Exhibit 99.1

 

 

 

 

SERVISFIRST BANCSHARES, INC.

Announces Results For Third Quarter of 2014 And Agreement to
Acquire Metro Bancshares, Inc. in Atlanta, Georgia

 

Birmingham, Ala. – (PR Newswire) – October 20, 2014 – ServisFirst Bancshares, Inc. (“ServisFirst”) (NASDAQ: SFBS), the holding company for ServisFirst Bank, today announced earnings and operating results for the quarter and nine months ended September 30, 2014, and simultaneously announced today the signing of a definitive agreement and plan of merger (“Agreement”) with Metro Bancshares, Inc. As discussed below, according to the terms of the Agreement, ServisFirst will acquire all of the outstanding stock of Metro Bancshares, Inc.

 

Third Quarter 2014 Highlights:

 

§Net income for the third quarter increased 30% year over year
§Third quarter annualized loan and deposit growth of 14% and 25%, respectively, on a linked quarter basis
§Diluted earnings per share of $0.54 for the third quarter, a 10% increase year over year
§25% growth in non-interest-bearing demand deposits year over year
§Announced acquisition of Metro Bancshares, Inc. in Atlanta

 

Tom Broughton, President and CEO, said, “We are pleased with our loan and deposit growth rates of 14% and 25%, respectively.” Bud Foshee, CFO, stated, “Strong loan and deposit growth combined with excellent credit quality continue to drive our strong earnings performance.”

 

Acquisition Of Metro Bancshares, Inc.:

 

Metro Bancshares, Inc. is the holding company for Metro Bank, which operates three banking offices in the Atlanta metropolitan area. As of September 30, 2014, Metro Bank reported approximately $223.5 million in assets, $140.6 million in loans and $195.9 million in deposits.

 

Tom Broughton, President and CEO of ServisFirst Bank, commented “Ken Barber is an outstanding banker who has been a friend for many years. We look forward to Ken and his team joining our company. This will represent a strategic merger as an entry point into the Atlanta market.”

 

Ken Barber, President and CEO of Metro Bank, commented “We are very excited about joining the great team that Tom has assembled at ServisFirst. The resources that will be available to us will allow our team to grow our existing business in the metro Atlanta area at a much greater rate than we could have imagined as an independent bank.”

 

The proposed merger of Metro Bancshares, Inc. with and into ServisFirst has been approved by the boards of directors of each company and is expected to close in the first quarter of 2015. Under the terms of the Agreement, assuming an average closing price of ServisFirst common stock of $28.83 per share, which was the closing price of ServisFirst common stock on October 17, 2014, ServisFirst would issue approximately 636,720 shares of its common stock and pay approximately $22,825,000 in cash, representing approximately $41,182,000 in aggregate consideration, which includes amounts payable to Metro option and warrant holders. The actual value of the total consideration may be greater or less than such amount, depending on the actual market value of ServisFirst common stock prior to the closing. Assuming an average closing price of $28.83 per share, the consideration to common shareholders would be approximately 52% in stock and 48% in cash, which percentages may fluctuate. Simultaneously with the closing of the transaction, Metro Bancshares, Inc. will merge with and into ServisFirst, and Metro Bank will merge with and into ServisFirst Bank. Completion of the transaction is subject to customary closing conditions, including the receipt of required regulatory approvals and the approval of Metro Bancshares, Inc.’s shareholders.

 

Additional information regarding the merger has been provided in a presentation available at www.sec.gov.

 
 

 

FINANCIAL SUMMARY                    
(in Thousands except share and per share amounts)                    
                     
   Period Ending September 30, 2014   Period Ending June 30, 2014   % Change From Period Ending June 30, 2014 to Period Ending September 30, 2014   Period Ending September 30, 2013   % Change From Period Ending September 30, 2013 to Period Ending September 30, 2014 
QUARTERLY OPERATING RESULTS                    
Net Income  $14,002   $11,585    21%  $10,812    30%
Net Income Available to Common Stockholders  $13,902   $11,469    21%  $10,712    30%
Diluted Earnings Per Share  $0.54   $0.46    17%  $0.49    10%
Return on Average Assets   1.45%   1.28%        1.31%     
Return on Average Common Stockholders' Equity   15.89%   15.03%        18.47%     
Average Diluted Shares Outstanding   25,952,883    24,823,590         21,965,733      
                          
Core Net Income*  $14,002   $12,740    10%  $10,812    30%
Core Net Income Available to Common Stockholders*  $13,902   $12,624    10%  $10,712    30%
Core Diluted Earnings Per Share*  $0.54   $0.51    6%  $0.49    10%
Core Return on Average Assets*   1.45%   1.41%        1.31%     
Core Return on Average Common Stockholders' Equity*   15.89%   16.54%        18.47%     
                          
YEAR-TO-DATE OPERATING RESULTS                         
Net Income  $37,345             $29,749    26%
Net Income Available to Common Stockholders  $37,029             $29,449    26%
Diluted Earnings Per Share  $1.51             $1.37    10%
Return on Average Assets   1.37%             1.31%     
Return on Average Common Stockholders' Equity   16.17%             18.34%     
Average Diluted Shares Outstanding   24,598,250              21,965,733      
                          
Core Net Income*  $38,957             $29,749    31%
Core Net Income Available to Common Stockholders*  $38,641             $29,449    31%
Core Diluted Earnings Per Share*  $1.57             $1.37    15%
Core Return on Average Assets*   1.43%             1.31%     
Core Return on Average Common Stockholders' Equity*   16.88%             18.34%     
                          
BALANCE SHEET                         
Total Assets  $3,952,799   $3,762,684    5%  $3,396,153    16%
Loans   3,159,772    3,053,989    3%   2,731,973    16%
Non-interest-bearing Demand Deposits   794,553    729,163    9%   635,153    25%
Total Deposits   3,352,766    3,157,642    6%   2,919,217    15%
Stockholders' Equity   393,136    380,074    3%   276,300    42%
                          

 

* Core measures exclude non-routine expenses in the first and second quarter of 2014 resulting from a correction of our accounting for vested stock options previously granted to members of our advisory boards in our markets.  For a reconciliation of these non-GAAP measures to the most comparable GAAP measure, see "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" below.                                        

 

DETAILED FINANCIALS

 

ServisFirst Bancshares, Inc. reported net income of $14.0 million and net income available to common stockholders of $13.9 million for the quarter ended September 30, 2014, compared to net income of $10.8 million and net income available to common stockholders of $10.7 million for the same quarter in 2013. Basic and diluted earnings per common share were $0.56 and $0.54, respectively, for the third quarter of 2014, compared to $0.51 and $0.49, respectively, for the third quarter of 2013.

  

Return on average assets was 1.45% and return on average common stockholders’ equity was 15.89% for the third quarter of 2014, compared to 1.31% and 18.47%, respectively, for the third quarter of 2013.

 

 
 

 

Net interest income was $33.3 million for the third quarter of 2014, compared to $32.0 million for the second quarter of 2014 and $29.0 million for the third quarter of 2013. The net interest margin in the third quarter of 2014 was 3.65%, a 9 basis point decrease from the second quarter of 2014 and 4 basis point decrease from the third quarter of 2013. The increase in net interest income on a linked quarter basis is attributable to a $99.1 million increase in average loans outstanding, a $76.7 million increase in average non-interest-bearing deposits and a $41.0 million increase in average stockholders’ equity, all resulting in a positive mix change in our balance sheet. The lower net interest margin is primarily the result of higher balances in federal funds at other banks, which earn a lower interest rate.

 

Average loans for the third quarter of 2014 were $3.09 billion, an increase of $99.1 million, or 3%, over average loans of $2.99 billion for the second quarter of 2014, and an increase of $450.6 million, or 17%, over average loans of $2.64 billion for the third quarter of 2013.

 

Average total deposits for the third quarter of 2014 were $3.21 billion, an increase of $154.4 million, or 5%, over average total deposits of $3.06 billion for the second quarter of 2014, and an increase of $393.8 million, or 14%, over average total deposits of $2.82 billion for the third quarter of 2013.

 

The Company’s asset quality remained strong in the third quarter of 2014. At September 30, 2014, non-performing assets to total assets were 0.61%, an increase of 0.08% compared to the first two quarters of 2014. Net credit charge-offs to average loans were 0.17%, a 0.01% increase from the second quarter of 2014 and unchanged compared to the first quarter of 2014. We recorded a $2.7 million provision for loan losses in the third quarter of 2014 compared to $2.4 million in the second quarter of 2014 and $3.0 million in the third quarter of 2013. Growth in loans and improving credit quality has resulted in our loan loss reserve as a percent of loans remaining relatively stable, increasing one basis point to 1.09% at September 30, 2014 as compared to 1.08% for June 30 and March 31, 2014. In management’s opinion, the reserve is adequate and was determined by consistent application of ServisFirst Bank’s methodology for calculating its reserve for loan losses.

 

Non-interest income increased $737,000 during the third quarter of 2014, or 32%, compared to the third quarter of 2013. Deposit service charges increased by $349,000, or 42%, resulting from an increase in the number of accounts and transactions. Increases in the cash surrender value of our life insurance contracts resulted from added investments in contracts during the third quarter of 2014.

 

Non-interest expense for the third quarter of 2014 increased $3.2 million, or 27%, to $15.3 million from $12.1 million in the third quarter of 2013. Salary and benefit expense for the third quarter of 2014 increased $842,000, or 12%, to $7.9 million from $7.0 million in the third quarter of 2013, and decreased $1.2 million, or 13%, on a linked quarter basis. Included in salary and benefit expense for the first and second quarters of 2014 are non-routine expenses of $703,000 and $1.8 million, respectively, resulting from a correction of our accounting for vested stock options previously granted to members of our advisory boards in our markets. This expense impacted our diluted earnings per share for the first and second quarters of 2014 by $0.02 and $0.05, respectively. We historically accounted for these options under the provisions of FASB ASC 718-10, Compensation – Stock Compensation, and now have determined to recognize as an expense the fair value of these vested options in accordance with the provisions of the FASB ASC Topic 505-50, Equity-Based Payments to Non-Employees. The change in accounting treatment is a non-cash item and does not impact the Company’s operating activities or cash from operations. Other operating expense for the third quarter of 2014 increased $1.9 million, or 73%, to $4.4 million from $2.5 million in the third quarter of 2013. This was primarily the result of write downs of investments in tax credit partnerships of $1.4 million for the third quarter of 2014 compared to $53,000 in the same quarter in 2013. We recognized tax credits of $1.9 million during the third quarter of 2014 from these investments.

 

GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures

 

As discussed in more detail in the section titled “Detailed Financials,” we recorded a non-routine expense of $703,000 for the first quarter of 2014 resulting from the correction of our accounting for vested stock options previously granted to members of our advisory boards in our Dothan, Huntsville and Montgomery, Alabama markets, and we recorded a non-routine expense of $1.8 million for the second quarter of 2014 resulting from a correction of our accounting for vested stock options previously granted to members of our advisory boards in our Mobile, Alabama and Pensacola, Florida markets. This change in accounting treatment is a non-cash item and does not impact our operating activities or cash from operations. The non-GAAP financial measures included in this press release of our results for the third quarter of 2014 and the first nine months of 2014 are “core net income,” “core net income available to common stockholders,” “core diluted earnings per share,” “core return on average assets” and “core return on average common stockholders’ equity.” Each of these five core financial measures excludes the impact of the non-routine expense attributable to the correction of our accounting for vested stock options. None of the other periods included in this press release are affected by this correction.

 

“Core net income” is defined as net income, adjusted by the net effect of the non-routine expense.

 

“Core net income available to common stockholders” is defined as net income available to common stockholders, adjusted by the net effect of the non-routine expense.

 

 
 

 

“Core diluted earnings per share” is defined as net income available to common stockholders, adjusted by the net effect of the non-routine expense, divided by weighted average diluted shares outstanding.

 

“Core return on average assets” is defined as net income, adjusted by the net effect of the non-routine expense, divided by average total assets.

 

“Core return of average common stockholders’ equity” is defined as net income, adjusted by the net effect of the non-routine expense, divided by average common stockholders’ equity.

 

We believe these non-GAAP financial measures provide useful information to management and investors that is supplementary to our financial condition, results of operations and cash flows computed in accordance with GAAP; however, we acknowledge that these non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies, including those in our industry, use. The following reconciliation table provides a more detailed analysis of the non-GAAP financial measures for the nine months ended September 30, 2014 and the three month period ended June 30, 2014. Dollars are in thousands, except share and per share data.

 

(Dollars in Thousands)    
   For the Nine Months Ended September 30, 2014   For the Three Months Ended June 30, 2014 
Provision for income taxes - GAAP  $14,965   $5,476 
Adjustments:          
Adjustment for non-routine expense   865    619 
Core provision for income taxes  $15,830   $6,095 
           
Return on average assets - GAAP   1.37%   1.28%
Net income - GAAP  $37,345   $11,585 
Adjustments:          
Adjustment for non-routine expense   1,612    1,155 
Core net income  $38,957   $12,740 
Average assets  $3,653,777   $3,635,506 
Core return on average assets   1.43%   1.41%
           
Return on average common stockholders' equity   16.17%   15.03%
Net income available to common stockholders - GAAP  $37,029   $11,469 
Adjustments:          
Adjustment for non-routine expense   1,612    1,155 
Core net income available to common stockholders  $38,641   $12,624 
Average common stockholders' equity  $306,144   $306,050 
Core return on average common stockholders' equity   16.88%   16.54%
           
Earnings per share - diluted - GAAP  $1.51   $0.46 
Weighted average shares outstanding, diluted   24,598,250    24,823,590 
Core diluted earnings per share  $1.57   $0.51 

 

About ServisFirst Bancshares, Inc.

 

ServisFirst Bancshares, Inc. is a bank holding company based in Birmingham, Alabama. Through its subsidiary ServisFirst Bank, ServisFirst Bancshares, Inc. provides business and personal financial services from locations in Birmingham, Huntsville, Montgomery, Mobile and Dothan, Alabama, Pensacola, Florida and Nashville, Tennessee.

 

ServisFirst Bancshares, Inc. files periodic reports with the U.S. Securities and Exchange Commission (SEC). Copies of its filings may be obtained through the SEC’s website at www.sec.gov or at http://servisfirstbancshares.investorroom.com/.

 

About Metro Bancshares, Inc.

 

Metro Bancshares, Inc. operates as the bank holding company for Metro Bank, which provides general banking business in Douglasville, Georgia. It offers a range of interest bearing and non-interest bearing accounts, including commercial and retail checking accounts, money market accounts, individual retirement accounts, regular interest bearing statement savings accounts, and certificates of deposit. The company also provides commercial loans, real estate loans, home equity loans, and consumer/installment loans. In addition, it offers consumer services, such as cashier’s checks, Internet banking services, and direct deposit services. The company was founded in 2007 and is based in Douglasville, Georgia.

 

 
 

 

Webcast

 

As previously announced, ServisFirst will host a live audio webcast to discuss third quarter results beginning at 5 p.m. ET on October 20, 2014. The webcast can be accessed at www.servisfirstbancshares.com in the "Events and Webcasts" section. A replay of the call will be available until October 31, 2014.

 

Additional Information

 

This release contains, and the remarks by ServisFirst’s management on the live audio webcast may contain, forward-looking statements within the meaning of the securities laws giving ServisFirst’s expectations or predictions of future financial or business performance or conditions. Forward-looking statements are typically identified by words such as “believe,” “expect,” “anticipate,” “intend,” “target,” “estimate,” “continue,” “positions,” “prospects” or “potential,” by future conditional verbs such as “will,” “would,” “should,” “could” or “may”, or by variations of such words or by similar expressions. These forward-looking statements are not guarantees of future performance and are subject to numerous assumptions, risks and uncertainties, many of which are outside of ServisFirst’s control and which may change over time and cause actual results to differ materially from those expressed or implied by the forward-looking statements. For discussion of these and other risks that may cause actual results to differ from expectations, please refer to “Cautionary Note Regarding Forward-looking Statements” and “Risk Factors” in our most recent Annual Report on Form 10-K/A and to our other filings with the U.S. Securities and Exchange Commission (“SEC”). Forward-looking statements speak only as of the date they are made, and ServisFirst assumes no duty to update forward-looking statements.

 

In addition to factors previously disclosed in ServisFirst’s reports filed with the SEC and those identified elsewhere in this release, the following factors among others, could cause actual results to differ materially from forward-looking statements or historical performance: ability to obtain regulatory approvals and meet other closing conditions to the merger, including approval by Metro Bancshares, Inc.’s shareholders, on the expected terms and schedule; delay in closing the merger; business disruption following the merger; the attitudes and preferences of its customers; ability to successfully integrate and profitably operate acquired businesses; changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; changes in interest rates and capital markets; inflation; customer borrowing, repayment, investment and deposit practices; competitive conditions; economic condition; and the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with mergers, acquisitions and divestitures.

 

In connection with the proposed merger, ServisFirst intends to file with the SEC a registration statement on Form S-4, which will include a proxy statement/prospectus, and other relevant materials in connection with the proposed merger transaction involving ServisFirst and Metro Bancshares, Inc. Investors and security holders are urged to read the proxy statement/prospectus regarding the proposed merger transaction when it becomes available and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information. Investors and security holders may obtain free copies of these documents and other documents filed with the SEC on the SEC’s website at http://www.sec.gov. Investors and security holders may also obtain free copies of the documents filed with the SEC by ServisFirst at http://servisfirstbancshares.investorroom.com/, or by telephone at (205) 949-0302.

 

ServisFirst, Metro and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from shareholders of Metro in connection with the merger transaction. Information regarding directors and executive officers of ServisFirst and Metro and their respective interests in the proposed transaction will be available in the proxy statement/prospectus of ServisFirst and Metro described above and other relevant materials to be filed with the SEC.

 

Contact: ServisFirst Bank

Davis Mange (205) 949-3420

dmange@servisfirstbank.com

 
 

 

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)                    
(In thousands except share and per share data)                    
   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014   4th Quarter 2013   3rd Quarter 2013 
CONSOLIDATED STATEMENT OF INCOME                    
Interest income  $36,857   $35,424   $34,281   $33,725   $32,499 
Interest expense   3,538    3,446    3,432    3,610    3,534 
Net interest income   33,319    31,978    30,849    30,115    28,965 
Provision for loan losses   2,748    2,438    2,314    2,356    3,034 
Net interest income after provision for loan losses   30,571    29,540    28,535    27,759    25,931 
Non-interest income   3,006    2,938    2,175    2,371    2,269 
Non-interest expense   15,315    15,417    13,723    12,298    12,067 
Income before income tax   18,262    17,061    16,987    17,832    16,133 
Provision for income tax   4,260    5,476    5,229    5,964    5,321 
Net income   14,002    11,585    11,758    11,868    10,812 
Preferred stock dividends   100    116    100    116    100 
Net income available to common stockholders  $13,902   $11,469   $11,658   $11,752   $10,712 
Earnings per share - basic  $0.56   $0.49   $0.53   $0.55   $0.51 
Earnings per share - diluted  $0.54   $0.46   $0.51   $0.53   $0.49 
Average diluted shares outstanding   25,952,883    24,823,590    22,985,670    22,359,351    21,965,733 
                          
CONSOLIDATED BALANCE SHEET DATA                         
Total assets  $3,952,799   $3,762,684   $3,572,914   $3,520,699   $3,396,153 
Loans   3,159,772    3,053,989    2,937,797    2,858,868    2,731,973 
Debt securities   332,351    325,432    309,475    298,494    289,515 
Non-interest-bearing demand deposits   794,553    729,163    662,834    650,456    635,153 
Total deposits   3,352,766    3,157,642    3,031,041    3,019,642    2,919,217 
Borrowings   19,965    19,957    19,949    19,940    19,932 
Stockholders' equity  $393,136   $380,074   $312,283   $297,192   $276,300 
                          
Shares outstanding   24,791,436    24,749,436    22,574,436    22,050,036    21,229,041 
Book value per share  $14.25   $13.74   $12.06   $11.67   $11.13 
Tangible book value per share (1)  $14.25   $13.74   $12.06   $11.67   $11.13 
                          
SELECTED FINANCIAL RATIOS                         
Net interest margin   3.65%   3.74%   3.80%   3.67%   3.69%
Return on average assets   1.45%   1.28%   1.36%   1.36%   1.31%
Return on average common stockholders' equity   15.89%   15.03%   17.83%   18.86%   18.47%
Efficiency ratio   42.16%   44.15%   41.55%   37.86%   38.63%
Non-interest expense to average earning assets   1.66%   1.78%   1.66%   1.48%   1.52%
Tangible common equity to total tangible assets (1)   8.93%   9.04%   7.62%   7.31%   6.96%
                          
CAPITAL RATIOS                         
Total Capital to Risk-Weighted Assets:   13.70%   13.74%   11.94%   11.73%   11.40%
Tier 1 Capital to Risk-Weighted Assets:   12.02%   12.04%   10.22%   10.00%   9.66%
Tier 1 Capital to Average Assets:   10.18%   10.32%   8.81%   8.48%   8.28%
                          

 

(1) Non-GAAP financial measures.  "Tangible book value per share" and "tangible common equity to total tangible assets" are not measures of financial performance recognized by generally accepted accounting principles in the United States, or GAAP;   However, because the Company has no intangible assets, there is no reconciliation of these non-GAAP financial measures.                                        

 

 

 
 

 

 

CONSOLIDATED BALANCE SHEETS (UNAUDITED)    
(In thousands)    
   September 30, 2014   September 30, 2013   % Change 
ASSETS    
Cash and due from banks  $59,483   $71,833    (17)%
Interest-bearing balances due from depository institutions   277,984    185,657    50%
Federal funds sold   6,566    7,923    (17)%
Cash and cash equivalents   344,033    265,413    30%
Available for sale debt securities, at fair value   302,303    256,385    18%
Held to maturity debt securities (fair value of $30,248 and $32,671 at               
September 30, 2014 and 2013, respectively)   30,048    33,130    (9)%
Restricted equity securities   3,418    3,738    (9)%
Mortgage loans held for sale   9,037    11,592    (22)%
Loans   3,159,772    2,731,973    16%
Less allowance for loan losses   (34,442)   (28,927)   19%
Loans, net   3,125,330    2,703,046    16%
Premises and equipment, net   7,958    8,518    (7)%
Accrued interest and dividends receivable   10,882    9,604    13%
Deferred tax asset, net   15,620    9,160    71%
Other real estate owned and repossessed assets   6,940    14,258    (51)%
Bank owned life insurance contracts   85,639    68,460    25%
Other assets   11,591    12,849    (10)%
Total assets  $3,952,799   $3,396,153    16%
LIABILITIES AND STOCKHOLDERS' EQUITY               
Liabilities:               
Deposits:               
Non-interest-bearing  $794,553   $635,153    25%
Interest-bearing   2,558,213    2,284,064    12%
Total deposits   3,352,766    2,919,217    15%
Federal funds purchased   178,230    170,090    5%
Other borrowings   19,965    19,932    0%
Accrued interest payable   2,204    4,553    (52)%
Other liabilities   6,498    6,061    7%
Total liabilities   3,559,663    3,119,853    14%
Stockholders' equity:               
Preferred stock, Series A Senior Non-Cumulative Perpetual, par value $0.001               
(liquidation preference $1,000), net of discount; 40,000 shares authorized,               
40,000 shares issued and outstanding at September 30, 2014 and 2013   39,958    39,958    -%
Preferred stock, par value $0.001 per share; 1,000,000 authorized and               
960,000 currently undesignated   -    -    -%
Common stock, par value $0.0003 per share; 50,000,000 shares authorized;               
24,791,436 shares issued and outstanding at September 30, 2014 and               
21,229,041 shares issued and outstanding at September 30, 2013   25    21    19%
Additional paid-in capital   184,797    113,441    63%
Retained earnings   163,414    118,377    38%
Accumulated other comprehensive income   4,690    4,503    4%
Noncontrolling interest   252    -    100%
Total stockholders' equity   393,136    276,300    42%
Total liabilities and stockholders' equity  $3,952,799   $3,396,153    16%
 
 

 

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)    
(In thousands except per share data)        
   Three Months Ended September 30,   Nine Months Ended September 30, 
         
   2014   2013   2014   2013 
Interest income:          
Interest and fees on loans  $34,662   $30,475   $100,164   $86,667 
Taxable securities   1,131    980    3,354    2,851 
Nontaxable securities   877    858    2,618    2,537 
Federal funds sold   38    44    118    77 
Other interest and dividends   149    142    308    224 
   Total interest income   36,857    32,499    106,562    92,356 
Interest expense:                    
Deposits   3,123    3,131    9,164    8,628 
Borrowed funds   415    403    1,252    1,381 
   Total interest expense   3,538    3,534    10,416    10,009 
   Net interest income   33,319    28,965    96,146    82,347 
Provision for loan losses   2,748    3,034    7,500    10,652 
   Net interest income after provision for loan losses   30,571    25,931    88,646    71,695 
Non-interest income:                    
Service charges on deposit accounts   1,172    823    3,097    2,391 
Mortgage banking   582    402    1,540    2,154 
Securities gains   3    -    3    131 
Increase in cash surrender value life insurance   549    491    1,631    1,446 
Other operating income   700    553    1,848    1,517 
   Total non-interest income   3,006    2,269    8,119    7,639 
Non-interest expense:                    
Salaries and employee benefits   7,890    7,048    24,685    19,783 
Equipment and occupancy expense   1,437    1,272    4,212    3,852 
Professional services   829    443    1,877    1,329 
FDIC and other regulatory assessments   533    405    1,578    1,263 
Other real estate owned expense   220    357    1,005    951 
Other operating expense   4,406    2,542    11,098    8,013 
   Total non-interest expense   15,315    12,067    44,455    35,191 
   Income before income tax   18,262    16,133    52,310    44,143 
Provision for income tax   4,260    5,321    14,965    14,394 
         Net income   14,002    10,812    37,345    29,749 
Dividends on preferred stock   100    100    316    300 
         Net income available to common stockholders  $13,902   $10,712   $37,029   $29,449 
Basic earnings per common share  $0.56   $0.51   $1.64   $1.45 
Diluted earnings per common share  $0.54   $0.49   $1.57   $1.37 

 

LOANS BY TYPE                
(UNAUDITED)                
(In thousands)                
   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014   4th Quarter 2013   3rd Quarter 2013 
Commercial, financial and agricultural  $1,382,607   $1,362,757   $1,306,058   $1,278,649   $1,222,953 
Real estate - construction   194,506    178,033    157,127    151,868    156,595 
Real estate - mortgage:                         
Owner-occupied commercial   773,432    708,294    711,067    710,372    667,401 
1-4 family mortgage   314,778    296,220    285,368    278,621    262,144 
Other mortgage   443,245    457,845    428,391    391,396    379,490 
Subtotal: Real estate - mortgage   1,531,455    1,462,359    1,424,826    1,380,389    1,309,035 
Consumer   51,204    50,840    49,786    47,962    43,390 
Total loans  $3,159,772   $3,053,989   $2,937,797   $2,858,868   $2,731,973 
 
 

 

SUMMARY OF LOAN LOSS EXPERIENCE        
(Dollars in thousands)        
   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014   4th Quarter 2013   3rd Quarter 2013 
Reserve for loan losses:            
Beginning balance  $32,984   $31,728   $30,663   $28,927   $28,757 
Loans charged off:                         
Commercial financial and agricultural   531    142    1,222    95    849 
Real estate - construction   610    325    23    557    394 
Real estate - mortgage:   149    890    4    25    1,746 
Consumer   131    18    58    38    42 
Total charge off   1,421    1,375    1,307    715    3,031 
Recoveries:                         
Commercial financial and agricultural   -    1    45    16    13 
Real estate - construction   97    180    8    70    124 
Real estate - mortgage:   14    10    4    9    24 
Consumer   20    2    1    -    6 
Total recoveries   131    193    58    95    167 
Net charge-off   1,290    1,182    1,249    620    2,864 
Provision for loan losses   2,748    2,438    2,314    2,356    3,034 
Ending balance  $34,442   $32,984   $31,728   $30,663   $28,927 
                          
Reserve for loan losses to total loans   1.09%   1.08%   1.08%   1.07%   1.06%
Reserve for loan losses to total average                         
loans   1.11%   1.10%   1.09%   1.11%   1.09%
Net charge-offs to total average loans   0.17%   0.16%   0.17%   0.09%   0.43%
Provision for loan losses to total average                         
loans   0.35%   0.33%   0.32%   0.34%   0.46%
Nonperforming assets:                         
Nonaccrual loans  $16,078   $13,193   $9,084   $9,621   $9,396 
Loans 90+ days past due and accruing   1,190    -    110    115    - 
Other real estate owned and                         
   repossessed assets   6,940    6,739    9,752    12,861    14,258 
Total  $24,208   $19,932   $18,946   $22,597   $23,654 
                          
Nonperforming loans to total loans   0.55%   0.43%   0.31%   0.35%   0.34%
Nonperforming assets to total assets   0.61%   0.53%   0.53%   0.64%   0.70%
Nonperforming assets to earning assets   0.62%   0.54%   0.55%   0.66%   0.72%
Reserve for loan losses to nonaccrual loans   214.22%   250.01%   349.27%   318.71%   307.87%
                          
Restructured accruing loans  $2,067   $7,030   $9,411   $9,689   $6,233 
                          
Restructured accruing loans to total loans   0.07%   0.23%   0.32%   0.35%   0.23%

 

TROUBLED DEBT RESTRUCTURINGS (TDRs)            
(In thousands)                
   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014   4th Quarter 2013   3rd Quarter 2013 
Beginning balance:  $9,217   $13,478   $14,168   $8,433   $9,406 
Additions   -    1,409    -    7,996    - 
Net (paydowns) / advances   (802)   (5,080)   235    (2,261)   (52)
Charge-offs   (483)   (590)   (925)   -    (921)
   $7,932   $9,217   $13,478   $14,168   $8,433 
 
 

 

 

 

 

 

 

 

 

                         
                         
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)                    

(In thousands except per share data)

                        
    

3rd Quarter
2014

    

2nd Quarter 2014

    

1st Quarter
2014

    

4th Quarter
2013

    3rd Quarter
2013
Interest income:                        
Interest and fees on loans  $34,662   $33,250   $32,252   $31,618   $30,475
Taxable securities   1,131    1,126    1,097    1,052   980
Nontaxable securities   877    870    871    870   858
Federal funds sold   38    43    42    51   44
Other interest and dividends   149    135    19    134   142
   Total interest income   36,857    35,424    34,281    33,725   32,499
Deposits   3,123    3,027    3,014    3,202   3,131
Borrowed funds   415    419    418    408   403
   Total interest expense   3,538    3,446    3,432    3,610   3,534
   Net interest income   33,319    31,978    30,849    30,115   28,965
Provision for loan losses   2,748    2,438    2,314    2,356   3,034
   Net interest income after provision for loan losses   30,571    29,540    28,535    27,759   25,931
Non-interest income:                    
Service charges on deposit accounts   1,172    1,057    868    837   823
Mortgage banking   582    674    284    344   402
Securities gains   3    -    -    -   -
Increase in cash surrender value life insurance   549    546    536    548   491
Other operating income   700    661    487    642   553
   Total non-interest income   3,006    2,938    2,175    2,371   2,269
Salaries and employee benefits   7,890    9,098    7,697    6,541   7,048
Equipment and occupancy expense   1,437    1,409    1,366    1,350   1,272
Professional services   829    532    516    480   443
FDIC and other regulatory assessments   533    528    517    536   405
Other real estate owned expense   220    298    487    475   357
Other operating expense   4,406    3,552    3,140    2,916   2,542
   Total non-interest expense   15,315    15,417    13,723    12,298   12,067
   Income before income tax   18,262    17,061    16,987    17,832   16,133
Provision for income tax   4,260    5,476    5,229    5,964   5,321
       Net income   14,002    11,585    11,758    11,868   10,812
Dividends on preferred stock   100    116    100    116   100
         Net income available to common stockholders  $13,902   $11,469   $11,658   $11,752   $10,712
Basic earnings per common share  $0.56   $0.49   $0.53   $0.55   $0.51
Diluted earnings per common share  $0.54   $0.46   $0.51   $0.53   $0.49

 

 

 

 
 

  

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS - UNAUDITED  
ON A FULLY TAXABLE-EQUIVALENT BASIS  
(Dollars in thousands)  
   
                                                                       

   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014   4th Quarter 2013   3rd Quarter 2013 
   Average Balance   Yield / Rate   Average Balance   Yield / Rate   Average Balance   Yield / Rate   Average Balance   Yield / Rate   Average Balance   Yield / Rate 
                                         
Assets:                                        
Interest-earning assets:                                        
Loans, net of unearned income (1)                                        
Taxable  $3,081,435    4.44%  $2,978,631    4.46%  $2,892,433    4.52%  $2,754,955    4.54%  $2,640,444    4.56%
Tax-exempt(2)   12,043    4.95    15,803    3.24    14,550    3.30    5,669    4.37    2,483    5.96 
Mortgage loans held for sale   6,861    3.64    8,048    3.24    4,496    2.80    5,956    3.66    12,531    2.66 
Debt securities:                                                  
Taxable   195,220    2.31    188,148    2.40    174,842    2.54    166,027    2.49    152,135    2.56 
Tax-exempt(2)   126,512    4.08    123,897    4.11    122,686    4.13    120,161    4.11    118,001    4.13 
Total securities (3)   321,732    3.01    312,045    3.08    297,528    3.20    286,188    3.17    270,136    3.24 
Federal funds sold   57,625    0.27    41,388    0.37    54,895    0.31    68,710    0.25    62,192    0.28 
Restricted equity securities   3,418    3.83    3,446    7.57    3,738    -    3,738    2.55    3,738    2.65 
Interest-bearing balances with banks   185,716    0.25    121,532    0.25    82,279    0.09    173,521    0.29    161,169    0.29 
Total interest-earning assets   3,668,830    4.03%   3,480,893    4.13%   3,349,919    4.21%   3,298,737    4.11%   3,152,693    4.14%
Non-interest-earning assets:                                                  
Cash and due from banks   58,340         57,387         56,082         53,062         45,314      
Net premises and equipment   8,310         8,377         8,724         8,944         9,052      
Allowance for loan losses,                                                  
accrued interest and                                                  
other assets   86,901         88,849         85,532         98,586         76,477      
Total assets  $3,822,381        $3,635,506        $3,500,257        $3,459,329        $3,283,536      
                                                   
Interest-bearing liabilities:                                                  
Interest-bearing deposits:                                                  
Checking  $484,291    0.26%  $482,115    0.27%  $478,678    0.27%  $472,751    0.27%  $432,453    0.28%
Savings   26,584    0.28    25,406    0.28    25,081    0.27    21,755    0.27    21,602    0.29 
Money market   1,555,091    0.44    1,472,346    0.44    1,416,645    0.45    1,420,771    0.47    1,356,197    0.47 
Time deposits   394,158    1.05    402,613    1.08    412,622    1.10    412,254    1.13    408,600    1.16 
Federal funds purchased   187,629    0.28    195,809    0.28    195,967    0.28    176,967    0.28    168,121    0.28 
Other borrowings   19,961    5.62    19,953    5.69    19,945    5.75    19,936    5.63    19,928    5.63 
Total interest-bearing liabilities   2,667,714    0.53%   2,598,242    0.53%   2,548,938    0.55%   2,524,434    0.57%   2,406,901    0.58%
Non-interest-bearing liabilities:                                                  
Non-interest-bearing                                                  
demand   751,831         675,098         641,450         640,476         599,379      
Other liabilities   15,838         16,158         4,724         7,226         7,250      
Stockholders' equity   382,025         341,120         300,512         282,549         266,427      
Unrealized gains on securities and                                                  
derivatives   4,973         4,888         4,634         4,644         3,580      
Total liabilities and                                                  
stockholders' equity  $3,822,381        $3,635,506        $3,500,257        $3,459,329        $3,283,536      
Net interest spread        3.51%        3.60%        3.67%        3.54%        3.56%
Net interest margin        3.65%        3.74%        3.80%        3.67%        3.69%

 

                                                                       
(1) Average loans include loans on which the accrual of interest has been discontinued.  
(2) Interest income and yields are presented on a fully taxable equivalent basis using a tax rate of 35%.  
(3) Unrealized gains on available-for-sale debt securities are excluded from the yield calculation.