| |
Item 1. | Legal Proceedings | 74 | |
|
|
| |
Item 1A. | Risk Factors | 74 | |
|
|
| |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 75 | |
|
|
| |
Item 3. | Defaults Upon Senior Securities | 75 | |
|
|
| |
Item 4. | Mine Safety Disclosures | 75 | |
|
|
| |
Item 5. | Other Information | 75 | |
|
|
| |
Item 6. | Exhibits | 76 |
PARK STERLING CORPORATION
Part I.FINANCIAL INFORMATION
Item 1. Financial Statements
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
(Dollars in thousands)
June 30, | December 31, | |||||||
2014 | 2013* | |||||||
ASSETS | ||||||||
Cash and due from banks | $ | 21,117 | $ | 13,087 | ||||
Interest-earning balances at banks | 47,623 | 41,680 | ||||||
Federal funds sold | 280 | 300 | ||||||
Investment securities available-for-sale, at fair value | 349,532 | 349,491 | ||||||
Investment securities held-to-maturity(fair value of $120,079 and $51,334, respectively) | 119,302 | 51,972 | ||||||
Nonmarketable equity securities | 5,906 | 5,905 | ||||||
Loans held for sale | 6,388 | 2,430 | ||||||
Loans: | ||||||||
Non-covered | 1,418,129 | 1,224,674 | ||||||
Covered | 55,532 | 71,134 | ||||||
Less allowance for loan losses | (9,178 | ) | (8,831 | ) | ||||
Net loans | 1,464,483 | 1,286,977 | ||||||
Premises and equipment, net | 59,362 | 55,923 | ||||||
Bank-owned life insurance | 56,831 | 47,832 | ||||||
Deferred tax asset | 37,957 | 36,318 | ||||||
Other real estate owned - noncovered | 10,937 | 9,404 | ||||||
Other real estate owned - covered | 5,234 | 5,088 | ||||||
Goodwill | 29,824 | 26,420 | ||||||
FDIC indemnification asset | 6,993 | 10,025 | ||||||
Core deposit intangible | 11,654 | 8,629 | ||||||
Accrued interest receivable | 4,507 | 4,222 | ||||||
Other assets | 7,953 | 5,087 | ||||||
Total assets | $ | 2,245,883 | $ | 1,960,790 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Deposits: | ||||||||
Noninterest-bearing | $ | 331,866 | $ | 255,861 | ||||
Interest-bearing | 1,530,841 | 1,344,024 | ||||||
Total deposits | 1,862,707 | 1,599,885 | ||||||
Short-term borrowings | 8,575 | 996 | ||||||
FHLB advances | 55,000 | 55,000 | ||||||
Subordinated debt | 23,244 | 22,052 | ||||||
Accrued interest payable | 391 | 412 | ||||||
Accrued expenses and other liabilities | 26,029 | 20,362 | ||||||
Total liabilities | 1,975,946 | 1,698,707 | ||||||
Shareholders' equity: | ||||||||
Common stock, $1.00 par value200,000,000 shares authorized; 44,833,516 and 44,730,669 shares issuedand outstanding at June 30, 2014 and December 31, 2013, respectively | 44,833 | 44,731 | ||||||
Additional paid-in capital | 222,158 | 222,559 | ||||||
Accumulated earnings (deficit) | 4,787 | (405 | ) | |||||
Accumulated other comprehensive income (loss) | (1,841 | ) | (4,802 | ) | ||||
Total shareholders' equity | 269,937 | 262,083 | ||||||
Total liabilities and shareholders' equity | $ | 2,245,883 | $ | 1,960,790 |
* Derived from audited financial statements.
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
PARK STERLING CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollars in thousands, except per share data)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Interest income | ||||||||||||||||
Loans, including fees | $ | 18,734 | $ | 18,805 | $ | 35,660 | $ | 36,945 | ||||||||
Federal funds sold | - | 7 | - | 24 | ||||||||||||
Taxable investment securities | 2,152 | 1,068 | 4,123 | 1,934 | ||||||||||||
Tax-exempt investment securities | 133 | 195 | 355 | 385 | ||||||||||||
Nonmarketable equity securities | 85 | 25 | 151 | 73 | ||||||||||||
Interest on deposits at banks | 53 | 44 | 74 | 106 | ||||||||||||
Total interest income | 21,157 | 20,144 | 40,363 | 39,467 | ||||||||||||
Interest expense | ||||||||||||||||
Money market, NOW and savings deposits | 615 | 379 | 1,162 | 786 | ||||||||||||
Time deposits | 828 | 527 | 1,659 | 1,135 | ||||||||||||
Short-term borrowings | 1 | 1 | 1 | 7 | ||||||||||||
FHLB advances | 128 | 137 | 255 | 274 | ||||||||||||
Subordinated debt | 506 | 429 | 932 | 858 | ||||||||||||
Total interest expense | 2,078 | 1,473 | 4,009 | 3,060 | ||||||||||||
Net interest income | 19,079 | 18,671 | 36,354 | 36,407 | ||||||||||||
Provision for loan losses | (365 | ) | 75 | (382 | ) | 384 | ||||||||||
Net interest income after provision for loan losses | 19,444 | 18,596 | 36,736 | 36,023 | ||||||||||||
Noninterest income | ||||||||||||||||
Service charges on deposit accounts | 1,001 | 616 | 1,634 | 1,380 | ||||||||||||
Income from fiduciary activities | 642 | 648 | 1,320 | 1,246 | ||||||||||||
Commissions and fees from investment brokerage | 131 | 83 | 228 | 193 | ||||||||||||
Gain (loss) on sale of securities available for sale | (33 | ) | 104 | 243 | 104 | |||||||||||
ATM and card income | 764 | 692 | 1,312 | 1,180 | ||||||||||||
Mortgage banking income | 653 | 977 | 897 | 1,945 | ||||||||||||
Income from bank-owned life insurance | 525 | 528 | 1,645 | 909 | ||||||||||||
Amortization of indemnification asset | (606 | ) | (73 | ) | (859 | ) | (38 | ) | ||||||||
Other noninterest income | 939 | 393 | 1,082 | 507 | ||||||||||||
Total noninterest income | 4,016 | 3,968 | 7,502 | 7,426 | ||||||||||||
Noninterest expense | ||||||||||||||||
Salaries and employee benefits | 9,684 | 8,800 | 18,912 | 17,578 | ||||||||||||
Occupancy and equipment | 2,249 | 1,980 | 4,254 | 3,888 | ||||||||||||
Advertising and promotion | 223 | 150 | 456 | 370 | ||||||||||||
Legal and professional fees | 1,122 | 861 | 1,783 | 1,754 | ||||||||||||
Deposit charges and FDIC insurance | 368 | 409 | 608 | 896 | ||||||||||||
Data processing and outside service fees | 1,544 | 1,640 | 2,890 | 3,293 | ||||||||||||
Communication fees | 576 | 448 | 1,012 | 880 | ||||||||||||
Core deposit intangible amortization | 317 | 257 | 574 | 514 | ||||||||||||
Net cost (earnings) of operation of other real estate owned | 206 | (36 | ) | 259 | (464 | ) | ||||||||||
Loan and collection expense | 304 | 679 | 592 | 1,005 | ||||||||||||
Postage and supplies | 170 | 298 | 345 | 627 | ||||||||||||
Other tax expense | 494 | 127 | 563 | 303 | ||||||||||||
Other noninterest expense | 1,017 | 1,171 | 1,769 | 2,061 | ||||||||||||
Total noninterest expense | 18,274 | 16,784 | 34,017 | 32,705 | ||||||||||||
Income before income taxes | 5,186 | 5,780 | 10,221 | 10,744 | ||||||||||||
Income tax expense | 1,760 | 1,968 | 3,240 | 3,692 | ||||||||||||
Net income | 3,426 | 3,812 | 6,981 | 7,052 | ||||||||||||
Preferred dividends | - | 302 | - | 353 | ||||||||||||
Net income to common shareholders | $ | 3,426 | $ | 3,510 | $ | 6,981 | $ | 6,699 | ||||||||
Basic earnings per common share | $ | 0.08 | $ | 0.08 | $ | 0.16 | $ | 0.15 | ||||||||
Diluted earnings per common share | $ | 0.08 | $ | 0.08 | $ | 0.16 | $ | 0.15 | ||||||||
Dividends per common share | $ | 0.02 | n/a | $ | 0.02 | n/a | ||||||||||
Weighted-average common shares outstanding | ||||||||||||||||
Basic | 43,947,134 | 44,143,301 | 43,942,112 | 44,078,262 | ||||||||||||
Diluted | 44,213,802 | 44,204,581 | 44,240,105 | 44,137,495 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
PARK STERLING CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited)
(Dollars in thousands)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net income | $ | 3,426 | $ | 3,812 | $ | 6,981 | $ | 7,052 | ||||||||
Securities available for sale and transferred securities: | ||||||||||||||||
Change in net unrealized gains (losses) during the period | 5,667 | (9,299 | ) | 9,022 | (10,117 | ) | ||||||||||
Change in net unrealized loss on securities transferred to held to maturity | (2,209 | ) | - | (2,209 | ) | - | ||||||||||
Reclassification adjustment for net (gains) losses recognized in net income | 33 | (104 | ) | (243 | ) | (104 | ) | |||||||||
Total securities available for sale and transferred securities | 3,491 | (9,403 | ) | 6,570 | (10,221 | ) | ||||||||||
Derivatives: | ||||||||||||||||
Change in the accumulated loss on effective cash flow hedge derivatives | (965 | ) | - | (1,887 | ) | - | ||||||||||
Total derivatives | (965 | ) | - | (1,887 | ) | - | ||||||||||
Other comprehensive income (loss), before tax | 2,526 | (9,403 | ) | 4,683 | (10,221 | ) | ||||||||||
. | . | |||||||||||||||
Deferred tax expense (benefit) related to other comprehensive income | 941 | (3,427 | ) | 1,722 | (3,813 | ) | ||||||||||
. | . | |||||||||||||||
Other comprehensive income (loss), net of tax | 1,585 | (5,976 | ) | 2,961 | (6,408 | ) | ||||||||||
. | . | |||||||||||||||
Total comprehensive income (loss) | $ | 5,011 | $ | (2,164 | ) | $ | 9,942 | $ | 644 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
PARK STERLING CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)
Six Months Ended June 30, 2014 and 2013
(Dollars in thousands)
Accumulated | ||||||||||||||||||||||||||||||||
| Other |
| ||||||||||||||||||||||||||||||
Additional | Accumulated | Comprehensive | Total | |||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Paid-In | Earnings | Income | Shareholders' | |||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | (Deficit) | (Loss) | Equity | |||||||||||||||||||||||||
Balance at December 31, 2012 | 20,500,000 | $ | 20,500 | 44,575,853 | $ | 44,576 | $ | 220,996 | $ | (13,568 | ) | $ | 3,198 | $ | 275,702 | |||||||||||||||||
Issuance of restricted stock grants | - | - | 141,500 | 142 | (142 | ) | - | - | - | |||||||||||||||||||||||
Forfeitures of restricted stock grants | - | - | (16,860 | ) | (17 | ) | 17 | - | - | - | ||||||||||||||||||||||
Exercise of stock options | - | - | 312 | - | 1 | - | - | 1 | ||||||||||||||||||||||||
Share-based compensation expense | - | - | - | - | 1,063 | - | - | 1,063 | ||||||||||||||||||||||||
Dividends on preferred stock | - | - | - | - | - | (353 | ) | - | (353 | ) | ||||||||||||||||||||||
Net income | - | - | - | - | - | 7,052 | - | 7,052 | ||||||||||||||||||||||||
Other comprehensive income (loss) | - | - | - | - | - | - | (6,408 | ) | (6,408 | ) | ||||||||||||||||||||||
Balance at June 30, 2013 | 20,500,000 | $ | 20,500 | 44,700,805 | $ | 44,701 | $ | 221,935 | $ | (6,869 | ) | $ | (3,210 | ) | $ | 277,057 | ||||||||||||||||
Balance at December 31, 2013 | - | $ | - | 44,730,669 | $ | 44,731 | $ | 222,559 | $ | (405 | ) | $ | (4,802 | ) | $ | 262,083 | ||||||||||||||||
Shares issued | - | - | 252 | - | - | - | - | - | ||||||||||||||||||||||||
Issuance of restricted stock grants | - | - | 220,650 | 221 | (221 | ) | - | - | - | |||||||||||||||||||||||
Forfeitures of restricted stock grants | - | - | (3,333 | ) | (4 | ) | 4 | - | - | - | ||||||||||||||||||||||
Exercise of stock options | - | - | 39,451 | 39 | 138 | - | - | 177 | ||||||||||||||||||||||||
Share-based compensation expense | - | - | - | - | 531 | - | - | 531 | ||||||||||||||||||||||||
Common stock repurchased | - | - | (154,173 | ) | (154 | ) | (853 | ) | - | - | (1,007 | ) | ||||||||||||||||||||
Dividends on common stock | - | - | - | - | - | (1,789 | ) | - | (1,789 | ) | ||||||||||||||||||||||
Net income | - | - | - | - | - | 6,981 | - | 6,981 | ||||||||||||||||||||||||
Other comprehensive income (loss) | - | - | - | - | - | - | 2,961 | 2,961 | ||||||||||||||||||||||||
Balance at June 30, 2014 | - | $ | - | 44,833,516 | $ | 44,833 | $ | 222,158 | $ | 4,787 | $ | (1,841 | ) | $ | 269,937 |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statements.
PARK STERLING CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
Six Months Ended | ||||||||
June 30, | ||||||||
2014 | 2013 | |||||||
Cash flows from operating activities | ||||||||
Net income | $ | 6,981 | $ | 7,052 | ||||
Adjustments to reconcile net income to netcash provided (used) by operating activities: | ||||||||
Accretion on acquired loans | (4,865 | ) | (4,639 | ) | ||||
Net amortization on investments | 160 | 358 | ||||||
Other depreciation and amortization | 4,719 | 3,890 | ||||||
Provision for loan losses | (382 | ) | 384 | |||||
Share-based compensation expense | 531 | 1,063 | ||||||
Deferred income taxes | 3,478 | 4,144 | ||||||
Amortization of FDIC indemnification asset | 859 | 38 | ||||||
Net gains on sales of investment securities available-for-sale | (243 | ) | (104 | ) | ||||
Net gains on sales of loans held for sale | (355 | ) | (1,218 | ) | ||||
Net (gains) losses on sales of fixed assets | 82 | (16 | ) | |||||
Net (gains) losses on sales of other real estate owned | (202 | ) | (1,335 | ) | ||||
Writedowns on other real estate owned | 182 | 1,012 | ||||||
Proceeds from life insurance death benefit | 651 | - | ||||||
Income from bank-owned life insurance | (1,645 | ) | (909 | ) | ||||
Proceeds from loans held for sale | 23,692 | 64,578 | ||||||
Disbursements for loans held for sale | (26,905 | ) | (60,198 | ) | ||||
Change in assets and liabilities: | ||||||||
Increase in FDIC indemnification asset | (23 | ) | (1,425 | ) | ||||
(Increase) decrease in accrued interest receivable | 460 | (140 | ) | |||||
(Increase) decrease in other assets | (1,650 | ) | 2,877 | |||||
Decrease in accrued interest payable | (1,582 | ) | (67 | ) | ||||
Increase in accrued expenses and other liabilities | 2,882 | 707 | ||||||
Net cash provided by operating activities | 6,825 | 16,052 | ||||||
Cash flows from investing activities | ||||||||
Net (increase) decrease in loans | (75,222 | ) | 50,567 | |||||
Purchases of premises and equipment | (2,276 | ) | (1,403 | ) | ||||
Proceeds from sales of premises and equipment | 79 | 50 | ||||||
Purchases of investment securities available-for-sale | (72,345 | ) | (143,634 | ) | ||||
Purchases of investment securities held-to-maturity | (10,017 | ) | - | |||||
Proceeds from sales of investment securities available-for-sale | 126,314 | 22,815 | ||||||
Proceeds from maturities, calls and paydowns of investment securities available-for-sale | 17,721 | 26,195 | ||||||
Proceeds from maturities, calls and paydowns of investment securities held-to-maturity | 1,643 | - | ||||||
FDIC reimbursement of recoverable covered asset losses | 2,196 | 5,236 | ||||||
Proceeds from sale of other real estate owned | 6,749 | 13,392 | ||||||
Net redemptions of nonmarketable equity securities | 2,947 | 1,517 | ||||||
Acquisitions, net of cash acquired | 64,141 | - | ||||||
Net cash provided (used) by investing activities | 61,930 | (25,265 | ) | |||||
Cash flows from financing activities | ||||||||
Net decrease in deposits | (1,596 | ) | (38,899 | ) | ||||
Repayments of long-term borrowings | (41,415 | ) | (15,000 | ) | ||||
Increase (decrease) in short-term borrowings | 2,819 | (7,967 | ) | |||||
Redemption of junior subordinated debt | (6,895 | ) | - | |||||
Exercise of stock options | 177 | 1 | ||||||
Repurchase of common stock | (1,007 | ) | - | |||||
Dividends on common stock | (1,789 | ) | - | |||||
Dividends on preferred stock | - | (353 | ) | |||||
Repurchase of preferred stock | (5,096 | ) | - | |||||
Net cash used by financing activities | (54,802 | ) | (62,218 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 13,953 | (71,431 | ) | |||||
Cash and cash equivalents, beginning | 55,067 | 184,142 | ||||||
Cash and cash equivalents, ending | $ | 69,020 | $ | 112,711 | ||||
Supplemental disclosures of cash flow information: | ||||||||
Cash paid for interest | $ | 4,030 | $ | 3,127 | ||||
Cash paid for income taxes | 160 | 37 | ||||||
Supplemental disclosure of noncash investing and financing activities: | ||||||||
Change in unrealized gain on available-for-sale securities, net of tax | $ | 6,570 | $ | (10,221 | ) | |||
Change in unrealized gain on cash flow hedge, net of tax | (1,887 | ) | - | |||||
Loans transferred to other real estate owned | 5,280 | 4,279 | ||||||
Securities available-for-sale transferred to held-to-maturity | 58,972 | - |
The accompanying notes are an integral part of these Condensed Consolidated Financial Statement
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Note 1 – Basis of Presentation
Park Sterling Corporation (the “Company”) was formed on October 6, 2010 to serve as the holding company for Park Sterling Bank (the “Bank”) and is a bank holding company registered with the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”). At June 30, 2014 and December 31, 2013, the Company’s primary operations and business were that of owning the Bank.
The accompanying unaudited condensed consolidated financial statements and notes have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information or footnotes necessary for a complete presentation of financial position, results of operations and cash flows in conformity with GAAP. Because the accompanying unaudited condensed consolidated financial statements do not include all of the information and footnotes required by GAAP, they should be read in conjunction with the Company’s audited consolidated financial statements and accompanying footnotes (the “2013 Audited Financial Statements”) included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013 filed with the Securities and Exchange Commission (“SEC”) on March 6, 2014 (the “2013 Form 10-K”).
In management’s opinion, the accompanying unaudited condensed consolidated financial statements reflect all normal, recurring adjustments necessary to present fairly the financial position of the Company as of June 30, 2014 and December 31, 2013, and the results of its operations and cash flows for the three and six months ended June 30, 2014 and 2013. Operating results for the three- and six-month periods ended June 30, 2014 are not necessarily indicative of the results that may be expected for the year or for other interim periods.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the unaudited condensed consolidated financial statements and accompanying notes. Actual results could differ from those estimates. Material estimates that are susceptible to significant change in the near term are the valuation of purchased credit-impaired (“PCI”) loans, the valuation of the allowance for loan losses, the determination of the need for a deferred tax asset valuation allowance and the fair value of financial instruments and other accounts.
Tabular information, other than share and per share data, is presented in thousands of dollars. Certain amounts reported in prior periods have been reclassified to conform to the current period presentation.
Note 2 - Recent Accounting Pronouncements
In January 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-04, “Receivables—Troubled Debt Restructurings by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure (a consensus of the FASB Emerging Issues Task Force)” (“ASU 2014-04”). ASU 2014-04 amended the Receivables—Troubled Debt Restructurings by Creditors subtopic of the Accounting Standards Codification (“ASC”) to address the reclassification of consumer mortgage loans collateralized by residential real estate upon foreclosure. The amendments clarify the criteria for concluding that an in substance repossession or foreclosure has occurred, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan. The amendments also outline interim and annual disclosure requirements. The amendments will be effective for the Company for interim and annual reporting periods beginning after December 15, 2014. Companies are allowed to use either a modified retrospective transition method or a prospective transition method when adopting this update. Early adoption is permitted. The Company does not expect these amendments to have a material effect on its financial statements.
In May 2014, the FASB issued ASU 2014-09, “Revenue from Contracts with Customers” (“ASU 2014-09”). ASU 2014-09 changes the recognition of revenue from contracts with customers. The core principle of the new guidance is that an entity should recognize revenue to reflect the transfer of goods and services to customers in an amount equal to the consideration the entity receives or expects to receive. The guidance will be effective for the Company for interim and annual reporting periods beginning after December 15, 2016. The Company is currently evaluating the impact of this guidance but does not expect these amendments to have a material effect on its financial statements.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
In June 2014, the FASB issued ASU 2014-11, “Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures” (“ASU 2014-11”). ASU 2014-11 makes limited amendments to the guidance on accounting for certain repurchase agreements. The new guidance (1) requires entities to account for repurchase-to-maturity transactions as secured borrowings (rather than as sales with forward repurchase agreements), (2) eliminates accounting guidance on linked repurchase financing transactions, and (3) expands disclosure requirements related to certain transfers of financial assets that are accounted for as sales and certain transfers (specifically, repos, securities lending transactions, and repurchase-to-maturity transactions) accounted for as secured borrowings. The amendments will be effective for the Company for the first interim or annual period beginning after December 15, 2014. The Company is currently evaluating the impact of this guidance but does not expect these amendments to have a material effect on its financial statements.
In June 2014, the FASB issued ASU 2014-12, “Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period—a consensus of the FASB Emerging Issues Task Force” (“ASU 2014-12”). ASU 2014-12 clarifies that performance targets associated with stock compensation should be treated as a performance condition and should not be reflected in the grant date fair value of the stock award. The amendments will be effective for the Company for fiscal years that begin after December 15, 2015. The Company will apply the guidance to all stock awards granted or modified after the amendments are effective. The Company does not expect these amendments to have a material effect on its financial statements.
Note 3– Business Combinations and Goodwill
Business Combinations
Generally, acquisitions are accounted for under the acquisition method of accounting in accordance with ASC 805,Business Combinations. Both the purchased assets and liabilities assumed are recorded at their respective acquisition date fair values. Determining the fair value of assets and liabilities, especially the loan portfolio, is a complicated process involving significant judgment regarding methods and assumptions used to calculate estimated fair values. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding the closing date fair values becomes available.
Provident Community Bancshares, Inc.
On May 1, 2014, the Company completed its acquisition of Provident Community Bancshares, Inc. (“Provident Community”) pursuant to the Agreement and Plan of Merger, dated as of March 4, 2014 (the “Agreement”), under which Provident Community, a bank holding company headquartered in Rock Hill, South Carolina, was merged with and into the Company with the Company as the surviving entity. Pursuant to the Agreement, each share of Provident Community common stock was cancelled and converted into the right to receive a cash payment from the Company equal to $0.78 per share, or approximately $1.4 million in the aggregate. In addition, immediately prior to completion of the merger, the Company purchased from the United States Department of the Treasury (“Treasury”) the issued and outstanding shares of Provident Community’s Fixed Rate Cumulative Perpetual Preferred Stock, Series A (the “Provident Community Series A Preferred Stock”), and all of the related warrants to purchase shares of Provident Community’s common stock, for an aggregate purchase price of approximately $5.1 million (representing a 45% discount from face value). Thereafter, pursuant to the Agreement, the Provident Community Series A Preferred Stock and related warrants were cancelled in connection with the completion of the merger. Simultaneously with completion of the merger, Provident Community Bank, N.A. merged into the Bank.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The assets acquired and liabilities assumed from Provident Community were recorded at their fair value as of the closing date of the merger. Fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding the closing date fair values becomes available. Goodwill of $3.4 million was generated from the acquisition, none of which is expected to be deductible for income tax purposes. The following table summarizes the consideration paid by the Company in the merger with Provident Community and the amounts of the assets acquired and liabilities assumed recognized at the acquisition date:
As Recorded | Fair Value and Other | |||||||||||
by | Merger Related | As Recorded | ||||||||||
Provident | Adjustments | by the Company | ||||||||||
Consideration Paid | ||||||||||||
Cash | $ | 1,397 | ||||||||||
Fair value of noncontrolling interest | 5,096 | |||||||||||
Fair Value of Total Consideration Transferred | $ | 6,493 | ||||||||||
Recognized amounts of identifiable assets acquired and liabilities assumed: | ||||||||||||
Cash and cash equivalents | $ | 65,538 | $ | - | $ | 65,538 | ||||||
Securities | 124,035 | - | 124,035 | |||||||||
Nonmarketable equity securities | 2,948 | - | 2,948 | |||||||||
Loans held for sale | 390 | - | 390 | |||||||||
Loans, net of allowance | 112,412 | (8,034 | ) | 104,378 | ||||||||
Premises and equipment | 3,150 | 32 | 3,182 | |||||||||
Core deposit intangibles | - | 3,600 | 3,600 | |||||||||
Interest receivable | 748 | (3 | ) | 745 | ||||||||
Other real estate owned | 3,666 | (538 | ) | 3,128 | ||||||||
Bank owned life insurance | 8,536 | - | 8,536 | |||||||||
Deferred tax asset | 1,628 | 5,210 | 6,838 | |||||||||
Other assets | 1,438 | (208 | ) | 1,230 | ||||||||
Total assets acquired | $ | 324,489 | $ | 59 | $ | 324,548 | ||||||
Deposits | $ | 264,281 | $ | 177 | $ | 264,458 | ||||||
Federal Home Loan Bank advances | 37,500 | 3,915 | 41,415 | |||||||||
Junior Subordinated Debt | 12,372 | (4,558 | ) | 7,814 | ||||||||
Short term borrowings | 4,760 | - | 4,760 | |||||||||
Other liabilities | 2,087 | 925 | 3,012 | |||||||||
Total liabilities assumed | $ | 321,000 | $ | 459 | $ | 321,459 | ||||||
Total identifiable assets | $ | 3,489 | $ | (400 | ) | $ | 3,089 | |||||
Goodwill resulting from acquisition | $ | 3,404 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The following table discloses the impact of the merger with Provident Community (excluding the impact of merger-related expenses) since the acquisition on May 1, 2014 through June 30, 2014. The table also presents certain pro forma information as if Provident Community had been acquired on January 1, 2014 and January 1, 2013, respectively. These results combine the historical results of Provident Community in the Company’s consolidated statement of income and, while certain adjustments were made for the estimated impact of certain fair value adjustments and other acquisition-related activity, they are not indicative of what would have occurred had the acquisition taken place on January 1, 2014 and January 1, 2013. Acquisition-related costs of $643 thousand are included in the Company’s consolidated statements of income for the six months ended June 30, 2014 and are not included in the proforma information below. In particular, no adjustments have been made to eliminate the amount of Provident Community provision for loan losses of $500 thousand in 2013 or the impact of OREO write-downs recognized by Provident Community of $71 thousand in 2014 that may not have been necessary had the acquired loans and OREO been recorded at fair value as of the beginning of 2014 or 2013. Furthermore, expenses related to systems conversions and other costs of integration are expected to be recorded during 2014. Additionally, the Company expects to achieve further operating cost savings and other business synergies as a result of the acquisition which are not reflected in the pro forma amounts below:
Actual Since | ||||||||||||
Acquisition | Pro Forma | Pro Forma | ||||||||||
Through | Six Months Ended | Six Months Ended | ||||||||||
June 30, 2014 | June 30, 2014 | June 30, 2013 | ||||||||||
Total revenues(net interest income plus other income) | $ | 1,132 | $ | 45,836 | $ | 47,752 | ||||||
Net income | $ | 158 | $ | 3,799 | $ | 5,020 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Note 4 – Investment Securities
The amortized cost, unrealized gains and losses, and estimated fair value of investment securities at June 30, 2014 and December 31, 2013 are as follows:
Amortized Cost and Fair Value of Investment Portfolio
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Fair | |||||||||||||
Cost | Gains | Losses | Value | |||||||||||||
June 30, 2014 | ||||||||||||||||
Securities available-for-sale: | ||||||||||||||||
U.S. Government agencies | $ | 511 | $ | 38 | $ | - | $ | 549 | ||||||||
Municipal securities | 11,963 | 838 | - | 12,801 | ||||||||||||
Residential agency pass-through securities | 104,128 | 1,712 | (149 | ) | 105,691 | |||||||||||
Residential collateralized mortgage obligations | 140,740 | 576 | (1,480 | ) | 139,836 | |||||||||||
Commercial mortgage-backed securities | 5,033 | - | (140 | ) | 4,893 | |||||||||||
Asset-backed securities | 78,026 | 4 | (1,369 | ) | 76,661 | |||||||||||
Corporate and other securities | 7,279 | 13 | - | 7,292 | ||||||||||||
Equity securities | 1,250 | 559 | - | 1,809 | ||||||||||||
Total securities available-for-sale | $ | 348,930 | $ | 3,740 | $ | (3,138 | ) | $ | 349,532 | |||||||
Securities held-to-maturity: | ||||||||||||||||
Residential agency pass-through securities | $ | 46,061 | $ | 786 | $ | - | $ | 46,847 | ||||||||
Residential collateralized mortgage obligations | 8,843 | 61 | - | 8,904 | ||||||||||||
Commercial mortgage-backed securities | 58,475 | 63 | (2 | ) | 58,536 | |||||||||||
Asset-backed securities | 5,923 | - | (131 | ) | 5,792 | |||||||||||
Total securities held-to-maturity | $ | 119,302 | $ | 910 | $ | (133 | ) | $ | 120,079 | |||||||
December 31, 2013 | ||||||||||||||||
Securities available-for-sale: | ||||||||||||||||
U.S. Government agencies | $ | 513 | $ | 45 | $ | - | $ | 558 | ||||||||
Municipal securities | 15,826 | 680 | - | 16,506 | ||||||||||||
Residential agency pass-through securities | 90,043 | 741 | (536 | ) | 90,248 | |||||||||||
Residential collateralized mortgage obligations | 105,667 | 51 | (2,369 | ) | 103,349 | |||||||||||
Commercial mortgage-backed securities | 66,396 | - | (4,994 | ) | 61,402 | |||||||||||
Asset-backed securities | 73,369 | 1 | (2,293 | ) | 71,077 | |||||||||||
Corporate and other securities | 4,461 | - | (16 | ) | 4,445 | |||||||||||
Equity securities | 1,393 | 513 | - | 1,906 | ||||||||||||
Total securities available-for-sale | $ | 357,668 | $ | 2,031 | $ | (10,208 | ) | $ | 349,491 | |||||||
Securities held-to-maturity: | ||||||||||||||||
Residential agency pass-through securities | $ | 41,125 | $ | - | $ | (392 | ) | $ | 40,733 | |||||||
Residential collateralized mortgage obligations | 4,982 | - | (74 | ) | 4,908 | |||||||||||
Asset-backed securities | 5,865 | - | (172 | ) | 5,693 | |||||||||||
Total securities held-to-maturity | $ | 51,972 | $ | - | $ | (638 | ) | $ | 51,334 |
At June 1, 2014, commercial mortgage-backed securities (“MBS”) with a fair market value of $58.5 million were transferred from available-for-sale to held-to-maturity. These securities had an aggregate unrealized loss of $2.2 million ($1.5 million, net of tax) on the date of transfer. The net unamortized, unrealized loss on the transferred securities included in accumulated other comprehensive income in the accompanying balance sheet as of June 30, 2014 totaled $2.2 million. This amount will be amortized out of accumulated other comprehensive income over the remaining life of the underlying securities as an adjustment of the yield on those securities. There were no other transfers of securities during the three or six month periods ended June 30, 2014.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
At June 30, 2014 and December 31, 2013, investment securities with a fair market value of $149.7 million and $99.5 million, respectively, were pledged to secure public and trust deposits, to secure interest rate swaps, and for other purposes as required and permitted by law.
At June 30, 2014 and December 31, 2013, commercial MBS include $57.4 million and $55.7 million, respectively, of delegated underwriting and servicing (“DUS”) bonds collateralized by multi-family properties and backed by an agency of the U.S. government, and $6.0 million and $5.7 million, respectively, of private-label securities collateralized by commercial properties.
At June 30, 2014 and December 31, 2013, asset-backed securities include a $5.8 million and $5.7 million security, respectively, which is approximately 42% collateralized by the Federal Family Education Loan Program and approximately 58% collateralized by private student loan programs.
The amortized cost and fair value of investment securities available-for-sale and held-to-maturity at June 30, 2014 by contractual maturity are shown below. 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. All of the Company’s residential agency pass-through securities and residential collateralized mortgage obligations are backed by an agency of the United States government. None of our residential agency pass-through securities or residential collateralized mortgage obligations are private-label securities.
Maturities of Investment Portfolio
June 30, 2014 | ||||||||
Amortized | Fair | |||||||
Cost | Value | |||||||
Securities available-for-sale: | ||||||||
U.S. Government agencies | ||||||||
Due after one year through five years | $ | 511 | $ | 549 | ||||
Municipal securities | ||||||||
Due after ten years | 11,963 | 12,801 | ||||||
Residential agency pass-through securities | ||||||||
Due after five years through ten years | 19,464 | 19,783 | ||||||
Due after ten years | 84,664 | 85,908 | ||||||
Residential collateralized mortgage obligations | ||||||||
Due after ten years | 140,740 | 139,836 | ||||||
Commercial mortgage-backed obligations | ||||||||
Due after five years through ten years | 5,033 | 4,892 | ||||||
Asset-backed securities | ||||||||
Due after ten years | 78,026 | 76,661 | ||||||
Corporate and other securities | ||||||||
Due after five years through ten years | 3,961 | 3,975 | ||||||
Due after ten years | 3,318 | 3,318 | ||||||
Equity securities | ||||||||
Due after ten years | 1,250 | 1,809 | ||||||
Total securities available-for-sale | $ | 348,930 | $ | 349,532 | ||||
Securities held-to-maturity: | ||||||||
Residential agency pass-through securities | ||||||||
Due after ten years | $ | 46,061 | $ | 46,847 | ||||
Residential collateralized mortgage obligations | ||||||||
Due after ten years | 8,843 | 8,904 | ||||||
Commercial mortgage-backed obligations | ||||||||
Due after five years through ten years | 58,475 | 58,536 | ||||||
Asset-backed securities | ||||||||
Due after ten years | 5,923 | 5,792 | ||||||
Total securities held-to-maturity | $ | 119,302 | $ | 120,079 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Securities available-for-sale of $123.9 million and $22.8 million were sold in the three months ended June 30, 2014 and 2013, respectively, resulting in a gross loss of $0.03 million and a gross gain of $0.1 million, respectively. Securities available-for-sale of $126.3 million and $22.8 million were sold in the six months ended June 30, 2014 and 2013, respectively, resulting in gross gains of $0.2 million and $0.01 million, respectively. The increase in sales of securities during the second quarter of 2014 is due to the sale of the majority of the securities acquired in the acquisition of Provident Community.
Management evaluates its investments quarterly for other than temporary impairment, relying primarily on industry analyst reports, observation of market conditions and interest rate fluctuations. The following table shows gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position for securities with unrealized losses at June 30, 2014 and December 31, 2013. Since none of the unrealized losses relate to the marketability of the securities or the issuer’s ability to honor redemption obligations, and it is more likely than not that the Company will not have to sell the investments before recovery of their amortized cost basis, none of the securities are deemed to be other than temporarily impaired. At June 30, 2014, fourteen securities have been in a continuous loss position for twelve months or more. At December 31, 2013, five securities had been in a continuous loss position for twelve months or more.
The “Volcker Rule” under the Dodd-Frank Act generally prohibits banks and their affiliates from engaging in proprietary trading and investing in and sponsoring a covered fund (such as a hedge fund or private equity fund). At June 30, 2014 and December 31, 2013, the Company held two and four investments, respectively, in senior tranches of collateralized loan obligations (“CLOs”) with a fair value of $14.8 million and $23.4 million, respectively, which are included in asset-backed securities, which could be impacted by the Volcker Rule. The collateral eligibility language in one of the securities held at December 31, 2013, with a fair value of $5.0 million, has been amended to comply with the new bank investment criteria under the Volcker Rule. The Company recognized a loss of $33,000 on the sale of one of these securities, that existed at December 31, 2013, during the second quarter of 2014 given expectations that it would not be amended to comply with the Volcker Rule. The Company’s investments in the remaining securities, which had a net unrealized loss of $178,000 at June 30, 2014 and $274,000 at December 31, 2013, are currently prohibited under the Volcker Rule. The Company will determine any disposition plans for these securities as documentation is, or is not, amended. Under current Federal regulations, banks have until July 21, 2017 to conform their CLO interests to avoid the trading restrictions under the Volcker Rule. Unless the documentation is amended to avoid inclusion within the rule’s prohibitions, the Company would have to recognize other-than-temporary-impairment with respect to these securities in conformity with GAAP rules. The Company held no other security types potentially affected by the Volcker Rule at either June 30, 2014 or December 31, 2013.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Investment Portfolio Gross Unrealized Losses and Fair Value
Less Than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
June 30, 2014 | ||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||
Residential agency pass-through securities | $ | 5,841 | $ | (6 | ) | $ | 8,295 | $ | (143 | ) | $ | 14,136 | $ | (149 | ) | |||||||||
Residential collateralized mortgage obligations | 33,369 | (239 | ) | 43,214 | (1,241 | ) | 76,583 | (1,480 | ) | |||||||||||||||
Commercial mortgage-backed securities | - | - | 4,892 | (140 | ) | 4,892 | (140 | ) | ||||||||||||||||
Asset-backed securities | 24,164 | (270 | ) | 32,516 | (1,099 | ) | 56,680 | (1,369 | ) | |||||||||||||||
Total temporarily impairedavailable-for-sale securities | $ | 63,374 | $ | (515 | ) | $ | 88,917 | $ | (2,623 | ) | $ | 152,291 | $ | (3,138 | ) | |||||||||
Securities held-to-maturity: | ||||||||||||||||||||||||
Commercial mortgage-backed securities | $ | - | $ | - | $ | 3,055 | $ | (2 | ) | $ | 3,055 | $ | (2 | ) | ||||||||||
Asset-backed securities | 5,792 | (131 | ) | - | - | 5,792 | (131 | ) | ||||||||||||||||
Total temporarily impairedheld-to-maturity securities | $ | 5,792 | $ | (131 | ) | $ | 3,055 | $ | (2 | ) | $ | 8,847 | $ | (133 | ) | |||||||||
December 31, 2013 | ||||||||||||||||||||||||
Securities available-for-sale: | ||||||||||||||||||||||||
Residential agency pass-through securities | $ | 32,674 | $ | (536 | ) | $ | - | $ | - | $ | 32,674 | $ | (536 | ) | ||||||||||
Residential collateralized mortgage obligations | 55,856 | (1,687 | ) | 18,167 | (682 | ) | 74,023 | (2,369 | ) | |||||||||||||||
Commercial mortgage-backed securities | 42,391 | (3,247 | ) | 19,011 | (1,747 | ) | 61,402 | (4,994 | ) | |||||||||||||||
Asset-backed securities | 56,106 | (2,236 | ) | 4,986 | (57 | ) | 61,092 | (2,293 | ) | |||||||||||||||
Corporate and other securities | 3,945 | (16 | ) | - | - | 3,945 | (16 | ) | ||||||||||||||||
Total temporarily impairedavailable-for-sale securities | $ | 190,972 | $ | (7,722 | ) | $ | 42,164 | $ | (2,486 | ) | $ | 233,136 | $ | (10,208 | ) | |||||||||
Securities held-to-maturity: | ||||||||||||||||||||||||
Residential agency pass-through securities | $ | 40,733 | $ | (392 | ) | $ | - | $ | - | $ | 40,733 | $ | (392 | ) | ||||||||||
Residential collateralized mortgage obligations | 4,908 | (74 | ) | - | - | 4,908 | (74 | ) | ||||||||||||||||
Asset-backed securities | 5,693 | (172 | ) | - | - | 5,693 | (172 | ) | ||||||||||||||||
Total temporarily impairedheld-to-maturity securities | $ | 51,334 | $ | (638 | ) | $ | - | $ | - | $ | 51,334 | $ | (638 | ) |
The Company has nonmarketable equity securities consisting of investments in several financial institutions and the investments in four statutory trusts. These investments totaled $5.9 million at June 30, 2014 and $5.9 million December 31, 2013. Included in these amounts at June 30, 2014 and December 31, 2013 was $4.5 million and $4.9 million, respectively, of Federal Home Loan Bank (“FHLB”) stock. All nonmarketable equity securities were evaluated for impairment as of June 30, 2014 and December 31, 2013. The following factors have been considered in determining the carrying amount of FHLB stock: (1) management’s current belief that the Company has sufficient liquidity to meet all operational needs in the foreseeable future and would not need to dispose of the stock below recorded amounts, (2) management’s belief that the FHLB has the ability to absorb economic losses given the expectation that the FHLB has a high degree of government support and (3) redemptions and purchases of the stock are at the discretion of the FHLB. At June 30, 2014 and December 31, 2013, the Company estimated that the fair values of nonmarketable equity securities equaled or exceeded the cost of each of these investments, and, therefore, the investments were not impaired.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Note 5 – Loans and Allowance for Loan Losses
The Company’s loan portfolio was comprised of the following at:
June 30, 2014 | December 31, 2013 | |||||||||||||||||||||||
PCI loans | All other loans | Total | PCI loans | All other loans | Total | |||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 7,097 | $ | 135,876 | $ | 142,973 | $ | 5,737 | $ | 116,663 | $ | 122,400 | ||||||||||||
Commercial real estate (CRE) - owner-occupied | 32,445 | 275,069 | 307,514 | 35,760 | 231,821 | 267,581 | ||||||||||||||||||
CRE - investor income producing | 56,071 | 401,437 | 457,508 | 56,996 | 325,191 | 382,187 | ||||||||||||||||||
AC&D - 1-4 family construction | - | 28,549 | 28,549 | - | 19,959 | 19,959 | ||||||||||||||||||
AC&D - lots, land & development | 22,115 | 40,573 | 62,688 | 22,699 | 42,890 | 65,589 | ||||||||||||||||||
AC&D - CRE | 117 | 43,484 | 43,601 | 121 | 56,638 | 56,759 | ||||||||||||||||||
Other commercial | 2,222 | 4,358 | 6,580 | 137 | 3,712 | 3,849 | ||||||||||||||||||
Total commercial loans | 120,067 | 929,346 | 1,049,413 | 121,450 | 796,874 | 918,324 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Residential mortgage | 31,518 | 163,334 | 194,852 | 32,826 | 140,550 | 173,376 | ||||||||||||||||||
Home equity lines of credit (HELOC) | 1,850 | 152,071 | 153,921 | 1,402 | 142,352 | 143,754 | ||||||||||||||||||
Residential construction | 8,666 | 40,237 | 48,903 | 6,920 | 33,901 | 40,821 | ||||||||||||||||||
Other loans to individuals | 1,112 | 23,954 | 25,066 | 1,189 | 17,606 | 18,795 | ||||||||||||||||||
Total consumer loans | 43,146 | 379,596 | 422,742 | 42,337 | 334,409 | 376,746 | ||||||||||||||||||
Total loans | 163,213 | 1,308,942 | 1,472,155 | 163,787 | 1,131,283 | 1,295,070 | ||||||||||||||||||
Deferred costs | - | 1,506 | 1,506 | - | 738 | 738 | ||||||||||||||||||
Total loans, net of deferred costs | $ | 163,213 | $ | 1,310,448 | $ | 1,473,661 | $ | 163,787 | $ | 1,132,021 | $ | 1,295,808 |
Included in the June 30, 2014 and December 31, 2013 loan totals are $55.5 million and $71.1 million, respectively, of covered loans pursuant to FDIC loss share agreements. Of these amounts, at June 30, 2014, approximately $52.8 million is included in PCI loans and $2.7 million is included in all other loans. At December 31, 2013, approximately $68.0 million is included in PCI loans and $3.2 million is included in all other loans.
At June 30, 2014 and December 31, 2013, the Company had sold participations in loans aggregating $6.7 million and $3.3 million, respectively, to other financial institutions on a nonrecourse basis. Of the $6.7 million in participation loans outstanding at June 30, 3014, $3.6 million were acquired in connection with the Provident Community merger. Collections on loan participations and remittances to participating institutions conform to customary banking practices.
The Bank accepts residential mortgage loan applications and funds loans of qualified borrowers. Funded loans are sold with limited recourse to investors under the terms of pre-existing commitments. The Bank executes all of its loan sales agreements under best efforts contracts with investors. From time to time, the Company may choose to hold certain mortgage loans on balance sheet. At June 30, 2014, the Company was servicing approximately $4.3 million of residential mortgage loans for the benefit of others.
Loans sold with limited recourse are 1-4 family residential mortgages originated by the Company and sold to various other financial institutions. Various recourse agreements exist, ranging from thirty days to twelve months. The Company’s exposure to credit loss in the event of nonperformance by the other party to the loan is represented by the contractual notional amount of the loan. Since none of the loans has ever been returned to the Company, the amount of total loans sold with limited recourse does not necessarily represent future cash requirements. The Company uses the same credit policies in making loans held for sale as it does for on-balance sheet instruments. Total loans sold with limited recourse in the three months ended June 30, 2014 and 2013 were $13.1 million and $32.9 million, respectively. Total loans sold with limited recourse in the six months ended June 30, 2014 and 2013 were $21.4 million and $63.5 million, respectively.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
At June 30, 2014, the carrying value of loans pledged as collateral to the FHLB on borrowings and to the Federal Reserve totaled $496.4 million. At December 31, 2013, the carrying value of loans pledged as collateral to the FHLB and the Federal Reserve totaled $472.4 million.
Concentrations of Credit-Loans are primarily made within the Company’s operating footprint of North Carolina, South Carolina, Virginia and Georgia. Real estate loans can be affected by the condition of the local real estate market. Commercial and industrial loans can be affected by the local economic conditions. The commercial loan portfolio has concentrations in business loans secured by real estate and real estate development loans. Primary concentrations in the consumer loan portfolio include home equity lines of credit and residential mortgages. At June 30, 2014 and December 31, 2013, the Company had no loans outstanding with foreign entities.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Allowance for Loan Losses-The following table presents, by portfolio segment, the activity in the allowance for loan losses for the three and six months ended June 30, 2014.
Commercial and industrial | CRE - owner-occupied | CRE - investor income producing | AC&D | AC&D - 1-4 family construction | AC&D - lots, land & development | AC&D - CRE | Other commercial | Residential mortgage | HELOC | Residential construction | Other loans to individuals | Total | ||||||||||||||||||||||||||||||||||||||||
For the three months ended June 30, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 1,547 | $ | 431 | $ | 1,550 | $ | - | $ | 754 | $ | 1,580 | $ | 222 | $ | 26 | $ | 573 | $ | 1,408 | $ | 382 | $ | 80 | $ | 8,553 | ||||||||||||||||||||||||||
Provision for loan losses | 162 | (209 | ) | (137 | ) | - | 412 | (493 | ) | 1 | 25 | (212 | ) | 356 | 238 | 22 | 165 | |||||||||||||||||||||||||||||||||||
Charge-offs | - | - | - | - | (15 | ) | - | - | - | (52 | ) | (332 | ) | - | (12 | ) | (411 | ) | ||||||||||||||||||||||||||||||||||
Recoveries | 64 | 251 | 12 | - | 64 | 359 | - | - | 63 | 20 | 31 | 7 | 871 | |||||||||||||||||||||||||||||||||||||||
Net charge-offs | 64 | 251 | 12 | - | 49 | 359 | - | - | 11 | (312 | ) | 31 | (5 | ) | 460 | |||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 1,773 | $ | 473 | $ | 1,425 | $ | - | $ | 1,215 | $ | 1,446 | $ | 223 | $ | 51 | $ | 372 | $ | 1,452 | $ | 651 | $ | 97 | $ | 9,178 | ||||||||||||||||||||||||||
PCI Impairment Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | - | $ | - | $ | 518 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 1 | $ | 1 | $ | 3 | $ | 523 | ||||||||||||||||||||||||||
PCI Impairment charge-offs | - | - | - | - | - | - | - | - | - | (1 | ) | - | - | (1 | ) | |||||||||||||||||||||||||||||||||||||
PCI impairment recoveries | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Net PCI impairment charge-offs | - | - | - | - | - | - | - | - | - | (1 | ) | - | - | (1 | ) | |||||||||||||||||||||||||||||||||||||
PCI provision for loan losses | - | - | (517 | ) | - | - | - | - | - | - | - | (1 | ) | (3 | ) | (521 | ) | |||||||||||||||||||||||||||||||||||
Benefit attributable to FDIC loss share agreements | - | - | (9 | ) | - | - | - | - | - | - | - | - | - | (9 | ) | |||||||||||||||||||||||||||||||||||||
Total provision for loan losses charged to operations | - | - | (526 | ) | - | - | - | - | - | - | - | (1 | ) | (3 | ) | (530 | ) | |||||||||||||||||||||||||||||||||||
Provision for loan losses recorded through FDIC lossshare receivable | - | - | 8 | - | - | - | - | - | - | - | - | - | 8 | |||||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||
Total Allowance for Loan Losses | $ | 1,773 | $ | 473 | $ | 1,425 | $ | - | $ | 1,215 | $ | 1,446 | $ | 223 | $ | 51 | $ | 372 | $ | 1,452 | $ | 651 | $ | 97 | $ | 9,178 | ||||||||||||||||||||||||||
For the six months ended June 30, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 1,491 | $ | 399 | $ | 1,797 | $ | - | $ | 839 | $ | 1,751 | $ | 299 | $ | 25 | $ | 358 | $ | 1,050 | $ | 390 | $ | 72 | $ | 8,471 | ||||||||||||||||||||||||||
Provision for loan losses | 76 | (179 | ) | (186 | ) | - | 327 | (1,472 | ) | (76 | ) | 25 | 4 | 769 | 225 | 36 | (451 | ) | ||||||||||||||||||||||||||||||||||
Charge-offs | - | - | (273 | ) | - | (15 | ) | (4 | ) | - | - | (63 | ) | (398 | ) | (7 | ) | (22 | ) | (782 | ) | |||||||||||||||||||||||||||||||
Recoveries | 206 | 253 | 87 | - | 64 | 1,171 | - | 1 | 73 | 31 | 43 | 11 | 1,940 | |||||||||||||||||||||||||||||||||||||||
Net charge-offs | 206 | 253 | (186 | ) | - | 49 | 1,167 | - | 1 | 10 | (367 | ) | 36 | (11 | ) | 1,158 | ||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 1,773 | $ | 473 | $ | 1,425 | $ | - | $ | 1,215 | $ | 1,446 | $ | 223 | $ | 51 | $ | 372 | $ | 1,452 | $ | 651 | $ | 97 | $ | 9,178 | ||||||||||||||||||||||||||
PCI Impairment Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | - | $ | - | $ | 360 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 360 | ||||||||||||||||||||||||||
PCI Impairment charge-offs | - | - | (5 | ) | - | - | - | - | - | (1 | ) | (144 | ) | - | - | (150 | ) | |||||||||||||||||||||||||||||||||||
PCI impairment recoveries | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Net PCI impairment charge-offs | - | - | (5 | ) | - | - | - | - | - | (1 | ) | (144 | ) | - | - | (150 | ) | |||||||||||||||||||||||||||||||||||
PCI provision for loan losses | - | - | (354 | ) | - | - | - | - | - | 1 | 144 | - | - | (209 | ) | |||||||||||||||||||||||||||||||||||||
Benefit attributable to FDIC loss share agreements | - | - | 278 | - | - | - | - | - | - | - | - | - | 278 | |||||||||||||||||||||||||||||||||||||||
Total provision for loan losses charged to operations | - | - | (76 | ) | - | - | - | - | - | 1 | 144 | - | - | 69 | ||||||||||||||||||||||||||||||||||||||
Provision for loan losses recorded through FDIC lossshare receivable | - | - | (279 | ) | - | - | - | - | - | - | - | - | - | (279 | ) | |||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||||||||||||||||||
Total Allowance for Loan Losses | $ | 1,773 | $ | 473 | $ | 1,425 | $ | - | $ | 1,215 | $ | 1,446 | $ | 223 | $ | 51 | $ | 372 | $ | 1,452 | $ | 651 | $ | 97 | $ | 9,178 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The following table presents, by portfolio segment, the activity in the allowance for loan losses for the three and six months ended June 30, 2013.
Commercial and industrial | CRE - owner-occupied | CRE - investor income producing | AC&D | AC&D - 1-4 family construction | AC&D - lots, land & development | AC&D - CRE | Other commercial | Residential mortgage | HELOC | Residential construction | Other loans to individuals | Total | ||||||||||||||||||||||||||||||||||||||||
For the three months ended June 30, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 1,676 | $ | 322 | $ | 1,235 | $ | 4,218 | $ | - | $ | - | $ | - | $ | 6 | $ | 349 | $ | 1,440 | $ | 450 | $ | 66 | $ | 9,762 | ||||||||||||||||||||||||||
Provision for loan losses | 407 | 57 | (101 | ) | (687 | ) | - | - | - | (2 | ) | (101 | ) | 364 | 39 | 24 | - | |||||||||||||||||||||||||||||||||||
Charge-offs | (543 | ) | (40 | ) | (18 | ) | (6 | ) | - | - | - | - | (2 | ) | (509 | ) | (2 | ) | (13 | ) | (1,133 | ) | ||||||||||||||||||||||||||||||
Recoveries | 45 | 4 | 303 | 405 | - | - | - | - | 21 | 16 | 31 | 9 | 834 | |||||||||||||||||||||||||||||||||||||||
Net charge-offs | (498 | ) | (36 | ) | 285 | 399 | - | - | - | - | 19 | (493 | ) | 29 | (4 | ) | (299 | ) | ||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 1,585 | $ | 343 | $ | 1,419 | $ | 3,930 | $ | - | $ | - | $ | - | $ | 4 | $ | 267 | $ | 1,311 | $ | 518 | $ | 86 | $ | 9,463 | ||||||||||||||||||||||||||
PCI Impairment Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | - | $ | - | $ | - | $ | 385 | $ | - | $ | - | $ | - | $ | - | $ | 318 | $ | 3 | $ | 245 | $ | 36 | $ | 987 | ||||||||||||||||||||||||||
PCI provision for loan losses | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
PCI impairment charge-off | - | - | - | 25 | - | - | - | - | - | - | - | - | 25 | |||||||||||||||||||||||||||||||||||||||
Net PCI impairment charge-offs | - | - | - | 25 | - | - | - | - | - | - | - | - | 25 | |||||||||||||||||||||||||||||||||||||||
PCI provision for loan losses | 216 | - | 1 | 35 | - | - | - | - | 76 | - | 44 | - | 372 | |||||||||||||||||||||||||||||||||||||||
Benefit attributable to FDIC loss share agreements | (104 | ) | - | (1 | ) | (192 | ) | - | - | - | - | - | - | - | - | (297 | ) | |||||||||||||||||||||||||||||||||||
Total provision for loan losses charged to operations | 112 | - | - | (157 | ) | - | - | - | - | 76 | - | 44 | - | 75 | ||||||||||||||||||||||||||||||||||||||
Provision for loan losses recorded through FDIC lossshare receivable | 104 | - | 1 | 192 | - | - | - | - | - | - | - | - | 297 | |||||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 216 | $ | - | $ | 1 | $ | 445 | $ | - | $ | - | $ | - | $ | - | $ | 394 | $ | 3 | $ | 289 | $ | 36 | $ | 1,384 | ||||||||||||||||||||||||||
Total Allowance for Loan Losses | $ | 1,801 | $ | 343 | $ | 1,420 | $ | 4,375 | $ | - | $ | - | $ | - | $ | 4 | $ | 661 | $ | 1,314 | $ | 807 | $ | 122 | $ | 10,847 | ||||||||||||||||||||||||||
For the six months ended June 30, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 849 | $ | 496 | $ | 1,102 | $ | 4,157 | $ | - | $ | - | $ | - | $ | 8 | $ | 454 | $ | 1,463 | $ | 1,046 | $ | 49 | $ | 9,624 | ||||||||||||||||||||||||||
Provision for loan losses | 1,201 | (120 | ) | 105 | (975 | ) | - | - | - | (4 | ) | (215 | ) | 398 | (562 | ) | 45 | (127 | ) | |||||||||||||||||||||||||||||||||
Charge-offs | (556 | ) | (40 | ) | (221 | ) | (6 | ) | - | - | - | - | (4 | ) | (591 | ) | (2 | ) | (29 | ) | (1,449 | ) | ||||||||||||||||||||||||||||||
Recoveries | 91 | 7 | 433 | 754 | - | - | - | - | 32 | 41 | 36 | 21 | 1,415 | |||||||||||||||||||||||||||||||||||||||
Net charge-offs | (465 | ) | (33 | ) | 212 | 748 | - | - | - | - | 28 | (550 | ) | 34 | (8 | ) | (34 | ) | ||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 1,585 | $ | 343 | $ | 1,419 | $ | 3,930 | $ | - | $ | - | $ | - | $ | 4 | $ | 267 | $ | 1,311 | $ | 518 | $ | 86 | $ | 9,463 | ||||||||||||||||||||||||||
PCI Impairment Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, beginning of period | $ | 225 | $ | - | $ | - | $ | 542 | $ | - | $ | - | $ | - | $ | - | $ | 200 | $ | - | $ | - | $ | - | $ | 967 | ||||||||||||||||||||||||||
PCI provision for loan losses | - | - | (16 | ) | (14 | ) | - | - | - | (386 | ) | - | - | - | - | (416 | ) | |||||||||||||||||||||||||||||||||||
PCI impairment charge-off | - | - | - | 25 | - | - | - | - | - | - | - | - | 25 | |||||||||||||||||||||||||||||||||||||||
Net PCI impairment charge-offs | - | - | (16 | ) | 11 | - | - | - | (386 | ) | - | - | - | - | (391 | ) | ||||||||||||||||||||||||||||||||||||
PCI provision for loan losses | (9 | ) | - | 17 | (108 | ) | - | - | - | 386 | 194 | 3 | 289 | 36 | 808 | |||||||||||||||||||||||||||||||||||||
Benefit attributable to FDIC loss share agreements | (104 | ) | - | (1 | ) | (192 | ) | - | - | - | - | - | - | - | - | (297 | ) | |||||||||||||||||||||||||||||||||||
Total provision for loan losses charged to operations | (113 | ) | - | 16 | (300 | ) | - | - | - | 386 | 194 | 3 | 289 | 36 | 511 | |||||||||||||||||||||||||||||||||||||
Provision for loan losses recorded through FDIC lossshare receivable | 104 | - | 1 | 192 | - | - | - | - | - | - | - | - | 297 | |||||||||||||||||||||||||||||||||||||||
Balance, end of period | $ | 216 | $ | - | $ | 1 | $ | 445 | $ | - | $ | - | $ | - | $ | - | $ | 394 | $ | 3 | $ | 289 | $ | 36 | $ | 1,384 | ||||||||||||||||||||||||||
Total Allowance for Loan Losses | $ | 1,801 | $ | 343 | $ | 1,420 | $ | 4,375 | $ | - | $ | - | $ | - | $ | 4 | $ | 661 | $ | 1,314 | $ | 807 | $ | 122 | $ | 10,847 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The following table presents, by portfolio segment, the balance in the allowance for loan losses disaggregated on the basis of the Company’s impairment measurement method and the related recorded investment in loans at June 30, 2014 and December 31, 2013.
Commercial and industrial | CRE - owner-occupied | CRE - investor income producing | AC&D | AC&D - 1-4 family construction | AC&D - lots, land & development | AC&D - CRE | Other commercial | Residential mortgage | HELOC | Residential construction | Other loans to individuals | Total | ||||||||||||||||||||||||||||||||||||||||
At June 30, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 20 | $ | 30 | $ | 68 | $ | - | $ | - | $ | 8 | $ | - | $ | 43 | $ | 171 | $ | 415 | $ | 193 | $ | 11 | $ | 959 | ||||||||||||||||||||||||||
Collectively evaluated for impairment | 1,753 | 443 | 1,357 | - | 1,215 | 1,438 | 223 | 8 | 201 | 1,037 | 458 | 86 | 8,219 | |||||||||||||||||||||||||||||||||||||||
1,773 | 473 | 1,425 | - | 1,215 | 1,446 | 223 | 51 | 372 | 1,452 | 651 | 97 | 9,178 | ||||||||||||||||||||||||||||||||||||||||
Purchased credit-impaired | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Total | $ | 1,773 | $ | 473 | $ | 1,425 | $ | - | $ | 1,215 | $ | 1,446 | $ | 223 | $ | 51 | $ | 372 | $ | 1,452 | $ | 651 | $ | 97 | $ | 9,178 | ||||||||||||||||||||||||||
Recorded Investment in Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 791 | $ | 3,063 | $ | 1,356 | $ | - | $ | - | $ | 1,141 | $ | - | $ | 257 | $ | 3,351 | $ | 3,159 | $ | 628 | $ | 65 | $ | 13,811 | ||||||||||||||||||||||||||
Collectively evaluated for impairment | 135,085 | 272,006 | 400,081 | - | 28,549 | 39,432 | 43,484 | 4,101 | 159,983 | 148,912 | 39,609 | 23,889 | 1,295,131 | |||||||||||||||||||||||||||||||||||||||
135,876 | 275,069 | 401,437 | - | 28,549 | 40,573 | 43,484 | 4,358 | 163,334 | 152,071 | 40,237 | 23,954 | 1,308,942 | ||||||||||||||||||||||||||||||||||||||||
Purchased credit-impaired | 7,097 | 32,445 | 56,071 | - | - | 22,115 | 117 | 2,222 | 31,518 | 1,850 | 8,666 | 1,112 | 163,213 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 142,973 | $ | 307,514 | $ | 457,508 | $ | - | $ | 28,549 | $ | 62,688 | $ | 43,601 | $ | 6,580 | $ | 194,852 | $ | 153,921 | $ | 48,903 | $ | 25,066 | $ | 1,472,155 | ||||||||||||||||||||||||||
At December 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Loan Losses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 14 | $ | 14 | $ | 527 | $ | - | $ | - | $ | - | $ | - | $ | 18 | $ | 167 | $ | 137 | $ | 7 | $ | - | $ | 884 | ||||||||||||||||||||||||||
Collectively evaluated for impairment | 1,477 | 385 | 1,270 | - | 839 | 1,751 | 299 | 7 | 191 | 913 | 383 | 72 | 7,587 | |||||||||||||||||||||||||||||||||||||||
1,491 | 399 | 1,797 | - | 839 | 1,751 | 299 | 25 | 358 | 1,050 | 390 | 72 | 8,471 | ||||||||||||||||||||||||||||||||||||||||
Purchased credit-impaired | - | - | 360 | - | - | - | - | - | - | - | - | - | 360 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 1,491 | $ | 399 | $ | 2,157 | $ | - | $ | 839 | $ | 1,751 | $ | 299 | $ | 25 | $ | 358 | $ | 1,050 | $ | 390 | $ | 72 | $ | 8,831 | ||||||||||||||||||||||||||
Recorded Investment in Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 265 | $ | 1,902 | $ | 3,216 | $ | - | $ | - | $ | 1,888 | $ | - | $ | 262 | $ | 4,513 | $ | 3,014 | $ | 66 | $ | 60 | $ | 15,186 | ||||||||||||||||||||||||||
Collectively evaluated for impairment | 116,398 | 229,919 | 321,975 | - | 19,959 | 41,002 | 56,638 | 3,450 | 136,037 | 139,338 | 33,835 | 17,546 | 1,116,097 | |||||||||||||||||||||||||||||||||||||||
116,663 | 231,821 | 325,191 | - | 19,959 | 42,890 | 56,638 | 3,712 | 140,550 | 142,352 | 33,901 | 17,606 | 1,131,283 | ||||||||||||||||||||||||||||||||||||||||
Purchased credit-impaired | 5,737 | 35,760 | 56,996 | - | - | 22,699 | 121 | 137 | 32,826 | 1,402 | 6,920 | 1,189 | 163,787 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 122,400 | $ | 267,581 | $ | 382,187 | $ | - | $ | 19,959 | $ | 65,589 | $ | 56,759 | $ | 3,849 | $ | 173,376 | $ | 143,754 | $ | 40,821 | $ | 18,795 | $ | 1,295,070 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The Company’s loan loss allowance methodology includes four components, as described below:
1) Specific Reserve Component. Specific reserves represent the current impairment estimate on specific loans, for which it is probable that the Company will be unable to collect all amounts due according to contractual terms based on current information and events. Impairment measurement reflects only a deterioration of credit quality and not changes in market rates that may cause a change in the fair value of the impaired loan. The amount of impairment may be measured in one of three ways, including (i) calculating the present value of expected future cash flows, discounted at the loan’s interest rate implicit in the original document and deducting estimated selling costs, if any; (ii) observing quoted market prices for identical or similar instruments traded in active markets, or employing model-based valuation techniques for which all significant assumptions are observable in the market; and (iii) determining the fair value of collateral, which is utilized for both collateral dependent loans and for loans when foreclosure is probable.
Impaired loans with a balance less than or equal to $150 thousand are viewed in two groups: those which have experienced charge-offs and those recorded at legal balance. Those loans which have experienced charge-offs have no additional reserve applied unless specifically calculated at a point in time when the loan balance exceeded $150 thousand. Those loans recorded at their legal balance are reserved for based on a pooled probability of default and loss given default calculation.
2) Quantitative Reserve Component. Quantitative reserves represent the current loss contingency estimate on pools of loans, which is an estimate of the amount for which it is probable that the Company will be unable to collect all amounts due on homogeneous groups of loans according to contractual terms should one or more events occur, excluding those loans specifically identified above.
The historical loss experience of the Company is collected quarterly by evaluating internal loss data. The estimated historical loss rates are grouped by loan product type. The Company utilizes average historical losses to represent management’s estimate of losses inherent in a particular portfolio. The historical look back period is estimated by loan type, and the Company applies the appropriate historical loss period which best reflects the inherent loss in the applicable portfolio considering prevailing market conditions.
In the past, the Company has recorded a minimum reserve as part of the quantitative component. A minimum reserve is utilized when the Company has insufficient internal loss history or when internal loss history falls below the minimum reserve percentage. Minimums are determined by analyzing Federal Reserve Bank charge-off data for all insured federal- and state-chartered commercial banks. During the second quarter of 2014, the Company determined that it would use the calculated average historical loss rates and adjust to the minimum reserve amounts in its qualitative component. This change represented a reclassification between components of the allowance and had no impact on the calculation in total.
During the third quarter of 2013, the Company segregated the AC&D portfolio into three collateral types: (i) 1-4 family construction, (ii) lots, land and development and (iii) CRE construction. These enhancements strengthen the granularity of the allowance methodology and are reflective of the distinctions in credit quality indicators for the three collateral types as well as the Company’s present origination activities.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The following look back periods were utilized by management in determining the quantitative reserve component at June 30, 2014 and December 31, 2013:
June 30, | December 31, | |||||||
2014 | 2013 | |||||||
Look back periods (in calendar quarters) | ||||||||
Commercial: | ||||||||
Commercial and industrial | 15 | 15 | ||||||
CRE - owner-occupied | 15 | Minimum | ||||||
CRE - investor income producing | 15 | 15 | ||||||
AC&D - 1-4 family construction | 15 | 15 | ||||||
AC&D - lots, land, & development | 15 | 15 | ||||||
AC&D - CRE | 15 | Minimum | ||||||
Other commercial | 15 | Minimum | ||||||
Residential mortgage | 15 | 12 | ||||||
HELOC | 15 | 12 | ||||||
Residential construction | 14 | 12 | ||||||
Other loans to individuals | 15 | Minimum |
The changes in the look back periods noted above were made to provide a better estimate of the loss inherent in the portfolio for each loan category and to reflect the availability of loss history. The Company also performs a quantitative calculation on the acquired purchased performing loan portfolio. There is no allowance for loan losses established at the acquisition date for purchased performing loans. The historical loss experience discussed above is applied to the acquired purchased performing loan portfolio and the result is compared to the remaining fair value mark on this portfolio. A provision for loan losses is recorded for any further deterioration in these loans subsequent to the acquisition. At June 30, 2014 and December 31, 2013, this analysis did not indicate a need for a provision for loan losses for the acquired purchased performing portfolio. The remaining mark on the acquired purchased performing loan portfolio was $4.1 million and $4.5 million at June 30, 2014 and December 31, 2013, respectively.
3) | Qualitative Reserve Component. Qualitative reserves represent an estimate of the amount for which it is probable that environmental or other relevant factors will cause the aforementioned loss contingency estimate to differ from the Company’s historical loss experience or other assumptions. The Company has historically focused directly on five specific environmental factors. These five factors include portfolio trends, portfolio concentrations, economic and market conditions, changes in lending practices and other factors. During the second quarter of 2014, the Company introduced two new environmental factors – changes in loan review system and geographical considerations - which are discussed below. Management believes these additional categories provide enhanced accuracy in the determination of the allowance. Each of the factors, except other factors, can range from 0.00% (not applicable) to 0.15% (very high). Other factors are reviewed on a situational basis and are adjusted in 5 basis point increments, up or down, with a maximum of 0.50%. Details of the seven environmental factors for inclusion in the allowance methodology are as follows: |
i. | Portfolio trends, which may relate to such factors as type or level of loan origination activity, changes in asset quality (i.e., past due, special mention, non-performing) and/or changes in collateral values; |
ii. | Portfolio concentrations, which may relate to individual borrowers and/or guarantors, geographic regions, industry sectors, loan types and/or other factors; |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
iii. | Economic and market trends, which may relate to trends and/or levels of gross domestic production, unemployment, bankruptcies, foreclosures, housing starts, housing prices, equity prices, competitor activities and/or other factors; |
iv. | Changes in lending practices, which may relate to changes in credit policies, procedures, systems or staff; |
v. | Changes in loan review system, which may introduce uncertainty in loan grading, collateral adequacy and valuation and impairment classification; |
vi. | Geographical considerations, which may relate to economic and/or environmental issues unique to a geographical area including but not limited to elimination of a major employer, natural disaster, or long-term states of emergency; and |
vii. | Other factors, which is intended to capture the incremental adjustment, by loan type, to internally calculated minimum reserves (as discussed above) and environmental factors not specifically identified above. |
In addition, qualitative reserves on purchased performing loans are based on the Company’s judgment around the timing difference expected to occur between accretion of the fair market value credit adjustment and realization of actual loan losses.
4) | Reserve on Purchased-Credit Impaired Loans.In determining the acquisition date fair value of PCI loans, and in subsequent accounting, the Company generally aggregates purchased loans into pools of loans with common risk characteristics. Expected cash flows at the acquisition date in excess of the fair value of loans are recorded as interest income over the life of the loans using a level yield method if the timing and amount of the future cash flows of the pool is reasonably estimable. Subsequent to the acquisition date, significant increases in cash flows over those expected at the acquisition date are recognized as interest income prospectively. Decreases in expected cash flows after the acquisition date are recognized by recording an allowance for loan losses. In pools where impairment has already been recognized, an increase in cash flows will result in a reversal of prior impairment. Management analyzes these acquired loan pools using various assessments of risk to determine and calculate an expected loss. The expected loss is derived using an estimate of a loss given default based upon the collateral type and/or specific review by loan officers of loans generally greater than $1.0 million, and the probability of default that was determined based upon management’s review of the loan portfolio. Trends are reviewed in terms of traditional credit metrics such as accrual status, past due status, and weighted-average grade of the loans within each of the accounting pools. In addition, the relationship between the change in the unpaid principal balance and change in the fair value mark is assessed to correlate the directional consistency of the expected loss for each pool.
This analysis resulted in net (recovery) impairment for the three and six months ended June 30, 2014 of ($521) thousand and ($209) thousand, respectively. Additionally, in the three and six month periods, approximately $9 thousand and $(278) thousand, respectively, are attributable to covered loans under FDIC loss share agreements. In the three month period, these covered loan impairments were a function of an increase in expected losses and as a result, the FDIC indemnification asset was increased. In the six month period, these covered impairments were a function of a decrease in expected losses. See Note 6 – FDIC Loss Share Agreements for further discussion. A full breakdown of the net impairment or recovery is detailed in the allowance by segment table above for the three and six months ended June 30, 2014 and 2013. |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The Company evaluates and estimates off-balance sheet credit exposure at the same time it estimates credit losses for loans by a similar process. These estimated credit losses are not recorded as part of the allowance for loan losses, but are recorded to a separate liability account by a charge to income, if material. Loan commitments, unused lines of credit and standby letters of credit make up the off-balance sheet items reviewed for potential credit losses. At both June 30, 2014 and December 31, 2013, $125 thousand was recorded as an other liability for off-balance sheet credit exposure.
Credit Quality Indicators-TheCompany uses several credit quality indicators to manage credit risk in an ongoing manner. The Company's primary credit quality indicatoris an internal credit risk rating system that categorizes loans into pass, special mention, or classified categories. Credit risk ratings are applied individually to those classes ofloans that have significant or unique credit characteristics that benefit from a case-by-caseevaluation. These are typically loans to businesses or individuals in the classes thatcomprise the commercial portfolio segment. Groups of loans that are underwritten and structured using standardized criteria and characteristics, such as statistical models (e.g., credit scoring or payment performance), are typically risk rated and monitored collectively. These are typically loans to individuals in the classes that comprise theconsumer portfolio segment.
The following are the definitions of the Company's credit quality indicators:
Pass: |
| Loans in classes that comprise the commercial and consumer portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. PCI loans that were recorded at estimated fair value on the acquisition date are generally assigned a “pass” loan grade because their net financial statement value is based on the present value of expected cash flows. Management believes there is a low likelihood of loss related to those loans that are considered pass. | |
| Special Mention: |
| Loans in classes that comprise the commercial and consumer portfolio segments that have potential weaknesses that deserve management's close attention. If not addressed, these potential weaknesses may result in deterioration of the repayment prospects for the loan. Management believes there is a moderate likelihood of some loss related to those loans that are considered special mention. |
| Classified: |
| Loans in the classes that comprise the commercial and consumer portfolio segments that are inadequately protected by the sound worth and paying capacity of the borrower or of the collateral pledged, if any. Management believes that there is a distinct possibility that the Company will sustain some loss if the deficiencies related to classified loans are not corrected in a timely manner. |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The Company's credit quality indicators are periodically updated on a case-by-case basis. The following tables present the recorded investment in the Company's loans as of June 30, 2014 and December 31, 2013, by loan class and by credit quality indicator.
As of June 30, 2014 | ||||||||||||||||||||||||||||||||
Commercial and industrial | CRE - owner-occupied | CRE - investor income producing | AC&D - 1-4 family construction | AC&D - lots, land & development | AC&D - CRE | Other commercial | Total Commercial | |||||||||||||||||||||||||
Pass | $ | 140,943 | $ | 303,489 | $ | 448,691 | $ | 28,549 | $ | 59,271 | $ | 43,601 | $ | 6,323 | $ | 1,030,867 | ||||||||||||||||
Special mention | 909 | 1,901 | 6,392 | - | 1,755 | - | 145 | 11,102 | ||||||||||||||||||||||||
Classified | 1,121 | 2,124 | 2,425 | - | 1,662 | - | 112 | 7,444 | ||||||||||||||||||||||||
Total | $ | 142,973 | $ | 307,514 | $ | 457,508 | $ | 28,549 | $ | 62,688 | $ | 43,601 | $ | 6,580 | $ | 1,049,413 |
Residential mortgage | HELOC | Residential construction | Other loans to individuals | Total Consumer | ||||||||||||||||||||||||||||
Pass | $ | 191,881 | $ | 148,698 | $ | 48,154 | $ | 25,001 | $ | 413,734 | ||||||||||||||||||||||
Special mention | 1,517 | 2,152 | 121 | 63 | 3,853 | |||||||||||||||||||||||||||
Classified | 1,454 | 3,071 | 628 | 2 | 5,155 | |||||||||||||||||||||||||||
Total | $ | 194,852 | $ | 153,921 | $ | 48,903 | $ | 25,066 | $ | 422,742 | ||||||||||||||||||||||
Total Loans | $ | 1,472,155 |
As of December 31, 2013 | ||||||||||||||||||||||||||||||||
Commercial and industrial | CRE - owner-occupied | CRE - investor income producing | AC&D - 1-4 family construction | AC&D - lots, land & development | AC&D - CRE | Other commercial | Total Commercial | |||||||||||||||||||||||||
Pass | $ | 120,037 | $ | 260,472 | $ | 373,464 | $ | 19,959 | $ | 60,332 | $ | 56,759 | $ | 3,587 | $ | 894,610 | ||||||||||||||||
Special mention | 1,692 | 6,126 | 3,628 | - | 2,802 | - | 150 | 14,398 | ||||||||||||||||||||||||
Classified | 671 | 983 | 5,095 | - | 2,455 | - | 112 | 9,316 | ||||||||||||||||||||||||
Total | $ | 122,400 | $ | 267,581 | $ | 382,187 | $ | 19,959 | $ | 65,589 | $ | 56,759 | $ | 3,849 | $ | 918,324 |
Residential mortgage | HELOC | Residential construction | Other loans to individuals | Total Consumer | ||||||||||||||||||||||||||||
Pass | $ | 169,519 | $ | 137,626 | $ | 39,824 | $ | 18,301 | $ | 365,270 | ||||||||||||||||||||||
Special mention | 1,864 | 2,893 | 766 | 488 | 6,011 | |||||||||||||||||||||||||||
Classified | 1,993 | 3,235 | 231 | 6 | 5,465 | |||||||||||||||||||||||||||
Total | $ | 173,376 | $ | 143,754 | $ | 40,821 | $ | 18,795 | $ | 376,746 | ||||||||||||||||||||||
Total Loans | $ | 1,295,070 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Aging Analysis of Accruing and Non-Accruing Loans –The Company considers a loan to be past due or delinquent when the terms of the contractual obligation are not met by the borrower. PCI loans are included as a single category in the table below as management believes, regardless of their age, there is a lower likelihood of aggregate loss related to these loan pools. Additionally, PCI loans are discounted to allow for the accretion of income on a level yield basis over the life of the loan based on expected cash flows. Regardless of accruing status, the associated discount on these loan pools results in income recognition. The following presents, by class, an aging analysis of the Company’s accruing and non-accruing loans as of June 30, 2014 and December 31, 2013.
30-59 | 60-89 | Past Due | ||||||||||||||||||||||
Days | Days | 90 Days | PCI | |||||||||||||||||||||
Past Due | Past Due | or More | Loans | Current | Total Loans | |||||||||||||||||||
As of June 30, 2014 | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 109 | $ | 1,162 | $ | 122 | $ | 7,097 | $ | 134,483 | $ | 142,973 | ||||||||||||
CRE - owner-occupied | 1,549 | - | 176 | 32,445 | 273,344 | 307,514 | ||||||||||||||||||
CRE - investor income producing | 63 | 1,462 | 457 | 56,071 | 399,455 | 457,508 | ||||||||||||||||||
AC&D - 1-4 family construction | - | - | - | - | 28,549 | 28,549 | ||||||||||||||||||
AC&D - lots, land & development | - | 393 | 399 | 22,115 | 39,781 | 62,688 | ||||||||||||||||||
AC&D - CRE | - | - | - | 117 | 43,484 | 43,601 | ||||||||||||||||||
Other commercial | - | - | 112 | 2,222 | 4,246 | 6,580 | ||||||||||||||||||
Total commercial loans | 1,721 | 3,017 | 1,266 | 120,067 | 923,342 | 1,049,413 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Residential mortgage | - | 209 | 437 | 31,518 | 162,688 | 194,852 | ||||||||||||||||||
HELOC | 238 | 367 | 345 | 1,850 | 151,121 | 153,921 | ||||||||||||||||||
Residential construction | 58 | - | 394 | 8,666 | 39,785 | 48,903 | ||||||||||||||||||
Other loans to individuals | 70 | 3 | 280 | 1,112 | 23,601 | 25,066 | ||||||||||||||||||
Total consumer loans | 366 | 579 | 1,456 | 43,146 | 377,195 | 422,742 | ||||||||||||||||||
Total loans | $ | 2,087 | $ | 3,596 | $ | 2,722 | $ | 163,213 | $ | 1,300,537 | $ | 1,472,155 | ||||||||||||
As of December 31, 2013 | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 96 | $ | 52 | $ | 149 | $ | 5,737 | $ | 116,366 | $ | 122,400 | ||||||||||||
CRE - owner-occupied | 418 | - | 209 | 35,760 | 231,194 | 267,581 | ||||||||||||||||||
CRE - investor income producing | 655 | - | 3,161 | 56,996 | 321,375 | 382,187 | ||||||||||||||||||
AC&D - 1-4 family construction | - | - | - | - | 19,959 | 19,959 | ||||||||||||||||||
AC&D - lots, land & development | 48 | - | 292 | 22,699 | 42,550 | 65,589 | ||||||||||||||||||
AC&D - CRE | - | - | - | 121 | 56,638 | 56,759 | ||||||||||||||||||
Other commercial | - | 112 | - | 137 | 3,600 | 3,849 | ||||||||||||||||||
Total commercial loans | 1,217 | 164 | 3,811 | 121,450 | 791,682 | 918,324 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Residential mortgage | - | 32 | 1,340 | 32,826 | 139,178 | 173,376 | ||||||||||||||||||
HELOC | 248 | 160 | 698 | 1,402 | 141,246 | 143,754 | ||||||||||||||||||
Residential construction | 25 | - | 66 | 6,920 | 33,810 | 40,821 | ||||||||||||||||||
Other loans to individuals | 14 | 11 | - | 1,189 | 17,581 | 18,795 | ||||||||||||||||||
Total consumer loans | 287 | 203 | 2,104 | 42,337 | 331,815 | 376,746 | ||||||||||||||||||
Total loans | $ | 1,504 | $ | 367 | $ | 5,915 | $ | 163,787 | $ | 1,123,497 | $ | 1,295,070 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Impaired Loans - Allclasses of loans are considered impaired when, based on current information and events, it is probable the Company will be unable to collect allamounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impaired loans may include all classesofnonaccrual loans and loans modified in a troubled debt restructuring (“TDR”). If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the presentvalue of estimated future cash flows using the rate implicit in the original loan agreement or at the fair value of collateral if repayment is expected solely from the collateral.
Additionally, a portion of the Company’s qualitative factors accounts for potential impairment on loans generally less than $150 thousand. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible.
The Company’s quarterly cash flow analyses of PCI loan pools indicated a net release of previous impairment of $521 thousand for the three months ended June 30, 2014 and $209 thousand for the six months ended June 30, 2014 as the pools impacted showed improved expected cash flows. The following tables do not include information regarding impairment of the Company’s PCI loans. Additional information regarding these impairments and reversals are shown in the tables and discussion above.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The table below presents impaired loans, by class, and the corresponding allowance for loan losses at June 30, 2014 and December 31, 2013:
June 30, 2014 | December 31, 2013 | |||||||||||||||||||||||
Unpaid | Related | Unpaid | Related | |||||||||||||||||||||
Recorded | Principal | Allowance For | Recorded | Principal | Allowance For | |||||||||||||||||||
Investment | Balance | Loan Losses | Investment | Balance | Loan Losses | |||||||||||||||||||
Impaired Loans with No RelatedAllowance Recorded: | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 667 | $ | 958 | $ | - | $ | 183 | $ | 473 | $ | - | ||||||||||||
CRE - owner-occupied | 2,880 | 2,969 | - | 1,815 | 1,955 | - | ||||||||||||||||||
CRE - investor income producing | 941 | 949 | - | 30 | 47 | - | ||||||||||||||||||
AC&D - 1-4 family construction | - | - | - | - | - | - | ||||||||||||||||||
AC&D - lots, land & development | 1,093 | 1,206 | 1,888 | 4,475 | ||||||||||||||||||||
AC&D - CRE | - | - | - | - | ||||||||||||||||||||
Other commercial | - | - | - | 150 | 167 | - | ||||||||||||||||||
Total commercial loans | 5,581 | 6,082 | - | 4,066 | 7,117 | - | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Residential mortgage | 2,006 | 2,798 | - | 3,080 | 3,926 | - | ||||||||||||||||||
HELOC | 1,411 | 1,996 | - | 2,478 | 2,855 | - | ||||||||||||||||||
Residential construction | 18 | 39 | - | 26 | 39 | - | ||||||||||||||||||
Other loans to individuals | - | - | - | 58 | 62 | - | ||||||||||||||||||
Total consumer loans | 3,435 | 4,833 | - | 5,642 | 6,882 | - | ||||||||||||||||||
Total impaired loans with no relatedallowance recorded | $ | 9,016 | $ | 10,915 | $ | - | $ | 9,708 | $ | 13,999 | $ | - | ||||||||||||
Impaired Loans with anAllowance Recorded: | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 124 | $ | 135 | $ | 20 | $ | 82 | $ | 90 | $ | 14 | ||||||||||||
CRE - owner-occupied | 183 | 188 | 30 | 87 | 88 | 14 | ||||||||||||||||||
CRE - investor income producing | 415 | 422 | 68 | 3,186 | 3,673 | 527 | ||||||||||||||||||
AC&D - 1-4 family construction | - | - | - | - | - | - | ||||||||||||||||||
AC&D - lots, land & development | 48 | 49 | 8 | - | - | - | ||||||||||||||||||
AC&D - CRE | - | - | - | - | - | - | ||||||||||||||||||
Other commercial | 257 | 274 | 43 | 112 | 112 | 18 | ||||||||||||||||||
Total commercial loans | 1,027 | 1,068 | 169 | 3,467 | 3,963 | 573 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Residential mortgage | 1,346 | 1,407 | 171 | 1,433 | 1,485 | 167 | ||||||||||||||||||
HELOC | 1,748 | 1,818 | 415 | 536 | 587 | 137 | ||||||||||||||||||
Residential construction | 609 | 615 | 193 | 40 | 42 | 7 | ||||||||||||||||||
Other loans to individuals | 65 | 68 | 11 | 2 | 4 | - | ||||||||||||||||||
Total consumer loans | 3,768 | 3,908 | 790 | 2,011 | 2,118 | 311 | ||||||||||||||||||
Total impaired loans with anallowance recorded | $ | 4,795 | $ | 4,976 | $ | 959 | $ | 5,478 | $ | 6,081 | $ | 884 | ||||||||||||
Total Impaired Loans: | ||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 791 | $ | 1,093 | $ | 20 | $ | 265 | $ | 563 | $ | 14 | ||||||||||||
CRE - owner-occupied | 3,063 | 3,157 | 30 | 1,902 | 2,043 | 14 | ||||||||||||||||||
CRE - investor income producing | 1,356 | 1,371 | 68 | 3,216 | 3,720 | 527 | ||||||||||||||||||
AC&D - 1-4 family construction | - | - | - | - | - | - | ||||||||||||||||||
AC&D - lots, land & development | 1,141 | 1,255 | 8 | 1,888 | 4,475 | - | ||||||||||||||||||
AC&D - CRE | - | - | - | - | - | - | ||||||||||||||||||
Other commercial | 257 | 274 | 43 | 262 | 279 | 18 | ||||||||||||||||||
Total commercial loans | 6,608 | 7,150 | 169 | 7,533 | 11,080 | 573 | ||||||||||||||||||
Consumer: | ||||||||||||||||||||||||
Residential mortgage | 3,352 | 4,205 | 171 | 4,513 | 5,411 | 167 | ||||||||||||||||||
HELOC | 3,159 | 3,814 | 415 | 3,014 | 3,442 | 137 | ||||||||||||||||||
Residential construction | 627 | 654 | 193 | 66 | 81 | 7 | ||||||||||||||||||
Other loans to individuals | 65 | 68 | 11 | 60 | 66 | - | ||||||||||||||||||
Total consumer loans | 7,203 | 8,741 | 790 | 7,653 | 9,000 | 311 | ||||||||||||||||||
Total impaired loans | $ | 13,811 | $ | 15,891 | $ | 959 | $ | 15,186 | $ | 20,080 | $ | 884 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The average recorded investment and interest income recognized on impaired loans, by class, for the three and six months ended June 30, 2014 and June 30, 2013 are shown in the table below.
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||||||||||||||||||
Average | Interest | Average | Interest | Average | Interest | Average | Interest | |||||||||||||||||||||||||
Recorded | Income | Recorded | Income | Recorded | Income | Recorded | Income | |||||||||||||||||||||||||
Investment | Recognized | Investment | Recognized | Investment | Recognized | Investment | Recognized | |||||||||||||||||||||||||
Impaired Loans with No RelatedAllowance Recorded: | ||||||||||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 667 | $ | 6 | $ | 297 | $ | - | $ | 391 | $ | 14 | $ | 476 | $ | - | ||||||||||||||||
CRE - owner-occupied | 2,881 | 15 | 2,135 | - | 2,328 | 46 | 1,602 | - | ||||||||||||||||||||||||
CRE - investor income producing | 945 | 7 | 224 | 106 | 456 | 17 | 2,471 | 123 | ||||||||||||||||||||||||
AC&D | - | - | 2,936 | - | - | - | 5,250 | - | ||||||||||||||||||||||||
AC&D - 1-4 family construction | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
AC&D - lots, land & development | 1,102 | 34 | - | - | 1,738 | 78 | - | - | ||||||||||||||||||||||||
AC&D - CRE | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Other commercial | 74 | - | 160 | - | 122 | 4 | 162 | - | ||||||||||||||||||||||||
Total commercial loans | 5,669 | 62 | 5,752 | 106 | 5,035 | 159 | 9,961 | 123 | ||||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||
Residential mortgage | 2,353 | 16 | 2,247 | 14 | 2,707 | 31 | 1,626 | 31 | ||||||||||||||||||||||||
Home equity lines of credit | 1,382 | 7 | 1,315 | - | 1,504 | 13 | 1,129 | - | ||||||||||||||||||||||||
Residential construction | 18 | - | 1 | - | 12 | - | 56 | - | ||||||||||||||||||||||||
Other loans to individuals | 27 | - | 66 | 1 | 47 | 1 | 70 | 2 | ||||||||||||||||||||||||
Total consumer loans | 3,780 | 23 | 3,629 | 15 | 4,270 | 45 | 2,881 | 33 | ||||||||||||||||||||||||
Total impaired loans with no relatedallowance recorded | $ | 9,449 | $ | 85 | $ | 9,381 | $ | 121 | $ | 9,305 | $ | 204 | $ | 12,842 | $ | 156 | ||||||||||||||||
Impaired Loans with anAllowance Recorded: | ||||||||||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 135 | $ | - | $ | 1,010 | $ | - | $ | 246 | $ | - | $ | 521 | $ | 1 | ||||||||||||||||
CRE - owner-occupied | 165 | 1 | - | - | 113 | 3 | 12 | - | ||||||||||||||||||||||||
CRE - investor income producing | 242 | 3 | 3,644 | 38 | 2,204 | 3 | 1,531 | 75 | ||||||||||||||||||||||||
AC&D | - | - | 125 | - | - | - | 341 | - | ||||||||||||||||||||||||
AC&D - 1-4 family construction | 48 | - | - | - | 19 | 2 | - | - | ||||||||||||||||||||||||
AC&D - lots, land & development | 48 | - | - | - | 69 | - | - | - | ||||||||||||||||||||||||
AC&D - CRE | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Other commercial | 184 | 5 | - | - | 96 | 5 | - | - | ||||||||||||||||||||||||
Total commercial loans | 822 | 9 | 4,779 | 38 | 2,747 | 13 | 2,405 | 76 | ||||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||
Residential mortgage | 1,454 | 9 | 1,216 | 6 | 1,381 | 18 | 1,220 | 16 | ||||||||||||||||||||||||
Home equity lines of credit | 1,704 | 2 | 654 | 1 | 1,361 | 4 | 489 | 2 | ||||||||||||||||||||||||
Residential construction | 321 | - | - | - | 152 | - | - | - | ||||||||||||||||||||||||
Other loans to individuals | 33 | 2 | 2 | - | 15 | 2 | - | - | ||||||||||||||||||||||||
Total consumer loans | 3,512 | 13 | 1,872 | 7 | 2,909 | 24 | 1,709 | 18 | ||||||||||||||||||||||||
Total impaired loans with anallowance recorded | $ | 4,334 | $ | 22 | $ | 6,651 | $ | 45 | $ | 5,656 | $ | 37 | $ | 4,114 | $ | 94 | ||||||||||||||||
Total Impaired Loans: | ||||||||||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 802 | $ | 6 | $ | 1,307 | $ | - | $ | 637 | $ | 14 | $ | 997 | $ | 1 | ||||||||||||||||
CRE - owner-occupied | 3,046 | 16 | 2,135 | - | 2,441 | 49 | 1,614 | - | ||||||||||||||||||||||||
CRE - investor income producing | 1,187 | 10 | 3,868 | 144 | 2,660 | 20 | 4,002 | 198 | ||||||||||||||||||||||||
AC&D | - | - | 3,061 | - | - | - | 5,591 | - | ||||||||||||||||||||||||
AC&D - 1-4 family construction | 48 | - | - | - | 19 | 2 | - | - | ||||||||||||||||||||||||
AC&D - lots, land & development | 1,150 | 34 | - | - | 1,807 | 78 | - | - | ||||||||||||||||||||||||
AC&D - CRE | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Other commercial | 258 | 5 | 160 | - | 218 | 9 | 162 | - | ||||||||||||||||||||||||
Total commercial loans | 6,491 | 71 | 10,531 | 144 | 7,782 | 172 | 12,366 | 199 | ||||||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||
Residential mortgage | 3,807 | 25 | 3,463 | 20 | 4,088 | 49 | 2,846 | 47 | ||||||||||||||||||||||||
Home equity lines of credit | 3,086 | 9 | 1,969 | 1 | 2,865 | 17 | 1,618 | 2 | ||||||||||||||||||||||||
Residential construction | 339 | - | 1 | - | 164 | - | 56 | - | ||||||||||||||||||||||||
Other loans to individuals | 60 | 2 | 68 | 1 | 62 | 3 | 70 | 2 | ||||||||||||||||||||||||
Total consumer loans | 7,292 | 36 | 5,501 | 22 | 7,179 | 69 | 4,590 | 51 | ||||||||||||||||||||||||
Total impaired loans | $ | 13,783 | $ | 107 | $ | 16,032 | $ | 166 | $ | 14,961 | $ | 241 | $ | 16,956 | $ | 250 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
During the three and six months ended June 30, 2014, the Company recognized $107 thousand and $241 thousand, respectively, in interest income with respect to impaired loans, primarily accruing TDRs, within the period the loans were impaired. During the three and six months ended June 30, 2013, the Company recognized $166 thousand and $250 thousand, respectively, in interest income with respect to impaired loans, primarily accruing TDRs, within the period the loans were impaired.
Nonaccrual and Past Due Loans -It is the general policy of the Company to place a loan on nonaccrual status when there is probable loss or when there is reasonable doubt that all principal will be collected, or when it is over 90 days past due. At June 30, 2014, there was $775 thousand in loans past due 90 days or more and accruing interest. At December 31, 2013, there was $17 thousand in loans past due 90 days or more and accruing interest. These loans were considered fully collectible at June 30, 2014 and December 31, 2013. The recorded investment in nonaccrual loans at June 30, 2014 and December 31, 2013 follows:
June 30, | December 31, | |||||||
2014 | 2013 | |||||||
Commercial: | ||||||||
Commercial and industrial | $ | 236 | $ | 200 | ||||
CRE - owner-occupied | 213 | 209 | ||||||
CRE - investor income producing | 778 | 3,192 | ||||||
AC&D - 1-4 family construction | - | - | ||||||
AC&D - lots, land & development | 48 | 292 | ||||||
AC&D - CRE | - | - | ||||||
Other commercial | 112 | 112 | ||||||
Total commercial loans | 1,387 | 4,005 | ||||||
Consumer: | ||||||||
Residential mortgage | 824 | 2,007 | ||||||
HELOC | 2,354 | 2,348 | ||||||
Residential construction | 628 | 66 | ||||||
Other loans to individuals | 13 | 2 | ||||||
Total consumer loans | 3,819 | 4,423 | ||||||
Total nonaccrual loans | $ | 5,206 | $ | 8,428 |
Purchased Credit-Impaired Loans–PCI loans had an unpaid principal balance of $200.0 million and $197.0 million and a carrying value of $163.2 million and $163.8 million at June 30, 2014 and December 31, 2013, respectively. PCI loans represented 7.3% and 8.4% of total assets at June 30, 2014 and December 31, 2013, respectively. Determining the fair value of the PCI loans at the time of acquisition required the Company to estimate cash flows expected to result from those loans and to discount those cash flows at appropriate rates of interest. For such loans, the excess of cash flows expected at acquisition over the estimated fair value is recognized as interest income over the remaining lives of the loans and is called the accretable yield. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition reflects the impact of estimated credit losses and is called the nonaccretable difference. In accordance with GAAP, there was no carryover of previously established allowance for loan losses from acquired companies.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The PCI loan portfolio acquired in connection with the Provident Community acquisition was accounted for at fair value as follows:
May 1, 2014 | ||||
Contractual principal and interest at acquisition | $ | 47,572 | ||
Nonaccretable difference | (7,480 | ) | ||
Expected cash flows at acquisition | 40,092 | |||
Accretable yield | (7,179 | ) | ||
Basis in PCI loans at acquisition - estimated fair value | $ | 32,913 |
A summary of changes in the accretable yield for all PCI loans for the six months ended June 30, 2014 and 2013 follows:
Six Months Ended June 30, | ||||||||
2014 | 2013 | |||||||
Accretable yield, beginning of period | $ | 39,249 | $ | 42,734 | ||||
Addition from the Provident Community acquisition | 7,179 | - | ||||||
Interest income | (7,960 | ) | (7,610 | ) | ||||
Reclassification of nonaccretable difference due toimprovement in expected cash flows | 6,334 | 5,746 | ||||||
Other changes, net | 857 | 1,378 | ||||||
Accretable yield, end of period | $ | 45,659 | $ | 42,248 |
Troubled Debt Restructuring -In situations where, for economic or legal reasons related to a borrower's financial difficulties, management may grant a concession for other than an insignificant period of time to the borrower that would not otherwise be considered, the related loan is classified as a TDR. Management strives to identify borrowers in financial difficulty early and work with them to modify to more affordable terms. These modified terms may include rate reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. All loan modifications are made on a case-by-case basis.
The Company had allocated $512 thousand and $565 thousand, respectively, of specific reserves to customers whose loan terms have been modified in a TDR as of June 30, 2014 and December 31, 2013. As of June 30, 2014, the Company had 14 TDR loans totaling $5.1 million, of which $1.6 million are nonaccrual loans. As of December 31, 2013, the Company had 11 TDR loans totaling $8.2 million, of which $4.4 million are nonaccrual loans.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The following tables represent a breakdown of the types of concessions made by loan class for the three- and six-month periods ended June 30, 2014 and 2013.
Three months ended June 30, 2014 | Six months ended June 30, 2014 | |||||||||||||||||||||||
Number of loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||||||||||
Extended payment terms | ||||||||||||||||||||||||
Commercial and industrial | 1 | $ | 14 | $ | 14 | 1 | $ | 14 | $ | 14 | ||||||||||||||
CRE - investor income producing | 1 | 94 | 94 | 1 | 94 | 94 | ||||||||||||||||||
Other commercial | - | - | - | 1 | 165 | 165 | ||||||||||||||||||
HELOC | - | - | - | 1 | 299 | 299 | ||||||||||||||||||
Residential construction | 1 | 173 | 173 | 1 | 173 | 173 | ||||||||||||||||||
3 | $ | 281 | $ | 281 | 5 | $ | 745 | $ | 745 |
Three months ended June 30, 2013 | Six months ended June 30, 2013 | |||||||||||||||||||||||
Number of loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||||||||||
Below market interest rate | ||||||||||||||||||||||||
CRE-investor income producing | - | $ | - | $ | - | 1 | $ | 3,610 | $ | 3,610 | ||||||||||||||
Residential mortgage | - | - | - | 1 | 43 | 43 | ||||||||||||||||||
Total | - | - | - | 2 | 3,653 | 3,653 | ||||||||||||||||||
Extended payment terms | ||||||||||||||||||||||||
AC&D | 1 | 962 | 962 | 1 | 962 | 962 | ||||||||||||||||||
1 | 962 | 962 | 1 | 962 | 962 | |||||||||||||||||||
Total | 1 | $ | 962 | $ | 962 | 3 | $ | 4,615 | $ | 4,615 |
There were no loans that were modified as TDRs within the 12 months ended June 30, 2014 and June 30, 2013 and for which there was a payment default during the three or six months ended June 30, 2014 or June 30, 2013, respectively.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The Company does not deem a TDR to be successful until it has been re-established as an accruing loan. The following table presents the successes and failures of the types of modifications indicated within the 12 months ended June 30, 2014 and 2013:
Twelve Months Ended June 30, 2014
Paid in full | Paying as restructured | Foreclosure/Default | ||||||||||||||||||||||
Number of loans | Recorded Investment | Number of loans | Recorded Investment | Number of loans | Recorded Investment | |||||||||||||||||||
Below market interest rate | - | $ | - | 3 | $ | 1,954 | - | $ | - | |||||||||||||||
Extended payment terms | - | - | 11 | 3,195 | - | $ | - | |||||||||||||||||
Total | - | $ | - | 14 | $ | 5,149 | - | $ | - |
Twelve Months Ended June 30, 2013
Paid in full | Paying as restructured | Foreclosure/Default | ||||||||||||||||||||||
Number of loans | Recorded Investment | Number of loans | Recorded Investment | Number of loans | Recorded Investment | |||||||||||||||||||
Below market interest rate | 2 | $ | 164 | 2 | $ | 3,647 | - | $ | - | |||||||||||||||
Extended payment terms | 1 | 329 | 1 | 249 | - | $ | - | |||||||||||||||||
Total | 3 | $ | 493 | 3 | $ | 3,896 | - | $ | - |
Related Party Loans–From time to time, the Company engages in loan transactions with its directors, executive officers and their related interests (collectively referred to as “related parties”). Such loans are made in the ordinary course of business and on substantially the same terms and collateral as those for comparable arms length transactions prevailing at the time and do not involve more than the normal risk of collectability or present other unfavorable features. A summary of activity in loans to related parties is as follows:
Six Months Ended | ||||||||
June 30, | ||||||||
2014 | 2013 | |||||||
Beginning balance | $ | 17,247 | $ | 4,184 | ||||
Disbursements | 209 | 2,923 | ||||||
Repayments | (3,827 | ) | (1,803 | ) | ||||
Ending balance | $ | 13,629 | $ | 5,304 |
At June 30, 2014 and December 31, 2013, the Company had pre-approved but unused lines of credit totaling $2.7 million and $3.0 million, respectively, to related parties.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Note 6 – FDIC Loss Share Agreements
In connection with the Citizens South Banking Corporation (“Citizens South”) acquisition, the Bank assumed two purchase and assumption agreements with the Federal Deposit Insurance Corporation (“FDIC”) that cover approximately $55.5 million and $71.1 million of covered loans as of June 30, 2014 and December 31, 2013, respectively, and $5.2 million and $5.1 million of covered other real estate owned (“OREO”) as of June 30, 2014 and December 31, 2013, respectively. Citizens South acquired these assets in prior transactions with the FDIC.
Within the first purchase and assumption agreement are two loss share agreements that originated in March 2010, related to Citizen South’s acquisition of Bank of Hiawassee, a Georgia state-chartered bank headquartered in Hiawassee, Georgia. Under these loss share agreements, the FDIC will cover 80% of net loan losses up to $102 million and 95% of net loan losses that exceed $102 million. The term of the loss-share agreements is ten years for losses and recoveries on residential real estate loans, five years for losses on all other loans and eight years for recoveries on all other loans. At June 30, 2014 and December 31, 2013, the Bank recorded an estimated receivable from the FDIC in the amount of $4.9 million and $6.6 million, respectively, related to these loss share agreements.
Within the second purchase and assumption agreement are two loss share agreements that originated in April 2011, related to Citizens South’s acquisition of New Horizons Bank, a Georgia state-chartered bank headquartered in East Ellijay, Georgia. The first loss share agreement covers certain residential loans and OREO for a period of ten years. The other loss share agreement covers all remaining covered assets for a period of five years. Pursuant to the terms of these loss share agreements, the FDIC is obligated to reimburse the Bank for 80% of all eligible losses, which begins with the first dollar of loss occurred, and certain collection and disposition expenses with respect to covered assets. The Bank has a corresponding obligation to reimburse the FDIC for 80% of eligible recoveries with respect to covered assets for a period of ten years for residential properties and eight years for all other covered assets. At June 30, 2014 and December 31, 2013, the Bank recorded an estimated receivable from the FDIC in the amount of $2.1 million and $3.4 million, respectively, related to these loss share agreements.
The following table provides changes in the estimated receivable from the FDIC for the six months ended June 30, 2014 and 2013:
June 30, | ||||||||
2014 | 2013 | |||||||
Balance, beginning of period | $ | 10,025 | $ | 18,697 | ||||
Increase (decrease) in expected losses on loans | (278 | ) | 297 | |||||
Additional (gains) losses to OREO | (228 | ) | 232 | |||||
Reimbursable expenses | 529 | 429 | ||||||
Amortization discounts and premiums, net | (859 | ) | (38 | ) | ||||
Reimbursements from the FDIC | (2,196 | ) | (5,236 | ) | ||||
Other changes, net | - | 467 | ||||||
Balance, end of period | $ | 6,993 | $ | 14,848 |
The estimated receivable from the FDIC is measured separately from the related covered assets and is recorded at carrying value. At June 30, 2014 and December 31, 2013, the projected cash flows related to the FDIC receivable for losses on covered loans and assets were approximately $6.1 million and $11.5 million, respectively.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
In relation to the FDIC indemnification asset is an expected true-up with the FDIC related to the loss share agreements described above. The loss share agreements between the Bank and the FDIC with respect to New Horizons Bank and Bank of Hiawassee each contain a provision that obligates the Company to make a true-up payment to the FDIC if the realized losses of each of these acquired banks are less than expected. An estimate of this amount is determined each reporting period. At June 30, 2014 and December 31, 2013, the true-up amount was estimated to be approximately $5.3 million and $5.0 million, respectively, at the end of the loss share agreements. These amounts are recorded in other liabilities on the balance sheet. The actual payment will be determined at the end of the term of the loss sharing agreements and is based on the negative bid, expected losses, intrinsic loss estimate, and assets covered under the loss share agreements.
Note 7 – Other Real Estate Owned
The Company owned $16.2 million and $14.5 million in OREO at June 30, 2014 and December 31, 2013, respectively. The portion of OREO covered under the loss share agreements with the FDIC at June 30, 2014 and December 31, 2013 totaled $5.2 million and $5.1 million, respectively.
Transactions in OREO for the three and six months ended June 30, 2014 and 2013 are summarized below:
Three months ended | Six months ended | |||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
Non-Covered OREO | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Beginning balance | $ | 8,874 | $ | 13,596 | $ | 9,404 | $ | 18,427 | ||||||||
Additions | 301 | 155 | 1,511 | 963 | ||||||||||||
Acquired through merger | 3,128 | - | 3,128 | - | ||||||||||||
Sales | (1,249 | ) | (3,763 | ) | (2,968 | ) | (9,342 | ) | ||||||||
Writedowns | (117 | ) | (247 | ) | (138 | ) | (307 | ) | ||||||||
Ending balance | $ | 10,937 | $ | 9,741 | $ | 10,937 | $ | 9,741 |
Three months ended | Six months ended | |||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
Covered OREO | 2014 | 2013 | 2014 | 2013 | ||||||||||||
Beginning balance | $ | 6,652 | $ | 7,655 | $ | 5,088 | $ | 6,646 | ||||||||
Additions | 1,432 | 967 | 3,769 | 3,316 | ||||||||||||
Sales | (2,831 | ) | (1,543 | ) | (3,579 | ) | (2,715 | ) | ||||||||
Writedowns | (19 | ) | (537 | ) | (44 | ) | (705 | ) | ||||||||
Ending balance | $ | 5,234 | $ | 6,542 | $ | 5,234 | $ | 6,542 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The following is a summary of information relating to analysis of OREO at June 30, 2014 and December 31, 2013:
June 30, | December 31, | |||||||
2014 | 2013 | |||||||
Non-covered OREO: | ||||||||
Commercial and industrial | $ | 760 | $ | - | ||||
CRE - owner-occupied | 956 | 591 | ||||||
CRE - investor income producing | 2,213 | 2,933 | ||||||
AC&D - 1-4 family construction | 2,378 | 2,811 | ||||||
AC&D - lots, land & development | 2,509 | 1,448 | ||||||
Other commercial | 257 | 195 | ||||||
Residential mortgage | 1,021 | 704 | ||||||
HELOC | 143 | 124 | ||||||
Residential construction | 598 | 598 | ||||||
Other loans to individuals | 102 | - | ||||||
OREO covered by FDIC loss share agreements | 5,234 | 5,088 | ||||||
$ | 16,171 | $ | 14,492 |
Note 8 – Subordinated Debt
In September 2009, the Bank issued $6.9 million in aggregate principal amount of its 11% Subordinated Notes, due June 30, 2019 (the “Notes”). On June 30, 2014, the Bank redeemed these Notes at a price equal to 100% of the principal amount of the Notes redeemed plus accrued but unpaid interest.
As a result of the mergers with Community Capital, Citizens South and Provident Community the Company’s capital structure includes trust preferred securities previously issued by the predecessor companies through specially formed trusts. The combined total amount outstanding of the acquired trusts as of June 30, 2014 and December 31, 2013 was $38.1 million ($14.9 million, net of mark to market) and $25.8 million ($10.6 million, net of mark to market), respectively.
Community Capital previously had formed Community Capital Corporation Statutory Trust I, an unconsolidated statutory business trust, which issued $10.3 million ($4.2 million, net of mark to market) of trust preferred securities that were sold to third parties. The rate on the trust preferred securities acquired through the Community Capital merger adjusts quarterly to three-month LIBOR plus 1.55%. Citizens South had previously formed CSBC Statutory Trust I, an unconsolidated statutory business trust, which issued $15.5 million ($6.2 million, net of mark to market) of trust preferred securities that were sold to third parties. The rate on the trust preferred securities acquired through the Citizens South merger adjusts quarterly to three-month LIBOR plus 1.57%.
Provident Community had previously formed Provident Community Bancshares Capital Trust I and Provident Community Bancshares Capital Trust II. Each trust is an unconsolidated statutory business trust, which issued $4.1 million ($1.5 million, net of mark to market) and $8.2 million ($3.0 million, net of mark to market), respectively, of trust preferred securities that were sold to third parties. The rate on each of the trust preferred securities acquired through the Provident Community merger adjusts quarterly to three-month LIBOR plus 1.74%.
The amounts presented are after related acquisition accounting fair market value adjustments. The proceeds of the sales of the trust preferred securities were used to purchase junior subordinated debt from the predecessor companies, which are presented as long-term borrowings in the condensed consolidated balance sheets of the Company and qualify for inclusion in Tier 1 Capital for regulatory capital purposes, subject to certain limitations.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Note 9 – Income Taxes
Income taxes are provided based on the asset-liability method of accounting, which includes the recognition of deferred tax assets (“DTAs”) and liabilities for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. In general, the Company records a DTA when the event giving rise to the tax benefit has been recognized in the consolidated financial statements.
As of June 30, 2014 and December 31, 2013, the Company had a net DTA in the amount of approximately $38.0 million and $36.3 million, respectively. The increase is primarily a function of fair market value adjustments related to the Provident Community merger, partially offset by earnings of $7.0 million during the first six months of 2014. The Company evaluates the carrying amount of the DTA on a quarterly basis in accordance with the guidance provided in FASB ASC Topic 740, in particular, applying the criteria set forth therein to determine whether it is more likely than not (i.e., a likelihood of more than 50%) that some portion, or all, of the DTA will not be realized within its life cycle, based on the weight of available evidence. In most cases, the realization of the DTA is dependent upon generating a sufficient level of taxable income in future periods, which can be difficult to predict. In addition to projected earnings, the Company also considers projected asset quality, liquidity, its strong capital position, which could be leveraged to increase earning assets and generate taxable income, its growth plans and other relevant factors. Based on the weight of available evidence, the Company determined that as of June 30, 2014 and December 31, 2013 that it is more likely than not that it will be able to fully realize the existing DTA and therefore considered it appropriate not to establish a DTA valuation allowance at either June 30, 2014 or December 31, 2013.
Note10 - Per Share Results
Basic earnings per share represent income available to common shareholders divided by the weighted-average number of shares outstanding during the relevant period. Diluted earnings per share reflect additional shares that would have been outstanding if dilutive potential shares had been issued. Potential shares that may be issued by the Company relate solely to outstanding stock options and restricted shares (non-vested shares), and are determined using the treasury stock method. Under the treasury stock method, the number of incremental shares is determined by assuming the issuance of stock for the outstanding stock options reduced by the number of shares assumed to be repurchased from the issuance proceeds, using the average market price for the period of the Company's stock. Weighted-average shares for the basic and diluted EPS calculations have been reduced by the average number of unvested restricted shares.
Weighted-Average Shares for Earnings Per Share Calculation
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Weighted-average number of commonshares outstandingexcludingunvested restricted shares | 43,947,134 | 44,143,301 | 43,942,112 | 44,078,262 | ||||||||||||
Effect of dilutive stock options and unvested restricted shares | 266,668 | 61,280 | 297,993 | 59,233 | ||||||||||||
Weighted-average number of commonshares and dilutive potential commonshares outstanding | 44,213,802 | 44,204,581 | 44,240,105 | 44,137,495 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
There were 1,970,670 outstanding options and 872,793 outstanding unvested restricted shares that were anti-dilutive for the three months ended June 30, 2014. There were 220,245 dilutive stock options and 46,423 dilutive unvested restricted shares outstanding for the three months ended June 30, 2014.
There were 2,760,090 outstanding options and 554,400 outstanding unvested restricted shares that were anti-dilutive for the three months ended June 30, 2013. There were 35,096 dilutive stock options and 26,184 dilutive unvested restricted shares outstanding for the three months ended June 30, 2013.
There were 1,956,625 outstanding options and 855,514 outstanding unvested restricted shares that were anti-dilutive for the six months ended June 30, 2014. There were 234,291 dilutive stock options and 63,702 dilutive unvested restricted shares outstanding for the six months ended June 30, 2014.
There were 2,790,090 outstanding options and 568,260 outstanding unvested restricted shares that were anti-dilutive for the six months ended June 30, 2013. There were 34,054 dilutive stock options and 25,179 dilutive unvested restricted shares outstanding for the six months ended June 30, 2013.
At June 30, 2014, 554,400 of the outstanding restricted shares had performance conditions, which will vest one-third each when the Company’s share price achieves, for 30 consecutive trading days, $8.125, $9.10 and $10.40, respectively. These anti-dilutive restricted shares are issued (and thereby have voting rights), but are not included in basic earnings per share calculations until they vest (and thereby have economic rights).
Note 11 – Preferred Stock
In connection with the Citizens South acquisition, the Company issued 20,500 shares of its Non-Cumulative Perpetual Preferred Stock, Series C (the “Series C Preferred Stock”) upon conversion of Citizens South’s preferred stock that previously was issued to the Treasury pursuant to a Securities Purchase Agreement between Citizens South and the Treasury in connection with Citizens South’s participation in the Small Business Lending Fund (“SBLF”) program. On September 30, 2013, the Company fully redeemed the 20,500 shares of the Series C Preferred Stock and exited the SBLF program. The Series C Preferred Stock, which had a liquidation value of $1,000 per share, was entitled to receive noncumulative dividends, payable quarterly, at a rate determined by reference to the level of “Qualified Small Business Lending”.
Note 12 - Commitments and Contingencies
In the normal course of business, there are various outstanding commitments and contingent liabilities, such as commitments to extend credit, which are not reflected in the accompanying unaudited condensed consolidated financial statements. At June 30, 2014, we had $365.1 million of pre-approved but unused lines of credit, $3.2 million of standby letters of credit and $4.9 million of commercial letters of credit. At December 31, 2013, we had $279.5 million of pre-approved but unused lines of credit, $3.6 million of standby letters of credit and $1.9 million of commercial letters of credit. In management’s opinion, these commitments represent no more than normal lending risk to us and will be funded from normal sources of liquidity.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Note 13 - Derivative Financial Instruments and Hedging Activities
The following table presents information on the Company’s swaps at June 30, 2014:
Individual Swap Information
Floating | |||||||||||||||||||
Original | Current | Rate | |||||||||||||||||
Notional | Notional | Termination | Fixed | Floating | Payer | Hedge | Type of | ||||||||||||
Amount | Amount | Date | Rate | Rate | Spread | Treatment | Hedge | ||||||||||||
$ | 2,555 | $ | 2,384 | 10/10/15 | 5.50 | % | USD-LIBOR-BBA | 2.88 | % | Yes | Fair Value | ||||||||
3,595 | 3,184 | 04/27/17 | 5.25 | % | USD-LIBOR-BBA | 2.73 | % | Yes | Fair Value | ||||||||||
3,269 | 3,269 | 04/01/19 | 4.45 | % | USD-LIBOR-BBA | 2.90 | % | Yes | Fair Value | ||||||||||
2,365 | 2,365 | 06/27/22 | 4.50 | % | USD-LIBOR-BBA | 2.25 | % | Yes | Fair Value | ||||||||||
12,500 | 12,500 | 12/31/18 | 1.688 | % | USD-Federal Funds-H15 | 0.25 | % | Yes | Cash Flow | ||||||||||
12,500 | 12,500 | 12/31/20 | 2.341 | % | USD-Federal Funds-H15 | 0.25 | % | Yes | Cash Flow | ||||||||||
25,000 | 25,000 | 12/31/20 | 3.104 | % | USD-Federal Funds-H15 | 0.25 | % | Yes | Cash Flow | ||||||||||
20,000 | 20,000 | 10/21/21 | 3.439 | % | USD-LIBOR-BBA | 0.00 | % | Yes | Cash Flow | ||||||||||
1,338 | 1,338 | 06/15/19 | 4.95 | % | USD-LIBOR-BBA | 2.75 | % | No | N/A | ||||||||||
2,600 | 2,600 | 03/15/21 | 4.34 | % | USD-LIBOR-BBA | 2.15 | % | No | N/A | ||||||||||
489 | 489 | 03/15/21 | 4.64 | % | USD-LIBOR-BBA | 2.15 | % | No | N/A | ||||||||||
$ | 86,211 | $ | 85,629 |
At June 30, 2014, the Company had four loan swaps accounted for as fair value hedges in accordance with ASC 815,Derivatives and Hedging. The aggregate original notional amount of these loan swaps was $11.8 million. These derivative instruments are used to protect the Company from interest rate risk caused by changes in the London Interbank Offered Rate (“LIBOR”) curve in relation to certain designated fixed rate loans. The derivative instruments are used to convert these fixed rate loans to an effective floating rate. If the LIBOR rate is below the stated fixed rate of the loan for a given period, the Company will owe the floating rate payer the notional amount times the difference between LIBOR and the stated fixed rate. If LIBOR is above the stated rate for any given period during the term of the contract, the Company will receive payments based on the notional amount times the difference between LIBOR and the stated fixed rate. These derivative instruments are carried at a fair market value of $(309) thousand and $(258) thousand at June 30, 2014 and December 31, 2013, respectively, and are included in other liabilities. The loans being hedged are also recorded at fair value. These fair value hedges had no indications of ineffectiveness for any of the periods presented. The Company recorded interest expense on these loan swaps of $45 thousand and $80 thousand in each of the three and six months ended June 30, 2014, and $39 thousand and $100 thousand in each of the three and six months ended June 30, 2013.
The Company entered into an interest rate swap agreement during October 2013 with a notional amount of $20.0 million. This derivative instrument is used to protect the Company from future interest rate risk on a portion of its floating rate FHLB borrowings. This derivative instrument is a $20.0 million three-year forward starting, five-year interest rate swap with an effective date of October 21, 2016. The instrument carries a fixed rate of 3.439% with quarterly payments commencing in January 2017. This derivative instrument is accounted for as a cash flow hedge with effective changes in fair market value recorded in other comprehensive income net of tax. This derivative instrument is carried at a fair market value of $(474) thousand and $298 thousand at June 30, 2014 and December 31, 2013, respectively, and is included in other liabilities at June 30, 2014 and other assets at December 31, 2013. As a result of the unfavorable position of the instrument at June 30, 2014, the Company posted collateral of approximately $360 thousand with the counterparty.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The Company entered into three interest rate swap agreements during December 2013 with an aggregate notional amount of $50.0 million. These derivative instruments are used to protect the Company from future interest rate risk related to a seven-year commitment of floating rate broker-dealer sweep accounts through a brokered deposit program. These derivative instruments are a combination of a $12.5 million forward starting, five-year interest rate swap; a $12.5 million forward starting, seven-year interest rate swap; and a $25.0 million two-year forward starting swap. Effective dates for these derivative instruments are January 2, 2014, January 2, 2014 and January 4, 2016, respectively. These instruments carry a fixed rate of 1.688% with monthly payments commencing February 3, 2014, a fixed rate of 2.341% with monthly payments commencing February 3, 2014, and a fixed rate of 3.104% with monthly payments commencing February 1, 2016, respectively. These derivative instruments are accounted for as cash flow hedges with effective changes in fair market value recorded in other comprehensive income net of tax. These derivative instruments are carried at a fair market value of $(868) thousand and $247 thousand at June 30, 2014 and December 31, 2013, respectively, and are included in other liabilities at June 30, 2014 and other assets at December 31, 2013. As a result of the unfavorable position of the instruments at June 30, 2014, the Company posted collateral of approximately $890 thousand with the counterparty.
The Company has entered into three interest rate swap agreements to convert certain fixed-rate receivables to floating rates and certain fixed-rate obligations to floating rates. To meet the needs of the Company’s customers, the Company has entered into certain swap agreements to convert variable rate loans receivable into fixed rates for the customer’s cash flow management needs. To offset this interest rate risk, the Company has entered into substantially identical agreements with a third party to swap these fixed rate agreements into variable rates. The interest rate swaps are used to provide fixed rate financing while managing interest rate risk and were not designated as hedges. The interest rate swaps pay and receive interest based on a floating rate based on one month LIBOR, with payments being calculated on the notional amount. The interest rate swaps are settled monthly, one maturing on June 15, 2019 and two maturing on March 15, 2021. The interest rate swaps had a notional amount of $4.4 million at June 30, 2014, representing the amount of fixed-rate receivables outstanding and liabilities outstanding, and are included in other assets and other liabilities at their fair values of $301 thousand. All changes in fair value are recorded as other income within non-interest income. Fair values for interest rate swap agreements are based upon the amounts required to settle the contracts. At June 30, 2014, there was no impact to earnings as the changes in the fair value of both the fixed and variable legs of the swap completely offset each other.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Note 14 – Accumulated Other Comprehensive Income
The before and after tax amounts allocated to each component of other comprehensive income (loss) are presented in the following table. Reclassification adjustments related to securities available for sale are included in gain (loss) on sale of securities available for sale in the accompanying consolidated statements of income.
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
June 30, 2014 | June 30, 2013 | |||||||||||||||||||||||
Before Tax Amount | Tax Expense (Benefit) | Net of Tax Amount | Before Tax Amount | Tax Expense (Benefit) | Net of Tax Amount | |||||||||||||||||||
Securities available for sale and transferred securities: | ||||||||||||||||||||||||
Change in net unrealized gains (losses) during the period | $ | 5,667 | $ | 2,123 | $ | 3,544 | $ | (9,299 | ) | $ | (3,378 | ) | $ | (5,921 | ) | |||||||||
Change in net unrealized loss on securities transferred to held to maturity | (2,209 | ) | (831 | ) | (1,378 | ) | - | - | - | |||||||||||||||
Reclassification adjustment for net (gains) losses recognized in net income | 33 | 12 | 21 | (104 | ) | (49 | ) | (55 | ) | |||||||||||||||
Total securities available for sale and transferred securities | 3,491 | 1,304 | 2,187 | (9,403 | ) | (3,427 | ) | (5,976 | ) | |||||||||||||||
Derivatives: | ||||||||||||||||||||||||
Change in the accumulated loss on effective cash flow hedge derivatives | (965 | ) | (363 | ) | (602 | ) | - | - | - | |||||||||||||||
Total derivatives | (965 | ) | (363 | ) | (602 | ) | - | - | - | |||||||||||||||
Total other comprehensive income (loss) | $ | 2,526 | $ | 941 | $ | 1,585 | $ | (9,403 | ) | $ | (3,427 | ) | $ | (5,976 | ) |
Six Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, 2014 | June 30, 2013 | |||||||||||||||||||||||
Before Tax Amount | Tax Expense (Benefit) | Net of Tax Amount | Before Tax Amount | Tax Expense (Benefit) | Net of Tax Amount | |||||||||||||||||||
Securities available for sale and transferred securities: | ||||||||||||||||||||||||
Change in net unrealized gains (losses) during the period | $ | 9,022 | $ | 3,352 | $ | 5,670 | $ | (10,117 | ) | $ | (3,764 | ) | $ | (6,353 | ) | |||||||||
Change in net unrealized loss on securities transferred to held to maturity | (2,209 | ) | (831 | ) | (1,378 | ) | - | - | - | |||||||||||||||
Reclassification adjustment for net (gains) losses recognized in net income | (243 | ) | (92 | ) | (151 | ) | (104 | ) | (49 | ) | (55 | ) | ||||||||||||
Total securities available for sale and transferred securities | 6,570 | 2,429 | 4,141 | (10,221 | ) | (3,813 | ) | (6,408 | ) | |||||||||||||||
Derivatives: | ||||||||||||||||||||||||
Change in the accumulated loss on effective cash flow hedge derivatives | (1,887 | ) | (707 | ) | (1,180 | ) | - | - | - | |||||||||||||||
Total derivatives | (1,887 | ) | (707 | ) | (1,180 | ) | - | - | - | |||||||||||||||
Total other comprehensive income (loss) | $ | 4,683 | $ | 1,722 | $ | 2,961 | $ | (10,221 | ) | $ | (3,813 | ) | $ | (6,408 | ) |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The following table presents activity in accumulated other comprehensive income (loss), net of tax, by component for the periods indicated.
Securities Available for Sale | Derivatives | Accumulated Other Comprehensive Income (Loss) | ||||||||||
Balance, January 1, 2014 | $ | (5,145 | ) | $ | 343 | $ | (4,802 | ) | ||||
Other comprehensive income (loss) before reclassifications | 4,291 | (1,180 | ) | 3,111 | ||||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (151 | ) | - | (151 | ) | |||||||
Net other comprehensive income (loss) during the period | 4,141 | (1,180 | ) | 2,961 | ||||||||
Balance, June 30, 2014 | $ | (1,004 | ) | $ | (837 | ) | $ | (1,841 | ) | |||
Balance, January 1, 2013 | $ | 3,198 | $ | - | $ | 3,198 | ||||||
Other comprehensive income (loss) before reclassifications | (6,353 | ) | - | (6,353 | ) | |||||||
Amounts reclassified from accumulated other comprehensive income (loss) | (55 | ) | - | (55 | ) | |||||||
Net other comprehensive income (loss) during the period | (6,408 | ) | - | (6,408 | ) | |||||||
Balance, June 30, 2013 | $ | (3,210 | ) | $ | - | $ | (3,210 | ) |
Note 15 - Fair Value Measurements
The Company is required to disclose the estimated fair value of financial instruments, both assets and liabilities on and off the balance sheet, for which it is practicable to estimate fair value. These fair value estimates are made at each balance sheet date, based on relevant market information and information about the financial instruments. Fair value estimates are intended to represent the price at which an asset could be sold or the price for which a liability could be settled in an orderly transaction between market participants at the measurement date. However, given there is no active market or observable market transactions for many of the Company’s financial instruments, the Company has made estimates of many of these fair values which are subjective in nature, involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimated values. The methodologies used for estimating the fair value of financial assets and financial liabilities are discussed below:
Cash and Cash Equivalents–Cash and cash equivalents, which are comprised of cash and due from banks, interest-earning balances at banks and Federal funds sold, approximate their fair value.
Investment Securities Available-for-sale and Investment Securities Held-to-Maturity-Fair value for investment securities is based on the quoted market price if such information is available. If a quoted market price is not available, fair values are based on quoted market prices of comparable instruments.
Nonmarketable Equity Securities–Cost is a reasonable estimate of fair value for nonmarketable equity securities because no quoted market prices are available and the securities are not readily marketable. The carrying amount is adjusted for any other than temporary declines in value.
Loans Held for Sale-For certain homogenous categories of loans, such as residential mortgages, fair value is estimated using the quoted market prices for securities backed by similar loans, adjusted for differences in loan characteristics.
Loans, net of allowance -The fair value of other types of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Further adjustments are made to reflect current market conditions. There is no discount for liquidity included in the expected cash flow assumptions.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
FDIC Indemnification Asset –The fair values for the FDIC indemnification asset are estimated based on discounted future cash flows using current discount rates.
Accrued Interest Receivable-The carrying amount is a reasonable estimate of fair value.
Deposits-The fair value of deposits with no stated maturities, including demand deposits, savings, money market and NOW accounts, is the amount payable on demand at the reporting date. The fair value of deposits that have stated maturities, primarily time deposits, is estimated by discounting expected cash flows using the rates currently offered for instruments of similar remaining maturities.
Borrowings-The fair values of short-term and long-term borrowings are based on discounting expected cash flows at the interest rate for debt with the same or similar remaining maturities and collateral requirements.
Subordinated Debt –The fair value of the fixed rate subordinated debt is estimated using a discounted cash flow calculation that applies the Company’s current borrowing rate. The carrying amounts of variable rate borrowings are reasonable estimates of fair value because they can reprice frequently.
Accrued Interest Payable-The carrying amount is a reasonable estimate of fair value.
Derivative Instruments – Derivative instruments, including interest rate swaps and swap fair value hedges, are recorded at fair value on a recurring basis. Fair value measurement is based on discounted cash flow models. All future floating cash flows are projected and both floating and fixed cash flows are discounted to the valuation date.
Financial Instruments with Off-Balance Sheet Risk-With regard to financial instruments with off-balance sheet risk, it is not practicable to estimate the fair value of future financing commitments.
The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available-for-sale and derivative instruments are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record other assets at fair value on a nonrecurring basis. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.
The Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
| Level 1 | Valuation is based upon quoted prices for identical instruments traded in active markets. |
Level 2 | Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market. |
Level 3 | Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques may include the use of option pricing models, discounted cash flow models and similar techniques. |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The carrying amounts and estimated fair values of the Company’s financial instruments, none of which are held for trading purposes, at June 30, 2014 and December 31, 2013 are as follows:
Financial Instruments Carrying Amounts and Estimated Fair Values
Fair Value Measurements | ||||||||||||||||||||
Carrying | Estimated | Quoted Prices in Active Markets for Identical Assets or Liabilities | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||||||||
Amount | Fair Value | (Level 1) | (Level 2) | (Level 3) | ||||||||||||||||
June 30, 2014 | ||||||||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 69,020 | $ | 69,020 | $ | 69,020 | $ | - | $ | - | ||||||||||
Investment securities available-for-sale | 349,532 | 349,532 | 1,809 | 347,723 | - | |||||||||||||||
Investment securities held-to-maturity | 119,302 | 120,079 | - | 120,079 | - | |||||||||||||||
Nonmarketable equity securities | 5,906 | 5,906 | - | 5,906 | - | |||||||||||||||
Loans held for sale | 6,388 | 6,388 | - | 6,388 | - | |||||||||||||||
Loans, net of allowance | 1,464,483 | 1,398,541 | - | 9,146 | 1,389,395 | |||||||||||||||
FDIC indemnification asset | 6,993 | 6,993 | - | - | 6,993 | |||||||||||||||
Accrued interest receivable | 4,507 | 4,507 | - | 4,507 | - | |||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits with no stated maturity | 1,273,936 | 1,273,936 | - | 1,273,936 | - | |||||||||||||||
Deposits with stated maturities | 588,771 | 591,226 | - | 591,226 | - | |||||||||||||||
Swap fair value hedge | 309 | 309 | - | 309 | - | |||||||||||||||
Interest rate swaps | 1,643 | 1,643 | - | 1,643 | - | |||||||||||||||
Borrowings | 86,819 | 86,314 | - | 86,314 | - | |||||||||||||||
Accrued interest payable | 391 | 391 | - | 391 | - | |||||||||||||||
December 31, 2013: | ||||||||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 55,067 | $ | 55,067 | $ | 55,067 | $ | - | $ | - | ||||||||||
Investment securities available-for-sale | 349,491 | 349,491 | 1,906 | 347,585 | - | |||||||||||||||
Investment securities held-to-maturity | 51,972 | 51,334 | - | 51,334 | - | |||||||||||||||
Nonmarketable equity securities | 5,905 | 5,905 | - | 5,905 | - | |||||||||||||||
Loans held for sale | 2,430 | 2,430 | - | 2,430 | - | |||||||||||||||
Loans, net of allowance | 1,286,977 | 1,267,349 | - | 5,884 | 1,261,465 | |||||||||||||||
FDIC indemnification asset | 10,025 | 10,025 | - | - | 10,025 | |||||||||||||||
Interest rate swaps | 545 | 545 | - | 545 | - | |||||||||||||||
Accrued interest receivable | 4,222 | 4,222 | - | 4,222 | - | |||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits with no stated maturity | 1,055,457 | 1,055,457 | - | 1,055,457 | - | |||||||||||||||
Deposits with stated maturities | 544,428 | 545,111 | - | 545,111 | - | |||||||||||||||
Swap fair value hedge | 258 | 258 | - | 258 | - | |||||||||||||||
Borrowings | 78,048 | 77,899 | - | 77,899 | - | |||||||||||||||
Accrued interest payable | 412 | 412 | - | 412 | - |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The following is a description of valuation methodologies used for assets and liabilities recorded at fair value:
Investment Securities-Investment securities available-for-sale are recorded at fair value on a recurring basis. Investment securities held-to-maturity are valued at quoted market prices or dealer quotes similar to securities available for sale. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, United States Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include MBS issued by government-sponsored entities or private label entities, municipal bonds and corporate debt securities that are valued using quoted prices for similar instruments in active markets.
Derivative Instruments-Derivative instruments held or issued by the Company for risk management purposes are traded in over-the-counter markets where quoted market prices are not readily available. For those derivatives, the Company uses a third party to measure the fair value on a recurring basis. The Company classifies derivative instruments held or issued for risk management purposes as Level 2. As of June 30, 2014 and December 31, 2013, the Company’s derivative instruments consist of interest rate swaps and swap fair value hedges.
Loans -Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures it for the estimated impairment. The fair value of impaired loans is estimated using one of several methods, including collateral value, discounted cash flows or a pooled probability of default and loss given default calculation. Those impaired loans not requiring a specific allowance represent loans for which the fair value exceeds the recorded investments in such loans. Impaired loans where a specific allowance is established based on the fair value of collateral require classification in the fair value hierarchy. The Company records such impaired loans as nonrecurring Level 3.
At June 30, 2014 and December 31, 2013, substantially all of the total impaired loans were evaluated based on the fair value of the collateral. The Company records the five loans involved in fair value hedges at fair market value on a recurring basis. The Company does not record other loans at fair value on a recurring basis.
Loans held for sale –Loans held for sale are adjusted to lower of cost or market upon transfer from the loan portfolio to loans held for sale. Subsequently, loans held for sale are carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral, management’s estimation of the value of the collateral or commitments on hand from investors within the secondary market for loans with similar characteristics. The fair value adjustments for loans held for sale are recorded as nonrecurring Level 2.
Other real estate owned -OREO is adjusted to fair value upon transfer of the loans to OREO. Subsequently, OREO is carried at the lower of carrying value or fair value less costs to sell. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is measured due to further deterioration in the value of the OREO since initial recognition, the Company records the foreclosed asset as nonrecurring Level 3.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Assets and Liabilities Recorded at Fair Value on a Recurring Basis
The table below presents, by level, the recorded amount of assets and liabilities at June 30, 2014 and December 31, 2013 measured at fair value on a recurring basis:
Fair Value on a Recurring Basis
Quoted Prices in | Significant | |||||||||||||||
Active Markets for | Other | Significant | ||||||||||||||
Identical Assets | Observable Inputs | Unobservable Inputs | Assets/(Liabilities) | |||||||||||||
Description | (Level 1) | (Level 2) | (Level 3) | at Fair Value | ||||||||||||
June 30, 2014 | ||||||||||||||||
U.S. Government agencies | $ | - | $ | 549 | $ | - | $ | 549 | ||||||||
Municipal securities | - | 12,801 | - | 12,801 | ||||||||||||
Residential agency pass-through securities | - | 105,691 | - | 105,691 | ||||||||||||
Residential collateralized mortgage obligations | - | 139,836 | - | 139,836 | ||||||||||||
Commercial mortgage-backed obligations | - | 4,893 | - | 4,893 | ||||||||||||
Asset-backed securities | - | 76,661 | - | 76,661 | ||||||||||||
Corporate and other securities | - | 7,292 | - | 7,292 | ||||||||||||
All other equity securities | 1,809 | - | - | 1,809 | ||||||||||||
Interest rate swaps | - | (1,643 | ) | - | (1,643 | ) | ||||||||||
Fair value loans | - | 9,146 | - | 9,146 | ||||||||||||
Swap fair value hedge | - | (309 | ) | - | (309 | ) | ||||||||||
December 31, 2013 | ||||||||||||||||
U.S. Government agencies | $ | - | $ | 558 | $ | - | $ | 558 | ||||||||
Municipal securities | - | 16,506 | - | 16,506 | ||||||||||||
Residential agency pass-through securities | - | 90,248 | - | 90,248 | ||||||||||||
Residential collateralized mortgage obligations | - | 103,349 | - | 103,349 | ||||||||||||
Commercial mortgage-backed obligations | - | 61,402 | - | 61,402 | ||||||||||||
Asset-backed securities | - | 71,077 | - | 71,077 | ||||||||||||
Corporate and other securities | - | 4,445 | - | 4,445 | ||||||||||||
All other equity securities | 1,906 | - | - | 1,906 | ||||||||||||
Interest rate swaps | - | 545 | - | 545 | ||||||||||||
Fair value loans | - | 5,884 | - | 5,884 | ||||||||||||
Swap fair value hedge | - | (258 | ) | - | (258 | ) |
There were no transfers between valuation levels for any accounts during the six months ended June 30, 2014. At December 31, 2013, the Company transferred its corporate debt security investment from Level 3 to Level 2. In December 2013, the Company received notice that this corporate debt security would be satisfied at its book value in January 2014. The full book value of this security was received on January 31, 2014. At June 30, 2014, the Company had no Level 3 assets measured at fair value on a recurring basis. If different valuation techniques are deemed necessary, the Company would consider those transfers to occur at the end of the period that the accounts are valued.
Assets Recorded at Fair Value on a Nonrecurring Basis
The Company may be required, from time to time, to measure certain other financial assets at fair value on a nonrecurring basis in accordance with GAAP. These adjustments to fair value usually result from application of lower of cost or market accounting or impairment charges of individual assets. Processes are in place for overseeing the valuation procedures for Level 3 measurements of OREO and impaired loans. The assets are reviewed on a quarterly basis to determine the accuracy of the observable inputs, generally third party appraisals, auction values, values derived from trade publications and data submitted by the borrower, and the appropriateness of the unobservable inputs, generally discounts due to current market conditions and collection issues. Discounts are based on asset type and valuation source; deviations from the standard are documented. The discounts are periodically reviewed to determine whether they remain appropriate. Consideration is given to current trends in market values for the asset categories and gain and losses on sales of similar assets.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Discounts range from 0% to 100% depending on the nature of the assets and source of value. Real estate is valued based on appraisals or evaluations, discounted by 8% at a minimum with higher discounts for property in poor condition or property with characteristics that may make it more difficult to market. Commercial loans secured by receivables or non-real estate collateral are generally valued using the discounted cash flow method. Inputs are determined on a borrower-by-borrower basis.
Impaired loans and related write-downs are based on the fair value of the underlying collateral if repayment is expected solely from the collateral or using a pooled probability of default and loss given default calculation. Collateral values are reviewed quarterly and estimated using customized discounting criteria and appraisals.
Other real estate owned is based on the lower of the cost or fair value of the underlying collateral less expected selling costs. Collateral values are estimated primarily using appraisals and reflect a market value approach. Fair values are reviewed quarterly and new appraisals are generally obtained annually.
The following table sets forth by level, within the fair value hierarchy, the Company’s assets at fair value on a nonrecurring basis at June 30, 2014 and December 31, 2013:
Fair Value on a Nonrecurring Basis
Quoted Prices | ||||||||||||||||
in Active | Significant | |||||||||||||||
Markets for | Other | Significant | ||||||||||||||
Identical | Observable | Unobservable | Assets/ | |||||||||||||
Assets | Inputs | Inputs | (Liabilities) | |||||||||||||
Description | (Level 1) | (Level 2) | (Level 3) | at Fair Value | ||||||||||||
June 30, 2014 | ||||||||||||||||
OREO | $ | - | $ | - | $ | 4,589 | $ | 4,589 | ||||||||
Impaired loans: | ||||||||||||||||
Commercial and industrial | - | - | 40 | 40 | ||||||||||||
CRE - owner-occupied | - | - | 87 | 87 | ||||||||||||
CRE - investor income producing | - | - | 243 | 243 | ||||||||||||
AC&D - 1-4 family construction | - | - | 79 | 79 | ||||||||||||
AC&D - lots, land & development | - | - | 40 | 40 | ||||||||||||
Other commercial | - | - | 121 | 121 | ||||||||||||
Residential mortgage | - | - | 82 | 82 | ||||||||||||
HELOC | - | - | 1,237 | 1,237 | ||||||||||||
Residential construction | - | - | 390 | 390 | ||||||||||||
Other loans to individuals | - | - | 54 | 54 | ||||||||||||
December 31, 2013 | ||||||||||||||||
OREO | $ | - | $ | - | $ | 9,085 | $ | 9,085 | ||||||||
Impaired loans: | ||||||||||||||||
Commercial and industrial | - | - | 69 | 69 | ||||||||||||
CRE - owner-occupied | - | - | 73 | 73 | ||||||||||||
CRE - investor income producing | - | - | 2,659 | 2,659 | ||||||||||||
Other commercial | - | - | 93 | 93 | ||||||||||||
Residential mortgage | - | - | 510 | 510 | ||||||||||||
HELOC | - | - | 184 | 184 | ||||||||||||
Residential construction | - | - | 34 | 34 | ||||||||||||
Other loans to individuals | - | - | 1 | 1 |
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
The table below presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a nonrecurring basis at June 30, 2014.
Weighted | |||||||||||||||
Fair Value | Valuation Methodology |
| Unobservable Inputs | Range of Inputs | Average Discount | ||||||||||
OREO | $ | 4,589 | Appraisals |
| Discount to reflect current market conditions | 0% - 55% | 19.49 | % | |||||||
Impaired loans | 33 | Discounted cash flows |
| Percent of total contractual cash flows not expected to be collected | 0% - 50% | 17.93 | % | ||||||||
894 | Probability of default model |
| Discount to reflect probability and loss given default | 0% - 100% | 16.21 | % | |||||||||
�� | |||||||||||||||
1,446 | Collateral based measurements |
| Discount to reflect current market conditions and ultimate collectability | 0% - 60% | 27.81 | % | |||||||||
| |||||||||||||||
$ | 6,962 |
In accordance with accounting for foreclosed property, the carrying value of OREO is periodically reviewed and written down to fair value and any loss is included in earnings. During the three months ended June 30, 2014, OREO with a carrying value of $1.0 million was written down by $136 thousand to $0.9 million. During the six months ended June 30, 2014, OREO with a carrying value of $2.0 million was written down by $182 thousand to $1.8 million. During the three months ended June 30, 2013, OREO with a carrying value of $4.7 million was written down by $784 thousand to $4 million. During the six months ended June 30, 2013, OREO with a carrying value of $6.5 million was written down by $1.0 million to $5.5 million.
Note 16 – Shareholders’ Equity
Share-Based Plans
The Company maintains share-based plans for directors and employees. During 2010, the Board of Directors of the Bank adopted and shareholders approved the Park Sterling Bank 2010 Stock Option Plan for Directors and the Park Sterling Bank 2010 Employee Stock Option Plan (the “2010 Option Plans”), which provided for an aggregate of 1,859,550 shares of Common Stock reserved for the granting of options. The 2010 Plans were substantially similar to the 2006 option plans for directors and employees, which provided for an aggregate of 990,000 of shares of Common Stock reserved for options. Upon effectiveness of the holding company reorganization on January 1, 2011, the Company assumed all outstanding options under the 2010 Plans and the 2006 plans, and the Company’s Common Stock was substituted as the stock issuable upon the exercise of options under these plans. As a result, there will be no further awards under the 2010 Plans. At June 30, 2014, there were options to purchase 1,895,210 shares of Common Stock outstanding under the 2010 Option Plans and the 2006 option plans.
Also during 2010, the Board of Directors of the Company adopted and shareholders approved the Park Sterling Corporation 2010 Long-Term Incentive Plan for directors and employees ( the “2010 LTIP”), which was effective upon the holding company reorganization and replaced the 2010 Plans. The 2010 LTIP provides for an aggregate of 1,016,400 of shares of Common Stock reserved for issuance to employees and directors in connection with stock options, restricted stock awards, and other stock-based awards. At June 30, 2014, there were options to purchase 119,173 shares of Common Stock and 775,966 nonvested restricted stock awards outstanding under the 2010 LTIP. The 2010 LTIP was frozen upon effectiveness of the Company’s 2014 Long Term Incentive Plan (described below), and no future awards may be made thereunder.
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
In March 2014, the Board of Directors of the Company adopted and in May 2014 shareholders approved the Park Sterling Corporation 2014 Long-Term Incentive Plan for directors and employees (the “2014 LTIP”), which replaced the 2010 LTIP. An aggregate of 1,000,000 of shares of Common Stock, plus any shares subject to an award granted under the 2010 LTIP that was outstanding on March 26, 2014 that may expire, be forfeited or otherwise terminate unexercised, have been reserved for issuance to employees and directors under the 2014 LTIP in connection with stock options, restricted stock awards, and other stock-based awards. The 2014 LTIP will expire on May 23, 2024 and no awards may be made after that date. At June 30, 2014, there 143,250 nonvested restricted stock awards outstanding under the 2014 LTIP.
As a result of the Citizens South merger, the Company assumed the Citizens South Bank 1999 Stock Option Plan (the “1999 Citizens South Plan”), the Citizens South Banking Corporation 2003 Stock Option Plan (the “2003 Citizens South Plan”) and the Citizens South Banking Corporation 2008 Equity Incentive Plan ( the “2008 Citizens South Plan”), each of which has been renamed as a Park Sterling Corporation plan, and the obligations of awards outstanding under the plans at the effective date of the merger.
Under the 2008 Citizens South Plan, the Company could grant non-qualified stock options and stock appreciation rights (“SARs”) to eligible employees and directors of, or service providers to, the Company or the Bank who were not employees or directors of or service providers to the Company or the Bank at the effective time of the merger. Stock options and SARS are evidenced by an award agreement that specifies, as applicable, the number of shares, date of grant, exercise price, vesting period and expiration date, and other information. Awards under the 2008 Citizens South Plan have an exercise price at least equal to the fair market value of the Common Stock on the grant date, cannot be exercised more than 10 years after the grant date and generally expire or are forfeited upon termination of employment prior to the end of the award term, except in limited circumstances such as death, disability, retirement or change in control. At June 30, 2014, there were options to purchase 163,161 shares of Common Stock outstanding under the 2008 Citizens South Plan. The 2008 Citizens South Plan was frozen upon effectiveness of the 2014 LTIP, and no future awards may be made thereunder.
The 2003 Citizens South Plan and the 1999 Citizens South Plan are no longer active plans and no future awards can be granted thereunder. At June 30, 2014, there were options to purchase 12,431 shares of Common Stock outstanding under the 2003 Citizens South Plan, and there were options to purchase 942 shares of Common Stock outstanding under the 1999 Citizens South Plan.
The exercise price of each option under these plans is not less than the market price of the Company’s Common Stock on the date of the grant. The exercise price of all options outstanding at June 30, 2014 under these plans ranges from $3.04 to $15.45 and the average exercise price was $7.41. The Company funds the option shares from authorized but unissued shares. The Company does not typically purchase shares to fulfill the obligations of the stock benefit plans. Options granted become exercisable in accordance with the plans’ vesting schedules, which are generally three years. All unexercised options expire ten years after the date of the grant.
As contemplated during the Public Offering, in 2011 the Company awarded certain stock price performance-based restricted shares to officers and directors following the holding company reorganization. During 2013, 13,860 stock price performance-based restricted shares were forfeited, and there were 554,400 stock price performance-based restricted shares outstanding at June 30, 2014. These 554,400 shares vest one-third each when the Company’s stock price per share reaches the following performance thresholds for 30 consecutive trading days: (i) 125% of offer price ($8.13); (ii) 140% of offer price ($9.10); and (iii) 160% of offer price ($10.40). These anti-dilutive restricted shares are issued (and thereby have voting rights), but are not included in earnings per share calculations until they vest (and thereby have economic rights).
PARK STERLING CORPORATION
Notes to Condensed Consolidated Financial Statements (Unaudited)
(table amounts in thousands, except share data and per share amounts)
Activity in the Company’s share-based plans is summarized in the following table:
Outstanding Options | Nonvested Restricted Shares | |||||||||||||||||||||||||||
Weighted | ||||||||||||||||||||||||||||
Weighted | Average | Weighted | ||||||||||||||||||||||||||
Average | Contractual | Average | Aggregate | |||||||||||||||||||||||||
Number | Exercise | Term | Intrinsic | Number | Grant Date | Intrinsic | ||||||||||||||||||||||
Outstanding | Price | (Years) | Value | Outstanding | Fair Value | Value | ||||||||||||||||||||||
At December 31, 2013 | 2,225,551 | $ | 7.35 | 5.65 | $ | - | 770,399 | $ | 4.35 | $ | 5,315 | |||||||||||||||||
Options granted | 17,500 | 6.70 | - | - | - | - | - | |||||||||||||||||||||
Restricted shares granted | - | - | - | - | 220,650 | 6.51 | 1,454 | |||||||||||||||||||||
Options exercised | (39,451 | ) | 4.55 | - | - | - | - | - | ||||||||||||||||||||
Restricted shares vested | - | - | - | - | (66,500 | ) | 5.28 | 438 | ||||||||||||||||||||
Expired and forfeited | (12,683 | ) | 9.06 | - | - | (3,333 | ) | 5.53 | 35 | |||||||||||||||||||
At June 30, 2014 | 2,190,917 | $ | 7.39 | 5.19 | $ | 491 | 921,216 | $ | 4.79 | $ | 6,058 | |||||||||||||||||
Exercisable at June 30, 2014 | 2,162,583 | $ | 7.41 | 5.14 |
The fair value of each option award is estimated on the date of grant using the Black-Scholes option pricing model. The average fair value per share of options granted in the first half of 2014 was $6.70. Assumptions used for grants were as follows. There were no stock options granted during the six-month period ended June 30, 2013.
Assumptions in Estimating Option Values
Weighted-average volatility | 38.6% | - | 39.0% | |
Expected dividend yield | 1.21% | |||
Risk-free interest rate | 2.22% | |||
Expected life (years) | 7 |
At June 30, 2014, unrecognized compensation cost related to nonvested stock options of $55 thousand is expected to be recognized over a weighted-average period of 1.21 years. Total compensation expense for stock options was $8 thousand and $321 thousand for the three months ended June 30, 2014 and 2013, respectively, and $26 thousand and $644 thousand for the six months ended June 30, 2014 and 2013, respectively.
At June 30, 2014, unrecognized compensation cost related to nonvested restricted shares of $2.1 million is expected to be recognized over a weighted-average period of 1.05 years. Total compensation expense for restricted shares was $277 thousand and $217 thousand for the three months ended June 30, 2014 and 2013, respectively, and $505 thousand and $419 thousand for the six months ended June 30, 2014 and 2013, respectively.
Note 17 – Subsequent Event
Dividend Declaration
On July 23, 2014, the Company announced that its Board of Directors has declared a quarterly dividend of $0.02 per common share, payable on August 20, 2014 to all common shareholders of record as of the close of business on August 6, 2014.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This report contains, and Park Sterling Corporation (the “Company”) and its management may make, certain statements that constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These statements can be identified by the fact that they do not relate strictly to historical or current facts and often use words such as “may,” “plan,” “contemplate,” “anticipate,” “believe,” “intend,” “continue,” “expect,” “project,” “predict,” “estimate,” “could,” “should,” “would,” “will,” “goal,” “target” and similar expressions. The forward-looking statements express management’s current expectations or forecasts of future events, results and conditions, including financial and other estimates and expectations regarding the effects of the merger with Provident Community Bancshares, Inc. (“Provident Community”), the general business strategy of engaging in bank mergers, organic growth, branch openings and closings, expansion in new markets, expansion or addition of product capabilities, expected footprint of the banking franchise and anticipated asset size; anticipated loan growth; changes in loan mix and deposit mix; capital and liquidity levels; net interest income; provision expense; noninterest income and noninterest expenses; realization of deferred tax asset; credit trends and conditions, including loan losses, allowance for loan loss, charge-offs, delinquency trends and nonperforming asset levels; the amount, timing and prices of share repurchases; the payment of common stock dividends; and other similar matters. These forward-looking statements are not guarantees of future results or performance and by their nature involve certain risks and uncertainties that are based on management’s beliefs and assumptions and on the information available to management at the time that these disclosures were prepared. Actual outcomes and results may differ materially from those expressed in, or implied by, any of these forward-looking statements.
You should not place undue reliance on any forward-looking statement and should consider all of the following uncertainties and risks, as well as those more fully discussed in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013 filed with the Securities and Exchange Commission (“SEC”) on March 6, 2014 (the “2013 Form 10-K”) and in any of the Company’s subsequent filings with the SEC: failure to realize synergies and other financial benefits from the Provident Community merger within the expected time frames; increases in expected costs or decreases in expected savings or difficulties related to integration matters; inability to identify and successfully negotiate and complete additional combinations with potential merger partners or to successfully integrate such businesses into the Company, including the Company’s ability to adequately estimate or to realize the benefits and cost savings from and limit any unexpected liabilities acquired as a result of any such business combination; failure to effectively redeploy resources from the custody business to the core asset management business; failure to generate an adequate return on investment related to the Richmond loan production office or other hiring initiatives; inability to generate future organic growth in loan balances or retail banking or wealth management results through the hiring of new personnel, development of new products, opening of de novo branches, or otherwise; the effects of negative or soft economic conditions, including stress in the commercial real estate markets or delay or failure of continued recovery in the residential real estate markets; changes in consumer and investor confidence and the related impact on financial markets and institutions; changes in interest rates; failure of assumptions underlying the establishment of allowances for loan losses; deterioration in the credit quality of the loan portfolio or in the value of the collateral securing those loans; deterioration in the value of securities held in the investment securities portfolio; the possibility of recognizing other than temporary impairments on holdings of collateralized loan obligation securities as a result of the Volcker Rule; the impacts on the Company of a potential increasing rate environment; the potential impacts of any additional government shutdown and further debt ceiling impasses, including the risk of a United States credit rating downgrade or default, or continued global economic instability, which would cause disruptions in the financial markets, impact interest rates, and cause other potential unforeseen consequences; fluctuations in the market price of the common stock, regulatory, legal and contractual requirements, other uses of capital, the Company’s financial performance, market conditions generally, and future actions by the board of directors, in each case impacting repurchases of common stock or declaration of dividends; legal and regulatory developments including changes in the federal risk-based capital rules; increased competition from both banks and nonbanks; changes in accounting standards, rules and interpretations, inaccurate estimates or assumptions in accounting, including acquisition accounting fair market value assumptions and accounting for purchased credit-impaired loans, and the impact on the Company’s financial statements; and management’s ability to effectively manage credit risk, market risk, operational risk, legal risk, and regulatory and compliance risk.
Forward-looking statements speak only as of the date they are made, and the Company undertakes no obligation to update any forward-looking statement to reflect the impact of circumstances or events that arise after the date the forward-looking statement was made.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The purpose of this discussion and analysis is to focus on significant changes in our financial condition as of and results of operations during the three- and six-month period ended June 30, 2014. This discussion and analysis highlights and supplements information contained elsewhere in this Quarterly Report on Form 10-Q, particularly the preceding unaudited condensed consolidated financial statements and accompanying notes (the “Unaudited Financial Statements”).
Executive Overview
The Company reported net income available to common shareholders of $7.0 million, or $0.16 per share, for the six months ended June 30, 2014 compared to $6.7 million, or $0.15 per share, for the six months ended June 30, 2013. The Company reported adjusted net income available to common shareholders, which excludes merger-related expenses and gain or loss on sale of securities, of $7.3 million, or $0.17 per share, for the six months ended June 30, 2014 compared to $7.7 million, or $0.18 per share, for the six months ended June 30, 2013. The first six months of 2014 reflect a lower adjustment for merger-related expenses and a higher adjustment for gain on sale of securities, compared to the first six months of 2013.
Net interest margin was 3.96% for the six month period ended June 30, 2014, representing a 27 basis point decrease from 4.23% for the six month period ended June 30, 2013. The reduction in net interest margin from June 30, 2013, resulted primarily from a 23 basis point decrease in average yield on loans reflecting both a lower mix of higher yielding PCI loans and lower accelerated accretion, and an 11 basis point increase in the cost of interest-bearing liabilities, driven primarily by the expiration of accounting-related fair market value adjustments on acquired deposits in the fourth quarter of 2013.
On May 1, 2014, we completed our acquisition of Provident Community which was merged with and into the Company with the Company as the surviving entity. Total assets increased $285.1 million, or 14.5%, to $2.25 billion at June 30, 2014, compared to total assets of $1.96 billion at December 31, 2013 driven both by organic growth and the Provident Community acquisition. Cash and equivalents increased $14.0 million, or 25%, to $104.8 million, and total securities, including non-marketable securities, increased $67.4 million, or 17%, to $474.7 million, compared to December 31, 2013. These increases were primarily the result of the merger with Provident Community. Total loans, excluding loans held for sale, increased $177.9 million, or 14%, to $1.47 billion at June 30, 2014, compared to total loans, excluding loans held for sale, of $1.30 billion at December 31, 2013. The increase included $70.8 million resulting from organic growth and $100.0 million resulting from the Provident Community acquisition, net of acquisition accounting fair market value adjustments.
Asset quality continued to improve during the first half of 2014 and remains a point of strength for the Company. Nonperforming loans decreased $2.8 million, or 23%, to $9.5 million at June 30, 2014, or 0.65% of total loans, compared to $12.3 million at December 31, 2013, or 0.95% of total loans. Nonperforming assets decreased $1.1 million, or 4%, to $25.7 million at June 30, 2014, or 1.14% of total assets, compared to $26.8 million at December 31, 2013, or 1.37% of total assets. Nonperforming assets at June 30, 2014 include $5.2 million of covered other real estate owned (“OREO”) representing 20% of total nonperforming assets at June 30, 2014, compared to $5.1 million of covered OREO representing 19% of total nonperforming assets at December 31, 2013. The Company currently expects 80% of losses and associated expenses on covered OREO to be reimbursed under its FDIC loss share agreements.
Total deposits increased $262.8 million, or 16.4%, to $1.86 billion at June 30, 2014, compared to $1.60 billion at December 31, 2013, reflecting both the Provident Community acquisition and strong results in retail and commercial banking. Total borrowings increased $8.8 million, or 11%, to $86.8 million at June 30, 2014 compared to $78.0 million at December 31, 2013. The Company exercised an optional prepayment, which had no impact on net income, to fully redeem $6.9 million in 11% Tier 2 eligible subordinated debt at the Bank on June 30, 2014. This decrease in borrowings was more than offset by $5.7 million in repurchase agreements and $7.8 million in trust preferred subordinated debt, net of acquisition accounting fair market value adjustments, assumed in the Provident Community acquisition. Total shareholders’ equity increased $7.4 million, or 3%, to $269.5 million at June 30, 2014 compared to $262.1 million at December 31, 2013, driven by retained earnings and lower unrealized losses in the marketable securities portfolio. The Company’s ratio of tangible common equity to tangible assets decreased to 10.35% at June 30, 2014 from 11.79% at December 31, 2013. The Company’s Tier 1 leverage ratio decreased to 10.59% in June 30, 2014 from 11.63% at December 31, 2013.
Adjusted net income and related per share measures, as well as tangible common equity and tangible assets, and related ratios, are non-GAAP financial measures. For reconciliations to the most comparable GAAP measure, see “Non-GAAP Financial Measures” below.
Business Overview
The Company, a North Carolina corporation, was formed in October 2010 to serve as the holding company for the Bank and is a bank holding company registered with the Federal Reserve Board. The Bank was incorporated in September 2006 as a North Carolina-chartered commercial nonmember bank. On January 1, 2011, the Company acquired all of the outstanding common stock of the Bank in exchange for shares of the Company’s Common Stock, on a one-for-one basis, in a statutory share exchange transaction effected under North Carolina law pursuant to which the Company became the bank holding company for the Bank.
Consistent with our growth strategy, in January 2014, the Bank opened a loan production office in Richmond, Virginia. In addition, on May 1, 2014, the Company completed its acquisition of Provident Communitypursuant to the Agreement and Plan of Merger, dated as of March 4, 2014 (the “Agreement”), under which Provident Community, a bank holding company headquartered in Rock Hill, South Carolina, was merged with and into the Company with the Company as the surviving entity. Pursuant to the Agreement, each share of Provident Community common stock was cancelled and converted into the right to receive a cash payment from the Company equal to $0.78 per share, or approximately $1.4 million in the aggregate. In addition, immediately prior to completion of the merger, the Company purchased from the United States Department of the Treasury (“Treasury”) the issued and outstanding shares of Provident Community’s Fixed Rate Cumulative Perpetual Preferred Stock, Series A (the “Provident Community Series A Preferred Stock”), and all of the related warrants to purchase shares of Provident Community’s common stock, for an aggregate purchase price of approximately $5.1 million (representing a 45% discount from face value). Thereafter, pursuant to the Agreement, the Provident Community Series A Preferred Stock and related warrants were cancelled in connection with the completion of the merger. Simultaneously with completion of the merger, Provident Community Bank, N.A. merged into the Bank. The merger strengthens our position in the Charlotte metro market, improves our branch density in South Carolina’s Upstate and Midlands regions, provides an attractive source of core deposits to help fund organic loan growth, and creates efficiencies which are expected to enhance financial returns to shareholders.
The Company provides a full array of retail and commercial banking services, including wealth management, through its offices located in North Carolina, South Carolina, Virginia and Georgia. Our objective since inception has been to provide the strength and product diversity of a larger bank and the service and relationship attention that characterizes a community bank.
Non-GAAP Financial Measures
In addition to traditional measures, management uses tangible assets, tangible common equity, tangible book value, adjusted allowance for loan losses, adjusted net income, adjusted net interest margin and adjusted noninterest expenses, and related ratios and per-share measures, each of which is a non-GAAP financial measure. Management uses (i) tangible assets, tangible common equity and tangible book value (which exclude goodwill and other intangibles from equity and assets) and related ratios to evaluate the adequacy of shareholders' equity and to facilitate comparisons with peers; (ii) adjusted allowance for loan losses (which includes net fair market value adjustments related to acquired loans) as supplemental information for comparing the combined allowance and fair market value adjustments to the combined acquired and non-acquired loan portfolios (fair market value adjustments are available only for losses on acquired loans); and (iii) adjusted net income and adjusted noninterest expense (which exclude merger-related expenses and gain or loss on sale of securities, as applicable) and adjusted net interest margin (which excludes accelerated accretion of net acquisition accounting fair market value adjustments) to evaluate its core earnings and to facilitate comparisons with peers.
The following table presents these non-GAAP financial measures and provides a reconciliation of these non-GAAP measures to the most directly comparable GAAP measure reported in the Company’s consolidated financial statements:
Reconciliation of Non-GAAP Financial Measures
June 30, | December 31, | |||||||||||||||
2014 | 2013 | |||||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
(dollars in thousands, except per share amounts) | ||||||||||||||||
Tangible common equity to tangible assets | ||||||||||||||||
Total assets | $ | 2,245,456 | $ | 1,960,790 | ||||||||||||
Less: intangible assets | (41,478 | ) | (35,049 | ) | ||||||||||||
Tangible assets | $ | 2,203,978 | $ | 1,925,741 | ||||||||||||
Total common equity | $ | 269,510 | $ | 262,083 | ||||||||||||
Less: intangible assets | (41,478 | ) | (35,049 | ) | ||||||||||||
Tangible common equity | $ | 228,032 | $ | 227,034 | ||||||||||||
Tangible common equity | 228,032 | 227,034 | ||||||||||||||
Divided by: tangible assets | 2,203,978 | 1,925,741 | ||||||||||||||
Tangible common equity to tangible assets | 10.35 | % | 11.79 | % | ||||||||||||
Common equity to assets | 12.00 | % | 13.37 | % | ||||||||||||
Adjusted allowance for loan losses | ||||||||||||||||
Allowance for loan losses | $ | 9,178 | $ | 8,831 | ||||||||||||
Plus: acquisition accounting net FMV adjustments to acquired loans | 40,987 | 37,783 | ||||||||||||||
Adjusted allowance for loan losses | $ | 50,165 | $ | 46,614 | ||||||||||||
Divided by: total loans (excluding LHFS) | 1,473,661 | 1,295,808 | ||||||||||||||
Adjusted allowance for loan losses to total loans | 3.40 | % | 3.60 | % | ||||||||||||
Allowance for loan losses to total loans | 0.62 | % | 0.68 | % |
Three months ended | Six months ended | |||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||
| (dollars in thousands, except per share amounts) | |||||||||||||||
Adjusted net income | ||||||||||||||||
Pretax income (as reported) | $ | 5,186 | $ | 5,780 | $ | 10,221 | $ | 10,744 | ||||||||
Plus: merger-related expenses | 594 | 822 | 675 | 1,568 | ||||||||||||
(gain) loss on sale of securities | 33 | (104 | ) | (243 | ) | (104 | ) | |||||||||
Adjusted pretax income | 5,813 | 6,498 | 10,653 | 12,208 | ||||||||||||
Tax expense | 1,972 | 2,235 | 3,386 | 4,231 | ||||||||||||
Adjusted net income | $ | 3,841 | $ | 4,263 | $ | 7,267 | $ | 7,977 | ||||||||
Preferred dividends | - | 302 | - | 353 | ||||||||||||
Adjusted net income available to common shareholders | $ | 3,841 | $ | 3,961 | $ | 7,267 | $ | 7,624 | ||||||||
Divided by: weighted average diluted shares | 44,213,802 | 44,204,581 | 44,240,105 | 44,137,495 | ||||||||||||
Adjusted net income available to common shareholders per share | $ | 0.09 | $ | 0.09 | $ | 0.16 | $ | 0.17 | ||||||||
Estimated tax rate | 33.93 | % | 34.40 | % | 31.78 | % | 34.66 | % | ||||||||
Adjusted net interest margin | ||||||||||||||||
Net interest income (as reported) | $ | 19,079 | $ | 18,671 | $ | 36,354 | $ | 36,407 | ||||||||
Less: accelerated mark accretion | (86 | ) | (560 | ) | (104 | ) | (560 | ) | ||||||||
Adjusted net interest income | 18,993 | 18,111 | 36,250 | 35,847 | ||||||||||||
Divided by: average earning assets | 1,938,459 | 1,742,312 | 1,851,794 | 1,737,276 | ||||||||||||
Mutliplied by: annualization factor | 4.01 | 4.01 | 2.02 | 2.02 | ||||||||||||
Adjusted net interest margin | 3.93 | % | 4.17 | % | 3.95 | % | 4.16 | % | ||||||||
Net interest margin | 3.95 | % | 4.30 | % | 3.96 | % | 4.23 | % | ||||||||
Adjusted noninterest expense | ||||||||||||||||
Noninterest expense | $ | 18,274 | $ | 16,784 | $ | 34,017 | $ | 32,705 | ||||||||
Less: merger-related expenses | (594 | ) | (822 | ) | (675 | ) | (1,568 | ) | ||||||||
Adjusted noninterest expense | $ | 17,680 | $ | 15,962 | $ | 33,342 | $ | 31,137 |
Recent Accounting Pronouncements
See Note 2 to the Unaudited Financial Statements for a description of recent accounting pronouncements including the respective expected dates of adoption and effects on results of operations and financial condition.
Critical Accounting Policies and Estimates
In the preparation of our financial statements, we have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States (“GAAP”) and in accordance with general practices within the banking industry. Our significant accounting policies are described in Note 2 – Summary of Significant Accounting Policies to the Company’s audited consolidated financial statements and accompanying notes (the “2013 Audited Financial Statements”) included in the 2013 Form 10-K. While all of these policies are important to understanding the Unaudited Financial Statements, certain accounting policies described below involve significant judgment and assumptions by management that have a material impact on the carrying value of certain assets and liabilities. We consider these accounting policies to be critical accounting policies. The judgment and assumptions we use are based on historical experience and other factors, which we believe to be reasonable under the circumstances. Because of the nature of the judgment and assumptions we make, actual results could differ from these judgments and assumptions that could have a material impact on the carrying values of our assets and liabilities and our results of operations.
PCI Loans.Loans purchased with evidence of credit deterioration since origination and for which it is probable that all contractually required payments will not be collected are considered credit impaired. Evidence of credit quality deterioration as of the purchase date may include statistics such as internal risk grade, past due and nonaccrual status, recent borrower credit scores and recent loan-to-value (“LTV”) percentages. Purchased credit-impaired (“PCI”) loans are initially measured at fair value, which includes estimated future credit losses expected to be incurred over the life of the loan. Accordingly, the associated allowance for credit losses related to these loans is not carried over at the acquisition date. We estimate the cash flows expected to be collected at acquisition using specific credit review of certain loans, quantitative credit risk, interest rate risk and prepayment risk models, and qualitative economic and environmental assessments, each of which incorporates our best estimate of current key relevant factors, such as property values, default rates, loss severity and prepayment speeds.
Under the accounting guidance for PCI loans, the excess of cash flows expected to be collected over the estimated fair value is referred to as the accretable yield and is recognized in interest income over the remaining life of the loan, or pool of loans, in situations where there is a reasonable expectation about the timing and amount of cash flows to be collected. The difference between the contractually required payments and the cash flows expected to be collected at acquisition, considering the impact of prepayments, is referred to as the nonaccretable difference and is available to absorb future charge-offs.
In addition, subsequent to acquisition, we periodically evaluate our estimate of cash flows expected to be collected. These evaluations, performed quarterly, require the continued usage of key assumptions and estimates, similar to the initial estimate of fair value. In the current economic environment, estimates of cash flows for PCI loans require significant judgment given the impact of home price and property value changes, changing loss severities, prepayment speeds and other relevant factors. Decreases in the expected cash flows will generally result in a charge to the provision for credit losses resulting in an increase to the allowance for loan losses. Significant increases in the expected cash flows will generally result in an increase in interest income over the remaining life of the loan, or pool of loans. Disposals of loans, which may include sales of loans to third parties, receipt of payments in full or part from the borrower or foreclosure of the collateral, result in removal of the loan from the PCI loan portfolio at its carrying amount. Trends are reviewed in terms of traditional credit metrics such as accrual status, past due status, and weighted-average grade of the loans within each of the accounting pools. In addition, the relationship between the change in the unpaid principal balance and change in the fair value mark is assessed to correlate the directional consistency of the expected loss for each pool.
At June 30, 2014, PCI loans represent loans acquired from Community Capital, Citizens South and Provident Community that were deemed credit impaired at the time of acquisition. PCI loans that were classified as nonperforming loans by the acquired institutions are no longer classified as nonperforming so long as, at acquisition and quarterly re-estimation periods, we believe we will fully collect the new carrying value of these loans. It is important to note that judgment regarding the timing and amount of cash flows to be collected is required to classify PCI loans as performing, even if the loan is contractually past due.
Allowance for Loan Losses.The allowance for loan losses is based upon management's ongoing evaluation of the loan portfolio and reflects an amount considered by management to be its best estimate of known and inherent losses in the portfolio as of the balance sheet date. The determination of the allowance for loan losses involves a high degree of judgment and complexity. In making the evaluation of the adequacy of the allowance for loan losses, management considers current economic and market conditions, independent loan reviews performed periodically by third parties, portfolio trends and concentrations, delinquency information, management's internal review of the loan portfolio, internal historical loss rates and other relevant factors. While management uses the best information available to make evaluations, future adjustments to the allowance may be necessary if conditions differ substantially from the assumptions used in making the evaluations. In addition, regulatory examiners may require us to recognize changes to the allowance for loan losses based on their judgments about information available to them at the time of their examination. Although provisions have been established by loan segments based upon management's assessment of their differing inherent loss characteristics, the entire allowance for losses on loans, other than the portion related to PCI loans and specific reserves on impaired loans, is available to absorb further loan losses in any segment.Further information regarding our policies and methodology used to estimate the allowance for possible loan losses is presented in Note 5 – Loans and Allowance for Loan Losses to the 2013 Audited Financial Statements, and Note 5 – Loans and Allowance for Loan Losses to the Unaudited Financial Statements included in this Form 10-Q.
OREO.OREO, consisting of real estate acquired through, or in lieu of, loan foreclosures, is recorded at the lower of cost or fair value less estimated selling costs when acquired. Fair value is determined based on independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. Management also considers other factors, including changes in absorption rates, length of time the property has been on the market and anticipated sales values, which have resulted in adjustments to the collateral value estimates indicated in certain appraisals. At the time of foreclosure or initial possession of collateral, any excess of the loan balance over the fair value of the real estate held as collateral is treated as a charge against the allowance for loan losses.
Subsequent declines in the fair value of OREO below the new cost basis are recorded through valuation adjustments. Significant judgments and complex estimates are required in estimating the fair value of other real estate, and the period of time within which such estimates can be considered current is significantly shortened during periods of market volatility. In response to market conditions and other economic factors, management may utilize liquidation sales as part of its problem asset disposition strategy. As a result of the significant judgments required in estimating fair value and the variables involved in different methods of disposition, the net proceeds realized from sales transactions could differ significantly from appraisals, comparable sales, and other estimates used to determine the fair value of other real estate. Management reviews the value of other real estate periodically and adjusts the values as appropriate. Revenue and expenses from OREO operations as well as gains or losses on sales and any subsequent adjustments to the value are recorded as net cost (earnings) of operation of other real estate owned, a component of non-interest expense.
FDIC Indemnification Asset.In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 805, the FDIC indemnification asset was initially recorded at its fair value, and is measured separately from the related covered assets because the indemnification asset is not contractually embedded in the covered assets or transferrable with them in the event of disposal. The FDIC indemnification asset is measured at carrying value subsequent to initial measurement. Improved cash flows of the underlying covered assets will result in impairment of the FDIC indemnification asset and thus amortization through non-interest income. Impairment of the underlying covered assets will increase the cash flows of the FDIC indemnification asset and result in a credit to the provision for loan losses for acquired loans. Impairment and, when applicable, its subsequent reversal are included in the provision for loan losses in the condensed consolidated statements of income.
The purchase and assumption agreements between the Bank and the FDIC, as discussed in Note 6 – FDIC Loss Share Agreements to the 2013 Audited Financial Statements, and Note 6 – FDIC Loss Share Agreements to the Unaudited Financial Statements included in this Form 10-Q, each contain a provision that obligates the Bank to make a true-up payment to the FDIC if the realized losses of each of the applicable acquired banks are less than expected. Any such true-up payment that is materially higher than current estimates could have a negative effect on our business, financial condition and results of operations. These amounts are recorded in other liabilities on the balance sheet. The actual payment will be determined at the end of the term of the loss sharing agreements and is based on the negative bid, expected losses, intrinsic loss estimate, and assets covered under the loss share agreements.
Income Taxes. Income taxes are provided based on the asset-liability method of accounting, which includes the recognition of deferred tax assets (“DTAs”) and liabilities for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. In general, we record a DTA when the event giving rise to the tax benefit has been recognized in the consolidated financial statements.
As of June 30, 2014 and December 31, 2013, we had a net DTA in the amount of approximately $38.0 million and $37.4 million, respectively. We evaluate the carrying amount of our DTA quarterly in accordance with the guidance provided in FASB ASC Topic 740, in particular, applying the criteria set forth therein to determine whether it is more likely than not (i.e., a likelihood of more than 50%) that some portion, or all, of the DTA will not be realized within its life cycle, based on the weight of available evidence. In most cases, the realization of the DTA is dependent upon the Company generating a sufficient level of taxable income in future periods, which can be difficult to predict. If our forecast of taxable income within the carry forward periods available under applicable law is not sufficient to cover the amount of net deferred assets, such assets may be impaired. Based on the weight of available evidence, we have determined that it is more likely than not that we will be able to fully realize the existing DTA. Accordingly, we considered it appropriate not to establish a DTA valuation allowance at either June 30, 2014 or December 31, 2013.
Additional information regarding our income taxes is presented in Note 9 —Income Taxes to the 2013 Audited Financial Statements.
Financial Condition at June 30, 2014 and December 31, 2013
Total assets increased $285.1 million to $2.25 billion at June 30, 2014 compared to total assets of $1.96 billion at December 31, 2013. During the six months, cash and equivalents increased $14.0 million, or 25%. Total loans, excluding loans held for sale, increased $177.5 million, or 14%, to $1.47 billion at June 30, 2014. Total securities, including non-marketable securities, increased $67.4 million, or 17%, to $468.8 million at June 30, 2014 from $401.4 million at December 31, 2013. These increases were all driven by the merger with Provident Community as well as approximately $70.8 million in organic loan growth.
Total liabilities of $1.98 billion at June 30, 2014 increased $277.2 million, or 16.3%, compared to total liabilities of $1.70 billion at December 31, 2013. Total deposits increased $262.8 million, or 16.43%, to $1.86 billion at June 30, 2014, reflecting both the Provident Community acquisition as well as strong results in retail and commercial banking. Total short-term borrowings increased $7.6 million, to $8.6 million at June 30, 2014 from $1.0 million at December 31, 2013primarily driven by the merger with Provident Community.Total borrowings increased $8.8 million, or 11%, to $86.8 million at June 30, 2014 compared to $78.0 million at December 31, 2013. The Company exercised an optional prepayment, which had no impact on net income, to fully redeem $6.9 million in 11% Tier 2 eligible subordinated debt at the Bank on June 30, 2014. This decrease in borrowings was more than offset by $5.7 million in repurchase agreements and $7.8 million in trust preferred subordinated debt, net of acquisition accounting fair market value adjustments, assumed in the Provident Community acquisition.
Total shareholders’ equity increased $7.9 million, or 3.0%, during the first six months to $269.9 million at June 30, 2014. The $7.9 million increase was the result of (i) net income of $7.0 million during the first six months of 2014; (ii) a $3.0 million increase in accumulated other comprehensive income from unrealized securities gains; (iii) $531thousand of net share based compensation expense; and (iv) $177 thousand in proceeds from the exercise of 39,451 stock options. The increases were offset by $1.8 million in dividends on common stock and the repurchase of 136,743 shares of common stock, at an average cost of $6.52 per share, for a total of $892 thousand during the first six months of 2014, as part of our previously announced stock repurchase program.
The following table presents selected ratios for the Company for the six months ended June 30, 2014 and 2013 and for the year ended December 31, 2013:
Selected Ratios
Six months ended | Twelve months | |||||||||||
June 30, | ended | |||||||||||
(annualized) | December 31, | |||||||||||
2014 | 2013 | 2013* | ||||||||||
Return on Average Assets | 0.68% | 0.68% | 0.76% | |||||||||
Return on Average Equity | 5.29% | 4.82% | 5.42% | |||||||||
Period End Equity to Total Assets | 12.02% | 14.04% | 13.37% | |||||||||
* Derived from audited financial statements. |
Investments and Other Interest-earning Assets
We use investment securities to generate interest income through the employment of excess funds, to provide liquidity, to fund loan demand or deposit liquidation, and to pledge as collateral, where required. The composition of our investment portfolio changes from time to time as we consider our liquidity needs, interest rate expectations, asset/liability management strategies, and capital requirements.
Securities available-for-sale are carried at fair market value, with unrealized holding gains and losses reported in accumulated other comprehensive income, net of tax. Securities held-to-maturity are carried at amortized cost. At June 30, 2014, investment securities totaled $468.8 million compared to $401.4 million at December 31, 2013. The increase in investment securities is due to the reinvestment of the proceeds received from the liquidation of securities acquired in the Provident Community acquisition.
During the second quarter of 2014, we re-designated $58.5 million of residential mortgage pass-through and collateralized mortgage obligation securities from available-for-sale to held-to-maturity to mitigate the risk of unrealized mark-to-market losses from rising interest rates. These securities had an aggregate unrealized loss of $2.2 million ($1.5 million, net of tax) on the date of transfer.
The “Volcker Rule” under the Dodd-Frank Act generally prohibits banks and their affiliates from engaging in proprietary trading and investing in and sponsoring a covered fund (such as a hedge fund or private equity fund). Included in our investment securities portfolio are two investments in senior tranches of collateralized loan obligations (“CLOs”) totaling $14.8 million at June 30, 2014 with respect to which the collateral eligibility provisions have not yet been amended to comply with the new bank investment criteria under the Volcker Rule. The two securities had a net unrealized loss of $178 thousand at June 30, 2014 that may result in the Company recognizing other than temporary impairment should they be determined not to comply with the Volcker Rule. We recognized a loss of $33,000 on the sale of an additional CLO during the second quarter given expectations that it would not be amended to comply with the Volcker Rule. Further information about our investment securities portfolio is presented in Note 4 – Investment Securities to the Unaudited Financial Statements included in this Form 10-Q.
At June 30, 2014, we had $47.6 million in interest-bearing deposits at correspondent banks, of which $44.7 million was on deposit with the Federal Reserve Bank, compared to $41.7 million in interest-bearing deposits at correspondent banks at December 31, 2013. Our balances have increased slightly with cash being redeployed in our loan and investment portfolios.
Loans
We consider asset quality to be of primary importance, and employ seasoned credit professionals and documented processes to ensure effective oversight of credit approvals and asset quality monitoring. Our internal loan policy is reviewed by our board of directors’ Loan and Risk Committee on an annual basis and our underwriting guidelines are reviewed and updated on a periodic basis. A formal loan review process is maintained both to ensure adherence to lending policies and to ensure accurate loan grading and is reviewed by our board of directors at least annually. Since inception, we have promoted the separation of loan underwriting from the loan production staff through our credit department. Currently, credit administration analysts are responsible for underwriting and assigning proper risk grades for all loans with an individual, or relationship, exposure in excess of $500 thousand. Underwriting is completed on standardized forms including a loan approval form and separate credit memorandum. The credit memorandum includes a summary of the loan's structure and a detailed analysis of loan purpose, borrower strength (including individual and global cash flow worksheets), repayment sources and, when applicable, collateral positions and guarantor strength. The credit memorandum further identifies exceptions to policy and/or regulatory limits, total exposure, internal risk grades and other relevant credit information. Loans are approved or denied by varying levels of signature authority based on total customer relationship exposure, with a minimum requirement of at least two authorized signatures. A management-level loan committee is responsible for approving all credits in excess of the chief credit officer’s lending authority, which was increased in March 2013 from $1 million to $3 million.
Our loan underwriting policy contains loan-to-value (“LTV”) limits that are at or below levels required under regulatory guidance, when such guidance is available, including limitations for non-real estate collateral, such as accounts receivable, inventory and marketable securities. When applicable, we compare LTV with loan-to-cost guidelines and ultimately limit loan amounts to the lower of the two ratios. We also consider FICO scores and strive to uphold a high standard when extending loans to individuals. We have not underwritten any subprime, hybrid, no-documentation or low-documentation products.
All acquisition, construction and development (“AC&D”) loans, whether related to commercial or consumer borrowers, are subject to policies, guidelines and procedures specifically designed to properly identify, monitor and mitigate the risk associated with these loans. Loan officers receive and review a cost budget from the borrower at the time an AC&D loan is originated. Loan draws are monitored against the budgeted line items during the development period in order to identify potential cost overruns. Individual draw requests are verified through review of supporting invoices as well as site inspections performed by an external inspector. Additional periodic site inspections are performed by loan officers at times that do not coincide with draw requests in order to keep abreast of ongoing project conditions. Our exposure to AC&D loans has declined significantly since inception of the Bank and current loan origination is focused on 1 – 4 family residential construction for retail customers and 1-4 family residential home construction to selected well-qualified builders, as well as owner-occupied commercial and pre-leased commercial build-to-suit properties. Concentrations as a percent of capital are reported to the board of directors on a quarterly basis. Market conditions for AC&D loans continued to improve in 2014 due to increasing new home sales in our primary markets. As of June 30, 2014, approximately 2% of our AC&D loan portfolio, commercial and consumer, is included on the watch list.
Our second mortgage exposure is primarily attributable to our home equity lines of credit (“HELOC”) portfolio, which totaled approximately $154 million as of June 30, 2014, of which approximately 57% is secured by second mortgages and approximately 43% is secured by first mortgages.
All loans are assigned an internal risk grade and are reviewed continuously for payment performance and updated through annual portfolio reviews. Loans on the Bank’s watch list are monitored through quarterly watch meetings and monthly impairment meetings. Classified loans are generally managed by a dedicated special asset team who is experienced in various loan rehabilitation and work out practices. Special asset loans are generally managed with a least-loss strategy.
At June 30, 2014, total loans, net of deferred fees, increased $177.9 million compared to December 31, 2013 due to the merger with Provident Community and organic loan growth. The composition of the portfolio remained unchanged from December 31, 2013 with commercial loans representing 71% of the total loan portfolio and consumer loans representing 29% of the total loan portfolio at June 30, 2014.
Asset Quality and Allowance for Loan Losses
Our Allowance for Loan Losses Committee is responsible for overseeing our allowance and works with our chief executive officer, senior financial officers, senior risk management officers and the Audit Committee of the board of directors in developing and achieving our allowance methodology and practices. Our allowance for loan loss methodology includes four components – specific reserves, quantitative reserves, qualitative reserves and reserves on PCI loans.
The following table presents a breakdown of our allowance for loan losses, by component and by loan product type, as of June 30, 2014 and December 31, 2013. Details of the seven environmental factors for consideration in the qualitative component of the allowance methodology as well as additional information about the four components and our policies and methodology used to estimate the allowance for loan losses are presented in Note 5 – Loans and Allowance for Loan Losses to the Unaudited Financial Statements included in this Form 10-Q.
Allowance Allocation by Component
June 30, 2014 | ||||||||||||||||||||||||||||||||
Specific Reserve | Quantitative Reserve | Qualitative Reserve | PCI Reserve | |||||||||||||||||||||||||||||
$ | % of Total Allowance | $ | % of Total Allowance | $ | % of Total Allowance | $ | % of Total Allowance | |||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 20 | 0.22 | % | $ | 1,413 | 15.40 | % | $ | 340 | 3.70 | % | $ | - | 0.00 | % | ||||||||||||||||
CRE - owner-occupied | 30 | 0.33 | % | 204 | 2.22 | % | 239 | 2.60 | % | - | 0.00 | % | ||||||||||||||||||||
CRE - investor income producing | 68 | 0.74 | % | 1,084 | 11.81 | % | 273 | 2.97 | % | - | 0.00 | % | ||||||||||||||||||||
AC&D - 1-4 family construction | - | 0.00 | % | 971 | 10.58 | % | 244 | 2.66 | % | - | 0.00 | % | ||||||||||||||||||||
AC&D - lots, land & development | 8 | 0.09 | % | 1,149 | 12.52 | % | 289 | 3.15 | % | - | 0.00 | % | ||||||||||||||||||||
AC&D - CRE | - | 0.00 | % | 22 | 0.24 | % | 201 | 2.19 | % | - | 0.00 | % | ||||||||||||||||||||
Other commercial | 43 | 0.47 | % | 3 | 0.03 | % | 5 | 0.05 | % | - | 0.00 | % | ||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||
Residential mortgage | 171 | 1.86 | % | 161 | 1.75 | % | 40 | 0.44 | % | - | 0.00 | % | ||||||||||||||||||||
HELOC | 415 | 4.52 | % | 829 | 9.03 | % | 208 | 2.27 | % | - | 0.00 | % | ||||||||||||||||||||
Residential construction | 193 | 2.10 | % | 366 | 3.99 | % | 92 | 1.00 | % | - | 0.00 | % | ||||||||||||||||||||
Other loans to individuals | 11 | 0.12 | % | 2 | 0.02 | % | 84 | 0.92 | % | - | 0.00 | % | ||||||||||||||||||||
$ | 959 | 10.45 | % | $ | 6,204 | 67.60 | % | $ | 2,015 | 21.95 | % | $ | - | 0.00 | % |
December 31, 2013 | ||||||||||||||||||||||||||||||||
Specific Reserve | Quantitative Reserve | Qualitative Reserve | Reserve on PCI Loans | |||||||||||||||||||||||||||||
$ | % of Total Allowance | $ | % of Total Allowance | $ | % of Total Allowance | $ | % of Total Allowance | |||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 14 | 0.16 | % | $ | 1,304 | 14.77 | % | $ | 173 | 1.96 | % | $ | - | 0.00 | % | ||||||||||||||||
CRE - owner-occupied | 14 | 0.16 | % | 319 | 3.61 | % | 66 | 0.75 | % | - | 0.00 | % | ||||||||||||||||||||
CRE - investor income producing | 527 | 5.97 | % | 1,111 | 12.58 | % | 159 | 1.80 | % | 360 | 4.08 | % | ||||||||||||||||||||
AC&D - 1-4 family construction | - | 0.00 | % | 755 | 8.55 | % | 84 | 0.95 | % | - | 0.00 | % | ||||||||||||||||||||
AC&D - lots, land, & development | - | 0.00 | % | 1,496 | 16.94 | % | 255 | 2.89 | % | - | 0.00 | % | ||||||||||||||||||||
AC&D - CRE | - | 0.00 | % | 267 | 3.02 | % | 32 | 0.36 | % | - | 0.00 | % | ||||||||||||||||||||
Other commercial | 18 | 0.20 | % | 5 | 0.06 | % | 1 | 0.01 | % | - | 0.00 | % | ||||||||||||||||||||
Consumer: | ||||||||||||||||||||||||||||||||
Residential mortgage | 167 | 1.89 | % | 135 | 1.53 | % | 56 | 0.63 | % | - | 0.00 | % | ||||||||||||||||||||
HELOC | 137 | 1.55 | % | 699 | 7.92 | % | 214 | 2.42 | % | - | 0.00 | % | ||||||||||||||||||||
Residential construction | 7 | 0.08 | % | 336 | 3.80 | % | 48 | 0.54 | % | - | 0.00 | % | ||||||||||||||||||||
Other loans to individuals | - | 0.00 | % | 64 | 0.72 | % | 8 | 0.09 | % | - | 0.00 | % | ||||||||||||||||||||
Total | $ | 884 | 10.01 | % | $ | 6,491 | 73.50 | % | $ | 1,096 | 12.41 | % | $ | 360 | 4.08 | % |
The allowance for loan losses is increased by provisions charged to operations and reduced by loans charged off, net of recoveries. The increase in the allowance for loan losses was a function of the following:
(i) | A decrease of $287 thousand in the quantitative component of the allowance due to changes in look back periods in the residential construction loan type which better reflect the inherent loss in the portfolio and the reclassification of the minimum reserve amounts to the qualitative component. In the past, we have recorded a minimum reserve as part of the quantitative component. A minimum reserve is utilized when we have insufficient internal loss history or when internal loss history falls below the minimum reserve percentage. Minimums are determined by analyzing Federal Reserve Bank charge-off data for all insured federal- and state-chartered commercial banks. For the second quarter of 2014, we calculated the average historical loss rates and adjusted incrementally to the minimum reserve amounts in the qualitative component. This change represented a reclassification between components of the allowance and had no impact on the calculation in total. |
(ii) | An increase of $919 thousand in the qualitative component of the allowance primarily due to the reclassification of minimum reserve amounts noted in item (i) above as well as management’s decision to apply a factor of 0.075% to its portfolio trends factor. Our loan portfolio experienced rapid loan growth in the second quarter of 2014. As these loans are not yet seasoned, and because rapid loan growth can cause loss rates to be understated, management used prudence in applying this factor. |
(iii) | A decrease of $360 thousand in the reserve on PCI loans due to the reversal of $360 thousand of previously recognized impairments. |
(iv) | An increase of $75 thousand in specific reserves which change periodically as loans move through or out of the impairment process. |
In accordance with GAAP, loans acquired from Community Capital, Citizens South and Provident Community were adjusted at the time of acquisition to reflect estimated fair market value at acquisition and the associated allowance for loan losses was eliminated. At June 30, 2014, acquired loans comprised 39% of our total loans, compared to 44% at December 31, 2013. The ratio of the allowance for loan losses to total loans was 0.62% at June 30, 2014 and 0.68% at December 31, 2013. The ratio of the adjusted allowance for loan losses to total loans, which includes the remaining acquisition accounting fair market value adjustments for acquired loans, was 3.40% at June 30, 2014 and 3.60% at December 31, 2013. Adjusted allowance for loan losses to loans is a non-GAAP financial measure which is provided as supplemental information for comparing the combined allowance and fair market value adjustments to the combined acquired and non-acquired loan portfolios. Fair market value adjustments are available only for losses on acquired loans. For a reconciliation to the most comparable GAAP measure, see “Non-GAAP Financial Measures” above.
While management believes that it uses the best information available to determine the allowance for loan losses, and that its allowance for loan losses is maintained at a level appropriate in light of the risk inherent in our loan portfolio based on an assessment of various factors affecting the loan portfolio, unforeseen market conditions could result in adjustments to the allowance for loan losses, and net income could be significantly affected, if circumstances differ substantially from the assumptions used in making the final determination. The allowance for loan losses to total loans may increase if our loan portfolio deteriorates due to economic conditions or other factors.
We evaluate and estimate off-balance sheet credit exposure at the same time we estimate credit losses for loans by a similar process, including an estimate of commitment usage levels. These estimated credit losses are not recorded as part of the allowance for loan losses, but are recorded to a separate liability account by a charge to income, if material. Loan commitments, unused lines of credit and standby letters of credit make up the off-balance sheet items reviewed for potential credit losses. At both June 30, 2014 and December 31, 2013, $125 thousand was recorded as an other liability for off-balance sheet credit exposure.
Nonperforming Assets
Nonperforming assets, which consist of nonaccrual loans, accruing troubled debt restructurings (“TDRs”), accruing loans for which payments are 90 days or more past due, and OREO, totaled $25.7 million at June 30, 2014 compared to $26.8 million at December 31, 2013. Nonperforming loans, which consist of nonaccrual loans, accruing TDRs and accruing loans for which payments are 90 days or more past due, decreased $2.8 million, or 23%, to $9.5 million, or 0.65% of total loans at June 30, 2014, compared to $12.3 million, or 0.95% of total loans at December 31, 2013.
It is our general policy to place a loan on nonaccrual status when it is over 90 days past due and there is reasonable doubt that all principal and interest will be collected. Nonaccrual loans decreased $3.2 million, or 38%, in the first half of 2014 from $8.5 million at December 31, 2013. Nonaccrual TDRs are included in the nonaccrual loan amounts noted. At June 30, 2014, nonaccrual TDR loans were $1.6 million and had an allowance of $411 thousand recorded. At December 31, 2013, nonaccrual TDR loans were $4.4 million and had no recorded allowance. Accruing TDRs totaled $3.6 million at June 30, 2014 and $3.9 million at December 31, 2013.
We grade loans with an internal risk grade scale of 10 through 90, with grades 10 through 50 representing “pass” loans, grade 60 representing “special mention” and grades 70 and higher representing “classified” credit grades, respectively. Loans are reviewed on a regular basis internally, and at least annually by an external loan review group, to ensure loans are graded appropriately. Credits are reviewed for past due trends, declining cash flows, significant decline in collateral value, weakened guarantor financial strength, management concerns, market conditions and other factors that could jeopardize the repayment performance of the loan. Documentation deficiencies including collateral perfection and outdated or inadequate financial information are also considered in grading loans.
All loans graded 60 or worse are included on our list of “watch loans,” which represent potential problem loans, and are updated and reported to both management and the Loan and Risk Committee of the board of directors quarterly. Additionally, the watch list committee may review other loans with more favorable ratings if there are concerns that the loan may become a problem. Impairment analyses are performed on all loans graded “substandard” (risk grade of 70 or worse) and generally greater than $150 thousand as well as selected other loans as deemed appropriate. At June 30, 2014, we maintained “watch loans” totaling $27.6 million compared to $35.2 million at December 31, 2013. Approximately $6 million and $7 million of the watch loans at June 30, 2014 and December 31, 2013, respectively, were acquired loans. The future level of watch loans cannot be predicted, but rather will be determined by several factors, including overall economic conditions in the markets served.
We employ one of three potential methods to determine the fair value of impaired loans:
1) Fair value of collateral method. This is the most common method and is used when the loan is collateral dependent. In most cases, we will obtain an “as is” appraisal from a third-party appraisal group. The fair value from that appraisal may be adjusted downward for liquidation discounts for foreclosure or quick sale scenarios, as well as any applicable selling costs.
2) Cash flow method. This method is used when we believe that we will collect the loan primarily from cash flows generated by the borrower.
3) Observable market value method. This is the method used least often by us. Fair value is based on the offering price from a note buyer, in either the local community or a national loan sale advisor.
With respect to nonaccrual commercial and nonaccrual consumer AC&D loans, we typically utilize an “as-is,” or “discounted,” value to determine an appropriate fair value. When appraising projects with an expected cash flow to be received over a period of time, such as acquisition and development/land development loans, fair value is determined using a discounted cash flow methodology. We also account for expected selling and holding costs when determining an appropriate property value.
At June 30, 2014, OREO totaled $16.2 million, all of which is recorded at values based on our most recent appraisals. Included in that total is $5.2 million of OREO covered under the FDIC loss share agreements. At December 31, 2013, OREO totaled $14.5 million, all of which was recorded at values based on the most recent appraisals then available. Included in that total is $5.1 million of OREO covered under the FDIC loss share agreements.
Deposits and Other Borrowings
We offer a broad range of deposit instruments, including personal and business checking accounts, individual retirement accounts, business and personal money market accounts and certificates of deposit at competitive interest rates. Deposit account terms vary according to the minimum balance required, the time periods the funds must remain on deposit and the interest rate, among other factors. We regularly evaluate the internal cost of funds, survey rates offered by competing institutions, review cash flow requirements for lending and liquidity and execute rate changes when deemed appropriate.
Total deposits at June 30, 2014 were $1.86 billion, an increase of $262.8 million, or 16.4%, from December 31, 2013. Noninterest bearing demand deposits increased $76.0 million, or 29.7%, and represented 18% of total deposits at June 30, 2014. Money market, NOW and savings deposits increased $142.6 million, or 19.4%. Non-brokered time deposits increased $67.3 million, or 15.2%. Increases in these deposit types were the result of both the Provident Community acquisition and strong retail sales efforts. Finally, brokered deposits decreased $23.1 million, or 13.9%. Brokered deposits remain attractive given their relatively lower interest costs and flexible term structures, and will continue to be selectively utilized in our normal funding and interest rate risk management practices. Brokered deposits consist of brokered interest-bearing deposits, brokered money market accounts, and brokered certificates of deposits. Brokered money market and interest-bearing deposits are the result of the brokered money market deposit program initiated in December 2013 in connection with our $50 million investment strategy. The following is a summary of deposits at June 30, 2014 and December 31, 2013:
June 30, | December 31, | |||||||
2014 | 2013 | |||||||
(dollars in thousands) | ||||||||
Noninterest bearing demand deposits | $ | 331,866 | $ | 255,861 | ||||
Interest-bearing demand deposits | 353,997 | 296,995 | ||||||
Money market deposits | 436,613 | 390,059 | ||||||
Savings | 87,779 | 48,701 | ||||||
Brokered deposits | 143,156 | 166,280 | ||||||
Certificates of deposit and other time deposits | 509,296 | 441,989 | ||||||
Total deposits | $ | 1,862,707 | $ | 1,599,885 |
Total borrowings increased $8.8 million, or 11%, to $86.8 million at June 30, 2014 compared to $78.0 million at December 31, 2013. Borrowings at June 30, 2014 include $23.2 million (after acquisition accounting fair market value adjustments) of Tier 1-eligible subordinated debt. Our Tier-2-eligible subordinated debt, which consisted of $6.9 million aggregate principal amount of the Bank's 11% Subordinated Notes due June 30, 2019, was redeemed in full at the option of the Bank on June 30, 2014. The redemption price was 100% of the principal amount plus accrued but unpaid interest.
Results of Operations
The following table summarizes components of net income and the changes in those components for the three and six months ended June 30, 2014 and 2013:
Three Months Ended | Six Months Ended | |||||||||||||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||||||||||||
2014 | 2013 | Change | 2014 | 2013 | Change | |||||||||||||||||||||||||||
(Unaudited) | $ | % | (Unaudited) | $ | % | |||||||||||||||||||||||||||
(Dollars in thousands) | (Dollars in thousands) | |||||||||||||||||||||||||||||||
Gross interest income | $ | 21,157 | $ | 20,144 | $ | 1,013 | 5.0 | % | $ | 40,363 | $ | 39,467 | $ | 896 | 2.3 | % | ||||||||||||||||
Gross interest expense | 2,078 | 1,473 | 605 | 41.1 | % | 4,009 | 3,060 | 949 | 31.0 | % | ||||||||||||||||||||||
Net interest income | 19,079 | 18,671 | 408 | 2.2 | % | 36,354 | 36,407 | (53 | ) | -0.1 | % | |||||||||||||||||||||
Provision for loan losses | (365 | ) | 75 | (440 | ) | -586.7 | % | (382 | ) | 384 | (766 | ) | -199.5 | % | ||||||||||||||||||
Noninterest income | 4,016 | 3,968 | 48 | 1.2 | % | 7,502 | 7,426 | 76 | 1.0 | % | ||||||||||||||||||||||
Noninterest expense | 18,274 | 16,784 | 1,490 | 8.9 | % | 34,017 | 32,705 | 1,312 | 4.0 | % | ||||||||||||||||||||||
Net income before taxes | 5,186 | 5,780 | (594 | ) | -10.3 | % | 10,221 | 10,744 | (523 | ) | -4.9 | % | ||||||||||||||||||||
Income tax expense | 1,760 | 1,968 | (208 | ) | -10.6 | % | 3,240 | 3,692 | (452 | ) | -12.2 | % | ||||||||||||||||||||
Net income | 3,426 | 3,812 | (386 | ) | -10.1 | % | 6,981 | 7,052 | (71 | ) | -1.0 | % | ||||||||||||||||||||
Preferred dividends | - | 302 | (302 | ) | -100.0 | % | - | 353 | (353 | ) | -100.0 | % | ||||||||||||||||||||
Net income available to common shareholders | $ | 3,426 | $ | 3,510 | $ | (84 | ) | -2.4 | % | $ | 6,981 | $ | 6,699 | $ | 282 | 4.2 | % |
Net Income available to common shareholders. Net income available to common shareholders for the three months ended June 30, 2014 was $3.4 million compared to $3.5 million for the same period in 2013. This decrease in net income for the three-month period primarily was the result of noninterest expenses which increased $1.5 million, or 8.9%, due to hiring initiatives and the merger with Provident Community, which were partially offset by increased revenues and a reversal of provision expense. Net income available to common shareholders for the six months ended June 30, 2014, was $7.0 million compared to $6.7 million for the same period in 2013. This increase in net income is due to a reduced provision for loan losses, reduced rate on income taxes and the elimination of the preferred stock dividend on the SBLF shares redeemed in September 2013. Annualized return on average assets remained flat during the six-month period ended June 30, 2014 at 0.68%. Annualized return on average equity improved to 5.29% during the six-month period ended June 30, 2014 from 4.82% for the six-month period ended June 30, 2013.
Net Interest Income. Our largest source of earnings is net interest income, which is the difference between interest income on interest-earning assets and interest expense paid on deposits and other interest-bearing liabilities. The primary factors that affect net interest income are changes in volume and yields of earning assets and interest-bearing liabilities, which are affected in part by management’s responses to changes in interest rates through asset/liability management. Net interest income increased to $19.1 million for the three-month period ended June 30, 2014 from $18.7 million for the three months ended June 30, 2013. The increase is primarily due to the increase in average earning assets. Net interest income remained flat at $36.4 million for the six-month period ended June 30, 2014 when compared to the six months ended June 30, 2013.
Total average interest-earning assets increased to $1.9 billion for the three months ended June 30, 2014, from $1.7 billion for the same period in the previous year. Average balances of total interest-bearing liabilities increased to $1.6 billion in the three-month period ended June 30, 2014, compared to $1.4 billion for the same period in 2013. Our net interest margin decreased from 4.30% in the three-month period ended June 30, 2013 to 3.95% in the corresponding period in 2014. The increases in average balances are the result of the Provident Community merger and organic growth for the three-month period. The decrease in net interest margin reflects the lower interest rates on new loans as well as the increase in cost of interest bearing liabilities.
Total average interest-earning assets increased to $1.9 billion for the six months ended June 30, 2014, from $1.7 billion for the same period in the previous year. Average balances of total interest-bearing liabilities increased to $1.5 billion in the six-month period ended June 30, 2014, compared to $1.4 billion for the same period in 2013. Our net interest margin decreased from 4.23% in the six-month period ended June 30, 2013 to 3.96% in the corresponding period in 2014. The increases in average balances are the result of the Provident Community merger and organic growth for the six-month period. The decrease in net interest margin reflects the lower interest rates on new loans, the expiration of accounting-related fair market value adjustments on acquired deposits in the third quarter of 2013, as well as the increase in cost of interest bearing liabilities.
The following tables summarize net interest income and average yields and rates paid for the periods indicated:
Average Balance Sheets and Net Interest Analysis
For the Three Months Ended June 30, | ||||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
| (dollars in thousands) | |||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Loans, including fees (1)(2) | $ | 1,397,158 | $ | 18,734 | 5.38 | % | $ | 1,337,318 | $ | 18,805 | 5.64 | % | ||||||||||||
Federal funds sold | 427 | - | 0.00 | % | 12,330 | 7 | 0.23 | % | ||||||||||||||||
Taxable investment securities | 416,187 | 2,152 | 2.07 | % | 284,775 | 1,068 | 1.48 | % | ||||||||||||||||
Tax-exempt investment securities | 12,809 | 133 | 4.15 | % | 17,583 | 195 | 4.39 | % | ||||||||||||||||
Nonmarketable equity securities | 5,697 | 85 | 5.98 | % | 5,909 | 25 | 1.70 | % | ||||||||||||||||
Other interest-earning assets | 106,181 | 53 | 0.20 | % | 84,397 | 44 | 0.21 | % | ||||||||||||||||
Total interest-earning assets | 1,938,459 | 21,157 | 4.38 | % | 1,742,312 | 20,144 | 4.64 | % | ||||||||||||||||
Allowance for loan losses | (9,588 | ) | (11,736 | ) | ||||||||||||||||||||
Cash and due from banks | 17,856 | 14,315 | ||||||||||||||||||||||
Premises and equipment | 58,347 | 57,292 | ||||||||||||||||||||||
Other assets | 163,840 | 165,553 | ||||||||||||||||||||||
Total assets | $ | 2,168,914 | $ | 1,967,736 | ||||||||||||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Interest-bearing demand | $ | 333,130 | $ | 87 | 0.10 | % | $ | 285,697 | $ | 62 | 0.09 | % | ||||||||||||
Savings and money market | 515,943 | 473 | 0.37 | % | 445,158 | 317 | 0.29 | % | ||||||||||||||||
Time deposits - core | 488,936 | 693 | 0.57 | % | 493,995 | 313 | 0.25 | % | ||||||||||||||||
Brokered deposits | 154,520 | 190 | 0.49 | % | 102,716 | 215 | 0.84 | % | ||||||||||||||||
Total interest-bearing deposits | 1,492,529 | 1,443 | 0.39 | % | 1,327,566 | 907 | 0.27 | % | ||||||||||||||||
Federal Home Loan Bank advances | 55,000 | 128 | 0.93 | % | 55,000 | 137 | 1.00 | % | ||||||||||||||||
Other borrowings | 32,556 | 507 | 6.25 | % | 24,187 | 429 | 7.11 | % | ||||||||||||||||
Total borrowed funds | 87,556 | 635 | 2.91 | % | 79,187 | 566 | 2.87 | % | ||||||||||||||||
Total interest-bearing liabilities | 1,580,085 | 2,078 | 0.53 | % | 1,406,753 | 1,473 | 0.42 | % | ||||||||||||||||
Net interest rate spread | 19,079 | 3.85 | % | 18,671 | 4.22 | % | ||||||||||||||||||
Noninterest-bearing demand deposits | 298,313 | 256,383 | ||||||||||||||||||||||
Other liabilities | 24,212 | 22,589 | ||||||||||||||||||||||
Shareholders' equity | 266,304 | 282,011 | ||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 2,168,914 | $ | 1,967,736 | ||||||||||||||||||||
Net interest margin | 3.95 | % | 4.30 | % |
(1) Average loan balances include nonaccrual loans.
(2) Interest income and yields include accretion from acquisition accounting adjustments associated with acquired loans.
Average Balance Sheets and Net Interest Analysis
For the Six Months Ended June 30, | ||||||||||||||||||||||||
2014 | 2013 | |||||||||||||||||||||||
Average | Income/ | Yield/ | Average | Income/ | Yield/ | |||||||||||||||||||
Balance | Expense | Rate | Balance | Expense | Rate | |||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Loans, including fees (1)(2) | $ | 1,351,412 | $ | 35,660 | 5.32 | % | $ | 1,341,937 | $ | 36,945 | 5.55 | % | ||||||||||||
Federal funds sold | 437 | - | 0.00 | % | 29,112 | 24 | 0.17 | % | ||||||||||||||||
Taxable investment securities | 399,990 | 4,123 | 2.06 | % | 264,947 | 1,934 | 1.45 | % | ||||||||||||||||
Tax-exempt investment securities | 14,194 | 355 | 5.00 | % | 17,739 | 385 | 4.32 | % | ||||||||||||||||
Nonmarketable equity securities | 5,746 | 151 | 5.30 | % | 6,274 | 73 | 2.35 | % | ||||||||||||||||
Other interest-earning assets | 80,015 | 74 | 0.19 | % | 77,267 | 106 | 0.28 | % | ||||||||||||||||
Total interest-earning assets | 1,851,794 | 40,363 | 4.40 | % | 1,737,276 | 39,467 | 4.58 | % | ||||||||||||||||
Allowance for loan losses | (9,477 | ) | (11,726 | ) | ||||||||||||||||||||
Cash and due from banks | 16,127 | 22,172 | ||||||||||||||||||||||
Premises and equipment | 57,147 | 57,340 | ||||||||||||||||||||||
Other assets | 157,718 | 167,804 | ||||||||||||||||||||||
Total assets | $ | 2,073,309 | $ | 1,972,866 | ||||||||||||||||||||
Liabilities and shareholders' equity | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Interest-bearing demand | $ | 312,865 | $ | 150 | 0.10 | % | $ | 294,887 | $ | 153 | 0.10 | % | ||||||||||||
Savings and money market | 489,349 | 941 | 0.39 | % | 440,576 | 633 | 0.29 | % | ||||||||||||||||
Time deposits - core | 462,806 | 1,377 | 0.60 | % | 500,214 | 658 | 0.27 | % | ||||||||||||||||
Brokered deposits | 160,421 | 354 | 0.44 | % | 105,034 | 477 | 0.92 | % | ||||||||||||||||
Total interest-bearing deposits | 1,425,441 | 2,822 | 0.40 | % | 1,340,711 | 1,921 | 0.29 | % | ||||||||||||||||
Federal Home Loan Bank advances | 55,265 | 255 | 0.93 | % | 55,083 | 274 | 1.00 | % | ||||||||||||||||
Other borrowings | 27,823 | 932 | 6.76 | % | 27,462 | 865 | 6.35 | % | ||||||||||||||||
Total borrowed funds | 83,088 | 1,187 | 2.88 | % | 82,545 | 1,139 | 2.78 | % | ||||||||||||||||
Total interest-bearing liabilities | 1,508,529 | 4,009 | 0.54 | % | 1,423,256 | 3,060 | 0.43 | % | ||||||||||||||||
Net interest rate spread | 36,354 | 3.86 | % | 36,407 | 4.15 | % | ||||||||||||||||||
Noninterest-bearing demand deposits | 275,715 | 248,370 | ||||||||||||||||||||||
Other liabilities | 23,145 | 20,858 | ||||||||||||||||||||||
Shareholders' equity | 265,920 | 280,382 | ||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 2,073,309 | $ | 1,972,866 | ||||||||||||||||||||
Net interest margin | 3.96 | % | 4.23 | % |
(1) Average loan balances include nonaccrual loans.
(2) Interest income and yields include accretion from acquisition accounting adjustments associated with acquired loans.
Provision for Loan Losses. Our provision for loan losses decreased $0.4 million, or 587%, to a release of $365 thousand during the three months ended June 30, 2014, from a $75 thousand charge during the corresponding period in 2013. Included in the loan loss provision for the second quarter of 2014 was (i) a net impairment reversal of $521 thousand associated with PCI pools, (ii) a $9 thousand charge attributable to FDIC loss share agreements caused by a decrease in expected loss in those acquired loans and (iii) a net $165 thousand provision on our originated portfolio which saw significant organic growth in the second quarter.
Our provision for loan losses decreased $0.7 million, or 200%, to a release of $382 thousand during the six months ended June 30, 2014, from a $384 thousand charge during the corresponding period in 2013. Included in the loan loss provision for the first six months of 2014 was (i) a net impairment reversal of $209 thousand associated with PCI pools, (ii) a $278 thousand reversal of a previous charge attributable to FDIC loss share agreements caused by an increase in expected loss in those acquired loans and (iii) a net $451 thousand release of provision on our originated portfolio.
We had $0.4 million in net recoveries, excluding charge-offs on PCI loans, during the three months ended June 30, 2014 compared to net charge-offs of $0.3 million during the corresponding period in 2013. We had $1.2 million in net recoveries, excluding charge-offs on PCI loans, during the six months ended June 30, 2014 compared to net recoveries of $34 thousand during the corresponding period in 2013. The net recoveries during 2014 reflected the favorable resolution of problem assets from the legacy Park Sterling portfolio, including both disposition of a single troubled debt restructuring that was designated a nonaccrual loan in the fourth quarter of 2013 as well as recoveries from a large residential development nonaccrual loan.
Noninterest Income. The following table presents components of noninterest income for the three and six months ended June 30, 2014 and 2013:
Noninterest Income
Three months ended | Six months ended | |||||||||||||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||||||||||||
2014 | 2013 | Change | 2014 | 2013 | Change | |||||||||||||||||||||||||||
(Unaudited) | $ | % | (Unaudited) | $ | % | |||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||
Service charges on deposit accounts | $ | 1,001 | $ | 616 | $ | 385 | 62.5 | % | $ | 1,634 | $ | 1,380 | $ | 254 | 18.4 | % | ||||||||||||||||
Income from fiduciary activities | 642 | 648 | (6 | ) | -0.9 | % | 1,320 | 1,246 | 74 | 5.9 | % | |||||||||||||||||||||
Commissions and fees from investment brokerage | 131 | 83 | 48 | 57.8 | % | 228 | 193 | 35 | 18.1 | % | ||||||||||||||||||||||
Gain (loss) on sale of securities available for sale | (33 | ) | 104 | (137 | ) | -131.7 | % | 243 | 104 | 139 | 133.7 | % | ||||||||||||||||||||
ATM and card income | 764 | 692 | 72 | 10.4 | % | 1,312 | 1,180 | 132 | 11.2 | % | ||||||||||||||||||||||
Mortgage banking income | 653 | 977 | (324 | ) | -33.2 | % | 897 | 1,945 | (1,048 | ) | -53.9 | % | ||||||||||||||||||||
Income from bank-owned life insurance | 525 | 528 | (3 | ) | -0.6 | % | 1,645 | 909 | 736 | 81.0 | % | |||||||||||||||||||||
Amortization of indemnification asset | (859 | ) | (38 | ) | (821 | ) | 2160.5 | % | (1,112 | ) | (65 | ) | (1,047 | ) | 1610.8 | % | ||||||||||||||||
Other noninterest income | 1,192 | 358 | 834 | 233.0 | % | 1,335 | 534 | 801 | 150.0 | % | ||||||||||||||||||||||
Total noninterest income | $ | 4,016 | $ | 3,968 | $ | 48 | 1.2 | % | $ | 7,502 | $ | 7,426 | $ | 76 | 1.0 | % |
Noninterest income remained flat for the three months ended June 30, 2014 when compared to the three months ended June 30, 2013. Noteworthy changes among categories include (i) a $385 thousand increase in service charges on deposit accounts, a direct contribution of the Provident Community merger; (ii) a $137 thousand change in sale of securities available-for-sale resulting from a gain of $104 thousand in the three months ended June 30, 2013 compared to a loss of $33 thousand in the three months ended June 30, 2014; (iii) a $324 thousand decrease in mortgage banking income due to lower activity in loan closings and the period end pipeline; (iv) an $821 thousand increase in amortization of the indemnification asset related to the loss share agreements with the FDIC; and (v) an $834 thousand increase in other noninterest income primarily as a result of the conversion of MasterCard Class B shares held by the Company into MasterCard Class A shares and the subsequent sale of such shares for $936 thousand.
Noninterest income also remained flat for the six months ended June 30, 2014 compared to the six months ended June 30, 2013. Noteworthy changes among categories include (i) a $254 thousand increase in service charges on deposit accounts, as a direct contribution of the Provident Community merger; (ii) a $1.0 million decrease in mortgage banking income due to lower activity in loan closings and the period end pipeline; (iii) a $736 thousand increase in income from bank-owned life insurance due primarily to death benefit proceeds of $651 thousand received in the first quarter of 2014; (iv) a $1.0 million increase in amortization of indemnification assets related to the loss share agreements with the FDIC; and (v) an $801 thousand increase in other noninterest income primarily as a result of the sale of MasterCard shares for $936 thousand.
Noninterest Expense. The following table presents components of noninterest expense for the three and six months ended June 30, 2014 and 2013:
Noninterest Expense | ||||||||||||||||||||||||||||||||
Three months ended | Six months ended | |||||||||||||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||||||||||||
2014 | 2013 | Change | 2014 | 2013 | Change | |||||||||||||||||||||||||||
(Unaudited) | $ | % | (Unaudited) | $ | % | |||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||
Salaries and employee benefits | $ | 9,684 | $ | 8,800 | $ | 884 | 10.0 | % | $ | 18,912 | $ | 17,578 | $ | 1,334 | 7.6 | % | ||||||||||||||||
Occupancy and equipment | 2,249 | 1,980 | 269 | 13.6 | % | 4,254 | 3,888 | 366 | 9.4 | % | ||||||||||||||||||||||
Advertising and promotion | 223 | 150 | 73 | 48.7 | % | 456 | 370 | 86 | 23.2 | % | ||||||||||||||||||||||
Legal and professional fees | 1,122 | 861 | 261 | 30.3 | % | 1,783 | 1,754 | 29 | 1.7 | % | ||||||||||||||||||||||
Deposit charges and FDIC insurance | 368 | 409 | (41 | ) | -10.0 | % | 608 | 896 | (288 | ) | -32.1 | % | ||||||||||||||||||||
Data processing and outside service fees | 1,544 | 1,640 | (96 | ) | -5.9 | % | 2,890 | 3,293 | (403 | ) | -12.2 | % | ||||||||||||||||||||
Communication fees | 576 | 448 | 128 | 28.6 | % | 1,012 | 880 | 132 | 15.0 | % | ||||||||||||||||||||||
Core deposit intangible amortization | 317 | 257 | 60 | 23.3 | % | 574 | 514 | 60 | 11.7 | % | ||||||||||||||||||||||
Net cost (earnings) of operation of OREO | 206 | (36 | ) | 242 | -672.2 | % | 259 | (464 | ) | 723 | -155.8 | % | ||||||||||||||||||||
Loan and collection expense | 304 | 679 | (375 | ) | -55.2 | % | 592 | 1,005 | (413 | ) | -41.1 | % | ||||||||||||||||||||
Postage and supplies | 170 | 298 | (128 | ) | -43.0 | % | 345 | 627 | (282 | ) | -45.0 | % | ||||||||||||||||||||
Other tax expense | 494 | 127 | 367 | 289.0 | % | 563 | 303 | 260 | 85.8 | % | ||||||||||||||||||||||
Other noninterest expense | 1,017 | 1,171 | (154 | ) | -13.2 | % | 1,769 | 2,061 | (292 | ) | -14.2 | % | ||||||||||||||||||||
Total noninterest expense | $ | 18,274 | $ | 16,784 | $ | 1,490 | 8.9 | % | $ | 34,017 | $ | 32,705 | $ | 1,312 | 4.0 | % |
Total noninterest expense increased to $18.3 million for the three months ended June 30, 2014, an increase of 8.9% from $16.8 million for the corresponding period in 2013. Excluding merger-related expenses of $594 thousand and $822 thousand for the three-month periods ended June 30, 2014 and 2013, respectively, noninterest expense increased $1.7 million, or 10.8%, for the three months ended June 30, 2014, compared to the corresponding period in the prior year. Total noninterest expense increased to $34.0 million for the six months ended June 30, 2014, an increase of 4.0% from $32.7 million for the corresponding period in 2013. Excluding merger-related expenses of $675 thousand and $1.6 million for the six-month periods ended June 30, 2014 and 2013, respectively, noninterest expense increased $2.3 million, or 7.1%, for the six months ended June 30, 2014, compared to the corresponding period in the prior year. Total full-time equivalents increased to 541 at June 30, 2014 from 452 at June 30, 2013. Adjusted noninterest expenses, which exclude merger-related expenses, is a non-GAAP financial measure. For a reconciliation to the most comparable GAAP measure, see “Non-GAAP Financial Measures” above.
Three-month comparison and analysis
Salaries and employee benefits expenses increased $884 thousand, or 10.0%, to $9.7 million in the three months ended June 30, 2014 compared to $8.8 million in the comparable period of 2013. These increases are primarily due to hiring initiatives designed to drive future organic growth opportunities and the increase in number of employees resulting from the Provident Community acquisition.
Other notable changes between categories during the three months ended June 30, 2014 when compared to the three months ended June 30, 2013 include (i) an increase in occupancy and equipment expense of $269 thousand, or 13.6%, to $2.2 million primarily due to the addition of the Richmond Market and Provident Community; (ii) an increase in legal and professional fees of $261 thousand, or 30.3%, to $1.1 million primarily due to the Provident Community acquisition; (iii) a decrease in loan and collection expenses of $375 thousand, or 55.2%, to $304 thousand due to improved asset quality issues; and (iv) an increase in other tax expense of $367 thousand, or 289.0%, to $494 thousand is due to a true-up of franchise taxes in the second quarter 2014.
Additionally, we realized a net loss on operation of other real estate during the second quarter of 2014 of $206 thousand. This represents an increase of $242 thousand, or 672.2%, when compared to the earnings from operation of OREO of $0.04 million during the comparable period of 2013. We sold 45 properties in the second quarter of 2014 at a net loss of approximately $19 thousand compared to 72 properties in the second quarter of 2013 at a net gain of approximately $743 thousand.
Six-month comparison andanalysis
Salaries and employee benefits expenses increased $1.3 million, or 7.6%, to $18.9 million in the six months ended June 30, 2014 compared to $17.6 million in the comparable period of 2013. These increases are primarily due to hiring initiatives designed to drive future organic growth opportunities and the increase in number of employees resulting from the Provident Community acquisition.
Other notable changes between categories during the six months ended June 30, 2014 when compared to the six months ended June 30, 2013 include (i) an increase in occupancy and equipment expense of $366 thousand, or 9.4%, to $4.2 million primarily due to the addition of the Richmond Market and Provident Community; (ii) a decrease in FDIC insurance of $288 thousand, or 32.1%, to $0.6 million resulting from a true-up of the estimated assessment; (iii) a decrease in data processing and outside service fees of $403 thousand, or 12.2%, to $2.9 million related to merger costs, in 2013, from the Citizens South acquisition; (iv) a decrease in loan and collection expense of $413 thousand, or 41.1%, to $0.6 million primarily due to improved asset quality; (v) a decrease in postage and supplies of $282 thousand, or 45.0% to $0.3 million related to merger costs, in 2013, from the Citizens South acquisition; and (vi) an increase in other tax expense of $260 thousand, or 85.8%, to $563 thousand primarily due to a true-up of franchise taxes.
Additionally, we realized a net loss on operation of OREO during the first half of 2014 of $259 thousand. This represents an increase of $723 thousand, or 155.8%, when compared to the earnings from operation of OREO of $0.5 million during the comparable period of 2013. We sold 79 properties in the first half of 2014 at a net gain of approximately $109 thousand compared to 152 properties in the first half of 2013 at a net gain of approximately $1.4 million.
Income Taxes.We generate non-taxable income from tax-exempt investment securities and loans as well as from bank-owned life insurance. Accordingly, the level of such income in relation to income before taxes affects our effective tax rate. For the three months ended June 30, 2014, we recognized income tax expense of $1.8 million compared to income tax expense of $2.0 million for the same period in 2013. The effective tax rate for the three months ended June 30, 2014 is 33.94% compared to 34.05% for the same period in 2013. The change in the effective tax rate for the three-month periods was due to the amount of tax-exempt income on tax-exempt loans and municipal securities and nondeductible merger-related expenses relative to the size of pre-tax income.
For the six months ended June 30, 2014, we recognized income tax expense of $3.2 million compared to income tax expense of $3.7 million for the same period in 2013. The effective tax rate for the six months ended June 30, 2014 is 31.70% compared to 34.36% for the same period in 2013. The change in the effective tax rate for the six-month periods was due to the amount of tax-exempt income on tax-exempt loans and municipal securities, nondeductible merger-related expenses and the death benefits received on bank-owned life insurance relative to the size of pre-tax income.
Liquidity and Capital Resources
Liquidity refers to the ability to manage future cash flows to meet the needs of depositors and borrowers and to fund operations. We strive to maintain sufficient liquidity to fund future loan demand and to satisfy fluctuations in deposit levels. This is achieved primarily in the form of available lines of credit from various correspondent banks, the FHLB, the Federal Reserve Discount Window and through our investment portfolio. In addition, we may have short-term investments at our primary correspondent bank in the form of Federal funds sold. Liquidity is governed by an asset/liability policy approved by the board of directors and administered by an internal Asset-Liability Management Committee (the “ALCO”). The ALCO reports monthly asset/liability-related matters to the Loan and Risk Committee of the board of directors.
Our internal liquidity ratio (total liquid assets, or cash and cash equivalents, divided by deposits and short-term liabilities) at June 30, 2014 was 18.75% compared to 20.92% at December 31, 2013. The slight decline in liquidity is due to the deployment of cash into loans and the reclassification of available-for-sale investments to the held-to-maturity classification. Both ratios exceeded our minimum internal target of 10%. In addition, at June 30, 2014, we had $289.9 million of credit available from the FHLB, $151.6 million of credit available from the Federal Reserve Discount Window, and available lines totaling $70.0 million from correspondent banks.
At June 30, 2014, we had $365.1 million of pre-approved but unused lines of credit, $3.2 million of standby letters of credit and $4.9 million of commercial letters of credit. In management's opinion, these commitments represent no more than normal lending risk to us and will be funded from normal sources of liquidity.
Our capital position is reflected in our shareholders’ equity, subject to certain adjustments for regulatory purposes. Shareholders’ equity, or capital, is a measure of our net worth, soundness and viability. We continue to remain in a well-capitalized position. Shareholders’ equity on June 30, 2014 was $269.5 million compared to $262.1 million at December 31, 2013. The details of this increase are discussed under “-Financial Condition at June 30, 2014 and December 31, 2013.”
Risk-based capital regulations adopted by the Federal Reserve Board and the FDIC require bank holding companies and banks to achieve and maintain specified ratios of capital to risk-weighted assets. The risk-based capital rules currently in effect are designed to measure “Tier 1” capital (consisting generally of common shareholders’ equity, a limited amount of qualifying perpetual preferred stock and trust preferred securities, and minority interests in consolidated subsidiaries, net of goodwill and other intangible assets, deferred tax assets in excess of certain thresholds and certain other items) and total capital (consisting of Tier 1 capital and Tier 2 capital, which generally includes certain preferred stock, mandatorily convertible debt securities and term subordinated debt) in relation to the credit risk of both on- and off-balance sheet items. Under the guidelines, one of four risk weights is applied to the different on-balance sheet items. Off-balance sheet items, such as loan commitments, are also subject to risk weighting after conversion to balance sheet equivalent amounts. Under current regulations, all banks must maintain a minimum total capital to total risk weighted assets ratio of 8.00%, at least half of which must be in the form of core, or Tier 1, capital. These guidelines also specify that banks that are experiencing internal growth or making acquisitions will be expected to maintain capital positions substantially above the minimum supervisory levels. At June 30, 2014, the Company and the Bank both satisfied their minimum regulatory capital requirements and each was “well capitalized” within the meaning of federal regulatory requirements.
Actual and required capital levels at June 30, 2014 and December 31, 2013 are presented below:
Regulatory Minimums | ||||||||||||||||
For Capital Adequacy Purposes | To Be Well Capitalized Under Prompt Corrective Actions Provisions | |||||||||||||||
June 30, 2014 | December 31, 2013 | Ratio | Ratio | |||||||||||||
(dollars in thousands) | ||||||||||||||||
Park Sterling Corporation | ||||||||||||||||
Tier 1 capital | $ | 222,490 | $ | 218,552 | ||||||||||||
Tier 2 capital | 9,430 | 15,956 | ||||||||||||||
Total capital | $ | 231,920 | $ | 234,508 | ||||||||||||
Risk-weighted assets | $ | 1,602,743 | $ | 1,424,574 | ||||||||||||
Average assets for Tier 1 | $ | 2,100,048 | $ | 1,879,283 | ||||||||||||
Risk-based capital ratios | ||||||||||||||||
Tier 1 capital | 13.88 | % | 15.34 | % | 4.00 | % | 6.00 | % | ||||||||
Total capital | 14.47 | % | 16.46 | % | 8.00 | % | 10.00 | % | ||||||||
Tier 1 leverage ratio | 10.59 | % | 11.63 | % | 4.00 | % | 5.00 | % | ||||||||
Park Sterling Bank | ||||||||||||||||
Tier 1 capital | $ | 206,718 | $ | 193,830 | ||||||||||||
Tier 2 capital | 9,430 | 15,956 | ||||||||||||||
Total capital | $ | 216,148 | $ | 209,786 | ||||||||||||
Risk-weighted assets | $ | 1,599,321 | $ | 1,420,331 | ||||||||||||
Average assets for Tier 1 | $ | 2,089,293 | $ | 1,861,925 | ||||||||||||
Risk-based capital ratios | ||||||||||||||||
Tier 1 capital | 12.93 | % | 13.65 | % | 4.00 | % | 6.00 | % | ||||||||
Total capital | 13.51 | % | 14.77 | % | 8.00 | % | 10.00 | % | ||||||||
Tier 1 leverage ratio | 9.89 | % | 10.41 | % | 4.00 | % | 5.00 | % |
In July 2013, the federal banking regulatory agencies approved Final Rules that will replace the existing general risk-based capital and related rules, broadly revising the basic definitions and elements of regulatory capital and making substantial changes to the credit risk weightings for banking and trading book assets. The new regulatory capital rules establish the benchmark capital rules and capital floors that are generally applicable to United States banks under the Dodd-Frank Act and make the capital rules consistent with heightened international capital standards known as Basel III. These new capital standards will apply to all banks, regardless of size, and to all bank holding companies with consolidated assets greater than $500 million.
Under the Final Rules, Tier 1 capital will consist of two components: common equity Tier 1 capital and additional Tier 1 capital. Total Tier 1 capital, plus Tier 2 capital, will constitute total risk-based capital. The required minimum ratios will be (i) common equity Tier 1 risk-based capital ratio of 4.5%; (ii) Tier 1 risk-based capital ratio of 6%; (iii) total risk-based capital ratio of 8%; and (iv) Tier 1 leverage ratio of average consolidated assets of 4%. Advanced approaches banking organizations (those organizations with either total assets of $250 billion or more, or with foreign exposure of $10 billion or more) also will be subject to a supplementary leverage ratio that incorporates a broader set of exposures in the denominator. The Final Rules also incorporate these changes in regulatory capital into the prompt corrective action framework, under which the thresholds for “adequately capitalized” banking organizations will be equal to the new minimum capital requirements. Under this framework, in order to be considered “well capitalized”, insured depository institutions will be required to maintain a Tier 1 leverage ratio of 5%, a common equity Tier 1 risk-based capital measure of 6.5%, a Tier 1 risked-based capital ratio of 8% and a total risk-based capital ratio of 10%.
The Final Rules also provide that all covered banking organizations must maintain a new capital conservation buffer of common equity Tier 1 capital in an amount greater than 2.5% of total risk-weighted assets to avoid being subject to limitations on capital distributions and discretionary bonus payments to executive officers. Advanced approaches organizations also will be subject to a countercyclical capital buffer. Failure to satisfy the capital buffer requirements would result in increasingly stringent limitations on various types of capital distributions, including dividends, share buybacks and discretionary payments on Tier 1 instruments, and discretionary bonus payments.
The Final Rules reflect changes from the June 2012 proposals that minimize the impact of the revised capital regulations on community banks. In particular, banking organizations with less than $15 billion in total assets (including the Company and the Bank) will not be subject to the phase-out of non-qualifying Tier 1 capital instruments, such as trust preferred securities (“TruPS”), that were issued and outstanding prior to May 19, 2010. In addition, non-advanced approaches banking organizations will have a one-time option to exclude certain components of accumulated other comprehensive income from inclusion in regulatory capital, comparable to treatment under the current capital rules. The Final Rules also retain the existing treatment for residential mortgage exposures in the current risk-based capital rules, rather than adopt the proposed changes that would have required banking organizations to determine the risk weights based on a complex categorization and loan-to-value assessment.
Although the Final Rules alleviate some of the concerns of community banks with the capital standards as originally proposed, the new capital standards will impose significant changes on the definition of capital, including the inability to include instruments such as TruPS in Tier 1 capital going forward and new constraints on the inclusion of minority interests, mortgage servicing assets, deferred tax assets and certain investments in the capital of unconsolidated financial institutions. In addition, the Final Rules increase the risk-weights of various assets, including certain high volatility commercial real estate and past due asset exposures.
Non-advanced approaches banking organizations, including the Company and the Bank, must begin compliance with the new minimum capital ratios and the standardized approach for risk-weighted assets as of January 1, 2015, and the revised definitions of regulatory capital and the revised regulatory capital deductions and adjustments will be phased in over time for such organizations beginning as of that date. The capital conservation buffer will be phased in for all banking organizations beginning January 1, 2016.
Management is currently assessing the impact of the Final Rules to its regulatory capital ratios but does not expect these changes to result in a material difference.
Contractual Obligations, Commitments and Off-Balance Sheet Arrangements
In the ordinary course of operations, we enter into certain contractual obligations. Such obligations include the funding of operations through debt issuances as well as leases for premises and equipment.
Information about our off-balance sheet risk exposure is presented in Note 16 - Off-Balance Sheet Risk of the 2013 Audited Financial Statements. As part of ongoing business, we have not participated in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as special purpose entities (“SPE”s), which generally are established for facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. As of June 30, 2014, we were not involved in any unconsolidated SPE transactions, other than the investments in the four statutory trusts associated with our TruPS.
Impact of Inflation and Changing Prices
As a financial institution, we have an asset and liability make-up that is distinctly different from that of an entity with substantial investments in plant and inventory because the major portions of a commercial bank’s assets are monetary in nature. As a result, our performance may be significantly influenced by changes in interest rates. Although we, and the banking industry, are more affected by changes in interest rates than by inflation in the prices of goods and services, inflation is a factor that may influence interest rates. However, the frequency and magnitude of interest rate fluctuations do not necessarily coincide with changes in the general inflation rate. Inflation does affect operating expenses in that personnel expenses and the cost of supplies and outside services tend to increase more during periods of high inflation.
Item 3. Quantitative and Qualitative Disclosures about Market Risk.
There have been no material changes in our quantitative and qualitative disclosures about market risk as of June 30, 2014 from those disclosed or incorporated in Part II, Item 7A. “Quantitative and Qualitative Disclosures about Market Risk” presented our 2013 Form 10-K.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by this Quarterly Report on Form 10-Q, the management of the Company, under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the Company’s disclosure controls and procedures as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended. Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of such date.
Changes in Internal Control Over Financial Reporting
There was no change in the Company’s internal control over financial reporting that occurred during the second fiscal quarter of 2014 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
Part II. OTHER INFORMATION
Item 1. Legal Proceedings
In the ordinary course of business, the Company may be a party to various legal proceedings from time to time. There are no material pending legal proceedings to which the Company is a party or of which any of its property is subject. In addition, the Company is not aware of any threatened litigation, unasserted claims or assessments that could have a material adverse effect on its business, operating results or financial condition.
Item 1A Risk Factors
There have been no material changes in risk factors previously disclosed in the Company’s 2013 Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The following table provides information regarding the Company’s purchases of common stock during the three months ended June 30, 2014:
Period | (a) Total Number of Shares Purchased (1) | (b) Average Price Paid per Share | (c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | (d) Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (2) | ||||||||||||
Repurchases from April 1, 2014through April 30, 2014 | 34,481 | $ | 6.54 | 21,234 | 2,053,890 | |||||||||||
| ||||||||||||||||
Repurchases from May 1, 2014through May 31, 2014 | 49,900 | 6.50 | 49,900 | 2,003,990 | ||||||||||||
Repurchases from June 1, 2014through June 30, 2014 | - | - | - | 2,003,990 | ||||||||||||
Total | 84,381 | $ | 6.52 | 71,134 | 2,003,990 |
(1) | Includes shares of the Company’s common stock acquired by the Company in connection with satisfaction of tax withholding obligations on vested restricted stock. |
(2) | On November 2, 2012, we announced a program which expires on December 31, 2014 to repurchase up to 2,200,000 of our common shares from time to time, depending on market conditions and other factors. |
During the three months ended June 30, 2014,the Company did not have any unregistered sales of equity securities.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
Not applicable.
Item 6. Exhibits
The following documents are filed or furnished as exhibits to this report:
Exhibit Number | Description of Exhibits |
3.1 | Articles of Incorporation of the Company, as amended, incorporated by reference to Exhibit 3.1 of the Company’s Quarterly Report on Form 10-Q (File No. 001-35032) filed May 9, 2014 |
3.2 | Bylaws of the Company, incorporated by reference to Exhibit 3.2 of the Company’s Current Report on Form 8-K (File No. 001-35032) filed January 13, 2011 |
10.1 | Park Sterling Corporation 2014 Long-Term Incentive Plan, incorporated by reference to Exhibit 10.1 of the Company’s Registration Statement on Form S-8 (File No. 333-196173) filed May 22, 2014 |
10.2 | Form of Employee Restricted Stock Award Agreement (Time-Vesting) under the 2014 Long Term Incentive Plan, incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K (File No. 001-35032) filed May 22, 2014 |
10.3 | Form of Non-Employee Director Restricted Stock Award Agreement (Time-Vesting) under the 2014 Long-Term Incentive Plan, incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K (File No. 001-35032) filed May 22, 2014 |
10.4 | Form of Employee Nonqualified Stock Option Award Agreement under the 2014 Long Term Incentive Plan, incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K (File No. 001-35032) filed May 22, 2014 |
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1 | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2 | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
101 | Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Condensed Consolidated Balance Sheets as of June 30, 2014 and December 31, 2013; (ii) Condensed Consolidated Statements of Income for the three and six months ended June 30, 2014 and 2013; (iii) Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended June 30, 2014 and 2013; (iv) Condensed Consolidated Statements of Changes in Shareholders’ Equity for the six months ended June 30, 2014 and 2013; (v) Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2014 and 2013; and (vi) Notes to Condensed Consolidated Financial Statements* |
*The information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934
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.
|
|
|
|
|
| PARK STERLING CORPORATION |
Date: August 8, 2014 |
|
| By: |
| /s/ James C. Cherry | |
|
|
| James C. Cherry | |||
|
|
| Chief Executive Officer (authorized officer) | |||
Date: August 8, 2014 |
|
| By: |
| /s/ David L. Gaines | |
|
|
| David L. Gaines | |||
|
|
| Chief Financial Officer |
Exhibit Index
Exhibit Number | Description of Exhibits |
3.1 | Articles of Incorporation of the Company, as amended, incorporated by reference to Exhibit 3.1 of the Company’s Quarterly Report on Form 10-Q (File No. 001-35032) filed May 9, 2014 |
3.2 | Bylaws of the Company, incorporated by reference to Exhibit 3.2 of the Company’s Current Report on Form 8-K (File No. 001-35032) filed January 13, 2011 |
10.1 | Park Sterling Corporation 2014 Long-Term Incentive Plan, incorporated by reference to Exhibit 10.1 of the Company’s Registration Statement on Form S-8 (File No. 333-196173) filed May 22, 2014 |
10.2 | Form of Employee Restricted Stock Award Agreement (Time-Vesting) under the 2014 Long Term Incentive Plan, incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K (File No. 001-35032) filed May 22, 2014 |
10.3 | Form of Non-Employee Director Restricted Stock Award Agreement (Time-Vesting) under the 2014 Long-Term Incentive Plan, incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K (File No. 001-35032) filed May 22, 2014 |
10.4 | Form of Employee Nonqualified Stock Option Award Agreement under the 2014 Long Term Incentive Plan, incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K (File No. 001-35032) filed May 22, 2014 |
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1 | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2 | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
101 | Interactive data files pursuant to Rule 405 of Regulation S-T: (i) Condensed Consolidated Balance Sheets as of June 30, 2014 and December 31, 2013; (ii) Condensed Consolidated Statements of Income for the three and six months ended June 30, 2014 and 2013; (iii) Condensed Consolidated Statements of Comprehensive Income (Loss) for the three and six months ended June 30, 2014 and 2013; (iv) Condensed Consolidated Statements of Changes in Shareholders’ Equity for the six months ended June 30, 2014 and 2013; (v) Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2014 and 2013; and (vi) Notes to Condensed Consolidated Financial Statements* |
*The information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934
78