Exhibit 99.1

 

SERVISFIRST BANCSHARES, INC.

Announces Results For First Quarter 2015

 

Birmingham, Ala. – (PR Newswire) – April 20, 2015 – ServisFirst Bancshares, Inc. (“ServisFirst”) (NASDAQ: SFBS), the holding company for ServisFirst Bank, today announced earnings and operating results for the quarter ended March 31, 2015.

 

first Quarter 2015 Highlights:

 

§Core net income of $14.8 million, a 21% increase year over year
§Core EPS of $0.56 for the first quarter, excluding merger-related charges, a 6% increase year over year
§Loans and deposits increased 23% and 20%, respectively, year over year, led by organic growth
§Closed the acquisition of Metro Bancshares, Inc. in Atlanta on January 31, 2015
§Production team (excluding mortgage origination) increased from 91 to 110 in the first quarter, with eight added through the Metro Bank acquisition

 

Tom Broughton, President and CEO, said, “We are pleased to welcome our new bankers, as we had the largest increase in our production team during a period in our ten year history. We continue to believe that ServisFirst Bank is the best place for commercial and private bankers to provide service to their clients.” Bud Foshee, CFO, stated, “Our focus for 2015 will be on improved net interest margins and continued quality customer service.”

 

FINANCIAL SUMMARY                    
(in Thousands except share and per share amounts)                    
   Period Ending March 31, 2015   Period Ending December 31, 2014   % Change From Period Ending December 31, 2014 to Period Ending March 31, 2015   Period Ending March 31, 2014   % Change From Period Ending March 31, 2014 to Period Ending March 31, 2015 
QUARTERLY OPERATING RESULTS                    
Net Income  $13,055   $15,032    (13)%  $11,758    11%
Net Income Available to Common Stockholders  $12,955   $14,917    (13)%  $11,658    11%
Diluted Earnings Per Share  $0.49   $0.58    (16)%  $0.51    (4)%
Return on Average Assets   1.26%   1.47%        1.35%     
Return on Average Common Stockholders' Equity   13.55%   16.39%        17.83%     
Average Diluted Shares Outstanding   26,237,980    25,697,531         22,985,670      
                          
Core Net Income*  $14,822   $15,032    (1)%  $12,215    21%
Core Net Income Available to Common Stockholders*  $14,722   $14,917    (1)%  $12,115    22%
Core Diluted Earnings Per Share*  $0.56   $0.58    (3)%  $0.53    6%
Core Return on Average Assets*   1.43%   1.47%        1.42%     
Core Return on Average Common Stockholders' Equity*   15.39%   16.39%        18.53%     
                          
BALANCE SHEET                         
Total Assets  $4,393,342   $4,098,679    7%  $3,572,914    23%
Loans   3,607,852    3,359,858    7%   2,937,797    23%
Non-interest-bearing Demand Deposits   866,743    810,460    7%   662,834    31%
Total Deposits   3,638,763    3,398,160    7%   3,031,041    20%
Stockholders' Equity   441,458    407,213    8%   312,283    41%
                          

 

* Core measures in the first quarter of 2015 exclude merger expenses related to the acquisition of Metro Bancshares, Inc. and reserves for losses in unfunded loan commitments and letters of credit resulting from our change in methodology for estimating such losses, and in the first 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 $13.1 million and net income available to common stockholders of $13.0 million for the quarter ended March 31, 2015, compared to net income of $11.8 million and net income available to common stockholders of $11.7 million for the same quarter in 2014. Net income for the quarter ended March 31, 2015 was impacted by $2.1 million in merger expenses related to the acquisition of Metro Bancshares, Inc. (“Metro”). Basic and diluted earnings per common share were $0.51 and $0.49, respectively, for the first quarter of 2015, compared to $0.53 and $0.51, respectively, for the first quarter of 2014. Excluding merger expenses and the initial funding of reserves for unfunded loan commitments, net of tax, basic and diluted earnings per common share were $0.58 and $0.56, respectively.

 

Return on average assets was 1.26% and return on average common stockholders’ equity was 13.55% for the first quarter of 2015, compared to 1.35% and 17.83%, respectively, for the first quarter of 2014.

 

Net interest income was $37.0 million for the first quarter of 2015, compared to $34.5 million for the fourth quarter of 2014 and $30.8 million for the first quarter of 2014. The net interest margin in the first quarter of 2015 was 3.80%, a 24 basis point increase from the fourth quarter of 2014 and the same as the first quarter of 2014. Net accretion resulting from the fair value adjustments on acquired assets and assumed liabilities contributed 4 basis points to the net interest margin in the first quarter of 2015. The increase in net interest income on a linked quarter basis is attributable to a $276.8 million increase in average loans outstanding and a $26.8 million increase in average stockholders’ equity, all resulting in a positive mix change in our balance sheet. The increase in net interest margin is the result of improved loan yields and lower average balances in federal funds at other banks and at the Federal Reserve, which earn a nominal interest rate.

 

Average loans for the first quarter of 2015 were $3.50 billion, an increase of $276.8 million, or 9%, over average loans of $3.23 billion for the fourth quarter of 2014, and an increase of $595.6 million, or 20%, over average loans of $2.91 billion for the first quarter of 2014. The increase in loans included approximately $152.9 million of loans acquired in the Metro acquisition.

 

Average total deposits for the first quarter of 2015 were $3.47 billion, an increase of $63.0 million, or 1.9%, over average total deposits of $3.41 billion for the fourth quarter of 2014, and an increase of $493.7 million, or 17%, over average total deposits of $2.97 billion for the first quarter of 2014. The increase in total average deposits included approximately $178.3 million of deposits acquired in the Metro acquisition as of February 1, 2015.

 

At March 31, 2015, non-performing assets to total assets were 0.40%, a decrease of one basis point compared to 0.41% for the fourth quarter of 2014 and a decrease of thirteen basis points compared to 0.53% for the first quarter of 2014. The amount of non-performing assets to total assets attributable to the acquisition of Metro was 0.08% for the first quarter of 2015. Net credit charge-offs to average loans were 0.08%, an eleven basis point decrease compared to 0.19% for the fourth quarter of 2014 and a nine basis point decrease compared to 0.17% for the first quarter of 2014. We recorded a $2.4 million provision for loan losses in the first quarter of 2015, a decrease of $0.4 million compared to $2.8 million in the fourth quarter of 2014 and an increase of $0.1 million compared to $2.3 million in the first quarter of 2014. The loan loss reserve as a percentage of total loans decreased two basis points to 1.04% at March 31, 2015, compared to 1.06% at December 31, 2014 and a decrease of four basis points compared to 1.08% at March 31, 2014. The decrease in loan loss reserve as a percentage of loans related to the acquisition of Metro was 0.03% for the first quarter of 2015. 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 $902,000 in the first quarter of 2015, or 41%, compared to the first quarter of 2014. Deposit service charges increased by $339,000, or 39%. Approximately 1,900 checking accounts were acquired in the Metro acquisition. Mortgage banking income increased $170,000, or 60%, as a result of increases in refinancing activity. Increases in the cash surrender value of our life insurance contracts resulted from added investments in contracts during the third quarter of 2014 and the addition of $2.7 million in contracts as a result of the Metro acquisition.

 

Non-interest expense for the first quarter of 2015 increased $5.1 million, or 37%, to $18.8 million from $13.7 million in the first quarter of 2014. Salary and benefit expense for the first quarter of 2015 increased $1.3 million, or 17%, to $9.0 million from $7.7 million in the first quarter of 2014, and increased $2.7 million, or 43%, on a linked quarter basis. Thirty-eight Metro employees came over as part of the acquisition on February 1, 2015 and 32 remain employed by the Company as of March 31, 2015. Eleven new sales officers, in addition to those from Metro, were added during the first quarter of 2015. Salary and benefit expense for the first quarter of 2014 includes a non-routine expense of $703,000 resulting from a correction of our accounting for vested stock options previously granted to members of our advisory boards in our Dothan, Huntsville and Montgomery, Alabama markets. Merger expenses related to the acquisition of Metro were $2.1 million in the first quarter of 2015. Other operating expense for the first quarter of 2015 increased $1.4 million, or 45%, to $4.6 million from $3.1 million in the first quarter of 2014. This increase was primarily attributable to $500,000 in expense for the initial funding of reserves for unfunded loan commitments as of March 31, 2015, consistent with guidance provided in the Federal Reserve Bank’s Inter-agency Policy Statement SR 06-17, $140,000 of increased charges from the Federal Reserve Bank as part of our increased clearing services for correspondent bank clients, and $121,000 of other operating expenses in our Atlanta region.

 

 
 

 

GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures

 

As discussed in more detail in the section titled “Detailed Financials,” we recorded expenses of $2.1 million for the first quarter of 2015 related to the acquisition of Metro Bancshares, Inc. and the merger of Metro Bank with and into the Bank, and recorded an expense of $500,000 resulting from the initial funding of reserves for unfunded loan commitments as of March 31, 2015, consistent with guidance provided in the Federal Reserve Bank’s Inter-agency Policy Statement SR 06-17. 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. 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 first quarter of 2015 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 merger expenses, the initial funding of a reserve for unfunded loan commitments, and 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 such non-routine expenses.

 

“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 on 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 present tangible book value per share and the ratio of tangible common equity to total tangible assets in our Selected Financial Highlights table. Our acquisition of Metro resulted in goodwill and other identifiable intangible assets, which are subtracted from equity and assets in the computation of tangible book value per share and tangible common equity to total tangible assets.

 

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 first quarter of 2015 and the first quarter of 2014. Dollars are in thousands, except share and per share data.

 

 
 

 

   For the Period
Ended March 31,
2015
   For the Period
Ended March 31,
2014
 
Provision for income taxes - GAAP  $5,903   $5,229 
Adjustments:          
Adjustment for non-routine expense   829    246 
Core provision for income taxes  $6,732   $5,475 
           
Return on average assets - GAAP   1.26%   1.35%
Net income - GAAP  $13,055   $11,758 
Adjustments:          
Adjustment for non-routine expense   1,767    457 
Core net income  $14,822   $12,215 
Average assets  $4,193,413   $3,500,257 
Core return on average assets   1.43%   1.42%
           
Return on average common stockholders' equity   13.55%   17.83%
Net income available to common stockholders - GAAP  $12,955   $11,658 
Adjustments:          
Adjustment for non-routine expense   1,767    457 
Core net income available to common stockholders  $14,722   $12,115 
Average common stockholders' equity  $387,870   $265,188 
Core return on average common stockholders' equity   15.39%   18.53%
           
Earnings per share - diluted - GAAP  $0.49   $0.51 
Weighted average shares outstanding, diluted   26,237,980    22,985,670 
Core diluted earnings per share  $0.56   $0.53 
           
Book value per share  $15.65      
Total common stockholders' equity - GAAP   401,500      
Adjustments:          
Adjusted for goodwill and other identifiable intangible assets   18,069      
Tangible common stockholders' equity  $383,431      
Tangible bookvalue per share  $14.95      
           
Stockholders' equity to total assets   10.05%    
Total assets - GAAP  $4,393,342      
Adjustments:          
Adjusted for goodwill and other identifiable intangible assets   18,069      
Total tangible assets  $4,375,273      
Tangible common equity to total tangible assets   8.76%     

 

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, Nashville, Tennessee, Atlanta, Georgia, and Charleston, South Carolina.

 

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 www.servisfirstbank.com.

 

Webcast

 

As previously announced, ServisFirst will host a live audio webcast to discuss first quarter earnings and results beginning at 9:30 a.m. ET on April 21, 2015. The webcast can be accessed at www.servisfirstbank.com on the “Investor Relations” page in the "Events and Webcasts" section. A replay of the call will be available until April 30, 2015.

 

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 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.

 

Contact: ServisFirst Bank

Davis Mange (205) 949-3420

dmange@servisfirstbank.com

 

 
 

 

SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)                    
(In thousands except share and per share data)                    
   1st Quarter 2015   4th Quarter 2014   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014 
CONSOLIDATED STATEMENT OF INCOME                    
Interest income  $40,783   $38,163   $36,857   $35,424   $34,281 
Interest expense   3,746    3,703    3,538    3,446    3,432 
Net interest income   37,037    34,460    33,319    31,978    30,849 
Provision for loan losses   2,405    2,759    2,748    2,438    2,314 
Net interest income after provision for loan losses   34,632    31,701    30,571    29,540    28,535 
Non-interest income   3,077    3,110    3,006    2,938    2,175 
Non-interest expense   18,751    13,143    15,315    15,417    13,723 
Income before income tax   18,958    21,668    18,262    17,061    16,987 
Provision for income tax   5,903    6,636    4,260    5,476    5,229 
Net income   13,055    15,032    14,002    11,585    11,758 
Preferred stock dividends   100    115    100    116    100 
Net income available to common stockholders  $12,955   $14,917   $13,902   $11,469   $11,658 
Earnings per share - basic  $0.51   $0.60   $0.56   $0.49   $0.53 
Earnings per share - diluted  $0.49   $0.58   $0.54   $0.46   $0.51 
Average diluted shares outstanding   26,237,980    25,697,531    25,726,313    24,823,590    22,985,670 
                          
CONSOLIDATED BALANCE SHEET DATA                         
Total assets  $4,393,342   $4,098,679   $3,952,799   $3,762,684   $3,572,914 
Loans   3,607,852    3,359,858    3,159,772    3,053,989    2,937,797 
Debt securities   336,505    327,665    332,351    325,432    309,475 
Non-interest-bearing demand deposits   866,743    810,460    794,553    729,163    662,834 
Total deposits   3,638,763    3,398,160    3,352,766    3,157,642    3,031,041 
Borrowings   21,278    19,973    19,965    19,957    19,949 
Stockholders' equity  $441,458   $407,213   $393,136   $380,074   $312,283 
                          
Shares outstanding   25,653,610    24,801,518    24,791,436    24,749,436    22,574,436 
Book value per share  $15.65   $14.81   $14.25   $13.74   $12.06 
Tangible book value per share (1)  $14.95   $14.81   $14.25   $13.74   $12.06 
                          
SELECTED FINANCIAL RATIOS                         
Net interest margin   3.80%   3.56%   3.65%   3.74%   3.80%
Return on average assets   1.26%   1.47%   1.45%   1.28%   1.36%
Return on average common stockholders' equity   13.55%   16.39%   15.89%   15.03%   17.83%
Efficiency ratio   46.74%   34.98%   42.16%   44.15%   41.55%
Non-interest expense to average earning assets   1.90%   1.34%   1.66%   1.78%   1.66%
Tangible common equity to total tangible assets (1)   8.76%   8.96%   8.93%   9.04%   7.62%
                          
CAPITAL RATIOS                         
Total Capital to Risk-Weighted Assets:   13.09%   13.38%   13.70%   13.74%   11.94%
Tier 1 Capital to Risk-Weighted Assets:   11.51%   11.75%   12.02%   12.04%   10.22%
Tier 1 Capital to Average Assets:   10.06%   9.91%   10.18%   10.32%   8.81%
Common Equity Tier 1 Capital to Risk-Weighted Assets (2):   10.41%   N/A    N/A    N/A    N/A 
                          

 

(1) See "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" for a discussion of these Non-GAAP financial measures.  
(2) Basel III final capital rules, including the new Common Equity Tier I Capital to Risk-Weighted Assets ratio, became effective for the Company on January 1, 2015.  

 

 
 

 

CONSOLIDATED BALANCE SHEETS (UNAUDITED)            
(In thousands)            
   March 31, 2015   March 31, 2014   % Change 
ASSETS            
Cash and cash equivalents   299,679    222,492    35%
Available for sale debt securities, at fair value   307,379    277,501    11%
Held to maturity debt securities (fair value of $29,886 and $31,559 at               
March 31, 2015 and 2014, respectively)   29,126    31,974    (9)%
Restricted equity securities   4,853    3,738    30%
Mortgage loans held for sale   12,384    6,704    85%
Loans   3,607,852    2,937,797    23%
Less allowance for loan losses   (37,356)   (31,728)   18%
Loans, net   3,570,496    2,906,069    23%
Premises and equipment, net   16,082    8,015    101%
Goodwill and other identifiable intangible assets   18,069    -      
Other assets   135,274    116,421    16%
Total assets  $4,393,342   $3,572,914    23%
LIABILITIES AND STOCKHOLDERS' EQUITY               
Liabilities:               
Deposits:               
Non-interest-bearing  $866,743   $662,834    31%
Interest-bearing   2,772,020    2,368,207    17%
Total deposits   3,638,763    3,031,041    20%
Federal funds purchased   280,900    195,762    43%
Other borrowings   21,278    19,949    7%
Other liabilities   10,943    13,879    (21)%
Total liabilities   3,951,884    3,260,631    21%
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 March 31, 2015 and 2014   39,958    39,958    -%
Common stock, par value $0.0001 per share; 50,000,000 shares authorized;               
25,653,610 shares issued and outstanding at March 31, 2015 and               
22,574,436 shares issued and outstanding at March 31, 2014   26    8    225%
Additional paid-in capital   207,374    127,218    63%
Retained earnings   188,507    140,538    34%
Accumulated other comprehensive income   5,216    4,309    21%
Noncontrolling interest   377    252    50%
Total stockholders' equity   441,458    312,283    41%
Total liabilities and stockholders' equity  $4,393,342   $3,572,914    23%

 

 
 

 

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)        
(In thousands except per share data)        
  Three Months Ended March 31, 
   2015   2014 
Interest income:        
Interest and fees on loans  $38,646   $32,252 
Taxable securities   1,128    1,097 
Nontaxable securities   860    871 
Federal funds sold   77    42 
Other interest and dividends   72    19 
   Total interest income   40,783    34,281 
Interest expense:          
Deposits   3,270    3,014 
Borrowed funds   476    418 
   Total interest expense   3,746    3,432 
   Net interest income   37,037    30,849 
Provision for loan losses   2,405    2,314 
   Net interest income after provision for loan losses   34,632    28,535 
Non-interest income:          
Service charges on deposit accounts   1,207    868 
Mortgage banking   454    284 
Securities gains   29    - 
Increase in cash surrender value life insurance   648    536 
Other operating income   739    487 
   Total non-interest income   3,077    2,175 
Non-interest expense:          
Salaries and employee benefits   9,008    7,697 
Equipment and occupancy expense   1,661    1,366 
Professional services   568    516 
FDIC and other regulatory assessments   620    517 
Other real estate owned expense   214    487 
Merger expenses   2,096    - 
Other operating expense   4,584    3,140 
   Total non-interest expense   18,751    13,723 
   Income before income tax   18,958    16,987 
Provision for income tax   5,903    5,229 
         Net income   13,055    11,758 
Dividends on preferred stock   100    100 
         Net income available to common stockholders  $12,955   $11,658 
Basic earnings per common share  $0.51   $0.53 
Diluted earnings per common share  $0.49   $0.51 

 

 

LOANS BY TYPE                    
(UNAUDITED)                    
(In thousands)                    
   1st Quarter 2015   4th Quarter 2014   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014 
Commercial, financial and agricultural  $1,543,531   $1,495,092   $1,382,607   $1,362,757   $1,306,058 
Real estate - construction   219,005    208,769    194,506    178,033    157,127 
Real estate - mortgage:                         
Owner-occupied commercial   869,724    793,917    773,432    708,294    711,067 
1-4 family mortgage   375,770    333,455    314,778    296,220    285,368 
Other mortgage   545,668    471,363    443,245    457,845    428,391 
Subtotal: Real estate - mortgage   1,791,162    1,598,735    1,531,455    1,462,359    1,424,826 
Consumer   54,154    57,262    51,204    50,840    49,786 
Total loans  $3,607,852   $3,359,858   $3,159,772   $3,053,989   $2,937,797 

 

 
 

 

SUMMARY OF LOAN LOSS EXPERIENCE                
(Dollars in thousands)                
   1st Quarter 2015   4th Quarter 2014   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014 
Reserve for loan losses:                    
Beginning balance  $35,629   $34,442   $32,984   $31,728   $30,663 
Loans charged off:                         
Commercial financial and agricultural   77    416    531    142    1,222 
Real estate - construction   382    309    610    325    23 
Real estate - mortgage:   433    922    149    890    4 
Consumer   5    21    131    18    58 
Total charge offs   897    1,668    1,421    1,375    1,307 
Recoveries:                         
Commercial financial and agricultural   19    2    -    1    45 
Real estate - construction   99    37    97    180    8 
Real estate - mortgage:   101    46    14    10    4 
Consumer   -    11    20    2    1 
Total recoveries   219    96    131    193    58 
Net charge-offs   678    1,572    1,290    1,182    1,249 
Provision for loan losses   2,405    2,759    2,748    2,438    2,314 
Ending balance  $37,356   $35,629   $34,442   $32,984   $31,728 
                          
Reserve for loan losses to total loans   1.04%   1.06%   1.09%   1.08%   1.08%
Reserve for loan losses to total average                         
loans   1.07%   1.10%   1.11%   1.10%   1.09%
Net charge-offs to total average loans   0.08%   0.19%   0.17%   0.16%   0.17%
Provision for loan losses to total average                         
loans   0.28%   0.34%   0.35%   0.33%   0.32%
Nonperforming assets:                         
Nonaccrual loans  $8,361   $9,125   $16,078   $13,193   $9,084 
Loans 90+ days past due and accruing   553    925    1,190    -    110 
Other real estate owned and                         
   repossessed assets   8,638    6,840    6,940    6,739    9,752 
Total  $17,552   $16,890   $24,208   $19,932   $18,946 
                          
Nonperforming loans to total loans   0.25%   0.30%   0.55%   0.43%   0.31%
Nonperforming assets to total assets   0.40%   0.41%   0.61%   0.53%   0.53%
Nonperforming assets to earning assets   0.41%   0.42%   0.62%   0.54%   0.55%
Reserve for loan losses to nonaccrual loans   446.79%   390.45%   214.22%   250.01%   349.27%
                          
Restructured accruing loans  $8,280   $8,295   $2,067   $7,030   $9,411 
                          
Restructured accruing loans to total loans   0.23%   0.25%   0.07%   0.23%   0.32%

 

TROUBLED DEBT RESTRUCTURINGS (TDRs)                
(In thousands)                    
   1st Quarter 2015   4th Quarter 2014   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014 
Beginning balance:  $8,992   $7,932   $9,217   $13,478   $14,168 
Additions   -    6,250    -    1,409    - 
Net (paydowns) / advances   (381)   (4,492)   (802)   (5,080)   235 
Charge-offs   (331)   (698)   (483)   (590)   (925)
   $8,280   $8,992   $7,932   $9,217   $13,478 

 

 
 

 

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)                    
(In thousands except per share data)                    
  1st Quarter 2015   4th Quarter 2014   3rd Quarter 2014   2nd Quarter 2014   1st Quarter 2014 
Interest income:                    
Interest and fees on loans  $38,646   $35,902   $34,662   $33,250   $32,252 
Taxable securities   1,128    1,143    1,131    1,126    1,097 
Nontaxable securities   860    871    877    870    871 
Federal funds sold   77    41    38    43    42 
Other interest and dividends   72    206    149    135    19 
   Total interest income   40,783    38,163    36,857    35,424    34,281 
Interest expense:                         
Deposits   3,270    3,256    3,123    3,027    3,014 
Borrowed funds   476    447    415    419    418 
   Total interest expense   3,746    3,703    3,538    3,446    3,432 
   Net interest income   37,037    34,460    33,319    31,978    30,849 
Provision for loan losses   2,405    2,759    2,748    2,438    2,314 
   Net interest income after provision for loan losses   34,632    31,701    30,571    29,540    28,535 
Non-interest income:                         
Service charges on deposit accounts   1,207    1,168    1,172    1,057    868 
Mortgage banking   454    507    582    674    284 
Securities gains   29    -    3    -    - 
Increase in cash surrender value life insurance   648    649    549    546    536 
Other operating income   739    786    700    661    487 
   Total non-interest income   3,077    3,110    3,006    2,938    2,175 
Non-interest expense:                         
Salaries and employee benefits   9,008    6,332    7,890    9,098    7,697 
Equipment and occupancy expense   1,661    1,335    1,437    1,409    1,366 
Professional services   568    558    829    532    516 
FDIC and other regulatory assessments   620    516    533    528    517 
Other real estate owned expense   214    528    220    298    487 
Merger expense   2,096    -    -    -    - 
Other operating expense   4,584    3,874    4,406    3,552    3,140 
   Total non-interest expense   18,751    13,142    15,315    15,417    13,723 
   Income before income tax   18,958    21,668    18,262    17,061    16,987 
Provision for income tax   5,903    6,636    4,260    5,476    5,229 
       Net income   13,055    15,032    14,002    11,585    11,758 
Dividends on preferred stock   100    115    100    116    100 
         Net income available to common stockholders  $12,955   $14,917   $13,902   $11,469   $11,658 
Basic earnings per common share  $0.51   $0.60   $0.56   $0.49   $0.53 
Diluted earnings per common share  $0.49   $0.58   $0.54   $0.46   $0.51 

 

 
 

 

AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS - UNAUDITED  

ON A FULLY TAXABLE-EQUIVALENT BASIS  

(Dollars in thousands)  

 

  1st Quarter 2015  4th Quarter 2014  3rd Quarter 2014  2nd Quarter 2014  1st Quarter 2014 
  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) (4)                              
Taxable $3,492,363   4.47% $3,215,400   4.41% $3,081,435   4.44% $2,978,631   4.46% $2,892,433   4.52%
Tax-exempt (2)  10,180   5.03   10,367   4.98   12,043   4.95   15,803   3.24   14,550   3.30 
Mortgage loans held for sale  6,884   2.12   3,410   6.05   6,861   3.64   8,048   3.24   4,496   2.80 
Debt securities:                                        
Taxable  198,104   2.28   195,533   2.30   195,220   2.29   188,148   2.40   174,842   2.54 
Tax-exempt (2)  129,525   4.02   127,909   4.16   126,512   4.05   123,897   4.11   122,686   4.13 
Total securities (3)  327,629   2.97   323,442   3.03   321,732   2.98   312,045   3.08   297,528   3.20 
Federal funds sold  39,438   0.27   68,640   0.24   57,625   0.27   41,388   0.37   54,895   0.31 
Restricted equity securities  4,354   3.63   3,418   3.95   3,418   3.83   3,446   7.57   3,738   - 
Interest-bearing balances with banks  119,195   0.28   273,496   0.26   185,716   0.25   121,532   0.25   82,279   0.09 
Total interest-earning assets  4,000,043   4.18%  3,898,173   3.94%  3,668,830   4.03%  3,480,893   4.13%  3,349,919   4.21%
Non-interest-earning assets:                                        
Cash and due from banks  61,911       58,973       58,340       57,387       56,082     
Net premises and equipment  13,847       8,315       8,310       8,377       8,724     
Allowance for loan losses,                                        
accrued interest and                                        
other assets  117,612       101,831       86,901       88,849       85,532     
Total assets $4,193,413      $4,067,292      $3,822,381      $3,635,506      $3,500,257     
Interest-bearing liabilities:                                        
Interest-bearing deposits:                                        
Checking $553,569   0.26% $511,451   0.26% $484,291   0.26% $482,115   0.27% $478,678   0.27%
Savings  36,128   0.28   28,806   0.29   26,584   0.28   25,406   0.28   25,081   0.27 
Money market  1,618,715   0.44   1,645,533   0.45   1,555,091   0.44   1,472,346   0.44   1,416,645   0.45 
Time deposits (5)  446,084   1.05   395,598   1.03   394,158   1.05   402,613   1.08   412,622   1.10 
Federal funds purchased  270,549   0.28   231,135   0.28   187,629   0.28   195,809   0.28   195,967   0.28 
Other borrowings  20,455   5.67   19,969   5.62   19,961   5.62   19,953   5.69   19,945   5.75 
Total interest-bearing liabilities  2,945,500   0.52%  2,832,492   0.52%  2,667,714   0.53%  2,598,242   0.53%  2,548,938   0.55%
Non-interest-bearing liabilities:                                        
Non-interest-bearing                                        
demand  813,340       823,738       751,831       675,098       641,450     
Other liabilities  6,745       9,969       15,838       16,158       4,724     
Stockholders' equity  422,847       395,981       382,025       341,120       300,512     
Unrealized gains on securities and                                        
derivatives  4,981       5,112       4,973       4,888       4,634     
Total liabilities and                                        
stockholders' equity $4,193,413      $4,067,292      $3,822,381      $3,635,506      $3,500,257     
Net interest spread      3.67%      3.42%      3.51%      3.60%      3.67%
Net interest margin      3.80%      3.56%      3.65%      3.74%      3.80%

 

                                                                       
(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.  
(4) Interest income in the first quarter of 2015 includes $369,000 of accretion on acquired loan discounts.  
(5) Interest expense in the first quarter of 2015 includes $63,000 of accretion on acquired CD premiums.