BIRMINGHAM, Ala., Oct. 16, 2017 (GLOBE NEWSWIRE) -- ServisFirst Bancshares, Inc. (NASDAQ:SFBS), today announced earnings and operating results for the quarter and nine months ended September 30, 2017.
THIRD QUARTER 2017 HIGHLIGHTS:
- Net income of $25.3 million and diluted EPS of $0.47 for the third quarter of 2017, an increase of 21% year over year
- Diluted EPS of $1.33 for the nine months ended September 30, 2017, a 19% increase year over year
- Loans and deposits increased 21% and 30%, respectively, for the quarter on an annualized basis
- Loans and deposits increased 22% and 14%, respectively, year over year
Tom Broughton, President and CEO, said, “We continue to see strong loan and deposit growth throughout our southeastern footprint while continuing to increase our market share.” Bud Foshee, CFO, stated, “We are pleased with our improvement in all key financial metrics in the quarter and are pleased that our ROAA exceeded 1.50% and our efficiency ratio reached 34% in the third quarter.”
| FINANCIAL SUMMARY (UNAUDITED) | |||||||||||||||||||||
| (in Thousands except share and per share amounts) | |||||||||||||||||||||
| On December 20, 2016, the Company effected a two-for-one split of its common stock in the form of a stock dividend. All shares and per share information for prior periods in this release have been adjusted to give effect to this stock split. | |||||||||||||||||||||
| Period Ending September 30, 2017 | Period Ending June 30, 2017 | % Change From Period Ending June 30, 2017 to Period Ending September 30, 2017 | Period Ending September 30, 2016 | % Change From Period Ending September 30, 2016 to Period Ending September 30, 2017 | |||||||||||||||||
| QUARTERLY OPERATING RESULTS | |||||||||||||||||||||
| Net Income | $ | 25,259 | $ | 24,164 | 5 | % | $ | 20,909 | 21 | % | |||||||||||
| Net Income Available to Common Stockholders | $ | 25,259 | $ | 24,133 | 5 | % | $ | 20,909 | 21 | % | |||||||||||
| Diluted Earnings Per Share | $ | 0.47 | $ | 0.45 | 4 | % | $ | 0.39 | 21 | % | |||||||||||
| Return on Average Assets | 1.55 | % | 1.55 | % | 1.39 | % | |||||||||||||||
| Return on Average Common Stockholders' Equity | 17.28 | % | 17.36 | % | 16.66 | % | |||||||||||||||
| Average Diluted Shares Outstanding | 54,099,672 | 54,100,604 | 53,879,328 | ||||||||||||||||||
| YEAR-TO-DATE OPERATING RESULTS | |||||||||||||||||||||
| Net Income | $ | 71,942 | $ | 59,741 | 20 | % | |||||||||||||||
| Net Income Available to Common Stockholders | $ | 71,911 | $ | 59,718 | 20 | % | |||||||||||||||
| Diluted Earnings Per Share | $ | 1.33 | $ | 1.12 | 19 | % | |||||||||||||||
| Return on Average Assets | 1.52 | % | 1.43 | % | |||||||||||||||||
| Return on Average Common Stockholders' Equity | 17.24 | % | 16.60 | % | |||||||||||||||||
| Average Diluted Shares Outstanding | 54,111,208 | 53,489,918 | |||||||||||||||||||
| BALANCE SHEET | |||||||||||||||||||||
| Total Assets | $ | 6,712,103 | $ | 6,329,599 | 6 | % | $ | 6,002,621 | 12 | % | |||||||||||
| Loans | 5,628,765 | 5,343,688 | 5 | % | 4,631,822 | 22 | % | ||||||||||||||
| Non-interest-bearing Demand Deposits | 1,405,965 | 1,373,353 | 2 | % | 1,269,726 | 11 | % | ||||||||||||||
| Total Deposits | 5,796,901 | 5,394,810 | 7 | % | 5,081,128 | 14 | % | ||||||||||||||
| Stockholders' Equity | 590,213 | 567,086 | 4 | % | 507,866 | 16 | % | ||||||||||||||
DETAILED FINANCIALS
ServisFirst Bancshares, Inc. reported net income and net income available to common stockholders of $25.3 million for the quarter ended September 30, 2017, compared to net income and net income available to common stockholders of $20.9 million for the same quarter in 2016. Basic and diluted earnings per common share were $0.48 and $0.47, respectively, for the third quarter of 2017, compared to $0.40 and $0.39, respectively, for the third quarter of 2016.
Return on average assets was 1.55% and return on average equity was 17.28% for the third quarter of 2017, compared to 1.39% and 16.66%, respectively, for the third quarter of 2016.
Net interest income was $58.4 million for the third quarter of 2017, compared to $55.6 million for the second quarter of 2017 and $47.9 million for the third quarter of 2016. The net interest margin in the third quarter of 2017 was 3.77%, flat from the second quarter of 2017 and an increase of 42 basis points from the third quarter of 2016. The increase in net interest income on a linked quarter basis is attributable to a $206.5 million increase in average loans outstanding, a $24.7 million increase in non-interest-bearing deposits and a $22.3 million increase in average equity, together resulting in a positive mix change in our balance sheet. The average yield on loans increased by six basis points to 4.66% and the average rate paid on deposits increased by eight basis points to 0.72% on a linked quarter basis.
Average loans for the third quarter of 2017 were $5.44 billion, an increase of $206.5 million, or 4%, over average loans of $5.23 billion for the second quarter of 2017, and an increase of $863.7 million, or 19%, over average loans of $4.58 billion for the third quarter of 2016.
Average total deposits for the third quarter of 2017 were $5.53 billion, an increase of $260.4 million, or 5%, over average total deposits of $5.27 billion for the second quarter of 2017, and an increase of $550.7 million, or 11%, over average total deposits of $4.98 billion for the third quarter of 2016.
Non-performing assets to total assets were 0.28% for the third quarter of 2017, an increase of five basis points compared to 0.23% for the second quarter of 2017 and an increase of 12 basis points compared to 0.16% for the third quarter of 2016. Net credit charge-offs to average loans were 0.10%, a 15 basis point decrease compared to 0.25% for the second quarter of 2017 and a three basis point decrease compared to 0.13% for the third quarter of 2016. We recorded a $4.8 million provision for loan losses in the third quarter of 2017 compared to $4.4 million in the second quarter of 2017 and $3.5 million in the third quarter of 2016. The allowance for loan loss as a percentage of total loans was 1.04% at September 30, 2017 compared to 1.03% at June 30, 2017 and 1.05% at September 30, 2016. In management’s opinion, the allowance is adequate and was determined by consistent application of ServisFirst Bank’s methodology for calculating its allowance for loan losses.
Non-interest income for the third quarter of 2017 was $4.8 million, flat with the third quarter of 2016. Service charges on deposit accounts increased $100,000 while mortgage banking revenue decreased by approximately $134,000 in the third quarter of 2017 compared to the third quarter of 2016. Credit card income was flat at $1.1 million due to higher accruals for awards during the third quarter of 2017 compared to the third quarter of 2016.
Non-interest expense for the third quarter of 2017 increased $1.3 million, or 7%, to $21.5 million from $20.2 million in the third quarter of 2016, and decreased $378,000, or 2%, on a linked quarter basis. Salary and benefit expense for the third quarter of 2017 increased $1.4 million, or 13%, to $12.4 million from $11.0 million in the third quarter of 2016, and increased $397,000, or 3%, on a linked quarter basis. Professional service expenses decreased by $377,000, or 32%, to $805,000 for the third quarter of 2017 compared to $1.2 million for the third quarter of 2016, a result of lower legal expenses. Other operating expense for the third quarter of 2017 increased $507,000, or 10%, to $5.5 million from $5.0 million in the third quarter of 2016.
Income tax expense increased $3.4 million, or 42%, to $11.6 million in the third quarter of 2017, compared to $8.2 million in the third quarter of 2016. We recognized excess tax benefits from the exercise and vesting of stock options and restricted stock of $757,000 in the third quarter of 2017, compared to $1.2 million in the third quarter of 2016. Our effective tax rate for the third quarter of 2017 and 2016 was 31.5% and 28.1%, respectively.
GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures
This press release contains certain non-GAAP financial measures, including tangible common stockholders’ equity, total tangible assets, tangible book value per share and tangible common equity to total tangible assets, each of which excludes goodwill and core deposit intangibles associated with our acquisition of Metro Bancshares, Inc. in January 2015. 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 as of and for the comparative periods presented in this press release. Dollars are in thousands, except share and per share data.
| At September 30, 2017 | At June 30, 2017 | At March 31, 2017 | At December 31, 2016 | At September 30, 2016 | ||||||||||||||||||
| Book value per share - GAAP | $ | 11.14 | $ | 10.72 | $ | 10.32 | $ | 9.93 | $ | 9.65 | ||||||||||||
| Total common stockholders' equity - GAAP | 590,213 | 567,086 | 545,148 | 522,889 | 507,866 | |||||||||||||||||
| Adjustments: | ||||||||||||||||||||||
| Adjusted for goodwill and core deposit intangible asset | 14,787 | 14,855 | 14,924 | 14,996 | 15,073 | |||||||||||||||||
| Tangible common stockholders' equity - non-GAAP | $ | 575,426 | $ | 552,231 | $ | 530,224 | $ | 507,893 | $ | 492,793 | ||||||||||||
| Tangible book value per share - non-GAAP | $ | 10.86 | $ | 10.44 | $ | 10.04 | $ | 9.65 | $ | 9.37 | ||||||||||||
| Stockholders' equity to total assets - GAAP | 8.79 | % | 8.96 | % | 8.60 | % | 8.21 | % | 8.46 | % | ||||||||||||
| Total assets - GAAP | $ | 6,712,103 | $ | 6,329,599 | $ | 6,336,165 | $ | 6,370,448 | $ | 6,002,621 | ||||||||||||
| Adjustments: | ||||||||||||||||||||||
| Adjusted for goodwill and core deposit intangible asset | 14,787 | 14,855 | 14,924 | 14,996 | 15,073 | |||||||||||||||||
| Total tangible assets - non-GAAP | $ | 6,697,316 | $ | 6,314,744 | $ | 6,321,241 | $ | 6,355,452 | $ | 5,987,548 | ||||||||||||
| Tangible common equity to total tangible assets - non-GAAP | 8.59 | % | 8.75 | % | 8.39 | % | 7.99 | % | 8.23 | % | ||||||||||||
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 and Tampa Bay, Florida, Atlanta, Georgia, Charleston, South Carolina 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 www.servisfirstbancshares.com.
Statements in this press release that are not historical facts, including, but not limited to, statements concerning future operations, results or performance, are hereby identified as "forward-looking statements" for the purpose of the safe harbor provided by Section 21E of the Securities Exchange Act of 1934 and Section 27A of the Securities Act of 1933. The words "believe," "expect," "anticipate," "project," “plan,” “intend,” “will,” “would,” “might” and similar expressions often signify forward-looking statements. Such statements involve inherent risks and uncertainties. ServisFirst Bancshares, Inc. cautions that such forward-looking statements, wherever they occur in this press release or in other statements attributable to ServisFirst Bancshares, Inc., are necessarily estimates reflecting the judgment of ServisFirst Bancshares, Inc.’s senior management and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. Such forward-looking statements should, therefore, be considered in light of various factors that could affect the accuracy of such forward-looking statements, including: general economic conditions, especially in the credit markets and in the Southeast; the performance of the capital markets; changes in interest rates, yield curves and interest rate spread relationships; changes in accounting and tax principles, policies or guidelines; changes in legislation or regulatory requirements; changes in our loan portfolio and the deposit base; possible changes in laws and regulations and governmental monetary and fiscal policies, including, but not limited to, economic stimulus initiatives; the cost and other effects of legal and administrative cases and similar contingencies; possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and the value of collateral; the effect of natural disasters, such as hurricanes and tornados, in our geographic markets; and increased competition from both banks and non-bank financial institutions. The foregoing list of factors is not exhaustive. 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 our other SEC filings. If one or more of the factors affecting our forward-looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained herein. Accordingly, you should not place undue reliance on any forward-looking statements, which speak only as of the date made. ServisFirst Bancshares, Inc. assumes no obligation to update or revise any forward-looking statements that are made from time to time.
More information about ServisFirst Bancshares, Inc. may be obtained over the Internet at www.servisfirstbancshares.com or by calling (205) 949-0302.
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 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | ||||||||||||||||
| CONSOLIDATED STATEMENT OF INCOME | ||||||||||||||||||||
| Interest income | $ | 67,641 | $ | 63,538 | $ | 59,517 | $ | 56,200 | $ | 54,691 | ||||||||||
| Interest expense | 9,245 | 7,971 | 7,465 | 7,091 | 6,773 | |||||||||||||||
| Net interest income | 58,396 | 55,567 | 52,052 | 49,109 | 47,918 | |||||||||||||||
| Provision for loan losses | 4,803 | 4,381 | 4,986 | 4,075 | 3,464 | |||||||||||||||
| Net interest income after provision for loan losses | 53,593 | 51,186 | 47,066 | 45,034 | 44,454 | |||||||||||||||
| Non-interest income | 4,790 | 4,805 | 4,546 | 6,039 | 4,791 | |||||||||||||||
| Non-interest expense | 21,497 | 21,875 | 21,267 | 22,037 | 20,162 | |||||||||||||||
| Income before income tax | 36,886 | 34,116 | 30,345 | 29,036 | 29,083 | |||||||||||||||
| Provision for income tax | 11,627 | 9,952 | 7,826 | 7,298 | 8,174 | |||||||||||||||
| Net income | 25,259 | 24,164 | 22,519 | 21,738 | 20,909 | |||||||||||||||
| Preferred stock dividends | - | 31 | - | 24 | - | |||||||||||||||
| Net income available to common stockholders | $ | 25,259 | $ | 24,133 | $ | 22,519 | $ | 21,714 | $ | 20,909 | ||||||||||
| Earnings per share - basic | $ | 0.48 | $ | 0.46 | $ | 0.43 | $ | 0.41 | $ | 0.40 | ||||||||||
| Earnings per share - diluted | $ | 0.47 | $ | 0.45 | $ | 0.42 | $ | 0.40 | $ | 0.39 | ||||||||||
| Average diluted shares outstanding | 54,099,672 | 54,100,604 | 54,133,722 | 53,961,160 | 53,879,328 | |||||||||||||||
| CONSOLIDATED BALANCE SHEET DATA | ||||||||||||||||||||
| Total assets | $ | 6,712,103 | $ | 6,329,599 | $ | 6,336,165 | $ | 6,370,448 | $ | 6,002,621 | ||||||||||
| Loans | 5,628,765 | 5,343,688 | 5,151,984 | 4,911,770 | 4,631,822 | |||||||||||||||
| Debt securities | 522,724 | 518,065 | 526,023 | 447,427 | 402,733 | |||||||||||||||
| Non-interest-bearing demand deposits | 1,405,965 | 1,373,353 | 1,292,440 | 1,281,605 | 1,269,726 | |||||||||||||||
| Total deposits | 5,796,901 | 5,394,810 | 5,361,532 | 5,420,311 | 5,081,128 | |||||||||||||||
| Borrowings | 54,975 | 55,075 | 55,169 | 55,262 | 55,356 | |||||||||||||||
| Stockholders' equity | $ | 590,213 | $ | 567,086 | $ | 545,148 | $ | 522,889 | $ | 507,866 | ||||||||||
| Shares outstanding | 52,970,310 | 52,909,362 | 52,812,396 | 52,636,896 | 52,610,896 | |||||||||||||||
| Book value per share | $ | 11.14 | $ | 10.72 | $ | 10.32 | $ | 9.93 | $ | 9.65 | ||||||||||
| Tangible book value per share (1) | $ | 10.86 | $ | 10.44 | $ | 10.04 | $ | 9.65 | $ | 9.37 | ||||||||||
| SELECTED FINANCIAL RATIOS | ||||||||||||||||||||
| Net interest margin | 3.77 | % | 3.77 | % | 3.53 | % | 3.30 | % | 3.35 | % | ||||||||||
| Return on average assets | 1.55 | % | 1.55 | % | 1.45 | % | 1.39 | % | 1.39 | % | ||||||||||
| Return on average common stockholders' equity | 17.28 | % | 17.36 | % | 17.09 | % | 16.71 | % | 16.66 | % | ||||||||||
| Efficiency ratio | 34.02 | % | 36.23 | % | 37.58 | % | 39.96 | % | 38.25 | % | ||||||||||
| Non-interest expense to average earning assets | 1.38 | % | 1.47 | % | 1.43 | % | 1.46 | % | 1.39 | % | ||||||||||
| CAPITAL RATIOS (2) | ||||||||||||||||||||
| Common equity tier 1 capital to risk-weighted assets | 9.60 | % | 9.72 | % | 9.67 | % | 9.78 | % | 9.91 | % | ||||||||||
| Tier 1 capital to risk-weighted assets | 9.61 | % | 9.73 | % | 9.68 | % | 9.78 | % | 9.92 | % | ||||||||||
| Total capital to risk-weighted assets | 11.51 | % | 11.67 | % | 11.66 | % | 11.84 | % | 12.03 | % | ||||||||||
| Tier 1 capital to average assets | 8.91 | % | 8.88 | % | 8.46 | % | 8.22 | % | 8.20 | % | ||||||||||
| Tangible common equity to total tangible assets (1) | 8.59 | % | 8.75 | % | 8.39 | % | 7.99 | % | 8.23 | % | ||||||||||
| (1) See "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" for a discussion of these Non-GAAP financial measures. | ||||||||||||||||||||
| (2) Regulatory capital ratios for most recent period are preliminary. | ||||||||||||||||||||
| CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |||||||||||||||
| (Dollars in thousands) | |||||||||||||||
| September 30, 2017 | September 30, 2016 | % Change | |||||||||||||
| ASSETS | |||||||||||||||
| Cash and due from banks | $ | 79,431 | $ | 57,221 | 39 | % | |||||||||
| Interest-bearing balances due from depository institutions | 86,719 | 553,392 | (84 | ) | % | ||||||||||
| Federal funds sold | 182,841 | 181,644 | 1 | % | |||||||||||
| Cash and cash equivalents | 348,991 | 792,257 | (56 | ) | % | ||||||||||
| Available for sale debt securities, at fair value | 435,325 | 351,417 | 24 | % | |||||||||||
| Held to maturity debt securities (fair value of $89,329 and $26,912 at | |||||||||||||||
| September 30, 2017 and 2016, respectively) | 87,399 | 51,316 | 70 | % | |||||||||||
| Restricted equity securities | 1,038 | 5,668 | (82 | ) | % | ||||||||||
| Mortgage loans held for sale | 4,971 | 6,026 | (18 | ) | % | ||||||||||
| Loans | 5,628,765 | 4,631,822 | 22 | % | |||||||||||
| Less allowance for loan losses | (58,459 | ) | (48,933 | ) | 19 | % | |||||||||
| Loans, net | 5,570,306 | 4,582,889 | 22 | % | |||||||||||
| Premises and equipment, net | 55,104 | 25,033 | 120 | % | |||||||||||
| Goodwill and other identifiable intangible assets | 14,787 | 15,073 | (2 | ) | % | ||||||||||
| Other assets | 194,182 | 172,942 | 12 | % | |||||||||||
| Total assets | $ | 6,712,103 | $ | 6,002,621 | 12 | % | |||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||
| Liabilities: | |||||||||||||||
| Deposits: | |||||||||||||||
| Non-interest-bearing | $ | 1,405,965 | $ | 1,269,726 | 11 | % | |||||||||
| Interest-bearing | 4,390,936 | 3,811,402 | 15 | % | |||||||||||
| Total deposits | 5,796,901 | 5,081,128 | 14 | % | |||||||||||
| Federal funds purchased | 254,880 | 344,390 | (26 | ) | % | ||||||||||
| Other borrowings | 54,975 | 55,356 | (1 | ) | % | ||||||||||
| Other liabilities | 15,134 | 13,881 | 9 | % | |||||||||||
| Total liabilities | 6,121,890 | 5,494,755 | 11 | % | |||||||||||
| Stockholders' equity: | |||||||||||||||
| Preferred stock, Series A Senior Non-Cumulative Perpetual, par value $0.001 | |||||||||||||||
| (liquidation preference $1,000), net of discount; no shares authorized, | |||||||||||||||
| no shares issued or outstanding at September 30, 2017 and 2016 | - | - | - | % | |||||||||||
| Preferred stock, par value $0.001 per share; 1,000,000 shares authorized and | |||||||||||||||
| undesignated at September 30, 2017 and 2016 | - | - | - | % | |||||||||||
| Common stock, par value $0.001 per share; 100,000,000 shares authorized; | |||||||||||||||
| 52,970,310 shares issued and outstanding at September 30, 2017 and | |||||||||||||||
| 52,610,896 shares issued and outstanding at September 30, 2016 | 53 | 53 | - | % | |||||||||||
| Additional paid-in capital | 217,483 | 215,235 | 1 | % | |||||||||||
| Retained earnings | 371,127 | 287,568 | 29 | % | |||||||||||
| Accumulated other comprehensive income | 1,048 | 4,633 | (77 | ) | % | ||||||||||
| Noncontrolling interest | 502 | 377 | 33 | % | |||||||||||
| Total stockholders' equity | 590,213 | 507,866 | 16 | % | |||||||||||
| Total liabilities and stockholders' equity | $ | 6,712,103 | $ | 6,002,621 | 12 | % | |||||||||
| CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | ||||||||||||||||
| (In thousands except per share data) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Interest income: | ||||||||||||||||
| Interest and fees on loans | $ | 63,857 | $ | 51,598 | $ | 179,325 | $ | 148,055 | ||||||||
| Taxable securities | 2,288 | 1,107 | 6,649 | 3,614 | ||||||||||||
| Nontaxable securities | 729 | 823 | 2,246 | 2,515 | ||||||||||||
| Federal funds sold | 379 | 347 | 1,185 | 630 | ||||||||||||
| Other interest and dividends | 388 | 816 | 1,291 | 1,888 | ||||||||||||
| Total interest income | 67,641 | 54,691 | 190,696 | 156,702 | ||||||||||||
| Interest expense: | ||||||||||||||||
| Deposits | 7,574 | 5,358 | 19,877 | 14,352 | ||||||||||||
| Borrowed funds | 1,671 | 1,415 | 4,804 | 4,362 | ||||||||||||
| Total interest expense | 9,245 | 6,773 | 24,681 | 18,714 | ||||||||||||
| Net interest income | 58,396 | 47,918 | 166,015 | 137,988 | ||||||||||||
| Provision for loan losses | 4,803 | 3,464 | 14,170 | 9,323 | ||||||||||||
| Net interest income after provision for loan losses | 53,593 | 44,454 | 151,845 | 128,665 | ||||||||||||
| Non-interest income: | ||||||||||||||||
| Service charges on deposit accounts | 1,467 | 1,367 | 4,203 | 3,980 | ||||||||||||
| Mortgage banking | 978 | 1,112 | 2,941 | 2,681 | ||||||||||||
| Credit card income | 1,149 | 1,114 | 3,517 | 2,159 | ||||||||||||
| Securities gains (losses) | - | - | - | (3 | ) | |||||||||||
| Increase in cash surrender value life insurance | 825 | 770 | 2,334 | 2,049 | ||||||||||||
| Other operating income | 371 | 428 | 1,146 | 1,207 | ||||||||||||
| Total non-interest income | 4,790 | 4,791 | 14,141 | 12,073 | ||||||||||||
| Non-interest expense: | ||||||||||||||||
| Salaries and employee benefits | 12,428 | 10,958 | 36,172 | 32,758 | ||||||||||||
| Equipment and occupancy expense | 1,947 | 2,100 | 6,452 | 6,108 | ||||||||||||
| Professional services | 805 | 1,182 | 2,384 | 2,919 | ||||||||||||
| FDIC and other regulatory assessments | 810 | 775 | 2,888 | 2,328 | ||||||||||||
| Other real estate owned expense | 31 | 178 | 163 | 668 | ||||||||||||
| Other operating expense | 5,476 | 4,969 | 16,580 | 14,175 | ||||||||||||
| Total non-interest expense | 21,497 | 20,162 | 64,639 | 58,956 | ||||||||||||
| Income before income tax | 36,886 | 29,083 | 101,347 | 81,782 | ||||||||||||
| Provision for income tax | 11,627 | 8,174 | 29,405 | 22,041 | ||||||||||||
| Net income | 25,259 | 20,909 | 71,942 | 59,741 | ||||||||||||
| Dividends on preferred stock | - | - | 31 | 23 | ||||||||||||
| Net income available to common stockholders | $ | 25,259 | $ | 20,909 | $ | 71,911 | $ | 59,718 | ||||||||
| Basic earnings per common share | $ | 0.48 | $ | 0.40 | $ | 1.36 | $ | 1.14 | ||||||||
| Diluted earnings per common share | $ | 0.47 | $ | 0.39 | $ | 1.33 | $ | 1.12 | ||||||||
| LOANS BY TYPE (UNAUDITED) | ||||||||||||||||
| (In thousands) | ||||||||||||||||
| 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | ||||||||||||
| Commercial, financial and agricultural | $ | 2,223,910 | $ | 2,123,498 | $ | 2,061,503 | $ | 1,982,267 | $ | 1,885,315 | ||||||
| Real estate - construction | 467,838 | 395,398 | 345,777 | 335,085 | 292,721 | |||||||||||
| Real estate - mortgage: | ||||||||||||||||
| Owner-occupied commercial | 1,323,383 | 1,272,659 | 1,262,578 | 1,171,719 | 1,138,308 | |||||||||||
| 1-4 family mortgage | 593,180 | 565,121 | 554,261 | 536,805 | 520,394 | |||||||||||
| Other mortgage | 962,690 | 931,788 | 872,955 | 830,683 | 740,127 | |||||||||||
| Subtotal: Real estate - mortgage | 2,879,253 | 2,769,568 | 2,689,794 | 2,539,207 | 2,398,829 | |||||||||||
| Consumer | 57,764 | 55,224 | 54,910 | 55,211 | 54,957 | |||||||||||
| Total loans | $ | 5,628,765 | $ | 5,343,688 | $ | 5,151,984 | $ | 4,911,770 | $ | 4,631,822 | ||||||
| SUMMARY OF LOAN LOSS EXPERIENCE (UNAUDITED) | ||||||||||||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||||||
| 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | ||||||||||||||||||||||||
| Allowance for loan losses: | ||||||||||||||||||||||||||||
| Beginning balance | $ | 55,059 | $ | 53,892 | $ | 51,893 | $ | 48,933 | $ | 46,998 | ||||||||||||||||||
| Loans charged off: | ||||||||||||||||||||||||||||
| Commercial, financial and agricultural | 924 | 3,067 | 2,855 | 1,059 | 1,270 | |||||||||||||||||||||||
| Real estate - construction | 16 | 40 | - | - | 79 | |||||||||||||||||||||||
| Real estate - mortgage | 550 | 106 | 266 | 45 | 144 | |||||||||||||||||||||||
| Consumer | 65 | 33 | 75 | 82 | 81 | |||||||||||||||||||||||
| Total charge offs | 1,555 | 3,246 | 3,196 | 1,186 | 1,574 | |||||||||||||||||||||||
| Recoveries: | ||||||||||||||||||||||||||||
| Commercial, financial and agricultural | 67 | 16 | 190 | 10 | 35 | |||||||||||||||||||||||
| Real estate - construction | 12 | 14 | 16 | 12 | 9 | |||||||||||||||||||||||
| Real estate - mortgage | 59 | 2 | 2 | 46 | 1 | |||||||||||||||||||||||
| Consumer | 14 | - | 1 | 3 | - | |||||||||||||||||||||||
| Total recoveries | 152 | 32 | 209 | 71 | 45 | |||||||||||||||||||||||
| Net charge-offs | 1,403 | 3,214 | 2,987 | 1,115 | 1,529 | |||||||||||||||||||||||
| Provision for loan losses | 4,803 | 4,381 | 4,986 | 4,075 | 3,464 | |||||||||||||||||||||||
| Ending balance | $ | 58,459 | $ | 55,059 | $ | 53,892 | $ | 51,893 | $ | 48,933 | ||||||||||||||||||
| Allowance for loan losses to total loans | 1.04 | % | 1.03 | % | 1.05 | % | 1.06 | % | 1.05 | % | ||||||||||||||||||
| Allowance for loan losses to total average | ||||||||||||||||||||||||||||
| loans | 1.07 | % | 1.05 | % | 1.08 | % | 1.10 | % | 1.07 | % | ||||||||||||||||||
| Net charge-offs to total average loans | 0.10 | % | 0.25 | % | 0.24 | % | 0.09 | % | 0.13 | % | ||||||||||||||||||
| Provision for loan losses to total average | ||||||||||||||||||||||||||||
| loans | 0.35 | % | 0.34 | % | 0.40 | % | 0.34 | % | 0.30 | % | ||||||||||||||||||
| Nonperforming assets: | ||||||||||||||||||||||||||||
| Nonaccrual loans | $ | 12,356 | $ | 9,963 | $ | 12,084 | $ | 10,624 | $ | 6,647 | ||||||||||||||||||
| Loans 90+ days past due and accruing | 2,506 | 1,016 | 16 | 6,263 | 43 | |||||||||||||||||||||||
| Other real estate owned and | ||||||||||||||||||||||||||||
| repossessed assets | 3,888 | 3,891 | 5,102 | 4,988 | 3,035 | |||||||||||||||||||||||
| Total | $ | 18,750 | $ | 14,870 | $ | 17,202 | $ | 21,875 | $ | 9,725 | ||||||||||||||||||
| Nonperforming loans to total loans | 0.26 | % | 0.21 | % | 0.23 | % | 0.34 | % | 0.14 | % | ||||||||||||||||||
| Nonperforming assets to total assets | 0.28 | % | 0.23 | % | 0.27 | % | 0.34 | % | 0.16 | % | ||||||||||||||||||
| Nonperforming assets to earning assets | 0.29 | % | 0.24 | % | 0.28 | % | 0.35 | % | 0.16 | % | ||||||||||||||||||
| Reserve for loan losses to nonaccrual loans | 473.12 | % | 552.63 | % | 445.98 | % | 488.45 | % | 736.17 | % | ||||||||||||||||||
| Restructured accruing loans | $ | 12,700 | $ | 12,716 | $ | 536 | $ | 558 | $ | 6,738 | ||||||||||||||||||
| Restructured accruing loans to total loans | 0.23 | % | 0.24 | % | 0.01 | % | 0.01 | % | 0.14 | % | ||||||||||||||||||
| TROUBLED DEBT RESTRUCTURINGS (TDRs) (UNAUDITED) | ||||||||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||
| 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | ||||||||||||||||||||||||
| Beginning balance: | $ | 16,370 | $ | 7,269 | $ | 7,292 | $ | 6,738 | $ | 6,753 | ||||||||||||||||||
| Additions | - | 12,716 | - | - | - | |||||||||||||||||||||||
| Removal from TDR | - | (535 | ) | - | - | - | ||||||||||||||||||||||
| Net (paydowns) / advances | (16 | ) | (1,380 | ) | (23 | ) | 554 | (15 | ) | |||||||||||||||||||
| Charge-offs | - | (1,700 | ) | - | - | - | ||||||||||||||||||||||
| $ | 16,354 | $ | 16,370 | $ | 7,269 | $ | 7,292 | $ | 6,738 | |||||||||||||||||||
| CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | ||||||||||||||||||
| (In thousands except per share data) | ||||||||||||||||||
| 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | ||||||||||||||
| Interest income: | ||||||||||||||||||
| Interest and fees on loans | $ | 63,857 | $ | 59,912 | $ | 55,556 | $ | 52,533 | $ | 51,598 | ||||||||
| Taxable securities | 2,288 | 2,274 | 2,087 | 1,604 | 1,107 | |||||||||||||
| Nontaxable securities | 729 | 752 | 765 | 785 | 823 | |||||||||||||
| Federal funds sold | 379 | 287 | 519 | 377 | 347 | |||||||||||||
| Other interest and dividends | 388 | 313 | 590 | 901 | 816 | |||||||||||||
| Total interest income | 67,641 | 63,538 | 59,517 | 56,200 | 54,691 | |||||||||||||
| Interest expense: | ||||||||||||||||||
| Deposits | 7,574 | 6,321 | 5,982 | 5,817 | 5,358 | |||||||||||||
| Borrowed funds | 1,671 | 1,650 | 1,483 | 1,274 | 1,415 | |||||||||||||
| Total interest expense | 9,245 | 7,971 | 7,465 | 7,091 | 6,773 | |||||||||||||
| Net interest income | 58,396 | 55,567 | 52,052 | 49,109 | 47,918 | |||||||||||||
| Provision for loan losses | 4,803 | 4,381 | 4,986 | 4,075 | 3,464 | |||||||||||||
| Net interest income after provision for loan losses | 53,593 | 51,186 | 47,066 | 45,034 | 44,454 | |||||||||||||
| Non-interest income: | ||||||||||||||||||
| Service charges on deposit accounts | 1,467 | 1,382 | 1,354 | 1,375 | 1,367 | |||||||||||||
| Mortgage banking | 978 | 1,064 | 899 | 1,044 | 1,112 | |||||||||||||
| Credit card income | 1,149 | 1,189 | 1,179 | 1,052 | 1,114 | |||||||||||||
| Increase in cash surrender value life insurance | 825 | 785 | 724 | 745 | 770 | |||||||||||||
| Other operating income | 371 | 385 | 390 | 1,823 | 428 | |||||||||||||
| Total non-interest income | 4,790 | 4,805 | 4,546 | 6,039 | 4,791 | |||||||||||||
| Non-interest expense: | ||||||||||||||||||
| Salaries and employee benefits | 12,428 | 12,031 | 11,713 | 11,197 | 10,958 | |||||||||||||
| Equipment and occupancy expense | 1,947 | 2,265 | 2,250 | 1,877 | 2,100 | |||||||||||||
| Professional services | 805 | 808 | 771 | 1,058 | 1,182 | |||||||||||||
| FDIC and other regulatory assessments | 810 | 1,081 | 997 | 1,072 | 775 | |||||||||||||
| Other real estate owned expense | 31 | 56 | 76 | 91 | 178 | |||||||||||||
| Other operating expense | 5,476 | 5,634 | 5,460 | 6,742 | 4,969 | |||||||||||||
| Total non-interest expense | 21,497 | 21,875 | 21,267 | 22,037 | 20,162 | |||||||||||||
| Income before income tax | 36,886 | 34,116 | 30,345 | 29,036 | 29,083 | |||||||||||||
| Provision for income tax | 11,627 | 9,952 | 7,826 | 7,298 | 8,174 | |||||||||||||
| Net income | 25,259 | 24,164 | 22,519 | 21,738 | 20,909 | |||||||||||||
| Dividends on preferred stock | - | 31 | - | 24 | - | |||||||||||||
| Net income available to common stockholders | $ | 25,259 | $ | 24,133 | $ | 22,519 | $ | 21,714 | $ | 20,909 | ||||||||
| Basic earnings per common share | $ | 0.48 | $ | 0.46 | $ | 0.43 | $ | 0.41 | $ | 0.40 | ||||||||
| Diluted earnings per common share | $ | 0.47 | $ | 0.45 | $ | 0.42 | $ | 0.40 | $ | 0.39 | ||||||||
| AVERAGE BALANCE SHEETS AND NET INTEREST ANALYSIS (UNAUDITED) | |||||||||||||||||||||||||||||||||||||
| ON A FULLY TAXABLE-EQUIVALENT BASIS | |||||||||||||||||||||||||||||||||||||
| (Dollars in thousands) | |||||||||||||||||||||||||||||||||||||
| 3rd Quarter 2017 | 2nd Quarter 2017 | 1st Quarter 2017 | 4th Quarter 2016 | 3rd Quarter 2016 | |||||||||||||||||||||||||||||||||
| 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 | $ | 5,407,109 | 4.66 | % | $ | 5,192,812 | 4.60 | % | $ | 4,976,933 | 4.50 | % | $ | 4,676,565 | 4.45 | % | $ | 4,554,900 | 4.47 | % | |||||||||||||||||
| Tax-exempt (2) | 33,357 | 5.17 | 41,143 | 4.92 | 27,322 | 4.72 | 26,344 | 4.74 | 21,939 | 4.37 | |||||||||||||||||||||||||||
| Total loans, net of | |||||||||||||||||||||||||||||||||||||
| unearned income | 5,440,466 | 4.66 | 5,233,955 | 4.60 | 5,004,255 | 4.51 | 4,702,909 | 4.45 | 4,576,839 | 4.47 | |||||||||||||||||||||||||||
| Mortgage loans held for sale | 4,862 | 3.51 | 5,958 | 3.90 | 5,637 | 4.10 | 6,271 | 3.36 | 6,724 | 3.79 | |||||||||||||||||||||||||||
| Debt securities: | |||||||||||||||||||||||||||||||||||||
| Taxable | 385,431 | 2.37 | 389,505 | 2.34 | 368,349 | 2.27 | 295,608 | 2.17 | 224,825 | 2.19 | |||||||||||||||||||||||||||
| Tax-exempt (2) | 131,478 | 3.34 | 133,590 | 3.38 | 132,578 | 3.45 | 134,748 | 3.54 | 135,272 | 3.73 | |||||||||||||||||||||||||||
| Total securities (3) | 516,909 | 2.62 | 523,095 | 2.60 | 500,927 | 2.58 | 430,356 | 2.60 | 360,097 | 2.77 | |||||||||||||||||||||||||||
| Federal funds sold | 111,175 | 1.35 | 98,598 | 1.17 | 234,460 | 0.90 | 242,211 | 0.62 | 217,158 | 0.64 | |||||||||||||||||||||||||||
| Restricted equity securities | 1,030 | 3.47 | 1,030 | 10.51 | 1,030 | 1.57 | 3,042 | 8.24 | 5,658 | 4.01 | |||||||||||||||||||||||||||
| Interest-bearing balances with banks | 118,510 | 1.27 | 109,909 | 1.04 | 295,648 | 0.80 | 601,143 | 0.55 | 590,675 | 0.51 | |||||||||||||||||||||||||||
| Total interest-earning assets | $ | 6,192,952 | 4.37 | % | $ | 5,972,545 | 4.30 | % | $ | 6,041,957 | 4.03 | % | $ | 5,985,932 | 3.77 | % | $ | 5,757,151 | 3.81 | % | |||||||||||||||||
| Non-interest-earning assets: | |||||||||||||||||||||||||||||||||||||
| Cash and due from banks | 65,457 | 68,894 | 59,697 | 55,593 | 58,809 | ||||||||||||||||||||||||||||||||
| Net premises and equipment | 54,727 | 49,813 | 44,739 | 30,421 | 25,000 | ||||||||||||||||||||||||||||||||
| Allowance for loan losses, accrued | |||||||||||||||||||||||||||||||||||||
| interest and other assets | 151,786 | 143,286 | 138,289 | 140,721 | 145,804 | ||||||||||||||||||||||||||||||||
| Total assets | $ | 6,464,922 | $ | 6,234,538 | $ | 6,284,682 | $ | 6,212,667 | $ | 5,986,764 | |||||||||||||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||
| Interest-bearing deposits: | |||||||||||||||||||||||||||||||||||||
| Checking | $ | 800,437 | 0.42 | % | $ | 779,916 | 0.39 | % | $ | 789,273 | 0.38 | % | $ | 735,115 | 0.37 | % | $ | 696,100 | 0.37 | % | |||||||||||||||||
| Savings | 48,313 | 0.30 | 48,150 | 0.30 | 50,461 | 0.33 | 51,845 | 0.32 | 43,569 | 0.30 | |||||||||||||||||||||||||||
| Money market | 2,774,061 | 0.74 | 2,567,817 | 0.64 | 2,694,225 | 0.58 | 2,669,513 | 0.56 | 2,471,829 | 0.55 | |||||||||||||||||||||||||||
| Time deposits | 546,020 | 1.10 | 537,220 | 1.06 | 530,000 | 1.02 | 527,100 | 1.00 | 519,653 | 0.99 | |||||||||||||||||||||||||||
| Total interest-bearing deposits | 4,168,831 | 0.72 | 3,933,103 | 0.64 | 4,063,959 | 0.60 | 3,983,573 | 0.58 | 3,731,151 | 0.57 | |||||||||||||||||||||||||||
| Federal funds purchased | 282,806 | 1.34 | 336,344 | 1.11 | 359,747 | 0.86 | 353,029 | 0.63 | 436,415 | 0.64 | |||||||||||||||||||||||||||
| Other borrowings | 55,034 | 5.17 | 55,130 | 5.22 | 55,239 | 5.26 | 55,315 | 5.16 | 55,410 | 5.15 | |||||||||||||||||||||||||||
| Total interest-bearing liabilities | $ | 4,506,671 | 0.81 | % | $ | 4,324,577 | 0.74 | % | $ | 4,478,945 | 0.68 | % | $ | 4,391,917 | 0.64 | % | $ | 4,222,976 | 0.64 | % | |||||||||||||||||
| Non-interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||
| Non-interest-bearing | |||||||||||||||||||||||||||||||||||||
| demand | 1,363,207 | 1,338,514 | 1,254,496 | 1,289,448 | 1,250,139 | ||||||||||||||||||||||||||||||||
| Other liabilities | 15,070 | 13,739 | 16,809 | 14,399 | 14,376 | ||||||||||||||||||||||||||||||||
| Stockholders' equity | 578,626 | 556,521 | 535,232 | 514,245 | 494,248 | ||||||||||||||||||||||||||||||||
| Unrealized gains on securities and | |||||||||||||||||||||||||||||||||||||
| derivatives | 1,348 | 1,187 | (800 | ) | 2,658 | 5,025 | |||||||||||||||||||||||||||||||
| Total liabilities and | |||||||||||||||||||||||||||||||||||||
| stockholders' equity | $ | 6,464,922 | $ | 6,234,538 | $ | 6,284,682 | $ | 6,212,667 | $ | 5,986,764 | |||||||||||||||||||||||||||
| Net interest spread | 3.56 | % | 3.56 | % | 3.35 | % | 3.13 | % | 3.17 | % | |||||||||||||||||||||||||||
| Net interest margin | 3.77 | % | 3.77 | % | 3.53 | % | 3.30 | % | 3.35 | % | |||||||||||||||||||||||||||
| (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 | ) | Average net unrealized gains or losses on available-for-sale debt securities are excluded from the yield calculation. | |||||||||||||||||||||||||||||||||||