|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, par value $.01 per share
|
NASDAQ Global Select Market
|
(Title of each class)
|
(Name of each exchange on which registered)
|
Large accelerated filer
x
|
|
|
|
Accelerated filer
¨
|
|
|
|
|
|
Non-accelerated filer
¨
|
|
|
|
Smaller reporting company
¨
|
|
|
|
|
Emerging growth company
¨
|
|
|
|
Page
|
PART I
|
|
|
|
|
|
Item 1.
|
Business
|
|
Item 1A.
|
Risk Factors
|
|
Item 1B.
|
Unresolved Staff Comments
|
|
Item 2.
|
Properties
|
|
Item 3.
|
Legal Proceedings
|
|
Item 4.
|
Mine Safety Disclosures
|
|
|
|
|
PART II
|
|
|
|
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
Item 6.
|
Selected Financial Data
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
Item 9A.
|
Controls and Procedures
|
|
Item 9B.
|
Other Information
|
|
|
|
|
PART III
|
|
|
|
|
|
Item 10.
|
Directors, Executive Officers, and Corporate Governance
|
|
Item 11.
|
Executive Compensation
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners, and Management and Related Stockholder Matters
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
|
Item 14.
|
Principal Accountant Fees and Services
|
|
|
|
|
PART IV
|
|
|
|
|
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
|
Item 16.
|
Form 10-K Summary
|
|
Signatures
|
|
•
|
Enterprise Value Lending/Senior Debt Financing. We support mid-market company mergers and acquisitions in many domestic markets. We market directly to targeted private equity firms, principally Small Business Investment Companies (“SBICs”), and provide primarily senior debt financing to portfolio companies.
|
•
|
Life Insurance Premium Finance. We specialize in financing whole life insurance premiums utilized in high net worth estate planning, through relationships with boutique estate planners throughout the United States.
|
•
|
Tax Credit Related Lending. We are a secured lender on affordable housing projects funded through the use of federal and state low income housing tax credits. In addition, we provide leveraged and other loans on projects funded through the U.S. Department of the Treasury Community Development Financial Institution (“CDFI”) New Markets Tax Credit Program. In prior years, we were selected to distribute New Markets Tax Credits, and we continue to participate in the application process, as well as serve as a secured lender to other allocatees.
|
•
|
Tax Credit Brokerage. We acquire 10-year streams of Missouri state tax credits from affordable housing development funds and sell the tax credits to clients and other individuals for tax planning purposes. We also have a minority ownership in a partnership that acquires, invests and sells, state low income housing tax credits. We lend the partnership money with 6 - 12 year terms and receive interest income and partnership income when projects close and when credits are sold.
|
•
|
Agriculture. We engage in lending to agricultural businesses, including farms, for both real estate loans and operational loans principally in Missouri, Illinois, and Kansas.
|
•
|
Enterprise Aircraft Finance. In 2016, we acquired a unit specializing in financing and leasing solutions for the acquisition of owner-operator fixed and rotor wing aircraft. We understand the unique complexities of financing private aircraft, allowing us to tailor a loan structure to meet even the most demanding aircraft leasing and lending requirements.
|
•
|
reduced use of or demand for the client’s products or services and, thus, reduced cash flow of the client to service the loan and other debt product as well as reduced value of the client as a going concern;
|
•
|
inability of the client to manage working capital, which could result in lower cash flow;
|
•
|
inaccurate or fraudulent reporting of our client’s positions or financial statements; and
|
•
|
our client’s poor management of their business.
|
•
|
the ability to develop, maintain, and build upon long-term client relationships based on top quality service and high ethical standards;
|
•
|
the scope, relevance, and pricing of products and services, including technological innovations to those products and services, offered to meet client needs and demands;
|
•
|
the rate at which we introduce new products and services relative to our competitors;
|
•
|
client satisfaction with our level of service; and/or
|
•
|
industry and general economic trends.
|
•
|
potential exposure to unknown or contingent liabilities of the target company;
|
•
|
exposure to potential asset quality issues of the target company;
|
•
|
difficulty and expense of integrating the operations and personnel of the target company;
|
•
|
potential disruption to our business;
|
•
|
potential diversion of our management’s time and attention;
|
•
|
the possible loss of key employees and clients of the target company;
|
•
|
difficulty in estimating the value of the target company;
|
•
|
payment of a premium over book and market values that may dilute our tangible book value and earnings per share in the short- and long-term;
|
•
|
inability to realize the expected revenue increases, cost savings, increases in geographic or product presence, and/or other projected benefits; and/or
|
•
|
potential changes in banking or tax laws or regulations that may affect the target company.
|
•
|
actual or anticipated quarterly fluctuations in our operating results and financial condition;
|
•
|
changes in revenue or earnings estimates or publication of research reports and recommendations by financial analysts;
|
•
|
failure to meet analysts’ revenue or earnings estimates;
|
•
|
speculation in the press or investment community;
|
•
|
strategic actions by us or our competitors, such as acquisitions or restructurings;
|
•
|
actions by institutional shareholders;
|
•
|
fluctuations in the stock prices and operating results of our competitors;
|
•
|
general market conditions and, in particular, developments related to market conditions for the financial services industry;
|
•
|
proposed or adopted regulatory changes or developments;
|
•
|
anticipated or pending investigations, proceedings or litigation that involve or affect us; and/or
|
•
|
domestic and international economic factors unrelated to our performance.
|
Year
|
Quarter
|
|
High
|
|
Low
|
|
Dividends Paid Per Share
|
||||||
2017
|
First Quarter
|
|
$
|
46.25
|
|
|
$
|
38.20
|
|
|
$
|
0.11
|
|
|
Second Quarter
|
|
45.35
|
|
|
39.10
|
|
|
0.11
|
|
|||
|
Third Quarter
|
|
42.70
|
|
|
36.65
|
|
|
0.11
|
|
|||
|
Fourth Quarter
|
|
46.25
|
|
|
41.45
|
|
|
0.11
|
|
|||
|
|
|
|
|
|
|
|
||||||
2018
|
First Quarter
|
|
$
|
49.97
|
|
|
$
|
42.90
|
|
|
$
|
0.11
|
|
|
Second Quarter
|
|
57.05
|
|
|
45.85
|
|
|
0.11
|
|
|||
|
Third Quarter
|
|
58.15
|
|
|
52.70
|
|
|
0.12
|
|
|||
|
Fourth Quarter
|
|
55.61
|
|
|
36.09
|
|
|
0.13
|
|
Period
|
|
Total number of shares purchased
|
|
Weighted-average price paid per share
|
|
Total number of shares purchased as part of publicly announced plans or programs (a)
|
|
Maximum number of shares that may yet be purchased under the plans or programs (a)
|
|||||
October 1 - 31, 2018
|
|
18,457
|
|
|
$
|
52.61
|
|
|
18,457
|
|
|
1,229,948
|
|
November 1- 30, 2018
|
|
29,987
|
|
|
44.38
|
|
|
29,987
|
|
|
1,199,961
|
|
|
December 1- 31, 2018
|
|
251,066
|
|
|
40.81
|
|
|
251,066
|
|
|
948,895
|
|
|
Total
|
|
299,510
|
|
|
$
|
41.89
|
|
|
299,510
|
|
|
|
|
Period Ending December 31,
|
|||||||||||
Index
|
2013
|
2014
|
2015
|
2016
|
2017
|
2018
|
||||||
Enterprise Financial Services Corp
|
100.00
|
|
97.73
|
|
141.99
|
|
218.20
|
|
231.52
|
|
194.83
|
|
NASDAQ Composite Index
|
100.00
|
|
114.75
|
|
122.74
|
|
133.62
|
|
173.22
|
|
168.30
|
|
SNL Bank $5B-$10B Index
|
100.00
|
|
103.01
|
|
117.34
|
|
168.11
|
|
167.48
|
|
151.57
|
|
•
|
Loans -
Loans totaled
$4.4 billion
at
December 31, 2018
, including
$16.9 million
of non-core acquired loans. Portfolio loans
increased
$266 million
, or
7%
, from
December 31, 2017
. Commercial and industrial (“C&I”) loans were the largest component, increasing
$202 million
, or
11%
, since
December 31, 2017
. See “Item 8. Note 5 – Portfolio Loans” for more information.
|
•
|
Deposits
– Total deposits at
December 31, 2018
were
$4.6 billion
,
an increase
of
$432 million
, or
10%
, from
December 31, 2017
. Core deposits, defined as total deposits excluding certificates of deposit, were
$3.9 billion
at December 31, 2017, an increase of
$326 million
, or
9%
, from the prior year period. Along with normal seasonal deposit growth, the Company continues to strengthen and diversify the funding base across all regions.
|
•
|
Asset quality
– Nonperforming assets totaled
$17.2 million
at
December 31, 2018
, an increase of 6% compared to
$16.2 million
at
December 31, 2017
. Despite the increase, nonperforming assets represented
0.30%
of total assets at
December 31, 2018
, which is stable when compared to
0.31%
of total assets at
December 31, 2017
.
|
($ in thousands, except per share data)
|
For the Years ended December 31,
|
||||||||||
2018
|
|
2017
|
|
2016
|
|||||||
EARNINGS
|
|
|
|
|
|
||||||
Total interest income
|
$
|
237,802
|
|
|
$
|
202,539
|
|
|
$
|
149,224
|
|
Total interest expense
|
45,897
|
|
|
25,235
|
|
|
13,729
|
|
|||
Net interest income
|
191,905
|
|
|
177,304
|
|
|
135,495
|
|
|||
Provision for loan losses
|
6,644
|
|
|
10,130
|
|
|
3,605
|
|
|||
Net interest income after provision for loan losses
|
185,261
|
|
|
167,174
|
|
|
131,890
|
|
|||
Total noninterest income
|
38,347
|
|
|
34,394
|
|
|
29,059
|
|
|||
Total noninterest expense
|
119,031
|
|
|
115,051
|
|
|
86,110
|
|
|||
Income before income tax expense
|
104,577
|
|
|
86,517
|
|
|
74,839
|
|
|||
Income tax expense
|
15,360
|
|
|
38,327
|
|
|
26,002
|
|
|||
Net income
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
$
|
48,837
|
|
|
|
|
|
|
|
||||||
Basic earnings per share
|
$
|
3.86
|
|
|
$
|
2.10
|
|
|
$
|
2.44
|
|
Diluted earnings per share
|
3.83
|
|
|
2.07
|
|
|
2.41
|
|
|||
|
|
|
|
|
|
||||||
Return on average assets
|
1.64
|
%
|
|
0.97
|
%
|
|
1.29
|
%
|
|||
Return on average common equity
|
15.46
|
|
|
9.05
|
|
|
13.14
|
|
|||
Return on average tangible common equity
|
19.83
|
|
|
11.63
|
|
|
14.42
|
|
|||
Net interest margin (fully tax equivalent)
|
3.82
|
|
|
3.88
|
|
|
3.84
|
|
|||
Core net interest margin
1
|
3.75
|
|
|
3.72
|
|
|
3.51
|
|
|||
Efficiency ratio
|
51.70
|
|
|
54.35
|
|
|
52.33
|
|
|||
Core efficiency ratio
1
|
52.04
|
|
|
52.93
|
|
|
54.70
|
|
|||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
At/ For the Years ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
ASSET QUALITY
|
|
|
|
|
|
||||||
Net charge-offs
|
$
|
5,683
|
|
|
$
|
10,163
|
|
|
$
|
1,427
|
|
Nonperforming loans
|
16,745
|
|
|
15,687
|
|
|
14,905
|
|
|||
Classified assets
|
70,126
|
|
|
73,239
|
|
|
93,452
|
|
|||
Nonperforming loans to total loans
|
0.38
|
%
|
|
0.38
|
%
|
|
0.47
|
%
|
|||
Nonperforming assets to total assets
|
0.30
|
|
|
0.31
|
|
|
0.39
|
|
|||
Allowance for loan losses to total loans
|
1.00
|
|
|
1.04
|
|
|
1.37
|
|
|||
Net charge-offs to average loans
|
0.13
|
|
|
0.26
|
|
|
0.05
|
|
•
|
The Company reported net income of
$89.2 million
, or
$3.83
per diluted share for
2018
, compared to
$48.2 million
, or
$2.07
per diluted share for
2017
. Growth in net interest income, maintaining net interest margin, and fee income expansion drove the pre-tax earnings increase over the prior year. Additionally, the Company benefited from a reduction in income tax expense as a result of H.R.1, formerly known as “Tax Cuts and Jobs Act,” which was signed into law on December 22, 2017, as well as the Company’s tax planning initiatives. The Company’s income tax expense also declined in 2018 due to the deferred tax asset revaluation charge of $12.1 million incurred in 2017 resulting from the Tax Cuts and Jobs Act.
|
•
|
Net interest income for
2018
totaled
$191.9 million
, an
increase of
$14.6 million
, or
8%
, compared to
$177.3 million
for
2017
. Core net interest income
1
growth of
$18.6 million
was due to organic growth in portfolio loan balances funded principally by core deposits, aided by a
three
basis point expansion of core net interest margin
1
discussed below. Additionally, non-core acquired assets contributed
$3.7 million
to net interest income during 2018 compared to
$7.7 million
in 2017.
|
•
|
Net interest margin decreased
six
basis points to
3.82%
during
2018
, compared to
3.88%
in
2017
. Core net interest margin
1
increased three basis points to 3.75% during 2018. This increase was primarily due to the impact of interest rate increases on the Company’s asset sensitive balance sheet. Specifically, the yield on loans, excluding incremental accretion on non-core acquired loans, increased 43 basis points to 5.07% from 4.64% due to the effect of increasing interest rates on the existing variable-rate loan portfolio and higher rates on newly originated loans. The cost of total deposits also increased 35 basis points from the prior year period to 0.79% for the year ended December 31, 2018. The increase in the interest rate paid on deposits reflects market interest rate trends, as the Company continues to defend existing and attract new core deposit relationships. Additionally, the cost of total interest-bearing liabilities increased 49 basis points to 1.23% for the year ended December 31, 2018 from 0.74% for the prior year period.
|
•
|
Noninterest income increased
$3.9 million
, or
11%
, to
$38.3 million
in 2018 compared to
$34.4 million
in 2017. This improvement was primarily due to higher income from deposit service charges, card services, and other miscellaneous income from non-core acquired assets and the sale of an equity partnership.
|
◦
|
Deposit service charges increased $0.7 million, or 6%;
|
◦
|
income from card services increased $1.3 million, or 23%; and
|
◦
|
other income increased $1.7 million, or 24%.
|
•
|
Noninterest expenses totaled
$119.0 million
for
2018
,
an increase of
$4.0 million
, or
3%
, compared to
2017
. Increases in employee compensation and benefits and other miscellaneous expenses primarily consisting of tax credit investment amortization expense were partially offset by a reduction in merger related expenses. The Company’s efficiency ratio was 51.70% for 2018, compared to 54.35% for the prior year. The Company’s core efficiency ratio
1
was 52.04% for 2018, compared to 52.93% for 2017.
|
•
|
The Company’s effective tax rate was 14.7% for the year ended December 31, 2018 compared to 44.3% for the prior year. The lower corporate federal tax rate for 2018 and other tax planning activities reduced income tax expense. Additionally, as a result of changes to U.S. corporate tax laws in 2017, a revaluation of the Company’s deferred tax assets resulted in a $12.1 million charge in the prior year period.
|
•
|
The Company’s Board of Directors approved an increase in the Company’s quarterly cash dividend to $0.14 per common share for the first quarter of 2019, payable on March 29, 2019 to shareholders of record as of March 15, 2019.
|
•
|
In January 2019, the Company completed five interest rate swap transactions with a total notional amount of $62 million to hedge its exposure to variability in cash flows on a portion of the Company’s floating-rate debt. The transactions swapped the variable 90 day LIBOR to a fixed rate of 2.62% on average with terms of five to seven years. These transactions were designated as cash flow hedges for accounting purposes.
|
•
|
In February 2019, the Company secured a
five
-year,
$40 million
term note with another bank to principally fund the cash needs of the pending acquisition of Trinity and LANB. Additionally, the Company increased its revolving line of credit with the same bank by $5 million to $25 million. The interest rate on the note and revolving line of credit is the one-month LIBOR rate plus
125
basis points.
|
•
|
On November 1, 2018, the Company entered into a definitive merger agreement to acquire Trinity and its wholly-owned bank subsidiary, LANB, headquartered in Los Alamos, New Mexico, pursuant to which the Company will acquire Trinity and LANB. The proposed transaction has been approved by the FDIC, the Federal Reserve Bank of St. Louis, and the Missouri Division of Finance. The closing of the proposed transaction, which is anticipated to occur during the first quarter of 2019, remains subject to the approval of Trinity’s shareholders and the satisfaction or waiver, as applicable, of all closing conditions.
|
•
|
The Company repurchased
435,432
of its common shares at a weighted-average share price of
$44.52
, pursuant to its publicly announced share repurchase program. The Company’s Board authorized the repurchase plan in May of 2015, which allows the Company to repurchase up to two million common shares, representing approximately 10% of the Company’s then currently outstanding shares. Shares may be bought back in open market or privately negotiated transactions over an indeterminate time period based on market and business conditions. At December 31, 2018, there were 948,895 shares remaining to be purchased under this share repurchase plan.
|
•
|
The Company’s Board approved two consecutive increases in the Company’s quarterly cash dividend to $0.13 per common share for the fourth quarter of 2018, up from $0.11 for the second quarter of 2018, expanding cash dividends paid for the year by 6%.
|
•
|
On February 10, 2017, the Company announced the completion of its acquisition of JCB which was merged with and into the Company, and Eagle Bank and Trust Company of Missouri, JCB’s wholly-owned subsidiary, merged with and into the Bank. As part of the acquisition,
3.3 million
shares of the Company’s common stock were issued and approximately
$29.3 million
in cash was paid to JCB shareholders and holders of JCB stock options. The overall transaction had a value of approximately
$171.0 million
, including JCB’s common stock and stock options.
|
•
|
The Company repurchased
429,955
of its common shares at a weighted-average share price of
$38.69
, pursuant to its publicly announced share repurchase program.
|
•
|
On October 10, 2016, the Company entered into a definitive merger agreement to acquire JCB headquartered in Jefferson County, Missouri. JCB was the parent holding company of Eagle Bank and Trust Company of Missouri. The transaction closed on
February 10, 2017
.
|
•
|
On
November 1, 2016
, the Company issued
$50 million
aggregate principal amount of
4.75%
fixed-to-floating rate subordinated notes with a maturity date of
November 1, 2026
. The subordinated notes will initially bear an annual interest rate of
4.75%
, with interest payable semiannually. Beginning
November 1, 2021
, the interest rate resets quarterly to the three-month LIBOR plus a spread of
338.7
basis points, payable quarterly. The Company used a portion of the proceeds from the issuance to pay the cash consideration at the closing of the acquisition of JCB. Regulatory guidance allows for this subordinated debt to be treated as tier 2 regulatory capital for the first five years of its term, subject to certain limitations, and then phased out of tier 2 capital pro rata over the next five years.
|
•
|
The Company repurchased
185,718
of its common shares at a weighted-average share price of
$26.32
pursuant to its publicly announced share repurchase program during the year ended December 31, 2016.
|
•
|
The Company’s Board approved three consecutive increases in the Company’s quarterly cash dividend to $0.11 per common share for the fourth quarter of 2016, up from $0.09 for the first quarter of 2016, expanding cash dividends paid for the year by 56%.
|
|
For the Years ended December 31,
|
|||||||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||||||||||||||
($ in thousands)
|
Average Balance
|
|
Interest
Income/Expense |
|
Average
Yield/
Rate
|
|
Average Balance
|
|
Interest
Income/Expense |
|
Average
Yield/
Rate
|
|
Average Balance
|
|
Interest
Income/Expense |
|
Average
Yield/
Rate
|
|||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Taxable portfolio loans
1
|
$
|
4,164,377
|
|
|
$
|
210,402
|
|
|
5.05
|
%
|
|
$
|
3,774,484
|
|
|
$
|
173,824
|
|
|
4.61
|
%
|
|
$
|
2,881,071
|
|
|
$
|
120,803
|
|
|
4.19
|
%
|
Tax-exempt portfolio loans
2
|
34,371
|
|
|
1,889
|
|
|
5.50
|
|
|
40,634
|
|
|
2,652
|
|
|
6.53
|
|
|
41,471
|
|
|
2,512
|
|
|
6.06
|
|
||||||
Non-core acquired loans - contractual
|
23,611
|
|
|
1,689
|
|
|
7.15
|
|
|
35,761
|
|
|
2,273
|
|
|
6.36
|
|
|
55,992
|
|
|
3,403
|
|
|
6.08
|
|
||||||
Non-core acquired loans - incremental
|
|
|
3,700
|
|
|
15.67
|
|
|
|
|
7,718
|
|
|
21.58
|
|
|
|
|
11,980
|
|
|
21.39
|
|
|||||||||
Total loans
|
4,222,359
|
|
|
217,680
|
|
|
5.16
|
|
|
3,850,879
|
|
|
186,467
|
|
|
4.84
|
|
|
2,978,534
|
|
|
138,698
|
|
|
4.66
|
|
||||||
Taxable investments in debt and equity securities
|
712,227
|
|
|
18,375
|
|
|
2.58
|
|
|
634,195
|
|
|
15,000
|
|
|
2.37
|
|
|
476,341
|
|
|
9,816
|
|
|
2.06
|
|
||||||
Non-taxable investments in debt and equity securities (2)
|
40,038
|
|
|
1,426
|
|
|
3.56
|
|
|
47,219
|
|
|
2,078
|
|
|
4.40
|
|
|
48,157
|
|
|
2,106
|
|
|
4.37
|
|
||||||
Short-term investments
|
66,771
|
|
|
1,141
|
|
|
1.71
|
|
|
79,377
|
|
|
804
|
|
|
1.01
|
|
|
67,154
|
|
|
370
|
|
|
0.55
|
|
||||||
Total securities and short-term investments
|
819,036
|
|
|
20,942
|
|
|
2.56
|
|
|
760,791
|
|
|
17,882
|
|
|
2.35
|
|
|
591,652
|
|
|
12,292
|
|
|
2.08
|
|
||||||
Total interest-earning assets
|
5,041,395
|
|
|
238,622
|
|
|
4.73
|
|
|
4,611,670
|
|
|
204,349
|
|
|
4.43
|
|
|
3,570,186
|
|
|
150,990
|
|
|
4.23
|
|
||||||
Noninterest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Cash and due from banks
|
87,513
|
|
|
|
|
|
|
79,189
|
|
|
|
|
|
|
57,237
|
|
|
|
|
|
||||||||||||
Other assets
|
352,909
|
|
|
|
|
|
|
333,185
|
|
|
|
|
|
|
213,698
|
|
|
|
|
|
||||||||||||
Allowance for loan losses
|
(44,854
|
)
|
|
|
|
|
|
(43,815
|
)
|
|
|
|
|
|
(44,643
|
)
|
|
|
|
|
||||||||||||
Total assets
|
$
|
5,436,963
|
|
|
|
|
|
|
$
|
4,980,229
|
|
|
|
|
|
|
$
|
3,796,478
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing transaction accounts
|
$
|
827,155
|
|
|
$
|
3,643
|
|
|
0.44
|
%
|
|
$
|
802,993
|
|
|
$
|
2,195
|
|
|
0.27
|
%
|
|
$
|
606,899
|
|
|
$
|
1,370
|
|
|
0.23
|
%
|
Money market accounts
|
1,488,238
|
|
|
19,361
|
|
|
1.30
|
|
|
1,286,796
|
|
|
8,708
|
|
|
0.68
|
|
|
1,075,055
|
|
|
4,439
|
|
|
0.41
|
|
||||||
Savings
|
206,286
|
|
|
597
|
|
|
0.29
|
|
|
189,516
|
|
|
459
|
|
|
0.24
|
|
|
105,115
|
|
|
262
|
|
|
0.25
|
|
||||||
Certificates of deposit
|
653,486
|
|
|
10,168
|
|
|
1.56
|
|
|
586,115
|
|
|
5,838
|
|
|
1.00
|
|
|
466,326
|
|
|
4,770
|
|
|
1.02
|
|
||||||
Total interest-bearing deposits
|
3,175,165
|
|
|
33,769
|
|
|
1.06
|
|
|
2,865,420
|
|
|
17,200
|
|
|
0.60
|
|
|
2,253,395
|
|
|
10,841
|
|
|
0.48
|
|
||||||
Subordinated debentures and notes
|
118,129
|
|
|
5,798
|
|
|
4.91
|
|
|
116,707
|
|
|
5,095
|
|
|
4.37
|
|
|
64,948
|
|
|
1,894
|
|
|
2.91
|
|
||||||
FHLB advances
|
271,493
|
|
|
5,556
|
|
|
2.05
|
|
|
192,489
|
|
|
2,356
|
|
|
1.22
|
|
|
109,713
|
|
|
555
|
|
|
0.51
|
|
||||||
Other borrowed funds
|
171,736
|
|
|
774
|
|
|
0.45
|
|
|
221,766
|
|
|
584
|
|
|
0.26
|
|
|
206,644
|
|
|
439
|
|
|
0.21
|
|
||||||
Total interest-bearing liabilities
|
3,736,523
|
|
|
45,897
|
|
|
1.23
|
|
|
3,396,382
|
|
|
25,235
|
|
|
0.74
|
|
|
2,634,700
|
|
|
13,729
|
|
|
0.52
|
|
||||||
Noninterest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Demand deposits
|
1,086,863
|
|
|
|
|
|
|
1,017,660
|
|
|
|
|
|
|
761,086
|
|
|
|
|
|
||||||||||||
Other liabilities
|
36,617
|
|
|
|
|
|
|
33,881
|
|
|
|
|
|
|
29,105
|
|
|
|
|
|
||||||||||||
Total liabilities
|
4,860,003
|
|
|
|
|
|
|
4,447,923
|
|
|
|
|
|
|
3,424,891
|
|
|
|
|
|
||||||||||||
Shareholders' equity
|
576,960
|
|
|
|
|
|
|
532,306
|
|
|
|
|
|
|
371,587
|
|
|
|
|
|
||||||||||||
Total liabilities & shareholders' equity
|
$
|
5,436,963
|
|
|
|
|
|
|
$
|
4,980,229
|
|
|
|
|
|
|
$
|
3,796,478
|
|
|
|
|
|
|||||||||
Net interest income
|
|
|
$
|
192,725
|
|
|
|
|
|
|
$
|
179,114
|
|
|
|
|
|
|
$
|
137,261
|
|
|
|
|||||||||
Net interest spread
|
|
|
|
|
3.50
|
%
|
|
|
|
|
|
3.69
|
%
|
|
|
|
|
|
3.71
|
%
|
||||||||||||
Net interest margin (tax equivalent)
|
|
|
|
|
3.82
|
|
|
|
|
|
|
3.88
|
|
|
|
|
|
|
3.84
|
|
||||||||||||
Core net interest margin
3
|
|
|
|
|
3.75
|
|
|
|
|
|
|
3.72
|
|
|
|
|
|
|
3.51
|
|
|
2018 compared to 2017
|
|
2017 compared to 2016
|
||||||||||||||||||||
|
Increase (decrease) due to
|
|
Increase (decrease) due to
|
||||||||||||||||||||
($ in thousands)
|
Volume
1
|
|
Rate
2
|
|
Net
|
|
Volume
1
|
|
Rate
2
|
|
Net
|
||||||||||||
Interest earned on:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Taxable portfolio loans
|
$
|
18,854
|
|
|
$
|
17,724
|
|
|
$
|
36,578
|
|
|
$
|
40,257
|
|
|
$
|
12,764
|
|
|
$
|
53,021
|
|
Tax-exempt portfolio loans
3
|
(377
|
)
|
|
(386
|
)
|
|
(763
|
)
|
|
(52
|
)
|
|
192
|
|
|
140
|
|
||||||
Non-core acquired loans
|
(2,991
|
)
|
|
(1,611
|
)
|
|
(4,602
|
)
|
|
(5,648
|
)
|
|
256
|
|
|
(5,392
|
)
|
||||||
Taxable investments in debt and equity securities
|
1,942
|
|
|
1,433
|
|
|
3,375
|
|
|
3,586
|
|
|
1,598
|
|
|
5,184
|
|
||||||
Non-taxable investments in debt and equity securities
3
|
(289
|
)
|
|
(363
|
)
|
|
(652
|
)
|
|
(41
|
)
|
|
13
|
|
|
(28
|
)
|
||||||
Short-term investments
|
(144
|
)
|
|
481
|
|
|
337
|
|
|
77
|
|
|
357
|
|
|
434
|
|
||||||
Total interest-earning assets
|
16,995
|
|
|
17,278
|
|
|
34,273
|
|
|
38,179
|
|
|
15,180
|
|
|
53,359
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest paid on:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing transaction accounts
|
$
|
68
|
|
|
$
|
1,380
|
|
|
$
|
1,448
|
|
|
$
|
499
|
|
|
$
|
326
|
|
|
$
|
825
|
|
Money market accounts
|
1,546
|
|
|
9,107
|
|
|
10,653
|
|
|
1,006
|
|
|
3,263
|
|
|
4,269
|
|
||||||
Savings
|
44
|
|
|
94
|
|
|
138
|
|
|
204
|
|
|
(7
|
)
|
|
197
|
|
||||||
Certificates of deposit
|
735
|
|
|
3,595
|
|
|
4,330
|
|
|
1,196
|
|
|
(128
|
)
|
|
1,068
|
|
||||||
Subordinated debentures and notes
|
63
|
|
|
640
|
|
|
703
|
|
|
1,976
|
|
|
1,225
|
|
|
3,201
|
|
||||||
FHLB advances
|
1,213
|
|
|
1,987
|
|
|
3,200
|
|
|
625
|
|
|
1,176
|
|
|
1,801
|
|
||||||
Other borrowed funds
|
(154
|
)
|
|
344
|
|
|
190
|
|
|
34
|
|
|
111
|
|
|
145
|
|
||||||
Total interest-bearing liabilities
|
3,515
|
|
|
17,147
|
|
|
20,662
|
|
|
5,540
|
|
|
5,966
|
|
|
11,506
|
|
||||||
Net interest income
|
$
|
13,480
|
|
|
$
|
131
|
|
|
$
|
13,611
|
|
|
$
|
32,639
|
|
|
$
|
9,214
|
|
|
$
|
41,853
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
1
Change in volume multiplied by yield/rate of prior period.
|
|||||||||||||||||||||||
2
Change in yield/rate multiplied by volume of prior period.
|
|||||||||||||||||||||||
3
Nontaxable income is presented on a fully tax equivalent basis using a 24.7% for 2018, and a 38% tax rate for 2017.
|
|||||||||||||||||||||||
NOTE: The change in interest due to both rate and volume has been allocated to rate and volume changes in proportion to the relationship of the absolute dollar amounts of the change in each.
|
|
For the Years ended December 31,
|
||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Accelerated cash flows and other incremental accretion
|
$
|
3,699
|
|
|
$
|
7,718
|
|
|
$
|
11,980
|
|
Provision reversal for loan losses
|
3,169
|
|
|
634
|
|
|
1,946
|
|
|||
Gain (loss) on sale of other real estate
|
—
|
|
|
(6
|
)
|
|
1,565
|
|
|||
Other income from other real estate
|
1,048
|
|
|
—
|
|
|
621
|
|
|||
Other expenses
|
163
|
|
|
(240
|
)
|
|
(1,094
|
)
|
|||
Non-core acquired assets income before income tax expense
|
$
|
8,079
|
|
|
$
|
8,106
|
|
|
$
|
15,018
|
|
|
Years ended December 31,
|
|
Change from
|
||||||||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2018 vs. 2017
|
|
2017 vs. 2016
|
||||||||||
Service charges on deposit accounts
|
$
|
11,749
|
|
|
$
|
11,043
|
|
|
$
|
8,615
|
|
|
$
|
706
|
|
|
$
|
2,428
|
|
Wealth management revenue
|
8,241
|
|
|
8,102
|
|
|
6,729
|
|
|
139
|
|
|
1,373
|
|
|||||
Card services revenue
|
6,686
|
|
|
5,433
|
|
|
3,130
|
|
|
1,253
|
|
|
2,303
|
|
|||||
Tax credit activity, net
|
2,820
|
|
|
2,581
|
|
|
2,647
|
|
|
239
|
|
|
(66
|
)
|
|||||
Gain on sale of other real estate
|
13
|
|
|
93
|
|
|
1,837
|
|
|
(80
|
)
|
|
(1,744
|
)
|
|||||
Gain on sale of securities
|
9
|
|
|
22
|
|
|
86
|
|
|
(13
|
)
|
|
(64
|
)
|
|||||
Miscellaneous income
|
8,829
|
|
|
7,120
|
|
|
6,015
|
|
|
1,709
|
|
|
1,105
|
|
|||||
Total noninterest income
|
$
|
38,347
|
|
|
$
|
34,394
|
|
|
$
|
29,059
|
|
|
$
|
3,953
|
|
|
$
|
5,335
|
|
|
Years ended December 31,
|
|
Change from
|
||||||||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2018 vs. 2017
|
|
2017 vs. 2016
|
||||||||||
Employee compensation and benefits
|
$
|
66,039
|
|
|
$
|
61,388
|
|
|
$
|
49,846
|
|
|
$
|
4,651
|
|
|
$
|
11,542
|
|
Occupancy
|
9,550
|
|
|
9,057
|
|
|
6,889
|
|
|
493
|
|
|
2,168
|
|
|||||
Data processing
|
6,321
|
|
|
6,272
|
|
|
4,723
|
|
|
49
|
|
|
1,549
|
|
|||||
Professional fees
|
3,134
|
|
|
3,813
|
|
|
3,825
|
|
|
(679
|
)
|
|
(12
|
)
|
|||||
FDIC and other insurance
|
3,272
|
|
|
3,194
|
|
|
3,018
|
|
|
78
|
|
|
176
|
|
|||||
Loan, legal, and other real estate expense
|
1,088
|
|
|
2,220
|
|
|
1,635
|
|
|
(1,132
|
)
|
|
585
|
|
|||||
Merger related expenses
|
1,271
|
|
|
6,462
|
|
|
1,386
|
|
|
(5,191
|
)
|
|
5,076
|
|
|||||
Other expenses
|
28,356
|
|
|
22,645
|
|
|
14,788
|
|
|
5,711
|
|
|
7,857
|
|
|||||
Total noninterest expense
|
$
|
119,031
|
|
|
$
|
115,051
|
|
|
$
|
86,110
|
|
|
$
|
3,980
|
|
|
$
|
28,941
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Efficiency ratio
|
51.70
|
%
|
|
54.35
|
%
|
|
52.33
|
%
|
|
(2.65
|
)%
|
|
2.02
|
%
|
|||||
Core efficiency ratio
1
|
52.04
|
|
|
52.93
|
|
|
54.70
|
|
|
(0.89
|
)
|
|
(1.77
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
1
A non-GAAP measure. A reconciliation has been included in this MD&A section under the caption "Use of Non-GAAP Financial Measures."
|
•
|
A subsidiary dividend timing election resulting in a reduction of income tax expense of $2.7 million, partially offset by $0.7 million of excise tax included as a component of noninterest expenses; and
|
•
|
excess tax benefits on stock awards of $1.6 million.
|
•
|
$12.1 million deferred tax asset revaluation charge due to the Tax Cuts and Jobs Act,
|
•
|
tax credit investments made in the year yielded $1.6 million of federal tax credits, and
|
•
|
excess tax benefits on stock awards totaled $2.1 million.
|
•
|
interest income on tax exempt mortgages and municipal bonds of
$1.0 million
, and
|
•
|
decrease in the tax rate used for deferred tax assets of $0.3 million
.
|
($ in thousands)
|
December 31,
|
|
% Increase (Decrease)
|
||||||||||||||
2018
|
|
2017
|
|
2016
|
|
2018 vs. 2017
|
|
2017 vs. 2016
|
|||||||||
Total cash and cash equivalents
|
$
|
196,552
|
|
|
$
|
153,323
|
|
|
$
|
198,802
|
|
|
28.19
|
%
|
|
(22.88
|
)%
|
Securities
|
787,048
|
|
|
715,131
|
|
|
541,260
|
|
|
10.06
|
%
|
|
32.12
|
%
|
|||
Portfolio loans
|
4,333,125
|
|
|
4,066,659
|
|
|
3,118,392
|
|
|
6.55
|
%
|
|
30.41
|
%
|
|||
Non-core acquired loans
|
16,876
|
|
|
30,391
|
|
|
39,769
|
|
|
(44.47
|
)%
|
|
(23.58
|
)%
|
|||
Total assets
|
5,645,662
|
|
|
5,289,225
|
|
|
4,081,328
|
|
|
6.74
|
%
|
|
29.60
|
%
|
|||
Deposits
|
4,587,985
|
|
|
4,156,414
|
|
|
3,233,361
|
|
|
10.38
|
%
|
|
28.55
|
%
|
|||
Total liabilities
|
5,041,858
|
|
|
4,740,652
|
|
|
3,694,230
|
|
|
6.35
|
%
|
|
28.33
|
%
|
|||
Total shareholders’ equity
|
603,804
|
|
|
548,573
|
|
|
387,098
|
|
|
10.07
|
%
|
|
41.71
|
%
|
|
December 31,
|
||||||||||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Commercial and industrial
|
$
|
2,121,446
|
|
|
$
|
1,919,145
|
|
|
$
|
1,632,714
|
|
|
$
|
1,484,327
|
|
|
$
|
1,270,259
|
|
Commercial real estate - investor owned
|
862,672
|
|
|
806,945
|
|
|
544,808
|
|
|
428,064
|
|
|
413,026
|
|
|||||
Commercial real estate - owner occupied
|
611,910
|
|
|
556,660
|
|
|
350,148
|
|
|
342,959
|
|
|
357,503
|
|
|||||
Construction and land development
|
331,899
|
|
|
305,468
|
|
|
194,542
|
|
|
161,061
|
|
|
144,773
|
|
|||||
Residential real estate
|
299,873
|
|
|
342,518
|
|
|
240,760
|
|
|
196,498
|
|
|
185,252
|
|
|||||
Consumer and other
|
105,325
|
|
|
135,923
|
|
|
155,420
|
|
|
137,828
|
|
|
63,103
|
|
|||||
Portfolio loans
|
$
|
4,333,125
|
|
|
$
|
4,066,659
|
|
|
$
|
3,118,392
|
|
|
$
|
2,750,737
|
|
|
$
|
2,433,916
|
|
Non-core acquired loans
|
16,876
|
|
|
30,391
|
|
|
39,769
|
|
|
74,758
|
|
|
99,103
|
|
|||||
Total loans
|
$
|
4,350,001
|
|
|
$
|
4,097,050
|
|
|
$
|
3,158,161
|
|
|
$
|
2,825,495
|
|
|
$
|
2,533,019
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Commercial and industrial
|
48.8
|
%
|
|
46.8
|
%
|
|
51.7
|
%
|
|
52.5
|
%
|
|
50.2
|
%
|
|||||
Commercial real estate - investor owned
|
19.8
|
|
|
19.7
|
|
|
17.2
|
|
|
15.2
|
|
|
16.3
|
|
|||||
Commercial real estate - owner occupied
|
14.1
|
|
|
13.6
|
|
|
11.1
|
|
|
12.1
|
|
|
14.1
|
|
|||||
Construction and land development
|
7.6
|
|
|
7.5
|
|
|
6.2
|
|
|
5.7
|
|
|
5.7
|
|
|||||
Residential real estate
|
6.9
|
|
|
8.4
|
|
|
7.6
|
|
|
7.0
|
|
|
7.3
|
|
|||||
Consumer and other
|
2.4
|
|
|
3.3
|
|
|
4.9
|
|
|
4.9
|
|
|
2.5
|
|
|||||
Non-core acquired loans
|
0.4
|
|
|
0.7
|
|
|
1.3
|
|
|
2.6
|
|
|
3.9
|
|
|||||
Total loans
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
•
|
Our commercial real estate loans, including investor-owned and owner-occupied categories, primarily represent multifamily and other commercial property loans on which the primary source of repayment is income from the property. At December 31, 2018, these loans totaled $1.1 billion, or 77% of the category. These loans are principally located within our St. Louis, Kansas City, and Phoenix markets, and they are underwritten based on the cash flow coverage of the property, the Company’s loan to value guidelines, and generally require either the limited or full guaranty of principal sponsors of the credit. Commercial real estate loans also represent owner-occupied C&I loans for which the primary source of repayment is dependent on sources other than the underlying collateral.
|
•
|
Construction and land development loans relating primarily to residential and commercial properties, represent financing secured by real estate under development for eventual sale or undeveloped ground.
$81.9 million
of these loans include the use of interest reserves and follow standard underwriting guidelines. Construction projects are monitored by the loan officer and a centralized independent loan disbursement function is employed.
|
•
|
Residential real estate loans include residential mortgages, which are loans that, due to size or other attributes, do not qualify for conventional home mortgages available for sale in the secondary market, second mortgages
|
|
December 31,
|
|
|
|
|
|||||||||
($ in thousands)
|
2018
|
|
2017
|
|
Change
|
|
% Change
|
|||||||
C&I - general
|
$
|
994,057
|
|
|
$
|
936,588
|
|
|
$
|
57,469
|
|
|
6.1
|
%
|
CRE investor owned - general
|
857,428
|
|
|
801,156
|
|
|
56,272
|
|
|
7.0
|
|
|||
CRE owner occupied - general
|
494,630
|
|
|
468,151
|
|
|
26,479
|
|
|
5.7
|
|
|||
Enterprise value lending
a
|
465,992
|
|
|
407,644
|
|
|
58,348
|
|
|
14.3
|
|
|||
Life insurance premium financing
a
|
417,950
|
|
|
364,876
|
|
|
53,074
|
|
|
14.5
|
|
|||
Residential real estate - general
|
299,518
|
|
|
342,140
|
|
|
(42,622
|
)
|
|
(12.5
|
)
|
|||
Construction and land development - general
|
308,086
|
|
|
294,123
|
|
|
13,963
|
|
|
4.7
|
|
|||
Tax credits
a
|
262,735
|
|
|
234,835
|
|
|
27,900
|
|
|
11.9
|
|
|||
Agriculture
|
135,849
|
|
|
91,031
|
|
|
44,818
|
|
|
49.2
|
|
|||
Consumer and other - general
|
96,880
|
|
|
126,115
|
|
|
(29,235
|
)
|
|
(23.2
|
)
|
|||
Portfolio loans
|
4,333,125
|
|
|
4,066,659
|
|
|
266,466
|
|
|
6.6
|
|
|||
Non-core acquired
|
16,876
|
|
|
30,391
|
|
|
(13,515
|
)
|
|
(44.5
|
)
|
|||
Total Loans
|
$
|
4,350,001
|
|
|
$
|
4,097,050
|
|
|
$
|
252,951
|
|
|
6.2
|
%
|
|
% of portfolio
|
||||||||||||||||
2018
|
|
2017
|
|||||||||||||||
Portfolio Loans
|
|
Non-core Acquired Loans
|
|
Total Loans
|
|
Portfolio Loans
|
|
Non-core Acquired Loans
|
|
Total Loans
|
|||||||
Non-real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial
|
49
|
%
|
|
10
|
%
|
|
49
|
%
|
|
47
|
%
|
|
9
|
%
|
|
47
|
%
|
Consumer and other
|
2
|
|
|
—
|
|
|
2
|
|
|
3
|
|
|
—
|
|
|
3
|
|
Total non-real estate
|
51
|
%
|
|
10
|
%
|
|
51
|
%
|
|
50
|
%
|
|
9
|
%
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial - investor owned
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Retail
|
6
|
%
|
|
18
|
%
|
|
6
|
%
|
|
6
|
%
|
|
10
|
%
|
|
6
|
%
|
Commercial office
|
6
|
|
|
11
|
|
|
6
|
|
|
6
|
|
|
7
|
|
|
6
|
|
Multi-family housing
|
2
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
—
|
|
|
2
|
|
Industrial/ Warehouse
|
3
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|
—
|
|
|
3
|
|
Other
|
3
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|
—
|
|
|
3
|
|
Total commercial real estate - investor owned
|
20
|
%
|
|
29
|
%
|
|
20
|
%
|
|
20
|
%
|
|
17
|
%
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial - owner occupied
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial
|
8
|
%
|
|
13
|
%
|
|
8
|
%
|
|
8
|
%
|
|
30
|
%
|
|
8
|
%
|
Other
|
6
|
|
|
1
|
|
|
6
|
|
|
6
|
|
|
1
|
|
|
6
|
|
Total commercial real estate - owner occupied
|
14
|
%
|
|
14
|
%
|
|
14
|
%
|
|
14
|
%
|
|
31
|
%
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Construction and land development
|
8
|
%
|
|
16
|
%
|
|
8
|
%
|
|
8
|
%
|
|
11
|
%
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Residential
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investor owned
|
2
|
%
|
|
3
|
%
|
|
2
|
%
|
|
6
|
%
|
|
27
|
%
|
|
6
|
%
|
Owner occupied
|
5
|
|
|
28
|
|
|
5
|
|
|
2
|
|
|
5
|
|
|
2
|
|
Total residential real estate
|
7
|
%
|
|
31
|
%
|
|
7
|
%
|
|
8
|
%
|
|
32
|
%
|
|
8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total real estate
|
49
|
%
|
|
90
|
%
|
|
49
|
%
|
|
50
|
%
|
|
91
|
%
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
At December 31,
|
||||||||||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Allowance for portfolio loan losses, at beginning of period
|
$
|
38,166
|
|
|
$
|
37,565
|
|
|
$
|
33,441
|
|
|
$
|
30,185
|
|
|
$
|
27,289
|
|
Loans charged off:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
(6,894
|
)
|
|
(9,872
|
)
|
|
(2,303
|
)
|
|
(3,699
|
)
|
|
(3,738
|
)
|
|||||
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
(313
|
)
|
|
(207
|
)
|
|
(95
|
)
|
|
(702
|
)
|
|
(700
|
)
|
|||||
Construction and land development
|
(56
|
)
|
|
(254
|
)
|
|
—
|
|
|
(350
|
)
|
|
(905
|
)
|
|||||
Residential
|
(546
|
)
|
|
(973
|
)
|
|
(25
|
)
|
|
(1,313
|
)
|
|
(48
|
)
|
|||||
Consumer and other
|
(167
|
)
|
|
(201
|
)
|
|
(1,912
|
)
|
|
(27
|
)
|
|
(165
|
)
|
|||||
Total loans charged off
|
(7,976
|
)
|
|
(11,507
|
)
|
|
(4,335
|
)
|
|
(6,091
|
)
|
|
(5,556
|
)
|
|||||
Recoveries of loans previously charged off:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
1,133
|
|
|
545
|
|
|
674
|
|
|
1,796
|
|
|
1,768
|
|
|||||
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
112
|
|
|
235
|
|
|
1,165
|
|
|
1,567
|
|
|
1,101
|
|
|||||
Construction and land development
|
459
|
|
|
101
|
|
|
934
|
|
|
674
|
|
|
806
|
|
|||||
Residential
|
508
|
|
|
390
|
|
|
123
|
|
|
337
|
|
|
334
|
|
|||||
Consumer and other
|
80
|
|
|
73
|
|
|
12
|
|
|
101
|
|
|
34
|
|
|||||
Total recoveries of loans
|
2,292
|
|
|
1,344
|
|
|
2,908
|
|
|
4,475
|
|
|
4,043
|
|
|||||
Net loan charge-offs
|
(5,684
|
)
|
|
(10,163
|
)
|
|
(1,427
|
)
|
|
(1,616
|
)
|
|
(1,513
|
)
|
|||||
Provision for loan losses
|
9,813
|
|
|
10,764
|
|
|
5,551
|
|
|
4,872
|
|
|
4,409
|
|
|||||
Allowance for portfolio loan losses, at end of period
|
$
|
42,295
|
|
|
$
|
38,166
|
|
|
$
|
37,565
|
|
|
$
|
33,441
|
|
|
$
|
30,185
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for PCI loan losses, at beginning of period
|
$
|
4,411
|
|
|
$
|
5,844
|
|
|
$
|
10,175
|
|
|
$
|
15,410
|
|
|
$
|
15,438
|
|
Loans charged off
|
—
|
|
|
(248
|
)
|
|
(1,296
|
)
|
|
(25
|
)
|
|
(341
|
)
|
|||||
Other
|
(61
|
)
|
|
(551
|
)
|
|
(1,089
|
)
|
|
(796
|
)
|
|
(770
|
)
|
|||||
Net loan charge-offs
|
(61
|
)
|
|
(799
|
)
|
|
(2,385
|
)
|
|
(821
|
)
|
|
(1,111
|
)
|
|||||
Provision (provision reversal) for loan losses
|
(3,169
|
)
|
|
(634
|
)
|
|
(1,946
|
)
|
|
(4,414
|
)
|
|
1,083
|
|
|||||
Allowance for PCI loan losses, at end of period
|
$
|
1,181
|
|
|
$
|
4,411
|
|
|
$
|
5,844
|
|
|
$
|
10,175
|
|
|
$
|
15,410
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total allowance for loan losses, at end of period
|
$
|
43,476
|
|
|
$
|
42,577
|
|
|
$
|
43,409
|
|
|
$
|
43,616
|
|
|
$
|
45,595
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Portfolio loans, average
|
$
|
4,197,875
|
|
|
$
|
3,810,055
|
|
|
$
|
2,915,744
|
|
|
$
|
2,520,734
|
|
|
$
|
2,255,180
|
|
Total loans, average
|
4,221,486
|
|
|
3,845,816
|
|
|
2,971,736
|
|
|
2,608,674
|
|
|
2,374,684
|
|
|||||
Total loans, ending
|
4,350,001
|
|
|
4,097,050
|
|
|
3,158,161
|
|
|
2,825,495
|
|
|
2,533,019
|
|
|||||
Net charge-offs to average loans
|
0.13
|
%
|
|
0.26
|
%
|
|
0.05
|
%
|
|
0.06
|
%
|
|
0.06
|
%
|
|||||
Allowance for loan losses to total loans
|
1.00
|
|
|
1.04
|
|
|
1.37
|
|
|
1.54
|
|
|
1.80
|
|
|
December 31,
|
||||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||||
($ in thousands)
|
Allowance
|
Percent by Category to Total Loans
|
|
Allowance
|
Percent by Category to Total Loans
|
|
Allowance
|
Percent by Category to Total Loans
|
|
Allowance
|
Percent by Category to Total Loans
|
|
Allowance
|
Percent by Category to Total Loans
|
|||||||||||||||
Commercial and industrial
|
$
|
29,039
|
|
48.8
|
%
|
|
$
|
26,406
|
|
46.8
|
%
|
|
$
|
26,996
|
|
51.7
|
%
|
|
$
|
22,056
|
|
52.5
|
%
|
|
$
|
16,983
|
|
50.2
|
%
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial
|
8,922
|
|
33.9
|
|
|
7,198
|
|
33.3
|
|
|
6,310
|
|
28.3
|
|
|
6,453
|
|
27.3
|
|
|
7,517
|
|
30.4
|
|
|||||
Construction and land development
|
1,987
|
|
7.6
|
|
|
1,487
|
|
7.5
|
|
|
1,304
|
|
6.2
|
|
|
1,704
|
|
5.7
|
|
|
1,715
|
|
5.7
|
|
|||||
Residential
|
1,616
|
|
6.9
|
|
|
2,237
|
|
8.4
|
|
|
2,023
|
|
7.6
|
|
|
1,796
|
|
7.0
|
|
|
2,830
|
|
7.3
|
|
|||||
Consumer and other
|
731
|
|
2.4
|
|
|
838
|
|
3.3
|
|
|
932
|
|
4.9
|
|
|
1,432
|
|
4.9
|
|
|
1,140
|
|
2.5
|
|
|||||
Non-core acquired
|
1,181
|
|
0.4
|
|
|
4,411
|
|
0.7
|
|
|
5,844
|
|
1.3
|
|
|
10,175
|
|
2.6
|
|
|
15,410
|
|
3.9
|
|
|||||
Total allowance
|
$
|
43,476
|
|
100.0
|
%
|
|
$
|
42,577
|
|
100.0
|
%
|
|
$
|
43,409
|
|
100.0
|
%
|
|
$
|
43,616
|
|
100.0
|
%
|
|
$
|
45,595
|
|
100.0
|
%
|
(in thousands)
|
December 31, 2018
|
|
Number of loans
|
|
December 31, 2017
|
|
Number of loans
|
||||||||||||
Commercial and industrial
|
$
|
12,950
|
|
|
77
|
%
|
|
13
|
|
|
$
|
12,665
|
|
|
81
|
%
|
|
10
|
|
Commercial real estate
|
1,206
|
|
|
7
|
|
|
6
|
|
|
909
|
|
|
6
|
|
|
4
|
|
||
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
136
|
|
|
1
|
|
|
1
|
|
||
Residential real estate
|
2,277
|
|
|
14
|
|
|
5
|
|
|
1,602
|
|
|
10
|
|
|
3
|
|
||
Consumer and other
|
312
|
|
|
2
|
|
|
1
|
|
|
375
|
|
|
2
|
|
|
1
|
|
||
Total
|
$
|
16,745
|
|
|
100
|
%
|
|
25
|
|
|
$
|
15,687
|
|
|
100
|
%
|
|
19
|
|
|
Year ended December 31,
|
||||||
(in thousands)
|
2018
|
|
2017
|
||||
Nonperforming loans, beginning of period
|
$
|
15,687
|
|
|
$
|
14,905
|
|
Additions to nonaccrual loans
|
15,911
|
|
|
19,092
|
|
||
Additions to restructured loans
|
354
|
|
|
676
|
|
||
Charge-offs
|
(7,823
|
)
|
|
(11,307
|
)
|
||
Other principal reductions
|
(6,164
|
)
|
|
(7,396
|
)
|
||
Moved to other real estate
|
(669
|
)
|
|
(283
|
)
|
||
Moved to performing
|
(551
|
)
|
|
—
|
|
||
Nonperforming loans, end of period
|
$
|
16,745
|
|
|
$
|
15,687
|
|
|
Year ended December 31,
|
||||||
(in thousands)
|
2018
|
|
2017
|
||||
Other real estate, beginning of period
|
$
|
498
|
|
|
$
|
980
|
|
Additions and expenses capitalized to prepare property for sale
|
877
|
|
|
2,338
|
|
||
Writedowns in value
|
(44
|
)
|
|
(133
|
)
|
||
Sales
|
(862
|
)
|
|
(2,687
|
)
|
||
Other real estate, end of period
|
$
|
469
|
|
|
$
|
498
|
|
|
December 31,
|
|||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
($ in thousands)
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|||||||||
Obligations of U.S. Government sponsored enterprises
|
$
|
98,498
|
|
|
12.1
|
%
|
|
$
|
99,224
|
|
|
13.4
|
%
|
|
$
|
107,660
|
|
|
19.4
|
%
|
Obligations of states and political subdivisions
|
39,316
|
|
|
4.8
|
|
|
48,674
|
|
|
6.6
|
|
|
51,390
|
|
|
9.2
|
|
|||
Agency mortgage-backed securities
|
639,309
|
|
|
78.6
|
|
|
567,233
|
|
|
76.4
|
|
|
382,210
|
|
|
68.7
|
|
|||
U.S. Treasury Bills
|
9,925
|
|
|
1.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
FHLB capital stock
|
9,158
|
|
|
1.1
|
|
|
12,924
|
|
|
1.7
|
|
|
4,351
|
|
|
0.8
|
|
|||
Other investments
|
17,496
|
|
|
2.2
|
|
|
13,737
|
|
|
1.9
|
|
|
10,489
|
|
|
1.9
|
|
|||
Total
|
$
|
813,702
|
|
|
100.0
|
%
|
|
$
|
741,792
|
|
|
100.0
|
%
|
|
$
|
556,100
|
|
|
100.0
|
%
|
|
Within 1 year
|
|
1 to 5 years
|
|
5 to 10 years
|
|
Over 10 years
|
|
No Stated Maturity
|
|
Total
|
||||||||||||||||||||||||
($ in thousands)
|
Amount
|
Yield
|
|
Amount
|
Yield
|
|
Amount
|
Yield
|
|
Amount
|
Yield
|
|
Amount
|
Yield
|
|
Amount
|
Yield
|
||||||||||||||||||
Obligations of U.S. Government-sponsored enterprises
|
$
|
19,857
|
|
1.64
|
%
|
|
$
|
78,641
|
|
1.89
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
98,498
|
|
1.84
|
%
|
Obligations of states and political subdivisions
|
2,356
|
|
3.46
|
|
|
12,390
|
|
3.51
|
|
|
22,464
|
|
3.34
|
|
|
2,106
|
|
3.40
|
|
|
—
|
|
—
|
|
|
39,316
|
|
3.40
|
|
||||||
Agency mortgage-backed securities
|
915
|
|
3.43
|
|
|
493,096
|
|
2.93
|
|
|
130,810
|
|
2.94
|
|
|
14,488
|
|
2.82
|
|
|
—
|
|
—
|
|
|
639,309
|
|
2.93
|
|
||||||
U.S. Treasury Bills
|
—
|
|
—
|
|
|
9,925
|
|
2.47
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
9,925
|
|
2.47
|
|
||||||
FHLB capital stock
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
9,158
|
|
4.67
|
|
|
9,158
|
|
4.67
|
|
||||||
Other investments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
17,496
|
|
0.67
|
|
|
17,496
|
|
0.67
|
|
||||||
Total
|
$
|
23,128
|
|
1.90
|
%
|
|
$
|
594,052
|
|
2.80
|
%
|
|
$
|
153,274
|
|
3.00
|
%
|
|
$
|
16,594
|
|
2.89
|
%
|
|
$
|
26,654
|
|
2.04
|
%
|
|
$
|
813,702
|
|
2.79
|
%
|
|
For the Years ended December 31,
|
|
% Increase (decrease)
|
||||||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2018 vs. 2017
|
|
2017 vs. 2016
|
||||||||
Demand deposits
|
$
|
1,100,718
|
|
|
$
|
1,123,907
|
|
|
$
|
866,756
|
|
|
(2.1
|
)%
|
|
29.7
|
%
|
Interest-bearing transaction accounts
|
1,037,684
|
|
|
915,653
|
|
|
731,539
|
|
|
13.3
|
|
|
25.2
|
|
|||
Money market accounts
|
1,565,729
|
|
|
1,342,931
|
|
|
1,050,472
|
|
|
16.6
|
|
|
27.8
|
|
|||
Savings
|
199,425
|
|
|
195,150
|
|
|
111,435
|
|
|
2.2
|
|
|
75.1
|
|
|||
Total core deposits
|
3,903,556
|
|
|
3,577,641
|
|
|
2,760,202
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||
Certificates of deposit:
|
|
|
|
|
|
|
|
|
|
||||||||
Brokered
|
198,981
|
|
|
115,306
|
|
|
117,145
|
|
|
72.6
|
|
|
(1.6
|
)
|
|||
Other
|
485,448
|
|
|
463,467
|
|
|
356,014
|
|
|
4.7
|
|
|
30.2
|
|
|||
Total deposits
|
$4,587,985
|
|
$4,156,414
|
|
$3,233,361
|
|
10.4
|
%
|
|
28.5
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Non-Certificates of Deposit / Total deposits
|
85
|
%
|
|
86
|
%
|
|
85
|
%
|
|
|
|
|
|||||
Demand deposits / Total deposits
|
24
|
|
|
27
|
|
|
27
|
|
|
|
|
|
(in thousands)
|
Total
|
||
Three months or less
|
$
|
54,679
|
|
Over three through six months
|
39,114
|
|
|
Over six through twelve months
|
81,595
|
|
|
Over twelve months
|
135,680
|
|
|
Total
|
$
|
311,068
|
|
•
|
Repurchase of 435,432 shares of common stock at an average price of $44.52, or
$19.4 million
, pursuant to its publicly announced program,
|
•
|
dividends paid on common stock of
$10.8 million
, and
|
•
|
net income of
$89.2 million
.
|
($ in thousands)
|
December 31,
|
|
Well Capitalized
|
||||||||||
2,018
|
|
2,017
|
|
2,016
|
|
Minimum %
|
|||||||
Total capital to risk weighted assets
|
12.26
|
%
|
|
11.36
|
%
|
|
11.53
|
%
|
|
10.00%
|
|||
Tier 1 capital to risk weighted assets
|
11.38
|
%
|
|
10.46
|
%
|
|
10.37
|
%
|
|
8.00%
|
|||
Tier 1 common equity to risk weighted assets
|
11.37
|
%
|
|
10.46
|
%
|
|
10.37
|
%
|
|
6.50%
|
|||
Leverage ratio (Tier 1 capital to average assets)
|
10.52
|
%
|
|
9.68
|
%
|
|
9.81
|
%
|
|
5.00%
|
|||
Total risk-based capital
|
$
|
611,197
|
|
|
$
|
546,314
|
|
|
$
|
430,981
|
|
|
|
Tier 1 capital
|
567,296
|
|
|
503,312
|
|
|
387,497
|
|
|
|
|||
Common equity tier 1 capital
|
567,239
|
|
|
503,264
|
|
|
387,461
|
|
|
|
1)
|
specific allocations based upon probable losses identified during a quarterly review of the loan portfolio,
|
2)
|
allocations based principally on the Company’s risk rating formulas, and
|
3)
|
a qualitative adjustment based on other economic, environmental and portfolio factors.
|
•
|
changes in lending policies and procedures;
|
•
|
changes in business and economic conditions;
|
•
|
changes in the nature and volume of our loan portfolio;
|
•
|
changes in our lending department;
|
•
|
changes in volume and/or severity of past due loans;
|
•
|
changes in the quality of our loan review system;
|
•
|
changes in the value of underlying collateral related to loans;
|
•
|
existence and effect of concentrations of credit within our loan portfolio; and
|
•
|
other external factors such as asset quality trends (including trends in nonperforming loans expected to result from existing conditions), and related allowance metrics of our peers.
|
•
|
expenses directly related to non-core acquired loans and other assets formerly covered under FDIC loss share agreements, and
|
•
|
certain other income and expense items the Company believes to be not indicative of or useful to measure the Company’s operating performance on an ongoing basis, such as:
|
◦
|
executive separation costs,
|
◦
|
merger related expenses,
|
◦
|
facilities charges, and
|
◦
|
the gain or loss on sale of investment securities.
|
|
For the Years ended
|
||||||||||
($ in thousands, except per share data)
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||
Net interest income
|
$
|
191,905
|
|
|
$
|
177,304
|
|
|
$
|
135,495
|
|
Less: Incremental accretion income
|
3,701
|
|
|
7,718
|
|
|
11,980
|
|
|||
Core net interest income
|
188,204
|
|
|
169,586
|
|
|
123,515
|
|
|||
|
|
|
|
|
|
||||||
Total noninterest income
|
38,347
|
|
|
34,394
|
|
|
29,059
|
|
|||
Less: Other income from non-core acquired assets
|
1,048
|
|
|
(6
|
)
|
|
2,186
|
|
|||
Less: Gain on sale of investment securities
|
9
|
|
|
22
|
|
|
86
|
|
|||
Less: Other non-core income
|
675
|
|
|
—
|
|
|
—
|
|
|||
Core noninterest income
|
36,615
|
|
|
34,378
|
|
|
26,787
|
|
|||
|
|
|
|
|
|
||||||
Total core revenue
|
$
|
224,819
|
|
|
$
|
203,964
|
|
|
$
|
150,302
|
|
|
|
|
|
|
|
||||||
Total noninterest expense
|
$
|
119,031
|
|
|
$
|
115,051
|
|
|
$
|
86,110
|
|
Less: Merger related expenses
|
1,271
|
|
|
6,462
|
|
|
1,386
|
|
|||
Less: Other expenses (credits) related to non-core acquired loans
|
(163
|
)
|
|
240
|
|
|
1,094
|
|
|||
Less: Facilities disposal charge
|
239
|
|
|
389
|
|
|
1,040
|
|
|||
Less: Executive severance
|
—
|
|
|
—
|
|
|
332
|
|
|||
Less: Other non-core expenses
|
682
|
|
|
—
|
|
|
41
|
|
|||
Core noninterest expense
|
$
|
117,002
|
|
|
$
|
107,960
|
|
|
$
|
82,217
|
|
|
|
|
|
|
|
||||||
Core efficiency ratio
|
52.04
|
%
|
|
52.93
|
%
|
|
54.70
|
%
|
($ in thousands)
|
For the Years ended December 31,
|
||||||||||
2018
|
|
2017
|
|
2016
|
|||||||
Net interest income
|
$
|
192,725
|
|
|
$
|
179,114
|
|
|
$
|
137,261
|
|
Less: Incremental accretion income
|
3,701
|
|
|
7,718
|
|
|
11,980
|
|
|||
Core net interest income
|
$
|
189,024
|
|
|
$
|
171,396
|
|
|
$
|
125,281
|
|
|
|
|
|
|
|
||||||
Average earning assets
|
$
|
5,041,395
|
|
|
$
|
4,611,670
|
|
|
$
|
3,570,186
|
|
Reported net interest margin
|
3.82
|
%
|
|
3.88
|
%
|
|
3.84
|
%
|
|||
Core net interest margin
|
3.75
|
|
|
3.72
|
|
|
3.51
|
|
|
For the Years ended December 31,
|
||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Total shareholders' equity
|
$
|
603,804
|
|
|
$
|
548,573
|
|
|
$
|
387,098
|
|
Less: Goodwill
|
117,345
|
|
|
117,345
|
|
|
30,334
|
|
|||
Less: Intangible assets
|
8,553
|
|
|
11,056
|
|
|
2,151
|
|
|||
Tangible common equity
|
$
|
477,906
|
|
|
$
|
420,172
|
|
|
$
|
354,613
|
|
|
|
|
|
|
|
||||||
Total assets
|
$
|
5,645,662
|
|
|
$
|
5,289,225
|
|
|
$
|
4,081,328
|
|
Less: Goodwill
|
117,345
|
|
|
117,345
|
|
|
30,334
|
|
|||
Less: Intangible assets
|
8,553
|
|
|
11,056
|
|
|
2,151
|
|
|||
Tangible assets
|
$
|
5,519,764
|
|
|
$
|
5,160,824
|
|
|
$
|
4,048,843
|
|
|
|
|
|
|
|
||||||
Tangible common equity to tangible assets
|
8.66
|
%
|
|
8.14
|
%
|
|
8.76
|
%
|
|
For the Years ended December 31,
|
||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Total shareholders' equity
|
$
|
603,804
|
|
|
$
|
548,573
|
|
|
$
|
387,098
|
|
Less: Goodwill
|
117,345
|
|
|
117,345
|
|
|
30,334
|
|
|||
Less: Intangible assets, net of deferred tax liabilities
|
6,440
|
|
|
6,661
|
|
|
800
|
|
|||
Less: Unrealized gains (losses)
|
(9,282
|
)
|
|
(3,818
|
)
|
|
(1,741
|
)
|
|||
Plus: Other
|
—
|
|
|
12
|
|
|
24
|
|
|||
Common equity tier 1 capital
|
489,301
|
|
|
428,397
|
|
|
357,729
|
|
|||
Plus: Qualifying trust preferred securities
|
67,600
|
|
|
67,600
|
|
|
55,100
|
|
|||
Plus: Other
|
57
|
|
|
48
|
|
|
36
|
|
|||
Tier 1 capital
|
556,958
|
|
|
496,045
|
|
|
412,865
|
|
|||
Plus: Tier 2 capital
|
93,901
|
|
|
93,002
|
|
|
93,484
|
|
|||
Total risk-based capital
|
$
|
650,859
|
|
|
$
|
589,047
|
|
|
$
|
506,349
|
|
|
|
|
|
|
|
||||||
Total risk weighted assets determined in accordance with prescribed regulatory requirements
|
$
|
4,999,363
|
|
|
$
|
4,822,695
|
|
|
$
|
3,757,160
|
|
|
|
|
|
|
|
||||||
Common equity tier 1 to risk weighted assets
|
9.79
|
%
|
|
8.88
|
%
|
|
9.52
|
%
|
|||
Tier 1 capital to risk-weighted assets
|
11.14
|
|
|
10.29
|
|
|
10.99
|
|
|||
Total risk-based capital to risk-weighted assets
|
13.02
|
|
|
12.21
|
|
|
13.48
|
|
|
Page Number
|
Report of Independent Registered Public Accounting Firm
|
|
|
|
Consolidated Balance Sheets at December 31, 2018 and 2017
|
|
|
|
Consolidated Statements of Operations for the years ended December 31, 2018, 2017, and 2016
|
|
|
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2018, 2017, and 2016
|
|
|
|
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2018, 2017, and 2016
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2018, 2017, and 2016
|
|
|
|
Notes to Consolidated Financial Statements
|
|
|
|
(in thousands, except share and per share data)
|
December 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
||||
Cash and due from banks
|
$
|
91,511
|
|
|
$
|
91,084
|
|
Federal funds sold
|
1,714
|
|
|
1,223
|
|
||
Interest-earning deposits (including $1,305 and $1,365 pledged as collateral, respectively)
|
103,327
|
|
|
61,016
|
|
||
Total cash and cash equivalents
|
196,552
|
|
|
153,323
|
|
||
Interest-earning deposits greater than 90 days
|
3,185
|
|
|
2,645
|
|
||
Securities available for sale
|
721,369
|
|
|
641,382
|
|
||
Securities held to maturity
|
65,679
|
|
|
73,749
|
|
||
Loans held for sale
|
392
|
|
|
3,155
|
|
||
Loans
|
4,350,001
|
|
|
4,097,050
|
|
||
Less: Allowance for loan losses
|
43,476
|
|
|
42,577
|
|
||
Total loans, net
|
4,306,525
|
|
|
4,054,473
|
|
||
Other real estate
|
469
|
|
|
498
|
|
||
Other investments, at cost
|
26,654
|
|
|
26,661
|
|
||
Fixed assets, net
|
32,109
|
|
|
32,618
|
|
||
Accrued interest receivable
|
16,069
|
|
|
14,069
|
|
||
State tax credits, held for sale, including $0 and $400 carried at fair value, respectively
|
37,587
|
|
|
43,468
|
|
||
Goodwill
|
117,345
|
|
|
117,345
|
|
||
Intangible assets, net
|
8,553
|
|
|
11,056
|
|
||
Other assets
|
113,174
|
|
|
114,783
|
|
||
Total assets
|
$
|
5,645,662
|
|
|
$
|
5,289,225
|
|
|
|
|
|
||||
Liabilities and Shareholders' equity
|
|
|
|
||||
Demand deposits
|
$
|
1,100,718
|
|
|
$
|
1,123,907
|
|
Interest-bearing transaction accounts
|
1,037,684
|
|
|
915,653
|
|
||
Money market accounts
|
1,565,729
|
|
|
1,342,931
|
|
||
Savings
|
199,425
|
|
|
195,150
|
|
||
Certificates of deposit:
|
|
|
|
||||
Brokered
|
198,981
|
|
|
115,306
|
|
||
Other
|
485,448
|
|
|
463,467
|
|
||
Total deposits
|
4,587,985
|
|
|
4,156,414
|
|
||
Subordinated debentures and notes (net of debt issuance cost of $1,005 and $1,136, respectively)
|
118,156
|
|
|
118,105
|
|
||
Federal Home Loan Bank advances
|
70,000
|
|
|
172,743
|
|
||
Other borrowings
|
221,450
|
|
|
253,674
|
|
||
Notes payable
|
2,000
|
|
|
—
|
|
||
Accrued interest payable
|
1,977
|
|
|
1,730
|
|
||
Other liabilities
|
40,290
|
|
|
37,986
|
|
||
Total liabilities
|
5,041,858
|
|
|
4,740,652
|
|
||
|
|
|
|
||||
Commitments and contingent liabilities (Note 17)
|
|
|
|
||||
|
|
|
|
||||
Shareholders' equity:
|
|
|
|
||||
Preferred stock, $0.01 par value;
5,000,000 shares authorized; 0 shares issued and outstanding |
—
|
|
|
—
|
|
||
Common stock, $0.01 par value; 30,000,000 shares authorized; 23,938,994 and 23,781,112 shares issued, respectively
|
239
|
|
|
238
|
|
||
Treasury stock, at cost;
1,127,105
and 691,673 shares, respectively
|
(42,655
|
)
|
|
(23,268
|
)
|
||
Additional paid in capital
|
350,936
|
|
|
350,061
|
|
||
Retained earnings
|
304,566
|
|
|
225,360
|
|
||
Accumulated other comprehensive loss
|
(9,282
|
)
|
|
(3,818
|
)
|
||
Total shareholders' equity
|
603,804
|
|
|
548,573
|
|
||
Total liabilities and shareholders' equity
|
$
|
5,645,662
|
|
|
$
|
5,289,225
|
|
|
Years ended December 31,
|
||||||||||
(in thousands, except per share data)
|
2018
|
|
2017
|
|
2016
|
||||||
Interest income:
|
|
|
|
|
|
||||||
Interest and fees on loans
|
$
|
217,212
|
|
|
$
|
185,452
|
|
|
$
|
137,738
|
|
Interest on debt securities:
|
|
|
|
|
|
|
|
||||
Taxable
|
17,469
|
|
|
14,551
|
|
|
9,590
|
|
|||
Nontaxable
|
1,074
|
|
|
1,283
|
|
|
1,300
|
|
|||
Interest on interest-bearing deposits
|
1,141
|
|
|
804
|
|
|
370
|
|
|||
Dividends on equity securities
|
906
|
|
|
449
|
|
|
226
|
|
|||
Total interest income
|
237,802
|
|
|
202,539
|
|
|
149,224
|
|
|||
Interest expense:
|
|
|
|
|
|
||||||
Interest-bearing transaction accounts
|
3,643
|
|
|
2,195
|
|
|
1,370
|
|
|||
Money market accounts
|
19,361
|
|
|
8,708
|
|
|
4,439
|
|
|||
Savings accounts
|
597
|
|
|
459
|
|
|
262
|
|
|||
Certificates of deposit
|
10,168
|
|
|
5,838
|
|
|
4,770
|
|
|||
Subordinated debentures and notes
|
5,798
|
|
|
5,095
|
|
|
1,894
|
|
|||
Federal Home Loan Bank advances
|
5,556
|
|
|
2,356
|
|
|
555
|
|
|||
Notes payable and other borrowings
|
774
|
|
|
584
|
|
|
439
|
|
|||
Total interest expense
|
45,897
|
|
|
25,235
|
|
|
13,729
|
|
|||
Net interest income
|
191,905
|
|
|
177,304
|
|
|
135,495
|
|
|||
Provision for loan losses, net
|
6,644
|
|
|
10,130
|
|
|
3,605
|
|
|||
Net interest income after provision for loan losses
|
185,261
|
|
|
167,174
|
|
|
131,890
|
|
|||
Noninterest income:
|
|
|
|
|
|
||||||
Service charges on deposit accounts
|
11,749
|
|
|
11,043
|
|
|
8,615
|
|
|||
Wealth management revenue
|
8,241
|
|
|
8,102
|
|
|
6,729
|
|
|||
Card services revenue
|
6,686
|
|
|
5,433
|
|
|
3,130
|
|
|||
Tax credit activity, net
|
2,820
|
|
|
2,581
|
|
|
2,647
|
|
|||
Gain on sale of other real estate
|
13
|
|
|
93
|
|
|
1,837
|
|
|||
Gain on sale of investment securities
|
9
|
|
|
22
|
|
|
86
|
|
|||
Miscellaneous income
|
8,829
|
|
|
7,120
|
|
|
6,015
|
|
|||
Total noninterest income
|
38,347
|
|
|
34,394
|
|
|
29,059
|
|
|||
Noninterest expense:
|
|
|
|
|
|
||||||
Employee compensation and benefits
|
66,039
|
|
|
61,388
|
|
|
49,846
|
|
|||
Occupancy
|
9,550
|
|
|
9,057
|
|
|
6,889
|
|
|||
Data processing
|
6,321
|
|
|
6,272
|
|
|
4,723
|
|
|||
Professional fees
|
3,134
|
|
|
3,813
|
|
|
3,825
|
|
|||
FDIC and other insurance
|
3,272
|
|
|
3,194
|
|
|
3,018
|
|
|||
Loan legal and other real estate expense
|
1,088
|
|
|
2,220
|
|
|
1,635
|
|
|||
Merger related expenses
|
1,271
|
|
|
6,462
|
|
|
1,386
|
|
|||
Other
|
28,356
|
|
|
22,645
|
|
|
14,788
|
|
|||
Total noninterest expense
|
119,031
|
|
|
115,051
|
|
|
86,110
|
|
|||
|
|
|
|
|
|
||||||
Income before income tax expense
|
104,577
|
|
|
86,517
|
|
|
74,839
|
|
|||
Income tax expense
|
15,360
|
|
|
38,327
|
|
|
26,002
|
|
|||
Net income
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
$
|
48,837
|
|
|
|
|
|
|
|
||||||
Earnings per common share
|
|
|
|
|
|
||||||
Basic
|
$
|
3.86
|
|
|
$
|
2.10
|
|
|
$
|
2.44
|
|
Diluted
|
3.83
|
|
|
2.07
|
|
|
2.41
|
|
|
Years ended December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
$
|
48,837
|
|
Other comprehensive loss, net of tax:
|
|
|
|
|
|
||||||
Unrealized losses on investment securities arising during the period, net of income tax benefit of $1,517, $1,265, and $1,168, respectively
|
(4,623
|
)
|
|
(2,064
|
)
|
|
(1,906
|
)
|
|||
Less: Reclassification adjustment for realized gains
on sale of securities available for sale included in net income, net of income tax expense of $2, $9, and $33, respectively |
(7
|
)
|
|
(13
|
)
|
|
(53
|
)
|
|||
Total other comprehensive loss
|
(4,630
|
)
|
|
(2,077
|
)
|
|
(1,959
|
)
|
|||
Total comprehensive income
|
$
|
84,587
|
|
|
$
|
46,113
|
|
|
$
|
46,878
|
|
($ in thousands, except per share data)
|
Common Stock
|
|
Treasury Stock
|
|
Additional paid in capital
|
|
Retained earnings
|
|
Accumulated
other
comprehensive income (loss)
|
|
Total
shareholders’ equity
|
||||||||||||
Balance December 31, 2015
|
$
|
201
|
|
|
$
|
(1,743
|
)
|
|
$
|
210,589
|
|
|
$
|
141,564
|
|
|
$
|
218
|
|
|
$
|
350,829
|
|
Net income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
48,837
|
|
|
$
|
—
|
|
|
$
|
48,837
|
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,959
|
)
|
|
(1,959
|
)
|
||||||
Cash dividends paid on common shares, $0.41 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,211
|
)
|
|
—
|
|
|
(8,211
|
)
|
||||||
Repurchase of common shares
|
—
|
|
|
(4,889
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,889
|
)
|
||||||
Issuance under equity compensation plans, 213,234 shares, net
|
2
|
|
|
—
|
|
|
(2,205
|
)
|
|
—
|
|
|
—
|
|
|
(2,203
|
)
|
||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
3,367
|
|
|
—
|
|
|
—
|
|
|
3,367
|
|
||||||
Excess tax benefit related to equity compensation plans
|
—
|
|
|
—
|
|
|
1,327
|
|
|
—
|
|
|
—
|
|
|
1,327
|
|
||||||
Balance December 31, 2016
|
$
|
203
|
|
|
$
|
(6,632
|
)
|
|
$
|
213,078
|
|
|
$
|
182,190
|
|
|
$
|
(1,741
|
)
|
|
$
|
387,098
|
|
Net income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
48,190
|
|
|
$
|
—
|
|
|
$
|
48,190
|
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,077
|
)
|
|
(2,077
|
)
|
||||||
Cash dividends paid on common shares, $0.44 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,249
|
)
|
|
—
|
|
|
(10,249
|
)
|
||||||
Repurchase of common shares
|
—
|
|
|
(16,636
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,636
|
)
|
||||||
Issuance under equity compensation plans, 174,895 shares, net
|
2
|
|
|
—
|
|
|
(2,911
|
)
|
|
—
|
|
|
—
|
|
|
(2,909
|
)
|
||||||
Shares issued in connection with acquisition of Jefferson County Bancshares, Inc., 3,299,865 shares, net
|
33
|
|
|
—
|
|
|
141,696
|
|
|
—
|
|
|
—
|
|
|
141,729
|
|
||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
3,427
|
|
|
—
|
|
|
—
|
|
|
3,427
|
|
||||||
Reclassification for the adoption of share-based payment guidance
|
—
|
|
|
—
|
|
|
(5,229
|
)
|
|
5,229
|
|
|
—
|
|
|
—
|
|
||||||
Balance December 31, 2017
|
$
|
238
|
|
|
$
|
(23,268
|
)
|
|
$
|
350,061
|
|
|
$
|
225,360
|
|
|
$
|
(3,818
|
)
|
|
$
|
548,573
|
|
Net income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
89,217
|
|
|
$
|
—
|
|
|
$
|
89,217
|
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,630
|
)
|
|
(4,630
|
)
|
||||||
Cash dividends paid on common shares, $0.47 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,845
|
)
|
|
—
|
|
|
(10,845
|
)
|
||||||
Repurchase of common shares
|
—
|
|
|
(19,387
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,387
|
)
|
||||||
Issuance under equity compensation plans, 157,882 shares, net
|
1
|
|
|
—
|
|
|
(2,577
|
)
|
|
—
|
|
|
—
|
|
|
(2,576
|
)
|
||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
3,452
|
|
|
—
|
|
|
—
|
|
|
3,452
|
|
||||||
Reclassification adjustments for change in accounting policies
|
—
|
|
|
—
|
|
|
—
|
|
|
834
|
|
|
(834
|
)
|
|
—
|
|
||||||
Balance December 31, 2018
|
$
|
239
|
|
|
$
|
(42,655
|
)
|
|
$
|
350,936
|
|
|
$
|
304,566
|
|
|
$
|
(9,282
|
)
|
|
$
|
603,804
|
|
|
Years ended December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
$
|
48,837
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation
|
3,532
|
|
|
3,281
|
|
|
2,428
|
|
|||
Provision for loan losses
|
6,644
|
|
|
10,130
|
|
|
3,605
|
|
|||
Deferred income taxes
|
3,307
|
|
|
21,105
|
|
|
7,263
|
|
|||
Net amortization of debt securities
|
1,691
|
|
|
2,415
|
|
|
3,225
|
|
|||
Amortization of intangible assets
|
2,503
|
|
|
2,609
|
|
|
924
|
|
|||
Gain on sale of investment securities
|
(9
|
)
|
|
(22
|
)
|
|
(86
|
)
|
|||
Mortgage loans originated for sale
|
(36,229
|
)
|
|
(138,949
|
)
|
|
(157,129
|
)
|
|||
Proceeds from mortgage loans sold
|
39,310
|
|
|
145,836
|
|
|
154,993
|
|
|||
Gain on sale of other real estate
|
(13
|
)
|
|
(93
|
)
|
|
(1,837
|
)
|
|||
Gain on state tax credits, net
|
(2,820
|
)
|
|
(2,581
|
)
|
|
(2,647
|
)
|
|||
Excess tax benefit of share-based compensation
|
—
|
|
|
—
|
|
|
(1,327
|
)
|
|||
Share-based compensation
|
3,452
|
|
|
3,427
|
|
|
3,367
|
|
|||
Net accretion of loan discount
|
(1,700
|
)
|
|
(5,609
|
)
|
|
(11,057
|
)
|
|||
Changes in:
|
|
|
|
|
|
||||||
Accrued interest receivable
|
(2,001
|
)
|
|
(158
|
)
|
|
(2,718
|
)
|
|||
Accrued interest payable
|
247
|
|
|
(27
|
)
|
|
476
|
|
|||
Other assets
|
(677
|
)
|
|
506
|
|
|
(7,739
|
)
|
|||
Other liabilities
|
2,354
|
|
|
(44,269
|
)
|
|
41,943
|
|
|||
Net cash provided by operating activities
|
108,808
|
|
|
45,791
|
|
|
82,521
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Proceeds from JCB acquisition, net of cash purchase price
|
—
|
|
|
4,456
|
|
|
—
|
|
|||
Net increase in loans
|
(257,872
|
)
|
|
(270,090
|
)
|
|
(328,023
|
)
|
|||
Proceeds received from:
|
|
|
|
|
|
||||||
Sale of debt securities, available for sale
|
1,451
|
|
|
144,076
|
|
|
2,493
|
|
|||
Paydown or maturity of debt securities, available for sale
|
84,189
|
|
|
143,949
|
|
|
63,502
|
|
|||
Paydown or maturity of debt securities, held to maturity
|
6,397
|
|
|
6,510
|
|
|
3,655
|
|
|||
Redemption of other investments
|
50,274
|
|
|
43,207
|
|
|
52,279
|
|
|||
Sale of state tax credits held for sale
|
14,718
|
|
|
15,314
|
|
|
18,757
|
|
|||
Sale of other real estate
|
875
|
|
|
2,779
|
|
|
11,346
|
|
|||
Settlement of bank-owned life insurance policies
|
1,256
|
|
|
—
|
|
|
—
|
|
|||
Payments for the purchase of:
|
|
|
|
|
|
||||||
Available for sale debt securities
|
(172,026
|
)
|
|
(325,393
|
)
|
|
(81,195
|
)
|
|||
Held to maturity debt securities
|
—
|
|
|
—
|
|
|
(40,529
|
)
|
|||
Other investments
|
(51,828
|
)
|
|
(56,412
|
)
|
|
(49,645
|
)
|
|||
State tax credits held for sale
|
(6,017
|
)
|
|
(18,294
|
)
|
|
(8,201
|
)
|
|||
Fixed assets
|
(3,035
|
)
|
|
(2,546
|
)
|
|
(2,496
|
)
|
|||
Net cash used in investing activities
|
(331,618
|
)
|
|
(312,444
|
)
|
|
(358,057
|
)
|
|
Years ended December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Net (decrease) increase in noninterest-bearing deposit accounts
|
(23,189
|
)
|
|
96,681
|
|
|
149,296
|
|
|||
Net increase in interest-bearing deposit accounts
|
454,760
|
|
|
61,204
|
|
|
299,474
|
|
|||
Proceeds from the issuance of subordinated notes
|
—
|
|
|
—
|
|
|
48,733
|
|
|||
Proceeds from Federal Home Loan Bank advances
|
1,258,000
|
|
|
1,716,500
|
|
|
1,357,000
|
|
|||
Repayments of Federal Home Loan Bank advances
|
(1,360,500
|
)
|
|
(1,544,000
|
)
|
|
(1,467,000
|
)
|
|||
Proceeds from notes payable
|
2,000
|
|
|
10,000
|
|
|
—
|
|
|||
Repayments of notes payable
|
—
|
|
|
(10,000
|
)
|
|
—
|
|
|||
Net (decrease) increase in other borrowings
|
(32,224
|
)
|
|
(79,417
|
)
|
|
6,654
|
|
|||
Cash dividends paid on common stock
|
(10,845
|
)
|
|
(10,249
|
)
|
|
(8,211
|
)
|
|||
Excess tax benefit of share-based compensation
|
—
|
|
|
—
|
|
|
1,327
|
|
|||
Repurchase of common stock
|
(19,387
|
)
|
|
(16,636
|
)
|
|
(4,889
|
)
|
|||
Payments for the issuance of equity instruments, net
|
(2,576
|
)
|
|
(2,909
|
)
|
|
(2,203
|
)
|
|||
Net cash provided by financing activities
|
266,039
|
|
|
221,174
|
|
|
380,181
|
|
|||
Net increase (decrease) in cash and cash equivalents
|
43,229
|
|
|
(45,479
|
)
|
|
104,645
|
|
|||
Cash and cash equivalents, beginning of period
|
153,323
|
|
|
198,802
|
|
|
94,157
|
|
|||
Cash and cash equivalents, end of period
|
$
|
196,552
|
|
|
$
|
153,323
|
|
|
$
|
198,802
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
Cash paid during the period for:
|
|
|
|
|
|
||||||
Interest
|
$
|
45,650
|
|
|
$
|
24,610
|
|
|
$
|
13,253
|
|
Income taxes
|
10,136
|
|
|
12,449
|
|
|
26,039
|
|
|||
Noncash transactions:
|
|
|
|
|
|
||||||
Transfer to other real estate owned in settlement of loans
|
$
|
876
|
|
|
$
|
564
|
|
|
$
|
2,743
|
|
Sales of other real estate financed
|
—
|
|
|
—
|
|
|
140
|
|
|||
Common shares issued in connection with acquisitions
|
—
|
|
|
141,729
|
|
|
—
|
|
•
|
Service charges on deposit accounts - represents fees generated from a variety of deposit products and services provided to customers under a day-to-day contract. These fees are recognized on a daily or monthly basis.
|
•
|
Wealth management revenue - represents monthly fees earned from directing, holding, and managing customers’ assets. Revenue is recognized over regular intervals, either monthly or quarterly.
Incentive fees are only recognized when incurred.
|
•
|
Card services revenue - represents revenue earned from merchant, debit and credit cards as incurred and includes a contra revenue account for rebates.
|
•
|
Gain on sale of other real estate - represents income recognized at delivery of control of a property at the time of a real estate closing.
|
(in thousands)
|
As Recorded by JCB
|
|
Adjustments
|
|
As Recorded by EFSC
|
||||||
Assets acquired:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
33,739
|
|
|
$
|
—
|
|
|
$
|
33,739
|
|
Interest-bearing deposits
|
1,715
|
|
|
—
|
|
|
1,715
|
|
|||
Securities
|
148,670
|
|
|
—
|
|
|
148,670
|
|
|||
Portfolio loans, net
|
685,905
|
|
|
(11,094
|
)
|
(a)
|
674,811
|
|
|||
Other real estate owned
|
6,762
|
|
|
(5,082
|
)
|
(b)
|
1,680
|
|
|||
Other investments
|
2,695
|
|
|
—
|
|
|
2,695
|
|
|||
Fixed assets, net
|
21,780
|
|
|
(3,325
|
)
|
(c)
|
18,455
|
|
|||
Accrued interest receivable
|
2,794
|
|
|
—
|
|
|
2,794
|
|
|||
Goodwill
|
7,806
|
|
|
(7,806
|
)
|
(d)
|
—
|
|
|||
Other intangible assets
|
25
|
|
|
11,489
|
|
(e)
|
11,514
|
|
|||
Deferred tax assets
|
4,634
|
|
|
3,991
|
|
(f)
|
8,625
|
|
|||
Other assets
|
19,107
|
|
|
(296
|
)
|
(g)
|
18,811
|
|
|||
Total assets acquired
|
$
|
935,632
|
|
|
$
|
(12,123
|
)
|
|
$
|
923,509
|
|
|
|
|
|
|
|
||||||
Liabilities assumed:
|
|
|
|
|
|
||||||
Deposits
|
$
|
764,539
|
|
|
$
|
629
|
|
(h)
|
$
|
765,168
|
|
Other borrowings
|
55,430
|
|
|
681
|
|
(i)
|
56,111
|
|
|||
Trust preferred securities
|
12,887
|
|
|
(382
|
)
|
(j)
|
12,505
|
|
|||
Accrued interest payable
|
653
|
|
|
—
|
|
|
653
|
|
|||
Other liabilities
|
5,006
|
|
|
65
|
|
|
5,071
|
|
|||
Total liabilities assumed
|
$
|
838,515
|
|
|
$
|
993
|
|
|
$
|
839,508
|
|
|
|
|
|
|
|
||||||
Net assets acquired
|
$
|
97,117
|
|
|
$
|
(13,116
|
)
|
|
$
|
84,001
|
|
|
|
|
|
|
|
||||||
Consideration paid:
|
|
|
|
|
|
||||||
Cash
|
|
|
|
|
$
|
29,283
|
|
||||
Common stock
|
|
|
|
|
141,729
|
|
|||||
Total consideration paid
|
|
|
|
|
$
|
171,012
|
|
||||
|
|
|
|
|
|
||||||
Goodwill
|
|
|
|
|
$
|
87,011
|
|
(a)
|
Fair value adjustments based on the Company’s evaluation of the acquired loan portfolio, write-off of net deferred loan costs, reclassification from other real estate owned, and elimination of the allowance for loan losses recorded by JCB. The fair value discount recorded to the loan portfolio is
$24.7 million
, inclusive of the allowance for loan losses previously recorded by JCB.
|
(b)
|
Fair value adjustment based on the Company’s evaluation of the acquired other real estate portfolio, and reclassification to portfolio loans.
|
(c)
|
Fair value adjustments based on the Company’s evaluation of the acquired premises and equipment.
|
(d)
|
Eliminate JCB’s recorded goodwill.
|
(e)
|
Record the core deposit intangible asset on the acquired core deposit accounts. Amount to be amortized using a sum of years digits method over a 10 year useful life.
|
(f)
|
Adjustment for deferred taxes at the acquisition date.
|
(g)
|
Fair value adjustment based on evaluation of other assets.
|
(h)
|
Fair value adjustment to time deposits based on current interest rates.
|
(i)
|
Fair value adjustment to the FHLB advances based on current interest rates.
|
(j)
|
Fair value adjustment based on the Company’s evaluation of the trust preferred securities.
|
|
Pro Forma
|
||||||
|
Twelve months ended December 31,
|
||||||
(in thousands, except per share data)
|
2017
|
|
2016
|
||||
Total revenues (net interest income plus noninterest income)
|
$
|
213,910
|
|
|
$
|
199,033
|
|
Net income
|
47,227
|
|
|
56,994
|
|
||
Diluted earnings per common share
|
2.03
|
|
|
2.42
|
|
|
Years ended December 31,
|
||||||||||
(in thousands, except per share data)
|
2018
|
|
2017
|
|
2016
|
||||||
Net income as reported
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
$
|
48,837
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding
|
23,100
|
|
|
22,953
|
|
|
20,003
|
|
|||
Additional dilutive common stock equivalents
|
189
|
|
|
296
|
|
|
287
|
|
|||
Weighted average diluted common shares outstanding
|
23,289
|
|
|
23,249
|
|
|
20,290
|
|
|||
|
|
|
|
|
|
||||||
Basic earnings per common share:
|
$
|
3.86
|
|
|
$
|
2.10
|
|
|
$
|
2.44
|
|
Diluted earnings per common share:
|
$
|
3.83
|
|
|
$
|
2.07
|
|
|
$
|
2.41
|
|
|
December 31, 2018
|
||||||||||||||
(in thousands)
|
Amortized Cost
|
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Fair Value
|
||||||||
Available for sale securities:
|
|
|
|
|
|
|
|
||||||||
Obligations of U.S. Government-sponsored enterprises
|
$
|
99,926
|
|
|
$
|
—
|
|
|
$
|
(1,428
|
)
|
|
$
|
98,498
|
|
Obligations of states and political subdivisions
|
26,566
|
|
|
327
|
|
|
(83
|
)
|
|
26,810
|
|
||||
Agency mortgage-backed securities
|
596,825
|
|
|
1,160
|
|
|
(11,849
|
)
|
|
586,136
|
|
||||
U.S. Treasury Bills
|
9,962
|
|
|
—
|
|
|
(37
|
)
|
|
9,925
|
|
||||
Total securities available for sale
|
$
|
733,279
|
|
|
$
|
1,487
|
|
|
$
|
(13,397
|
)
|
|
$
|
721,369
|
|
|
|
|
|
|
|
|
|
||||||||
Held to maturity securities:
|
|
|
|
|
|
|
|
||||||||
Obligations of states and political subdivisions
|
$
|
12,506
|
|
|
$
|
16
|
|
|
$
|
(114
|
)
|
|
$
|
12,408
|
|
Agency mortgage-backed securities
|
53,173
|
|
|
—
|
|
|
(1,647
|
)
|
|
51,526
|
|
||||
Total securities held to maturity
|
$
|
65,679
|
|
|
$
|
16
|
|
|
$
|
(1,761
|
)
|
|
$
|
63,934
|
|
|
|
|
|
|
|
|
|
||||||||
|
December 31, 2017
|
||||||||||||||
(in thousands)
|
Amortized Cost
|
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Fair Value
|
||||||||
Available for sale securities:
|
|
|
|
|
|
|
|
||||||||
Obligations of U.S. Government-sponsored enterprises
|
$
|
99,878
|
|
|
$
|
6
|
|
|
$
|
(660
|
)
|
|
$
|
99,224
|
|
Obligations of states and political subdivisions
|
34,181
|
|
|
674
|
|
|
(213
|
)
|
|
34,642
|
|
||||
Agency mortgage-backed securities
|
513,082
|
|
|
727
|
|
|
(6,293
|
)
|
|
507,516
|
|
||||
Total securities available for sale
|
$
|
647,141
|
|
|
$
|
1,407
|
|
|
$
|
(7,166
|
)
|
|
$
|
641,382
|
|
|
|
|
|
|
|
|
|
||||||||
Held to maturity securities:
|
|
|
|
|
|
|
|
||||||||
Obligations of states and political subdivisions
|
$
|
14,031
|
|
|
$
|
69
|
|
|
$
|
(46
|
)
|
|
$
|
14,054
|
|
Agency mortgage-backed securities
|
59,718
|
|
|
16
|
|
|
(330
|
)
|
|
59,404
|
|
||||
Total securities held to maturity
|
$
|
73,749
|
|
|
$
|
85
|
|
|
$
|
(376
|
)
|
|
$
|
73,458
|
|
|
Available for sale
|
|
Held to maturity
|
||||||||||||
(in thousands)
|
Amortized Cost
|
|
Estimated
Fair Value
|
|
Amortized Cost
|
|
Estimated
Fair Value |
||||||||
Due in one year or less
|
$
|
22,357
|
|
|
$
|
22,213
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Due after one year through five years
|
100,084
|
|
|
98,876
|
|
|
2,080
|
|
|
2,063
|
|
||||
Due after five years through ten years
|
11,881
|
|
|
12,038
|
|
|
10,426
|
|
|
10,345
|
|
||||
Due after ten years
|
2,132
|
|
|
2,106
|
|
|
—
|
|
|
—
|
|
||||
Agency mortgage-backed securities
|
596,825
|
|
|
586,136
|
|
|
53,173
|
|
|
51,526
|
|
||||
|
$
|
733,279
|
|
|
$
|
721,369
|
|
|
$
|
65,679
|
|
|
$
|
63,934
|
|
|
December 31, 2018
|
||||||||||||||||||||||
Less than 12 months
|
|
12 months or more
|
|
Total
|
|||||||||||||||||||
(in thousands)
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
||||||||||||
Obligations of U.S. Government-sponsored enterprises
|
$
|
19,622
|
|
|
$
|
322
|
|
|
$
|
78,876
|
|
|
$
|
1,106
|
|
|
$
|
98,498
|
|
|
$
|
1,428
|
|
Obligations of states and political subdivisions
|
3,102
|
|
|
15
|
|
|
14,156
|
|
|
182
|
|
|
17,258
|
|
|
197
|
|
||||||
Agency mortgage-backed securities
|
87,357
|
|
|
2,211
|
|
|
389,770
|
|
|
11,285
|
|
|
477,127
|
|
|
13,496
|
|
||||||
U.S. Treasury Bills
|
—
|
|
|
—
|
|
|
9,925
|
|
|
37
|
|
|
9,925
|
|
|
37
|
|
||||||
|
$
|
110,081
|
|
|
$
|
2,548
|
|
|
$
|
492,727
|
|
|
$
|
12,610
|
|
|
$
|
602,808
|
|
|
$
|
15,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2017
|
||||||||||||||||||||||
Less than 12 months
|
|
12 months or more
|
|
Total
|
|||||||||||||||||||
(in thousands)
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
|
Fair Value
|
|
Unrealized Losses
|
||||||||||||
Obligations of states and political subdivisions
|
$
|
13,951
|
|
|
$
|
259
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,951
|
|
|
$
|
259
|
|
Agency mortgage-backed securities
|
469,655
|
|
|
6,034
|
|
|
12,229
|
|
|
589
|
|
|
481,884
|
|
|
6,623
|
|
||||||
|
$
|
572,915
|
|
|
$
|
6,953
|
|
|
$
|
12,229
|
|
|
$
|
589
|
|
|
$
|
585,144
|
|
|
$
|
7,542
|
|
|
December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Gross gains realized
|
$
|
9
|
|
|
$
|
22
|
|
|
$
|
86
|
|
Gross losses realized
|
—
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from sales
|
1,451
|
|
|
144,076
|
|
|
2,493
|
|
(in thousands)
|
December 31, 2018
|
|
December 31, 2017
|
||||
Loans accounted for at amortized cost
|
$
|
4,303,600
|
|
|
$
|
4,022,896
|
|
Loans accounted for as PCI
|
46,401
|
|
|
74,154
|
|
||
Total loans
|
$
|
4,350,001
|
|
|
$
|
4,097,050
|
|
(in thousands)
|
December 31, 2018
|
|
December 31, 2017
|
||||
Commercial and industrial
|
$
|
2,121,008
|
|
|
$
|
1,918,720
|
|
Real estate loans:
|
|
|
|
||||
Commercial - investor owned
|
843,728
|
|
|
769,275
|
|
||
Commercial - owner occupied
|
604,498
|
|
|
554,589
|
|
||
Construction and land development
|
330,097
|
|
|
303,091
|
|
||
Residential
|
298,944
|
|
|
341,312
|
|
||
Total real estate loans
|
2,077,267
|
|
|
1,968,267
|
|
||
Consumer and other
|
107,351
|
|
|
137,234
|
|
||
Loans, before unearned loan fees
|
4,305,626
|
|
|
4,024,221
|
|
||
Unearned loan fees, net
|
(2,026
|
)
|
|
(1,325
|
)
|
||
Loans, including unearned loan fees
|
$
|
4,303,600
|
|
|
$
|
4,022,896
|
|
(in thousands)
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||
Balance at beginning of year
|
$
|
5,349
|
|
|
$
|
15,406
|
|
|
$
|
4,394
|
|
New loans and advances
|
13,995
|
|
|
1,353
|
|
|
11,539
|
|
|||
Payments and other reductions
|
(2,175
|
)
|
|
(11,410
|
)
|
|
(527
|
)
|
|||
Balance at end of year
|
$
|
17,169
|
|
|
$
|
5,349
|
|
|
$
|
15,406
|
|
(in thousands)
|
Commercial and industrial
|
|
CRE - investor owned
|
|
CRE - owner occupied
|
|
Construction and land development
|
|
Residential real estate
|
|
Consumer and other
|
|
Total
|
||||||||||||||
Balance December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Allowance for loan losses - Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Individually evaluated for impairment
|
$
|
4,266
|
|
|
$
|
—
|
|
|
$
|
109
|
|
|
$
|
—
|
|
|
$
|
52
|
|
|
$
|
26
|
|
|
$
|
4,453
|
|
Collectively evaluated for impairment
|
24,773
|
|
|
4,683
|
|
|
4,130
|
|
|
1,987
|
|
|
1,564
|
|
|
705
|
|
|
37,842
|
|
|||||||
Total
|
$
|
29,039
|
|
|
$
|
4,683
|
|
|
$
|
4,239
|
|
|
$
|
1,987
|
|
|
$
|
1,616
|
|
|
$
|
731
|
|
|
$
|
42,295
|
|
Loans - Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Individually evaluated for impairment
|
$
|
12,950
|
|
|
$
|
398
|
|
|
$
|
2,135
|
|
|
$
|
—
|
|
|
$
|
2,277
|
|
|
$
|
311
|
|
|
$
|
18,071
|
|
Collectively evaluated for impairment
|
2,108,058
|
|
|
843,330
|
|
|
602,363
|
|
|
330,097
|
|
|
296,667
|
|
|
105,014
|
|
|
4,285,529
|
|
|||||||
Total
|
$
|
2,121,008
|
|
|
$
|
843,728
|
|
|
$
|
604,498
|
|
|
$
|
330,097
|
|
|
$
|
298,944
|
|
|
$
|
105,325
|
|
|
$
|
4,303,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Allowance for loan losses - Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Individually evaluated for impairment
|
$
|
2,508
|
|
|
$
|
—
|
|
|
$
|
71
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,579
|
|
Collectively evaluated for impairment
|
23,898
|
|
|
3,890
|
|
|
3,237
|
|
|
1,487
|
|
|
2,237
|
|
|
838
|
|
|
35,587
|
|
|||||||
Total
|
$
|
26,406
|
|
|
$
|
3,890
|
|
|
$
|
3,308
|
|
|
$
|
1,487
|
|
|
$
|
2,237
|
|
|
$
|
838
|
|
|
$
|
38,166
|
|
Loans - Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Individually evaluated for impairment
|
$
|
12,665
|
|
|
$
|
422
|
|
|
$
|
1,975
|
|
|
$
|
136
|
|
|
$
|
1,602
|
|
|
$
|
375
|
|
|
$
|
17,175
|
|
Collectively evaluated for impairment
|
1,906,055
|
|
|
768,853
|
|
|
552,614
|
|
|
302,955
|
|
|
339,710
|
|
|
135,534
|
|
|
4,005,721
|
|
|||||||
Total
|
$
|
1,918,720
|
|
|
$
|
769,275
|
|
|
$
|
554,589
|
|
|
$
|
303,091
|
|
|
$
|
341,312
|
|
|
$
|
135,909
|
|
|
$
|
4,022,896
|
|
|
December 31, 2018
|
||||||||||||||||||||||
(in thousands)
|
Unpaid
Contractual Principal Balance |
|
Recorded
Investment With No Allowance |
|
Recorded
Investment With
Allowance
|
|
Total
Recorded Investment |
|
Related Allowance
|
|
Average
Recorded Investment |
||||||||||||
Commercial and industrial
|
$
|
21,893
|
|
|
$
|
3,294
|
|
|
$
|
9,656
|
|
|
$
|
12,950
|
|
|
$
|
4,266
|
|
|
$
|
13,827
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial - investor owned
|
553
|
|
|
398
|
|
|
—
|
|
|
398
|
|
|
—
|
|
|
277
|
|
||||||
Commercial - owner occupied
|
847
|
|
|
472
|
|
|
336
|
|
|
808
|
|
|
109
|
|
|
691
|
|
||||||
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Residential
|
2,425
|
|
|
1,659
|
|
|
618
|
|
|
2,277
|
|
|
52
|
|
|
778
|
|
||||||
Consumer and other
|
329
|
|
|
—
|
|
|
312
|
|
|
312
|
|
|
26
|
|
|
—
|
|
||||||
Total
|
$
|
26,047
|
|
|
$
|
5,823
|
|
|
$
|
10,922
|
|
|
$
|
16,745
|
|
|
$
|
4,453
|
|
|
$
|
15,573
|
|
|
December 31, 2017
|
||||||||||||||||||||||
(in thousands)
|
Unpaid
Contractual Principal Balance |
|
Recorded
Investment With No Allowance |
|
Recorded
Investment With
Allowance
|
|
Total
Recorded Investment |
|
Related Allowance
|
|
Average
Recorded Investment |
||||||||||||
Commercial and industrial
|
$
|
20,750
|
|
|
$
|
2,321
|
|
|
$
|
10,344
|
|
|
$
|
12,665
|
|
|
$
|
2,508
|
|
|
$
|
16,270
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial - investor owned
|
560
|
|
|
422
|
|
|
—
|
|
|
422
|
|
|
—
|
|
|
521
|
|
||||||
Commercial - owner occupied
|
487
|
|
|
—
|
|
|
487
|
|
|
487
|
|
|
71
|
|
|
490
|
|
||||||
Construction and land development
|
441
|
|
|
136
|
|
|
—
|
|
|
136
|
|
|
—
|
|
|
331
|
|
||||||
Residential
|
1,730
|
|
|
1,602
|
|
|
—
|
|
|
1,602
|
|
|
—
|
|
|
1,735
|
|
||||||
Consumer and other
|
375
|
|
|
375
|
|
|
—
|
|
|
375
|
|
|
—
|
|
|
375
|
|
||||||
Total
|
$
|
24,343
|
|
|
$
|
4,856
|
|
|
$
|
10,831
|
|
|
$
|
15,687
|
|
|
$
|
2,579
|
|
|
$
|
19,722
|
|
|
December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Total interest income that would have been recognized under original terms on impaired loans
|
$
|
2,153
|
|
|
$
|
1,324
|
|
|
$
|
1,079
|
|
Total cash received and recognized as interest income on impaired loans
|
284
|
|
|
643
|
|
|
251
|
|
|||
Total interest income recognized on impaired loans still accruing
|
149
|
|
|
63
|
|
|
155
|
|
|
December 31, 2018
|
||||||||||
(in thousands)
|
Non-accrual
|
|
Restructured, not on non-accrual
|
|
Total
|
||||||
Commercial and industrial
|
$
|
12,805
|
|
|
$
|
145
|
|
|
$
|
12,950
|
|
Real estate:
|
|
|
|
|
|
||||||
Commercial - investor owned
|
398
|
|
|
—
|
|
|
398
|
|
|||
Commercial - owner occupied
|
808
|
|
|
—
|
|
|
808
|
|
|||
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|||
Residential
|
2,197
|
|
|
80
|
|
|
2,277
|
|
|||
Consumer and other
|
312
|
|
|
—
|
|
|
312
|
|
|||
Total
|
$
|
16,520
|
|
|
$
|
225
|
|
|
$
|
16,745
|
|
|
December 31, 2017
|
||||||||||
(in thousands)
|
Non-accrual
|
|
Restructured, not on non-accrual
|
|
Total
|
||||||
Commercial and industrial
|
$
|
11,946
|
|
|
$
|
719
|
|
|
$
|
12,665
|
|
Real estate:
|
|
|
|
|
|
||||||
Commercial - investor owned
|
422
|
|
|
—
|
|
|
422
|
|
|||
Commercial - owner occupied
|
487
|
|
|
—
|
|
|
487
|
|
|||
Construction and land development
|
136
|
|
|
—
|
|
|
136
|
|
|||
Residential
|
1,602
|
|
|
—
|
|
|
1,602
|
|
|||
Consumer and other
|
375
|
|
|
—
|
|
|
375
|
|
|||
Total
|
$
|
14,968
|
|
|
$
|
719
|
|
|
$
|
15,687
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
||||||||||||||||||
(in thousands, except for number of loans)
|
Number of Loans
|
|
Pre-Modification Outstanding
Recorded Balance
|
|
Post-Modification Outstanding
Recorded Balance
|
|
Number of Loans
|
|
Pre-Modification Outstanding
Recorded Balance
|
|
Post-Modification Outstanding
Recorded Balance
|
||||||||||
Commercial and industrial
|
1
|
|
|
$
|
187
|
|
|
$
|
187
|
|
|
1
|
|
|
$
|
676
|
|
|
$
|
676
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential
|
1
|
|
|
80
|
|
|
80
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total
|
2
|
|
|
$
|
267
|
|
|
$
|
267
|
|
|
1
|
|
|
$
|
676
|
|
|
$
|
676
|
|
|
Year ended December 31, 2018
|
|
Year ended December 31, 2017
|
||||||||
(in thousands, except for number of loans)
|
Number of Loans
|
|
Recorded Balance
|
|
Number of Loans
|
|
Recorded Balance
|
||||
Commercial and industrial
|
—
|
|
|
—
|
|
|
2
|
|
|
343
|
|
Real Estate:
|
|
|
|
|
|
|
|
||||
Residential
|
—
|
|
|
—
|
|
|
1
|
|
|
5
|
|
Total
|
—
|
|
|
—
|
|
|
3
|
|
|
348
|
|
|
December 31, 2018
|
||||||||||||||||||
(in thousands)
|
30-89 Days
Past Due
|
|
90 or More
Days
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
|
||||||||||
Commercial and industrial
|
$
|
66
|
|
|
$
|
10,257
|
|
|
$
|
10,323
|
|
|
$
|
2,110,685
|
|
|
$
|
2,121,008
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial - investor owned
|
529
|
|
|
127
|
|
|
656
|
|
|
843,072
|
|
|
843,728
|
|
|||||
Commercial - owner occupied
|
292
|
|
|
565
|
|
|
857
|
|
|
603,641
|
|
|
604,498
|
|
|||||
Construction and land development
|
6
|
|
|
—
|
|
|
6
|
|
|
330,091
|
|
|
330,097
|
|
|||||
Residential
|
709
|
|
|
897
|
|
|
1,606
|
|
|
297,338
|
|
|
298,944
|
|
|||||
Consumer and other
|
—
|
|
|
312
|
|
|
312
|
|
|
105,013
|
|
|
105,325
|
|
|||||
Total
|
$
|
1,602
|
|
|
$
|
12,158
|
|
|
$
|
13,760
|
|
|
$
|
4,289,840
|
|
|
$
|
4,303,600
|
|
|
December 31, 2017
|
||||||||||||||||||
(in thousands)
|
30-89 Days
Past Due
|
|
90 or More
Days
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
|
||||||||||
Commercial and industrial
|
$
|
7,882
|
|
|
$
|
1,770
|
|
|
$
|
9,652
|
|
|
$
|
1,909,068
|
|
|
$
|
1,918,720
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial - investor owned
|
934
|
|
|
—
|
|
|
934
|
|
|
768,341
|
|
|
769,275
|
|
|||||
Commercial - owner occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
554,589
|
|
|
554,589
|
|
|||||
Construction and land development
|
76
|
|
|
—
|
|
|
76
|
|
|
303,015
|
|
|
303,091
|
|
|||||
Residential
|
1,529
|
|
|
945
|
|
|
2,474
|
|
|
338,838
|
|
|
341,312
|
|
|||||
Consumer and other
|
407
|
|
|
—
|
|
|
407
|
|
|
135,502
|
|
|
135,909
|
|
|||||
Total
|
$
|
10,828
|
|
|
$
|
2,715
|
|
|
$
|
13,543
|
|
|
$
|
4,009,353
|
|
|
$
|
4,022,896
|
|
•
|
Grades
1
,
2
, and
3
–
Includes loans to borrowers with a continuous record of strong earnings, sound balance sheet condition and capitalization, ample liquidity with solid cash flow, and whose management team has experience and depth within their industry.
|
•
|
Grade
4
–
Includes loans to borrowers with positive trends in profitability, satisfactory capitalization and balance sheet condition, and sufficient liquidity and cash flow.
|
•
|
Grade
5
–
Includes loans to borrowers that may display fluctuating trends in sales, profitability, capitalization, liquidity, and cash flow.
|
•
|
Grade
6
–
Includes loans to borrowers where an adverse change or perceived weakness has occurred, but may be correctable in the near future. Alternatively, this rating category may also include circumstances where the borrower is starting to reverse a negative trend or condition, or has recently been upgraded from a
7
,
8
, or
9
rating.
|
•
|
Grade
7
– Watch
credits are borrowers that have experienced financial setback of a nature that is not determined to be severe or influence ‘ongoing concern’ expectations. Although possible, no loss is anticipated, due to strong collateral and/or guarantor support.
|
•
|
Grade
8
–
Substandard
credits will include those borrowers characterized by significant losses and sustained downward trends in balance sheet condition, liquidity, and cash flow. Repayment reliance may have shifted to secondary sources. Collateral exposure may exist and additional reserves may be warranted.
|
•
|
Grade
9
–
Doubtful
credits include borrowers that may show deteriorating trends that are unlikely to be corrected. Collateral values may appear insufficient for full recovery, therefore requiring a partial charge-off, or debt renegotiation with the borrower. The borrower may have declared bankruptcy or bankruptcy is likely in the near term. All doubtful rated credits will be on non-accrual.
|
|
December 31, 2018
|
||||||||||||||
(in thousands)
|
Pass (1-6)
|
|
Watch (7)
|
|
Classified (8 & 9)
|
|
Total
|
||||||||
Commercial and industrial
|
$
|
1,927,782
|
|
|
$
|
146,033
|
|
|
$
|
47,193
|
|
|
$
|
2,121,008
|
|
Real estate:
|
|
|
|
|
|
|
|
||||||||
Commercial - investor owned
|
823,128
|
|
|
15,083
|
|
|
5,517
|
|
|
843,728
|
|
||||
Commercial - owner occupied
|
563,003
|
|
|
31,834
|
|
|
9,661
|
|
|
604,498
|
|
||||
Construction and land development
|
318,451
|
|
|
11,580
|
|
|
66
|
|
|
330,097
|
|
||||
Residential
|
287,802
|
|
|
4,232
|
|
|
6,910
|
|
|
298,944
|
|
||||
Consumer and other
|
105,007
|
|
|
6
|
|
|
312
|
|
|
105,325
|
|
||||
Total
|
$
|
4,025,173
|
|
|
$
|
208,768
|
|
|
$
|
69,659
|
|
|
$
|
4,303,600
|
|
|
December 31, 2017
|
||||||||||||||
(in thousands)
|
Pass (1-6)
|
|
Watch (7)
|
|
Substandard (8)
|
|
Total
|
||||||||
Commercial and industrial
|
$
|
1,769,102
|
|
|
$
|
94,002
|
|
|
$
|
55,616
|
|
|
$
|
1,918,720
|
|
Real estate:
|
|
|
|
|
|
|
|
||||||||
Commercial - investor owned
|
754,010
|
|
|
10,840
|
|
|
4,425
|
|
|
769,275
|
|
||||
Commercial - owner occupied
|
514,616
|
|
|
34,440
|
|
|
5,533
|
|
|
554,589
|
|
||||
Construction and land development
|
292,766
|
|
|
9,983
|
|
|
342
|
|
|
303,091
|
|
||||
Residential
|
329,742
|
|
|
3,648
|
|
|
7,922
|
|
|
341,312
|
|
||||
Consumer and other
|
134,704
|
|
|
10
|
|
|
1,195
|
|
|
135,909
|
|
||||
Total
|
$
|
3,794,940
|
|
|
$
|
152,923
|
|
|
$
|
75,033
|
|
|
$
|
4,022,896
|
|
|
December 31, 2018
|
||||||||||||||||||
(in thousands)
|
30-89 Days
Past Due
|
|
90 or More
Days
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
|
||||||||||
Commercial and industrial
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,159
|
|
|
$
|
2,159
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial - investor owned
|
416
|
|
|
88
|
|
|
504
|
|
|
23,435
|
|
|
23,939
|
|
|||||
Commercial - owner occupied
|
591
|
|
|
6,279
|
|
|
6,870
|
|
|
2,799
|
|
|
9,669
|
|
|||||
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
4,548
|
|
|
4,548
|
|
|||||
Residential
|
146
|
|
|
37
|
|
|
183
|
|
|
5,899
|
|
|
6,082
|
|
|||||
Consumer and other
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|||||
Total
|
$
|
1,153
|
|
|
$
|
6,404
|
|
|
$
|
7,557
|
|
|
$
|
38,844
|
|
|
$
|
46,401
|
|
|
December 31, 2017
|
||||||||||||||||||
(in thousands)
|
30-89 Days
Past Due
|
|
90 or More
Days
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
|
||||||||||
Commercial and industrial
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,212
|
|
|
$
|
3,212
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial - investor owned
|
—
|
|
|
3,034
|
|
|
3,034
|
|
|
39,853
|
|
|
42,887
|
|
|||||
Commercial - owner occupied
|
—
|
|
|
673
|
|
|
673
|
|
|
10,659
|
|
|
11,332
|
|
|||||
Construction and land development
|
—
|
|
|
—
|
|
|
—
|
|
|
5,883
|
|
|
5,883
|
|
|||||
Residential
|
328
|
|
|
255
|
|
|
583
|
|
|
10,198
|
|
|
10,781
|
|
|||||
Consumer and other
|
—
|
|
|
—
|
|
|
—
|
|
|
59
|
|
|
59
|
|
|||||
Total
|
$
|
328
|
|
|
$
|
3,962
|
|
|
$
|
4,290
|
|
|
$
|
69,864
|
|
|
$
|
74,154
|
|
(in thousands)
|
Contractual Cashflows
|
|
Non-accretable Difference
|
|
Accretable Yield
|
|
Carrying Amount
|
||||||||
Balance January 1, 2018
|
$
|
112,711
|
|
|
$
|
29,006
|
|
|
$
|
13,962
|
|
|
$
|
69,743
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Principal reductions and interest payments
|
(45,668
|
)
|
|
—
|
|
|
—
|
|
|
(45,668
|
)
|
||||
Accretion of loan discount
|
—
|
|
|
—
|
|
|
(6,654
|
)
|
|
6,654
|
|
||||
Changes in contractual and expected cash flows due to remeasurement
|
6,114
|
|
|
(13,707
|
)
|
|
5,330
|
|
|
14,491
|
|
||||
Reductions due to disposals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Balance December 31, 2018
|
$
|
73,157
|
|
|
$
|
15,299
|
|
|
$
|
12,638
|
|
|
$
|
45,220
|
|
|
|
|
|
|
|
|
|
||||||||
Balance January 1, 2017
|
$
|
66,003
|
|
|
$
|
18,902
|
|
|
$
|
13,176
|
|
|
$
|
33,925
|
|
Acquisitions
|
68,763
|
|
|
14,296
|
|
|
5,312
|
|
|
49,155
|
|
||||
Principal reductions and interest payments
|
(24,530
|
)
|
|
—
|
|
|
—
|
|
|
(24,530
|
)
|
||||
Accretion of loan discount
|
—
|
|
|
—
|
|
|
(7,573
|
)
|
|
7,573
|
|
||||
Changes in contractual and expected cash flows due to remeasurement
|
13,978
|
|
|
(1,465
|
)
|
|
5,486
|
|
|
9,957
|
|
||||
Reductions due to disposals
|
(11,503
|
)
|
|
(2,727
|
)
|
|
(2,439
|
)
|
|
(6,337
|
)
|
||||
Balance December 31, 2017
|
$
|
112,711
|
|
|
$
|
29,006
|
|
|
$
|
13,962
|
|
|
$
|
69,743
|
|
|
|
Asset Derivatives
(Other Assets)
|
|
Liability Derivatives
(Other Liabilities)
|
|||||||||||||||||||
|
Notional Amount
|
|
Fair Value
|
|
Fair Value
|
||||||||||||||||||
(in thousands)
|
December 31,
2018 |
|
December 31,
2017 |
|
December 31,
2018 |
|
December 31,
2017 |
|
December 31,
2018 |
|
December 31,
2017 |
||||||||||||
Non-designated hedging instruments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap contracts
|
$
|
494,567
|
|
|
$
|
394,852
|
|
|
$
|
2,217
|
|
|
$
|
2,061
|
|
|
$
|
2,217
|
|
|
$
|
2,061
|
|
Foreign exchange forward contracts
|
806
|
|
|
1,528
|
|
|
806
|
|
|
1,528
|
|
|
806
|
|
|
1,528
|
|
|
December 31,
|
||||||
(in thousands)
|
2018
|
|
2017
|
||||
Land
|
$
|
8,559
|
|
|
$
|
7,263
|
|
Buildings and leasehold improvements
|
32,456
|
|
|
32,384
|
|
||
Furniture, fixtures and equipment
|
9,850
|
|
|
8,272
|
|
||
Capitalized software
|
1,305
|
|
|
1,305
|
|
||
|
52,170
|
|
|
49,224
|
|
||
Less accumulated depreciation and amortization
|
20,061
|
|
|
16,606
|
|
||
Total fixed assets
|
$
|
32,109
|
|
|
$
|
32,618
|
|
Year
|
Amount
|
||
2019
|
$
|
3,312
|
|
2020
|
3,292
|
|
|
2021
|
3,297
|
|
|
2022
|
2,709
|
|
|
2023
|
2,106
|
|
|
Thereafter
|
3,143
|
|
|
Total
|
$
|
17,859
|
|
(in thousands)
|
Years ended December 31,
|
||||||
2018
|
|
2017
|
|||||
Gross core deposit intangible balance, beginning of year
|
$
|
20,574
|
|
|
$
|
9,060
|
|
Additions
|
—
|
|
|
11,514
|
|
||
Gross core deposit intangible, end of period
|
20,574
|
|
|
20,574
|
|
||
Accumulated amortization
|
(12,021
|
)
|
|
(9,518
|
)
|
||
Core deposit intangible, net, end of year
|
$
|
8,553
|
|
|
$
|
11,056
|
|
Year
|
Core Deposit Intangible
|
||
2019
|
$
|
2,130
|
|
2020
|
1,755
|
|
|
2021
|
1,381
|
|
|
2022
|
1,071
|
|
|
2023
|
862
|
|
|
After 2023
|
1,354
|
|
|
|
$
|
8,553
|
|
(in thousands)
|
Brokered
|
|
Customer
|
|
Total
|
||||||
Less than 1 year
|
$
|
148,883
|
|
|
$
|
269,199
|
|
|
$
|
418,082
|
|
Greater than 1 year and less than 2 years
|
50,098
|
|
|
188,302
|
|
|
238,400
|
|
|||
Greater than 2 years and less than 3 years
|
—
|
|
|
14,668
|
|
|
14,668
|
|
|||
Greater than 3 years and less than 4 years
|
—
|
|
|
5,862
|
|
|
5,862
|
|
|||
Greater than 4 years and less than 5 years
|
—
|
|
|
6,791
|
|
|
6,791
|
|
|||
Greater than 5 years
|
—
|
|
|
626
|
|
|
626
|
|
|||
|
$
|
198,981
|
|
|
$
|
485,448
|
|
|
$
|
684,429
|
|
|
Amount
|
|
Maturity Date
|
|
Call Date
|
|
Interest Rate
|
||||||
(in thousands)
|
2018
|
|
2017
|
||||||||||
EFSC Clayco Statutory Trust I
|
$
|
3,196
|
|
|
$
|
3,196
|
|
|
December 17, 2033
|
|
December 17, 2008
|
|
Floats @ 3MO LIBOR + 2.85%
|
EFSC Capital Trust II
|
5,155
|
|
|
5,155
|
|
|
June 17, 2034
|
|
June 17, 2009
|
|
Floats @ 3MO LIBOR + 2.65%
|
||
EFSC Statutory Trust III
|
11,341
|
|
|
11,341
|
|
|
December 15, 2034
|
|
December 15, 2009
|
|
Floats @ 3MO LIBOR + 1.97%
|
||
EFSC Clayco Statutory Trust II
|
4,124
|
|
|
4,124
|
|
|
September 15, 2035
|
|
September 15, 2010
|
|
Floats @ 3MO LIBOR + 1.83%
|
||
EFSC Statutory Trust IV
|
10,310
|
|
|
10,310
|
|
|
December 15, 2035
|
|
December 15, 2010
|
|
Floats @ 3MO LIBOR + 1.44%
|
||
EFSC Statutory Trust V
|
4,124
|
|
|
4,124
|
|
|
September 15, 2036
|
|
September 15, 2011
|
|
Floats @ 3MO LIBOR + 1.60%
|
||
EFSC Capital Trust VI
|
14,433
|
|
|
14,433
|
|
|
March 30, 2037
|
|
March 30, 2012
|
|
Floats @ 3MO LIBOR + 1.60%
|
||
EFSC Capital Trust VII
|
4,124
|
|
|
4,124
|
|
|
December 15, 2037
|
|
December 15, 2012
|
|
Floats @ 3MO LIBOR + 2.25%
|
||
JEFFCO Stat Trust I (1)
|
8,019
|
|
|
8,153
|
|
|
February 22, 2031
|
|
February 22, 2011
|
|
Fixed @ 10.20%
|
||
JEFFCO Stat Trust II (1)
|
4,335
|
|
|
4,281
|
|
|
March 17, 2034
|
|
March 17, 2009
|
|
Floats @ 3MO LIBOR + 2.75%
|
||
Total trust preferred securities
|
69,161
|
|
|
69,241
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||
Fixed-to-floating rate subordinated notes
|
50,000
|
|
|
50,000
|
|
|
November 1, 2026
|
|
November 1, 2021
|
|
Fixed @ 4.75% until
November 1, 2021, then floats @ 3MO LIBOR + 3.387% |
||
Debt issuance costs
|
(1,005
|
)
|
|
(1,136
|
)
|
|
|
|
|
|
|
||
Total fixed-to-floating rate subordinated notes
|
48,995
|
|
|
48,864
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||
Total subordinated debentures and notes
|
$
|
118,156
|
|
|
$
|
118,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(1) Purchase accounting adjustments are reflected in the balance and also impact the effective interest rate.
|
|
|
2018
|
|
2017
|
||||||||
($ in thousands)
|
Term
|
Outstanding Balance
|
Weighted Rate
|
|
Outstanding Balance
|
Weighted Rate
|
||||||
Non-amortizing fixed advance
|
Less than 1 year
|
$
|
70,000
|
|
2.63
|
%
|
|
$
|
172,743
|
|
1.56
|
%
|
Non-amortizing fixed advance
|
Greater than 1 year
|
—
|
|
—
|
%
|
|
—
|
|
—
|
%
|
||
Total Federal Home Loan Bank Advances
|
|
$
|
70,000
|
|
2.63
|
%
|
|
$
|
172,743
|
|
1.56
|
%
|
|
December 31,
|
||||||
($ in thousands)
|
2018
|
|
2017
|
||||
Securities sold under customer repurchase agreements
|
$
|
221,450
|
|
|
$
|
253,674
|
|
|
|
|
|
||||
Average balance during the year
|
170,963
|
|
|
220,807
|
|
||
Maximum balance outstanding at any month-end
|
231,450
|
|
|
253,674
|
|
||
Average interest rate during the year
|
0.41
|
%
|
|
0.21
|
%
|
||
Average interest rate at December 31
|
0.49
|
|
|
0.25
|
|
|
December 31,
|
||||||
($ in thousands)
|
2018
|
|
2017
|
||||
Outstanding balance
|
$
|
2,000
|
|
|
$
|
—
|
|
|
|
|
|
||||
Average balance during the year
|
22
|
|
|
822
|
|
||
Maximum balance outstanding at any month-end
|
2,000
|
|
|
10,000
|
|
||
Weighted average interest rate during the year
|
4.63
|
%
|
|
3.50
|
%
|
||
Average interest rate at December 31
|
4.63
|
|
|
—
|
|
|
Actual
|
|
For Capital
Adequacy Purposes
|
|
To Be Well Capitalized
Under Applicable
Action Provisions
|
|||||||||||||||
($ in thousands)
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||||
As of December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Capital (to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Enterprise Financial Services Corp
|
$
|
650,859
|
|
|
13.02
|
%
|
|
$
|
399,949
|
|
|
8.00
|
%
|
|
$
|
—
|
|
|
—
|
%
|
Enterprise Bank & Trust
|
611,197
|
|
|
12.26
|
|
|
398,969
|
|
|
8.00
|
|
|
498,711
|
|
|
10.00
|
|
|||
Tier 1 Capital (to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Enterprise Financial Services Corp
|
556,958
|
|
|
11.14
|
|
|
299,962
|
|
|
6.00
|
|
|
—
|
|
|
—
|
|
|||
Enterprise Bank & Trust
|
567,296
|
|
|
11.38
|
|
|
299,227
|
|
|
6.00
|
|
|
398,969
|
|
|
8.00
|
|
|||
Common Equity Tier 1 Capital (to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Enterprise Financial Services Corp
|
489,301
|
|
|
9.79
|
|
|
224,971
|
|
|
4.50
|
|
|
—
|
|
|
—
|
|
|||
Enterprise Bank & Trust
|
567,239
|
|
|
11.37
|
|
|
224,420
|
|
|
4.50
|
|
|
324,162
|
|
|
6.50
|
|
|||
Leverage Ratio (Tier 1 Capital to Average Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Enterprise Financial Services Corp
|
556,958
|
|
|
10.29
|
|
|
216,423
|
|
|
4.00
|
|
|
—
|
|
|
—
|
|
|||
Enterprise Bank & Trust
|
567,296
|
|
|
10.52
|
|
|
215,623
|
|
|
4.00
|
|
|
269,529
|
|
|
5.00
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
As of December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total Capital (to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Enterprise Financial Services Corp
|
$
|
589,047
|
|
|
12.21
|
%
|
|
$
|
385,816
|
|
|
8.00
|
%
|
|
$
|
—
|
|
|
—
|
%
|
Enterprise Bank & Trust
|
546,314
|
|
|
11.36
|
|
|
384,791
|
|
|
8.00
|
|
|
480,989
|
|
|
10.00
|
|
|||
Tier 1 Capital (to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Enterprise Financial Services Corp
|
496,045
|
|
|
10.29
|
|
|
289,362
|
|
|
6.00
|
|
|
—
|
|
|
—
|
|
|||
Enterprise Bank & Trust
|
503,312
|
|
|
10.46
|
|
|
288,593
|
|
|
6.00
|
|
|
384,791
|
|
|
8.00
|
|
|||
Common Equity Tier 1 Capital (to Risk Weighted Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Enterprise Financial Services Corp
|
428,397
|
|
|
8.88
|
|
|
217,021
|
|
|
4.50
|
|
|
—
|
|
|
—
|
|
|||
Enterprise Bank & Trust
|
503,264
|
|
|
10.46
|
|
|
216,445
|
|
|
4.50
|
|
|
312,643
|
|
|
6.50
|
|
|||
Leverage Ratio (Tier 1 Capital to Average Assets)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Enterprise Financial Services Corp
|
496,045
|
|
|
9.72
|
|
|
204,087
|
|
|
4.00
|
|
|
—
|
|
|
—
|
|
|||
Enterprise Bank & Trust
|
503,312
|
|
|
9.68
|
|
|
207,885
|
|
|
4.00
|
|
|
259,856
|
|
|
5.00
|
|
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Performance stock units
|
$
|
2,067
|
|
|
$
|
2,451
|
|
|
$
|
2,477
|
|
Restricted stock units
|
1,211
|
|
|
898
|
|
|
850
|
|
|||
Employee stock issuance - restricted stock
|
—
|
|
|
78
|
|
|
40
|
|
|||
Employee stock purchase plan
|
174
|
|
|
—
|
|
|
—
|
|
|||
Total share-based compensation expense
|
$
|
3,452
|
|
|
$
|
3,427
|
|
|
$
|
3,367
|
|
(in thousands, except share and per share data)
|
2017 - 2019 Cycle
|
|
2018 - 2020 Cycle
|
||||
Shares issuable at target
|
53,767
|
|
|
15,726
|
|
||
Maximum shares issuable
|
66,827
|
|
|
31,452
|
|
||
Unrecognized compensation cost
|
$
|
939
|
|
|
$
|
862
|
|
Weighted average grant date fair value
|
40.72
|
|
|
50.19
|
|
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Total fair value at vesting date
|
$
|
1,544
|
|
|
$
|
1,471
|
|
|
$
|
2,275
|
|
Total unrecognized compensation cost for nonvested stock units
|
2,175
|
|
|
837
|
|
|
1,084
|
|
|||
Expected years to recognize unearned compensation
|
2.0 years
|
|
|
1.8 years
|
|
|
1.6 years
|
|
|
Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|||
Outstanding at December 31, 2017
|
41,222
|
|
|
$
|
34.34
|
|
Granted
|
57,271
|
|
|
47.58
|
|
|
Vested
|
(28,720
|
)
|
|
31.04
|
|
|
Forfeited
|
(2,746
|
)
|
|
43.62
|
|
|
Outstanding at December 31, 2018
|
67,027
|
|
|
$
|
46.69
|
|
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Intrinsic value of option exercises on date of exercise
|
$
|
2,469
|
|
|
$
|
3,156
|
|
|
$
|
1,156
|
|
Cash received from the exercise of stock options
|
—
|
|
|
91
|
|
|
87
|
|
(in thousands, except share and per share data)
|
Shares
|
|
Weighted
Average Exercise Price |
|
Weighted
Average Remaining Contractual Term |
|
Aggregate
Intrinsic Value |
|||||
Outstanding at December 31, 2017
|
106,130
|
|
|
$
|
13.37
|
|
|
|
|
|
||
Granted
|
—
|
|
|
—
|
|
|
|
|
|
|||
Exercised
|
(65,480
|
)
|
|
15.37
|
|
|
|
|
|
|||
Forfeited
|
—
|
|
|
—
|
|
|
|
|
|
|||
Outstanding at December 31, 2018
|
40,650
|
|
|
$
|
10.14
|
|
|
1.6 years
|
|
$
|
1,118
|
|
Exercisable at December 31, 2018
|
40,650
|
|
|
$
|
10.14
|
|
|
1.6 years
|
|
$
|
1,118
|
|
(in thousands, except share and per share data)
|
2018
|
|
2017
|
|
2016
|
||||||
Shares granted
|
11,750
|
|
|
10,531
|
|
|
12,528
|
|
|||
Weighted average fair value
|
$
|
50.74
|
|
|
$
|
42.46
|
|
|
$
|
31.25
|
|
|
Years ended December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
9,621
|
|
|
$
|
15,845
|
|
|
$
|
17,005
|
|
State and local
|
2,432
|
|
|
1,377
|
|
|
1,734
|
|
|||
Total current
|
12,053
|
|
|
17,222
|
|
|
18,739
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
Federal
|
2,812
|
|
|
20,989
|
|
|
5,959
|
|
|||
State and local
|
495
|
|
|
116
|
|
|
1,304
|
|
|||
Total deferred
|
3,307
|
|
|
21,105
|
|
|
7,263
|
|
|||
Total income tax expense
|
$
|
15,360
|
|
|
$
|
38,327
|
|
|
$
|
26,002
|
|
|
Years ended December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Income tax expense at statutory rate
|
$
|
21,961
|
|
|
$
|
30,281
|
|
|
$
|
26,194
|
|
Increase (reduction) in income tax resulting from:
|
|
|
|
|
|
||||||
Tax-exempt income, net
|
(506
|
)
|
|
(961
|
)
|
|
(945
|
)
|
|||
State and local income taxes, net
|
2,423
|
|
|
1,676
|
|
|
1,673
|
|
|||
Bank-owned life insurance, net
|
(452
|
)
|
|
(715
|
)
|
|
(544
|
)
|
|||
Non-deductible expenses
|
294
|
|
|
407
|
|
|
263
|
|
|||
Change in estimated rate for deferred taxes
|
—
|
|
|
12,117
|
|
|
302
|
|
|||
Tax benefits of LIHTC investments, net
|
(50
|
)
|
|
(257
|
)
|
|
(181
|
)
|
|||
Excess tax benefits
|
(1,631
|
)
|
|
(2,141
|
)
|
|
—
|
|
|||
Federal tax credits
|
(4,627
|
)
|
|
(1,701
|
)
|
|
(62
|
)
|
|||
Subsidiary dividend timing election
|
(2,728
|
)
|
|
—
|
|
|
—
|
|
|||
Other, net
|
676
|
|
|
(379
|
)
|
|
(698
|
)
|
|||
Total income tax expense
|
$
|
15,360
|
|
|
$
|
38,327
|
|
|
$
|
26,002
|
|
|
Years ended December 31,
|
||||||
(in thousands)
|
2018
|
|
2017
|
||||
Deferred tax assets:
|
|
|
|
||||
Allowance for loan losses
|
$
|
10,742
|
|
|
$
|
10,516
|
|
Basis difference on PCI assets, net
|
3,677
|
|
|
5,748
|
|
||
Basis difference on Other real estate
|
81
|
|
|
694
|
|
||
Deferred compensation
|
2,480
|
|
|
2,719
|
|
||
Goodwill and other intangible assets
|
989
|
|
|
2,151
|
|
||
Accrued compensation
|
1,130
|
|
|
646
|
|
||
Unrealized losses on securities available for sale
|
3,019
|
|
|
1,490
|
|
||
Other deferred tax assets
|
1,786
|
|
|
2,150
|
|
||
Total deferred tax assets
|
23,904
|
|
|
26,114
|
|
||
|
|
|
|
||||
Deferred tax liabilities:
|
|
|
|
||||
State tax credits held for sale, net of economic hedge
|
—
|
|
|
26
|
|
||
Core deposit intangibles
|
2,112
|
|
|
2,731
|
|
||
Other deferred tax liabilities
|
1,068
|
|
|
855
|
|
||
Total deferred tax liabilities
|
3,180
|
|
|
3,612
|
|
||
Net deferred tax asset
|
$
|
20,724
|
|
|
$
|
22,502
|
|
Deferred tax rate
|
24.7
|
%
|
|
24.7
|
%
|
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Balance at beginning of year
|
$
|
1,244
|
|
|
$
|
1,180
|
|
|
$
|
1,359
|
|
Additions based on tax positions related to the current year
|
367
|
|
|
331
|
|
|
239
|
|
|||
Additions for tax positions of prior years
|
50
|
|
|
41
|
|
|
39
|
|
|||
Settlements or lapse of statute of limitations
|
(360
|
)
|
|
(308
|
)
|
|
(457
|
)
|
|||
Balance at end of year
|
$
|
1,301
|
|
|
$
|
1,244
|
|
|
$
|
1,180
|
|
(in thousands)
|
December 31, 2018
|
|
December 31, 2017
|
||||
Commitments to extend credit
|
$
|
1,344,687
|
|
|
$
|
1,298,423
|
|
Letters of credit
|
44,665
|
|
|
73,790
|
|
•
|
Level 1 Inputs
- Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
|
•
|
Level 2 Inputs
- Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.
|
•
|
Level 3 Inputs
- Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.
|
|
December 31, 2018
|
||||||||||||||
(in thousands)
|
Quoted Prices in
Active Markets
for Identical Assets
(Level 1)
|
|
Significant
Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total Fair
Value
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
Obligations of U.S. Government-sponsored enterprises
|
$
|
—
|
|
|
$
|
98,498
|
|
|
$
|
—
|
|
|
$
|
98,498
|
|
Obligations of states and political subdivisions
|
—
|
|
|
26,810
|
|
|
—
|
|
|
26,810
|
|
||||
Residential mortgage-backed securities
|
—
|
|
|
586,136
|
|
|
—
|
|
|
586,136
|
|
||||
U.S. Treasury Bills
|
—
|
|
|
9,925
|
|
|
|
|
9,925
|
|
|||||
Total securities available for sale
|
—
|
|
|
721,369
|
|
|
—
|
|
|
721,369
|
|
||||
Other investments
|
121
|
|
|
—
|
|
|
—
|
|
|
121
|
|
||||
Derivative financial instruments
|
—
|
|
|
3,023
|
|
|
—
|
|
|
3,023
|
|
||||
Total assets
|
$
|
121
|
|
|
$
|
724,392
|
|
|
$
|
—
|
|
|
$
|
724,513
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
||||||
Derivative financial instruments
|
$
|
—
|
|
|
$
|
3,023
|
|
|
$
|
—
|
|
|
$
|
3,023
|
|
Total liabilities
|
$
|
—
|
|
|
$
|
3,023
|
|
|
$
|
—
|
|
|
$
|
3,023
|
|
|
December 31, 2017
|
||||||||||||||
(in thousands)
|
Quoted Prices in
Active Markets
for Identical Assets
(Level 1)
|
|
Significant
Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total Fair
Value
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Securities available for sale
|
|
|
|
|
|
|
|
||||||||
Obligations of U.S. Government-sponsored enterprises
|
$
|
—
|
|
|
$
|
99,224
|
|
|
$
|
—
|
|
|
$
|
99,224
|
|
Obligations of states and political subdivisions
|
—
|
|
|
34,642
|
|
|
—
|
|
|
34,642
|
|
||||
Residential mortgage-backed securities
|
—
|
|
|
507,516
|
|
|
—
|
|
|
507,516
|
|
||||
Total securities available for sale
|
—
|
|
|
641,382
|
|
|
—
|
|
|
641,382
|
|
||||
State tax credits held for sale
|
—
|
|
|
—
|
|
|
400
|
|
|
400
|
|
||||
Derivative financial instruments
|
—
|
|
|
3,589
|
|
|
—
|
|
|
3,589
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
644,971
|
|
|
$
|
400
|
|
|
$
|
645,371
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
||||||||
Derivative financial instruments
|
$
|
—
|
|
|
$
|
3,589
|
|
|
$
|
—
|
|
|
$
|
3,589
|
|
Total liabilities
|
$
|
—
|
|
|
$
|
3,589
|
|
|
$
|
—
|
|
|
$
|
3,589
|
|
•
|
Securities available for sale
. Securities classified as available for sale are reported at fair value utilizing Level 2 and Level 3 inputs. Fair values for Level 2 securities are based upon dealer quotes, market spreads, the U.S. Treasury yield curve, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions at the security level. Auction Rate Securities are valued using a Level 2 pricing source similar to our other securities available for sale. Changes in fair value are recognized through accumulated other comprehensive income.
|
•
|
Other investments.
At December 31, 2018, of the
$26.7 million
of other investments on the condensed consolidated balance sheet, approximately
$0.1 million
was carried at fair value. The remaining
$26.6 million
of other investments were accounted for at cost. Other investments reported at fair value represent equity securities with quoted market prices (Level 1). Changes in fair value are recognized in net income.
|
•
|
State tax credits held for sale.
At
December 31, 2018
, the
$37.6 million
of state tax credits held for sale on the consolidated balance sheet was accounted for at cost. At December 31, 2017, approximately
$0.4 million
of state tax credits was accounted for at fair value. The Company elected not to account for the state tax credits purchased since 2010 at fair value in order to limit the volatility of the fair value changes in our consolidated statements of operations.
|
•
|
Derivatives
. Derivatives are reported at fair value utilizing Level 2 inputs. The Company obtains counterparty quotations to value its interest rate swaps and caps. In addition, the Company validates the counterparty quotations with third party valuation sources. Derivatives with negative fair values are included in Other liabilities in the consolidated balance sheets. Derivatives with positive fair value are included in Other assets in the consolidated balance sheets. Changes in the fair value of client-related derivative instruments are recognized through net income. For the years ended
December 31, 2018
and
2017
, the gains and losses offset each other due to the Company’s hedging of the client swaps with other bank counterparties.
|
•
|
Purchases, sales, issuances and settlements
. There were no Level 3 purchases during the years ended
December 31, 2018
and
2017
.
|
•
|
Transfers in and/or out of Level 3
. There were no transfers in and/or out of Level 3 for the year ending
December 31, 2018
. There was $3.1 million in Level 3 transfers to Level 2 for the year ending
December 31, 2017
because more observable market data became available for the Auction Rate Securities. The Company’s policy is to recognize transfers into or out of a level as of the end of a reporting period. As a result, the transfers occurred on June 30, 2017.
|
|
Securities available for sale, at fair value
|
||||||
Years ended December 31,
|
|||||||
(in thousands)
|
2018
|
|
2017
|
||||
Beginning balance
|
$
|
—
|
|
|
$
|
3,089
|
|
Total gains:
|
|
|
|
||||
Included in other comprehensive income
|
—
|
|
|
4
|
|
||
Transfer in and/or out of Level 3
|
—
|
|
|
(3,093
|
)
|
||
Ending balance
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||||
Change in unrealized gains relating to assets still held at the reporting date
|
$
|
—
|
|
|
$
|
—
|
|
|
State tax credits held for sale, at fair value
|
||||||
Years ended December 31,
|
|||||||
(in thousands)
|
2018
|
|
2017
|
||||
Beginning balance
|
$
|
400
|
|
|
$
|
3,585
|
|
Total gains:
|
|
|
|
||||
Included in earnings
|
14
|
|
|
101
|
|
||
Purchases, sales, issuances and settlements:
|
|
|
|
||||
Sales
|
(414
|
)
|
|
(3,286
|
)
|
||
Ending balance
|
$
|
—
|
|
|
$
|
400
|
|
|
|
|
|
||||
Change in unrealized losses relating to assets still held at the reporting date
|
$
|
—
|
|
|
$
|
(885
|
)
|
•
|
Impaired loans
. Impaired loans are included as Portfolio loans on the Company’s consolidated balance sheets with amounts specifically reserved for credit impairment in the Allowance for loan losses. On a quarterly basis, fair value adjustments are recorded on impaired loans to account for (1) partial write-downs that are based on the current appraised or market-quoted value of the underlying collateral or (2) the full charge-off of the loan carrying value. In some cases, the properties for which market quotes or appraised values have been obtained are located in areas where comparable sales data is limited, outdated, or unavailable. In addition, the Company may adjust the valuations based on other relevant market conditions or information. Accordingly, fair value estimates, including those obtained from real estate brokers or other third-party consultants, for collateral-dependent impaired loans are classified in Level 3 of the valuation hierarchy.
|
•
|
Other Real Estate.
These assets are reported at the lower of the loan carrying amount at foreclosure or fair value. Fair value is based on third party appraisals of each property and the Company’s judgment of other relevant market conditions. These are considered Level 3 inputs.
|
|
December 31, 2018
|
|||||||||||||||||
|
(1)
|
|
(1)
|
|
(1)
|
|
(1)
|
|
||||||||||
(in thousands)
|
Total Fair Value
|
|
Quoted Prices in Active
Markets for
Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
Total losses for the year ended
December 31, 2018 |
||||||||||
Impaired loans
|
$
|
1,958
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,958
|
|
$
|
815
|
|
Other real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|||||
Total
|
$
|
1,958
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,958
|
|
$
|
815
|
|
|
December 31, 2017
|
|||||||||||||||||
|
(1)
|
|
(1)
|
|
(1)
|
|
(1)
|
|
||||||||||
(in thousands)
|
Total Fair Value
|
|
Quoted Prices in Active
Markets for
Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
Total losses for the year ended
December 31, 2017 |
||||||||||
Impaired loans
|
$
|
3,200
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,200
|
|
$
|
6,599
|
|
Other real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
|||||
Total
|
$
|
3,200
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,200
|
|
$
|
6,599
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
(in thousands)
|
Carrying Amount
|
|
Estimated fair value
|
|
Carrying Amount
|
|
Estimated fair value
|
||||||||
Balance sheet assets
|
|
|
|
|
|
|
|
||||||||
Cash and due from banks
|
$
|
91,511
|
|
|
$
|
91,511
|
|
|
$
|
91,084
|
|
|
$
|
91,084
|
|
Federal funds sold
|
1,714
|
|
|
1,714
|
|
|
1,223
|
|
|
1,223
|
|
||||
Interest-bearing deposits
|
106,512
|
|
|
106,512
|
|
|
63,661
|
|
|
63,661
|
|
||||
Securities available for sale
|
721,369
|
|
|
721,369
|
|
|
641,382
|
|
|
641,382
|
|
||||
Securities held to maturity
|
65,679
|
|
|
63,934
|
|
|
73,749
|
|
|
73,458
|
|
||||
Other investments, at cost
|
26,654
|
|
|
26,654
|
|
|
26,661
|
|
|
26,661
|
|
||||
Loans held for sale
|
392
|
|
|
392
|
|
|
3,155
|
|
|
3,155
|
|
||||
Derivative financial instruments
|
3,023
|
|
|
3,023
|
|
|
3,589
|
|
|
3,589
|
|
||||
Portfolio loans, net
|
4,306,525
|
|
|
4,253,239
|
|
|
4,054,473
|
|
|
4,096,741
|
|
||||
State tax credits, held for sale
|
37,587
|
|
|
39,169
|
|
|
43,468
|
|
|
44,271
|
|
||||
Accrued interest receivable
|
16,069
|
|
|
16,069
|
|
|
14,069
|
|
|
14,069
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Balance sheet liabilities
|
|
|
|
|
|
|
|
||||||||
Deposits
|
4,587,985
|
|
|
4,583,047
|
|
|
4,156,414
|
|
|
4,153,323
|
|
||||
Subordinated debentures and notes
|
118,156
|
|
|
106,316
|
|
|
118,105
|
|
|
105,031
|
|
||||
Federal Home Loan Bank advances
|
70,000
|
|
|
70,000
|
|
|
172,743
|
|
|
172,893
|
|
||||
Other borrowings
|
223,450
|
|
|
223,260
|
|
|
253,674
|
|
|
253,530
|
|
||||
Derivative financial instruments
|
3,023
|
|
|
3,023
|
|
|
3,589
|
|
|
3,589
|
|
||||
Accrued interest payable
|
1,977
|
|
|
1,977
|
|
|
1,730
|
|
|
1,730
|
|
|
Estimated Fair Value Measurement at Reporting Date Using
|
|
Balance at
December 31, 2018 |
||||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Securities held to maturity
|
$
|
—
|
|
|
$
|
63,934
|
|
|
$
|
—
|
|
|
$
|
63,934
|
|
Portfolio loans, net
|
—
|
|
|
—
|
|
|
4,253,239
|
|
|
4,253,239
|
|
||||
State tax credits, held for sale
|
—
|
|
|
—
|
|
|
39,169
|
|
|
39,169
|
|
||||
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
Deposits
|
3,903,556
|
|
|
—
|
|
|
679,491
|
|
|
4,583,047
|
|
||||
Subordinated debentures and notes
|
—
|
|
|
106,316
|
|
|
—
|
|
|
106,316
|
|
||||
Federal Home Loan Bank advances
|
—
|
|
|
70,000
|
|
|
—
|
|
|
70,000
|
|
||||
Other borrowings
|
—
|
|
|
223,260
|
|
|
—
|
|
|
223,260
|
|
||||
|
|||||||||||||||
|
Estimated Fair Value Measurement at Reporting Date Using
|
|
Balance at
December 31, 2017 |
||||||||||||
(in thousands)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
|||||||||
Financial Assets:
|
|
|
|
|
|
|
|
||||||||
Securities held to maturity
|
$
|
—
|
|
|
$
|
73,458
|
|
|
$
|
—
|
|
|
$
|
73,458
|
|
Portfolio loans, net
|
—
|
|
|
—
|
|
|
4,096,741
|
|
|
4,096,741
|
|
||||
State tax credits, held for sale
|
—
|
|
|
—
|
|
|
43,871
|
|
|
43,871
|
|
||||
Financial Liabilities:
|
|
|
|
|
|
|
|
||||||||
Deposits
|
3,577,641
|
|
|
—
|
|
|
575,682
|
|
|
4,153,323
|
|
||||
Subordinated debentures and notes
|
—
|
|
|
105,031
|
|
|
—
|
|
|
105,031
|
|
||||
Federal Home Loan Bank advances
|
—
|
|
|
172,893
|
|
|
—
|
|
|
172,893
|
|
||||
Other borrowings
|
—
|
|
|
253,530
|
|
|
—
|
|
|
253,530
|
|
|
December 31,
|
||||||
(in thousands)
|
2018
|
|
2017
|
||||
Assets
|
|
|
|
||||
Cash
|
$
|
6,369
|
|
|
$
|
9,977
|
|
Investment in Enterprise Bank & Trust
|
681,742
|
|
|
623,439
|
|
||
Investment in nonbank subsidiaries
|
7,312
|
|
|
6,546
|
|
||
Other assets
|
30,287
|
|
|
28,741
|
|
||
Total assets
|
$
|
725,710
|
|
|
$
|
668,703
|
|
|
|
|
|
||||
Liabilities and Shareholders’ Equity
|
|
|
|
||||
Subordinated debentures and notes
|
$
|
118,156
|
|
|
$
|
118,105
|
|
Notes payable
|
2,000
|
|
|
—
|
|
||
Accounts payable and other liabilities
|
1,750
|
|
|
2,025
|
|
||
Shareholders' equity
|
603,804
|
|
|
548,573
|
|
||
Total liabilities and shareholders' equity
|
$
|
725,710
|
|
|
$
|
668,703
|
|
|
Years ended December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Income:
|
|
|
|
|
|
||||||
Dividends from Enterprise Bank & Trust
|
$
|
30,000
|
|
|
$
|
20,000
|
|
|
$
|
7,500
|
|
Dividends from nonbank subsidiaries
|
1,200
|
|
|
—
|
|
|
—
|
|
|||
Other
|
1,784
|
|
|
708
|
|
|
491
|
|
|||
Total income
|
32,984
|
|
|
20,708
|
|
|
7,991
|
|
|||
|
|
|
|
|
|
||||||
Expenses:
|
|
|
|
|
|
||||||
Interest expense-subordinated debentures and notes
|
5,798
|
|
|
5,094
|
|
|
1,893
|
|
|||
Interest expense-notes payable
|
62
|
|
|
89
|
|
|
53
|
|
|||
Other expenses
|
7,087
|
|
|
5,486
|
|
|
5,526
|
|
|||
Total expenses
|
12,947
|
|
|
10,669
|
|
|
7,472
|
|
|||
|
|
|
|
|
|
||||||
Income before taxes and equity in undistributed earnings of subsidiaries
|
20,037
|
|
|
10,039
|
|
|
519
|
|
|||
|
|
|
|
|
|
||||||
Income tax benefit
|
3,482
|
|
|
3,098
|
|
|
2,583
|
|
|||
|
|
|
|
|
|
||||||
Net income before equity in undistributed earnings of subsidiaries
|
23,519
|
|
|
13,137
|
|
|
3,102
|
|
|||
|
|
|
|
|
|
||||||
Equity in undistributed earnings of subsidiaries
|
65,698
|
|
|
35,053
|
|
|
45,735
|
|
|||
Net income and comprehensive income
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
$
|
48,837
|
|
|
Years Ended December 31,
|
||||||||||
(in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
$
|
48,837
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Share-based compensation
|
3,452
|
|
|
3,427
|
|
|
3,367
|
|
|||
Net income of subsidiaries
|
(94,898
|
)
|
|
(55,053
|
)
|
|
(53,235
|
)
|
|||
Dividends from subsidiaries
|
31,200
|
|
|
20,000
|
|
|
7,500
|
|
|||
Excess tax expense of share-based compensation
|
—
|
|
|
—
|
|
|
(1,327
|
)
|
|||
Other, net
|
(953
|
)
|
|
(1,806
|
)
|
|
1,848
|
|
|||
Net cash provided by operating activities
|
28,018
|
|
|
14,758
|
|
|
6,990
|
|
|||
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Cash contributions to subsidiaries
|
—
|
|
|
—
|
|
|
(250
|
)
|
|||
Cash paid for acquisitions, net of cash acquired
|
—
|
|
|
(25,187
|
)
|
|
—
|
|
|||
Purchases of other investments
|
(2,729
|
)
|
|
(3,679
|
)
|
|
(2,435
|
)
|
|||
Proceeds from distributions on other investments
|
1,911
|
|
|
1,634
|
|
|
1,151
|
|
|||
Net cash used by investing activities
|
(818
|
)
|
|
(27,232
|
)
|
|
(1,534
|
)
|
|||
|
|
|
|
|
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from issuance of subordinated notes
|
—
|
|
|
—
|
|
|
48,733
|
|
|||
Proceeds from notes payable
|
2,000
|
|
|
10,000
|
|
|
—
|
|
|||
Repayments of notes payable
|
—
|
|
|
(10,000
|
)
|
|
—
|
|
|||
Cash dividends paid
|
(10,845
|
)
|
|
(10,249
|
)
|
|
(8,211
|
)
|
|||
Excess tax benefit of share-based compensation
|
—
|
|
|
—
|
|
|
1,327
|
|
|||
Payments for the repurchase of common stock
|
(19,387
|
)
|
|
(16,636
|
)
|
|
(4,889
|
)
|
|||
Payments for the issuance of equity instruments, net
|
(2,576
|
)
|
|
(2,909
|
)
|
|
(2,203
|
)
|
|||
Net cash provided (used) by financing activities
|
(30,808
|
)
|
|
(29,794
|
)
|
|
34,757
|
|
|||
|
|
|
|
|
|
||||||
Net increase (decrease) in cash and cash equivalents
|
(3,608
|
)
|
|
(42,268
|
)
|
|
40,213
|
|
|||
Cash and cash equivalents, beginning of year
|
9,977
|
|
|
52,245
|
|
|
12,032
|
|
|||
Cash and cash equivalents, end of year
|
$
|
6,369
|
|
|
$
|
9,977
|
|
|
$
|
52,245
|
|
|
|
|
|
|
|
||||||
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
Noncash transactions:
|
|
|
|
|
|
||||||
Common shares issued in connection with acquisitions
|
$
|
—
|
|
|
$
|
141,729
|
|
|
$
|
—
|
|
|
2018
|
||||||||||||||
(in thousands, except per share data)
|
4th
Quarter
|
|
3rd
Quarter
|
|
2nd
Quarter
|
|
1st
Quarter
|
||||||||
Interest income
|
$
|
64,002
|
|
|
$
|
60,757
|
|
|
$
|
57,879
|
|
|
$
|
55,164
|
|
Interest expense
|
13,409
|
|
|
12,664
|
|
|
10,831
|
|
|
8,993
|
|
||||
Net interest income
|
50,593
|
|
|
48,093
|
|
|
47,048
|
|
|
46,171
|
|
||||
Provision for portfolio loan losses
|
2,120
|
|
|
2,263
|
|
|
390
|
|
|
1,871
|
|
||||
Net interest income after provision for loan losses
|
48,473
|
|
|
45,830
|
|
|
46,658
|
|
|
44,300
|
|
||||
Noninterest income
|
10,702
|
|
|
8,410
|
|
|
9,693
|
|
|
9,542
|
|
||||
Noninterest expense
|
30,747
|
|
|
29,922
|
|
|
29,219
|
|
|
29,143
|
|
||||
Income before income tax expense
|
28,428
|
|
|
24,318
|
|
|
27,132
|
|
|
24,699
|
|
||||
Income tax expense
|
4,899
|
|
|
1,802
|
|
|
4,881
|
|
|
3,778
|
|
||||
Net income
|
$
|
23,529
|
|
|
$
|
22,516
|
|
|
$
|
22,251
|
|
|
$
|
20,921
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
1.02
|
|
|
$
|
0.97
|
|
|
$
|
0.96
|
|
|
$
|
0.91
|
|
Diluted
|
1.02
|
|
|
0.97
|
|
|
0.95
|
|
|
0.90
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
2017
|
||||||||||||||
(in thousands, except per share data)
|
4th
Quarter
|
|
3rd
Quarter
|
|
2nd
Quarter
|
|
1st
Quarter
|
||||||||
Interest income
|
$
|
54,789
|
|
|
$
|
52,468
|
|
|
$
|
51,542
|
|
|
$
|
43,740
|
|
Interest expense
|
7,385
|
|
|
6,843
|
|
|
5,909
|
|
|
5,098
|
|
||||
Net interest income
|
47,404
|
|
|
45,625
|
|
|
45,633
|
|
|
38,642
|
|
||||
Provision for portfolio loan losses
|
2,907
|
|
|
2,422
|
|
|
3,416
|
|
|
1,385
|
|
||||
Net interest income after provision for loan losses
|
44,497
|
|
|
43,203
|
|
|
42,217
|
|
|
37,257
|
|
||||
Noninterest income
|
11,112
|
|
|
8,372
|
|
|
7,934
|
|
|
6,976
|
|
||||
Noninterest expense
|
28,260
|
|
|
27,404
|
|
|
32,651
|
|
|
26,736
|
|
||||
Income before income tax expense
|
27,349
|
|
|
24,171
|
|
|
17,500
|
|
|
17,497
|
|
||||
Income tax expense
|
19,820
|
|
|
7,856
|
|
|
5,545
|
|
|
5,106
|
|
||||
Net income
|
$
|
7,529
|
|
|
$
|
16,315
|
|
|
$
|
11,955
|
|
|
$
|
12,391
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.33
|
|
|
$
|
0.70
|
|
|
$
|
0.51
|
|
|
$
|
0.57
|
|
Diluted
|
0.32
|
|
|
0.69
|
|
|
0.50
|
|
|
0.56
|
|
Plan Category
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
|
Weighted-average exercise price of outstanding options, warrants and rights
|
|
Number of securities remaining available for future issuance under equity compensation plans
|
||||
Equity compensation plans approved by security holders
(1)
|
|
40,650
|
|
|
$
|
10.14
|
|
|
639,659
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
40,650
|
|
|
$
|
10.14
|
|
|
639,659
|
|
•
|
632,246 shares of common stock available for issuance under the 2018 Stock Incentive Plan; and
|
•
|
7,413 shares of common stock available for issuance under the Non-management Director Stock Plan.
|
2.1
|
2.2
|
3.1
|
3.2
|
3.3
|
3.4
|
3.5
|
3.6
|
3.7
|
3.8
|
4.1
|
Long-term borrowing instruments are omitted pursuant to Item 601(b)(4)(iii) of Regulation S-K. The Company undertakes to furnish copies of such instruments to the Securities and Exchange Commission upon request.
|
10.1.1*
|
10.1.4*
|
10.1.5*
|
10.1.6*
|
10.1.7*
|
10.1.8*
|
10.1.9*
|
10.1.10*
|
10.1.11*
|
10.1.12*
|
10.1.13*
|
10.1.14*
|
10.1.15*+
|
10.2
|
12.1+
|
21.1+
|
23.1+
|
24.1+
|
31.1+
|
31.2+
|
32.1+
|
32.2+
|
101+
|
Pursuant to Rule 405 of Regulation S-T, the following financial information from the Company’s Annual Report on Form 10-K for the period ended December 31, 2018, is formatted in XBRL interactive data files: (i) Consolidated Balance Sheet at December 31, 2018 and December 31, 2017; (ii) Consolidated Statement of Income for the years ended December 31, 2018, 2017, and 2016; (iii) Consolidated Statement of Comprehensive Income for the years ended December 31, 2018, 2017, and 2016; (iv) Consolidated Statement of Changes in Equity for the years ended December 31, 2018, 2017, and 2016; (v) Consolidated Statement of Cash Flows for the years ended December 31, 2018, 2017, and 2016; and (vi) Notes to Financial Statements.
|
/s/ James B. Lally
|
James B. Lally
|
Chief Executive Officer and Director
|
Signatures
|
|
Title
|
/s/ James B. Lally
|
|
Chief Executive Officer and Director
(Principal Executive Officer)
|
James B. Lally
|
|
|
|
|
|
/s/ Keene S. Turner
|
|
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
Keene S. Turner
|
|
|
|
|
|
/s/ Mark G. Ponder
|
|
Senior Vice President and Controller
(Principal Accounting Officer)
|
Mark G. Ponder
|
|
|
|
|
|
/s/ John S. Eulich*
|
|
|
John S. Eulich
|
|
Chairman of the Board of Directors
|
|
|
|
/s/ John Q. Arnold*
|
|
|
John Q. Arnold
|
|
Director
|
|
|
|
/s/ Michael A. DeCola*
|
|
|
Michael A. DeCola
|
|
Director
|
|
|
|
/s/ Robert E. Guest, Jr.*
|
|
|
Robert E. Guest, Jr.
|
|
Director
|
|
|
|
/s/ James M. Havel*
|
|
|
James M. Havel
|
|
Director
|
|
|
|
/s/ Judith S. Heeter*
|
|
|
Judith S. Heeter
|
|
Director
|
|
|
|
/s/ Michael R. Holmes*
|
|
|
Michael R. Holmes
|
|
Director
|
|
|
|
/s/ Nevada A. Kent, IV*
|
|
|
Nevada A. Kent, IV
|
|
Director
|
|
|
|
/s/ Michael T. Normile*
|
|
|
Michael T. Normile
|
|
Director
|
|
|
|
/s/ Eloise E. Schmitz*
|
|
|
Eloise E. Schmitz
|
|
Director
|
|
|
|
/s/ Sandra A. Van Trease*
|
|
|
Sandra A. Van Trease
|
|
Director
|
1.
|
TERMS AND LIMITATIONS
.
|
.
|
Notes
.
|
Borrower:
|
ENTERPRISE FINANCIAL SERVICES CORP
|
By: /s/
Matt Eusterbrock
|
Name:
Matt Eusterbrock
|
Title:
Vice President - Finance
|
Lender:
|
U.S. BANK NATIONAL ASSOCIATION
|
By:
/s/ Phillip S. Hoerchler
|
Name:
Phillip S. Hoerchler
|
Title:
Vice President
|
Borrower:
|
ENTERPRISE FINANCIAL SERVICES CORP
|
By: /s/
Matt Eusterbrock
|
Name:
Matt Eusterbrock
|
Title:
Vice President - Finance
|
|
Years ended December 31,
|
||||||||||||||||||
($ in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Earnings (1):
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes
|
$
|
104,577
|
|
|
$
|
86,517
|
|
|
$
|
74,839
|
|
|
$
|
58,401
|
|
|
$
|
41,044
|
|
Add: Fixed charges from below
|
45,897
|
|
|
25,235
|
|
|
13,729
|
|
|
12,369
|
|
|
14,386
|
|
|||||
Earnings including interest expense on deposits (a)
|
$
|
150,474
|
|
|
$
|
111,752
|
|
|
$
|
88,568
|
|
|
$
|
70,770
|
|
|
$
|
55,430
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Less: interest expense on deposits
|
(33,769
|
)
|
|
(17,200
|
)
|
|
(10,841
|
)
|
|
(10,412
|
)
|
|
(10,487
|
)
|
|||||
Earnings excluding interest expense on deposits (b)
|
$
|
116,705
|
|
|
$
|
94,552
|
|
|
$
|
77,727
|
|
|
$
|
60,358
|
|
|
$
|
44,943
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges (1):
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest on deposits
|
$
|
33,769
|
|
|
$
|
17,200
|
|
|
$
|
10,841
|
|
|
$
|
10,412
|
|
|
$
|
10,487
|
|
Interest on borrowings
|
12,128
|
|
|
8,035
|
|
|
2,888
|
|
|
1,957
|
|
|
3,899
|
|
|||||
TARP preferred stock dividends (pre-tax)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Fixed charges including interest on deposits (c)
|
$
|
45,897
|
|
|
$
|
25,235
|
|
|
$
|
13,729
|
|
|
$
|
12,369
|
|
|
$
|
14,386
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Less: interest expense on deposits
|
(33,769
|
)
|
|
(17,200
|
)
|
|
(10,841
|
)
|
|
(10,412
|
)
|
|
(10,487
|
)
|
|||||
Fixed charges excluding interest expense on deposits (d)
|
$
|
12,128
|
|
|
$
|
8,035
|
|
|
$
|
2,888
|
|
|
$
|
1,957
|
|
|
$
|
3,899
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to combined fixed charges
|
|
|
|
|
|
|
|
|
|
||||||||||
Excluding interest on deposits (b/d) (2)
|
9.62x
|
|
|
11.77x
|
|
|
26.91x
|
|
|
30.85x
|
|
|
11.53x
|
|
|||||
Including interest on deposits (a/c)
|
3.28x
|
|
|
4.43x
|
|
|
6.45x
|
|
|
5.72x
|
|
|
3.85x
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to combined fixed charges and preferred dividends:
|
|
|
|
|
|
|
|
|
|
||||||||||
Excluding interest on deposits (b/d) (2)
|
9.62x
|
|
|
11.77x
|
|
|
26.91x
|
|
|
30.85x
|
|
|
11.53x
|
|
|||||
Including interest on deposits (a/c)
|
3.28x
|
|
|
4.43x
|
|
|
6.45x
|
|
|
5.72x
|
|
|
3.85x
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
(1) As defined in Item 503(d) of Regulation S-K.
|
|||||||||||||||||||
(2) The ratio of earnings to fixed charges and preferred dividends, excluding interest on deposits, is being provided as an additional measure to provide comparability to the ratios disclosed by all other issuers of debt securities.
|
Company
|
|
State of Organization
|
Enterprise Bank & Trust
|
|
Missouri
|
Enterprise Real Estate Mortgage Company, LLC
|
|
Missouri
|
Enterprise IHC, LLC
|
|
Missouri
|
Enterprise Portfolio Holdings, Inc.
|
|
Nevada
|
Signature
|
Title
|
Date
|
|
|
|
/s/ John S. Eulich
|
Chairman of the Board of Directors
|
February 22, 2019
|
John S. Eulich
|
||
|
|
|
/s/ John Q. Arnold
|
Director
|
February 22, 2019
|
John Q. Arnold
|
||
|
|
|
/s/ Michael A. DeCola
|
Director
|
February 22, 2019
|
Michael A. DeCola
|
||
|
|
|
/s/ Robert E. Guest, Jr.
|
Director
|
February 22, 2019
|
Robert E. Guest, Jr.
|
||
|
|
|
/s/ James M. Havel
|
Director
|
February 22, 2019
|
James M. Havel
|
||
|
|
|
/s/ Judith S. Heeter
|
Director
|
February 22, 2019
|
Judith S. Heeter
|
||
|
|
|
/s/ Michael R. Holmes
|
Director
|
February 22, 2019
|
Michael R. Holmes
|
||
|
|
|
/s/ Nevada A. Kent, IV
|
Director
|
February 22, 2019
|
Nevada A. Kent, IV
|
||
|
|
|
/s/ James J. Murphy, Jr.
|
Director
|
February 22, 2019
|
James J. Murphy, Jr.
|
||
|
|
|
/s/ Eloise E. Schmitz
|
Director
|
February 22, 2019
|
Eloise E. Schmitz
|
||
|
|
|
/s/ Sandra A. Van Trease
|
Director
|
February 22, 2019
|
Sandra A. Van Trease
|
1.
|
I have reviewed this annual report on Form 10-K of Enterprise Financial Services Corp;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
By:
|
/s/ James B. Lally
|
Date:
|
February 22, 2019
|
James B. Lally
|
|
|
|
Chief Executive Officer
|
|
|
1.
|
I have reviewed this annual report on Form 10-K of Enterprise Financial Services Corp;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.
|
5.
|
The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
By:
|
/s/ Keene S. Turner
|
Date:
|
February 22, 2019
|
Keene S. Turner
|
|
|
|
Chief Financial Officer
|
|
|