|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, par value $.01 per share
|
|
EFSC
|
|
Nasdaq Global Select Market
|
(Title of each class)
|
|
(Trading Symbol)
|
|
(Name of each exchange on which registered)
|
Large accelerated filer
|
☒
|
|
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 Accounting Fees and Services
|
|
|
|
|
PART IV
|
|
|
|
|
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
|
Item 16.
|
Form 10-K Summary
|
|
Signatures
|
|
ASC
|
Accounting Standards Codification
|
|
FASB
|
Financial Accounting Standards Board
|
ASU
|
Accounting Standards Update
|
|
FDIC
|
Federal Deposit Insurance Corporation
|
Bank
|
Enterprise Bank & Trust
|
|
Federal Reserve
|
Federal Reserve Board
|
Board
|
Enterprise Financial Services Corp board of directors
|
|
FHLB
|
Federal Home Loan Bank
|
BOLI
|
Bank-Owned Life Insurance
|
|
GAAP
|
Generally Accepted Accounting Principles
|
C&I
|
Commercial and Industrial
|
|
JCB
|
Jefferson County Bancshares, Inc.
|
CCB
|
Capital Conservation Buffer
|
|
LANB
|
Los Alamos National Bank
|
CECL
|
Current Expected Credit Loss
|
|
LIBOR
|
London Interbank Offered Rate
|
CET1
|
Common Equity Tier 1 Capital
|
|
MD&A
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
CFPB
|
Consumer Financial Protection Bureau
|
|
PCD
|
Purchased Credit Deteriorated
|
Company
|
Enterprise Financial Services Corp and Subsidiaries
|
|
PCI
|
Purchased Credit Impaired
|
CRE
|
Commercial Real Estate
|
|
SBICs
|
Small Business Investment Companies
|
Dodd-Frank Act
|
Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010
|
|
SEC
|
Securities and Exchange Commission
|
EFSC
|
Enterprise Financial Services Corp
|
|
Trinity
|
Trinity Capital Corporation
|
Enterprise
|
Enterprise Financial Services Corp and Subsidiaries
|
|
|
|
•
|
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 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 fee 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. Agriculture loans are secured with equipment, cattle, crops or other non-real property and at times the underlying real property.
|
•
|
Enterprise Aircraft Finance. We provide specialized financing and leasing solutions for the acquisition of owner-operator fixed and rotor wing aircraft including aircraft used as a primary business asset as well as short-term floor plans.
|
Prompt Corrective Action Category
|
Total Risk-Based Capital
|
Tier 1 Risk-Based Capital
|
Common Equity Tier 1 Risk-Based Capital
|
Tier 1 Leverage Ratio
|
Well-capitalized
|
10.0%
|
8.0%
|
6.5%
|
5.0%
|
Adequately capitalized
|
8.0%
|
6.0%
|
4.5%
|
4.0%
|
Undercapitalized
|
< 8.0%
|
< 6.0%
|
< 4.5%
|
< 4.0%
|
Significantly undercapitalized
|
< 6.0%
|
< 4.0%
|
< 3.0%
|
< 3.0%
|
Critically undercapitalized
|
Tangible equity / Total assets ≤ 2.0%
|
•
|
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.
|
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, 2019
|
|
93,981
|
|
|
$
|
39.46
|
|
|
93,981
|
|
|
552,158
|
|
November 1- 30, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
552,158
|
|
|
December 1- 31, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
552,158
|
|
|
Total
|
|
93,981
|
|
|
$
|
39.46
|
|
|
93,981
|
|
|
|
|
Period Ending December 31,
|
|||||||||||||||||
Index
|
2014
|
2015
|
2016
|
2017
|
2018
|
2019
|
||||||||||||
Enterprise Financial Services Corp
|
$
|
100.00
|
|
$
|
145.29
|
|
$
|
223.28
|
|
$
|
236.91
|
|
$
|
199.36
|
|
$
|
259.14
|
|
Nasdaq Composite Index
|
100.00
|
|
106.96
|
|
116.45
|
|
150.96
|
|
146.67
|
|
200.49
|
|
||||||
SNL Bank $5B-$10B Index
|
100.00
|
|
113.92
|
|
163.20
|
|
162.59
|
|
147.15
|
|
182.34
|
|
($ in thousands, except per share data)
|
Year ended December 31,
|
||||||||||
2019
|
|
2018
|
|
2017
|
|||||||
EARNINGS
|
|
|
|
|
|
||||||
Total interest income
|
$
|
305,134
|
|
|
$
|
237,802
|
|
|
$
|
202,539
|
|
Total interest expense
|
66,417
|
|
|
45,897
|
|
|
25,235
|
|
|||
Net interest income
|
238,717
|
|
|
191,905
|
|
|
177,304
|
|
|||
Provision for loan losses
|
6,372
|
|
|
6,644
|
|
|
10,130
|
|
|||
Net interest income after provision for loan losses
|
232,345
|
|
|
185,261
|
|
|
167,174
|
|
|||
Total noninterest income
|
49,176
|
|
|
38,347
|
|
|
34,394
|
|
|||
Total noninterest expense
|
165,485
|
|
|
119,031
|
|
|
115,051
|
|
|||
Income before income tax expense
|
116,036
|
|
|
104,577
|
|
|
86,517
|
|
|||
Income tax expense
|
23,297
|
|
|
15,360
|
|
|
38,327
|
|
|||
Net income
|
$
|
92,739
|
|
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
|
|
|
|
|
||||||
Basic earnings per share
|
$
|
3.56
|
|
|
$
|
3.86
|
|
|
$
|
2.10
|
|
Diluted earnings per share
|
3.55
|
|
|
3.83
|
|
|
2.07
|
|
|||
|
|
|
|
|
|
||||||
Return on average assets
|
1.35
|
%
|
|
1.64
|
%
|
|
0.97
|
%
|
|||
Return on average common equity
|
11.66
|
|
|
15.46
|
|
|
9.05
|
|
|||
Return on average tangible common equity1
|
16.08
|
|
|
19.83
|
|
|
11.63
|
|
|||
Net interest margin (fully tax equivalent)
|
3.80
|
|
|
3.82
|
|
|
3.88
|
|
|||
Core net interest margin1
|
3.73
|
|
|
3.75
|
|
|
3.72
|
|
|||
Efficiency ratio
|
57.48
|
|
|
51.70
|
|
|
54.35
|
|
|||
Core efficiency ratio1
|
52.36
|
|
|
52.04
|
|
|
52.93
|
|
|||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
At or for the year ended December 31,
|
||||||||||
|
2019
|
|
2018
|
|
2017
|
||||||
ASSET QUALITY
|
|
|
|
|
|
||||||
Net charge-offs
|
$
|
6,409
|
|
|
$
|
5,683
|
|
|
$
|
10,163
|
|
Nonperforming loans
|
26,425
|
|
|
16,745
|
|
|
15,687
|
|
|||
Classified assets
|
85,897
|
|
|
70,126
|
|
|
73,239
|
|
|||
Nonperforming loans to total loans
|
0.50
|
%
|
|
0.38
|
%
|
|
0.38
|
%
|
|||
Nonperforming assets to total assets
|
0.45
|
|
|
0.30
|
|
|
0.31
|
|
|||
Allowance for loan losses to total loans
|
0.81
|
|
|
1.00
|
|
|
1.04
|
|
|||
Net charge-offs to average loans
|
0.13
|
|
|
0.13
|
|
|
0.26
|
|
•
|
The Company reported net income of $92.7 million, or $3.55 per diluted share for 2019, compared to $89.2 million, or $3.83 per diluted share for 2018. Merger-related expenses from the Trinity acquisition reduced income by $18.0 million pretax ($14.0 million after tax), or $0.53 per diluted share.
|
•
|
Net interest income for 2019 totaled $238.7 million, an increase of $46.8 million, or 24%, compared to $191.9 million for 2018. The increase in net interest income was primarily due to the Trinity acquisition and organic growth.
|
•
|
Net interest margin decreased two basis points to 3.80% during 2019, compared to 3.82% in 2018. Similarly, core net interest margin1 decreased two basis points to 3.73% during 2019. The decrease was primarily due to a shift in earning assets and a reduction in interest rates during 2019 that reduced the net interest spread between interest-earning assets and interest-bearing liabilities. While average asset yields increased in 2019, the average rate on liabilities increased at a higher amount. The one-month and three-month LIBOR rates were 1.76% and 1.91% at December 31, 2019, compared to 2.50% and 2.81% at December 31, 2018, respectively.
|
•
|
Noninterest income increased $10.8 million, or 28%, to $49.2 million in 2019 compared to $38.3 million in 2018. This improvement was primarily due to the following:
|
◦
|
deposit service charges increased $1.1 million, or 9%,
|
◦
|
wealth management revenue increased $1.7 million, or 21%,
|
◦
|
card services income increased $2.5 million, or 37%,
|
◦
|
tax credit income increased $2.6 million, or 91%, and
|
◦
|
other income increased $2.7 million, or 31%, due to swap fees, sublease income and BOLI income.
|
•
|
Noninterest expenses totaled $165.5 million for 2019, an increase of $46.5 million, or 39%, compared to 2018. The acquisition of Trinity contributed $24.5 million of the current year increase. In addition, merger-related expenses incurred for the Trinity acquisition were $18.0 million in 2019. The Company’s efficiency ratio was 57.5% in 2019, compared to 51.7% for the prior year. The increase in 2019 was primarily due to the merger-related expenses. The Company’s core efficiency ratio1 was 52.4% in 2019, compared to 52.0% for the prior year.
|
•
|
The Company’s effective tax rate was 20.1% for the year ended December 31, 2019 compared to 14.7% in 2018. The lower rate in 2018 resulted from a non-recurring reduction of income tax expense of $2.7 million from a tax planning election related to the Tax Cuts and Jobs Act.
|
•
|
The Company’s Board of Directors approved an increase in the Company’s quarterly cash dividend to $0.18 per common share for the first quarter of 2020, payable on March 31, 2020 to shareholders of record as of March 16, 2020.
|
•
|
On March 8, 2019, the Company announced the completion of its acquisition of Trinity which was merged with and into the Company, and LANB, Trinity’s wholly-owned subsidiary, merged with and into the Bank. Aggregate consideration at closing was 4.0 million shares of Company common stock and $37.3 million cash paid to Trinity shareholders. The overall transaction had a value of $209.2 million.
|
•
|
The Company repurchased 396,737 of its common shares at a weighted-average share price of $39.13, pursuant to its publicly announced share repurchase program. The Board of Directors 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, 2019, there were 552,158 shares remaining to be purchased under this share repurchase plan.
|
•
|
Dividends paid in 2019 of $0.62 per share increased $0.15 per share, or 32%, compared to $0.47 per share in 2018.
|
•
|
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. The Company completed its acquisition of Trinity and LANB on March 8, 2019, as discussed above.
|
•
|
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 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 $0.11 for the second quarter of 2018, expanding cash dividends paid for the year by 6%.
|
|
Year ended December 31,
|
|||||||||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|||||||||||||||||||||||||||
($ 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 loans1
|
$
|
4,977,274
|
|
|
$
|
261,987
|
|
|
5.26
|
%
|
|
$
|
4,164,377
|
|
|
$
|
210,402
|
|
|
5.05
|
%
|
|
$
|
3,774,484
|
|
|
$
|
173,824
|
|
|
4.61
|
%
|
Tax-exempt loans2
|
29,583
|
|
|
1,852
|
|
|
6.26
|
|
|
34,371
|
|
|
1,889
|
|
|
5.50
|
|
|
40,634
|
|
|
2,652
|
|
|
6.53
|
|
||||||
Non-core acquired loans - contractual
|
11,711
|
|
|
1,242
|
|
|
10.61
|
|
|
23,611
|
|
|
1,689
|
|
|
7.15
|
|
|
35,761
|
|
|
2,273
|
|
|
6.36
|
|
||||||
Non-core acquired loans - incremental
|
|
|
4,783
|
|
|
40.85
|
|
|
|
|
3,700
|
|
|
15.67
|
|
|
|
|
7,718
|
|
|
21.58
|
|
|||||||||
Total loans
|
5,018,568
|
|
|
269,864
|
|
|
5.38
|
|
|
4,222,359
|
|
|
217,680
|
|
|
5.16
|
|
|
3,850,879
|
|
|
186,467
|
|
|
4.84
|
|
||||||
Taxable investments in debt and equity securities
|
1,064,913
|
|
|
30,085
|
|
|
2.83
|
|
|
712,227
|
|
|
18,375
|
|
|
2.58
|
|
|
634,195
|
|
|
15,000
|
|
|
2.37
|
|
||||||
Non-taxable investments in debt and equity securities (2)
|
131,161
|
|
|
4,668
|
|
|
3.56
|
|
|
40,038
|
|
|
1,426
|
|
|
3.56
|
|
|
47,219
|
|
|
2,078
|
|
|
4.40
|
|
||||||
Short-term investments
|
107,433
|
|
|
2,128
|
|
|
1.98
|
|
|
66,771
|
|
|
1,141
|
|
|
1.71
|
|
|
79,377
|
|
|
804
|
|
|
1.01
|
|
||||||
Total securities and short-term investments
|
1,303,507
|
|
|
36,881
|
|
|
2.83
|
|
|
819,036
|
|
|
20,942
|
|
|
2.56
|
|
|
760,791
|
|
|
17,882
|
|
|
2.35
|
|
||||||
Total interest-earning assets
|
6,322,075
|
|
|
306,745
|
|
|
4.85
|
|
|
5,041,395
|
|
|
238,622
|
|
|
4.73
|
|
|
4,611,670
|
|
|
204,349
|
|
|
4.43
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Noninterest-earning assets
|
572,216
|
|
|
|
|
|
|
395,568
|
|
|
|
|
|
|
368,559
|
|
|
|
|
|
||||||||||||
Total assets
|
$
|
6,894,291
|
|
|
|
|
|
|
$
|
5,436,963
|
|
|
|
|
|
|
$
|
4,980,229
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing transaction accounts
|
$
|
1,286,641
|
|
|
$
|
7,592
|
|
|
0.59
|
%
|
|
$
|
827,155
|
|
|
$
|
3,643
|
|
|
0.44
|
%
|
|
$
|
802,993
|
|
|
$
|
2,195
|
|
|
0.27
|
%
|
Money market accounts
|
1,608,349
|
|
|
26,267
|
|
|
1.63
|
|
|
1,488,238
|
|
|
19,361
|
|
|
1.30
|
|
|
1,286,796
|
|
|
8,708
|
|
|
0.68
|
|
||||||
Savings
|
489,310
|
|
|
841
|
|
|
0.17
|
|
|
206,286
|
|
|
597
|
|
|
0.29
|
|
|
189,516
|
|
|
459
|
|
|
0.24
|
|
||||||
Certificates of deposit
|
799,079
|
|
|
15,156
|
|
|
1.90
|
|
|
653,486
|
|
|
10,168
|
|
|
1.56
|
|
|
586,115
|
|
|
5,838
|
|
|
1.00
|
|
||||||
Total interest-bearing deposits
|
4,183,379
|
|
|
49,856
|
|
|
1.19
|
|
|
3,175,165
|
|
|
33,769
|
|
|
1.06
|
|
|
2,865,420
|
|
|
17,200
|
|
|
0.60
|
|
||||||
Subordinated debentures and notes
|
136,950
|
|
|
7,507
|
|
|
5.48
|
|
|
118,129
|
|
|
5,798
|
|
|
4.91
|
|
|
116,707
|
|
|
5,095
|
|
|
4.37
|
|
||||||
FHLB advances
|
287,474
|
|
|
6,668
|
|
|
2.32
|
|
|
271,493
|
|
|
5,556
|
|
|
2.05
|
|
|
192,489
|
|
|
2,356
|
|
|
1.22
|
|
||||||
Securities sold under agreements to repurchase
|
169,179
|
|
|
1,246
|
|
|
0.74
|
|
|
170,963
|
|
|
755
|
|
|
0.44
|
|
|
220,807
|
|
|
493
|
|
|
0.22
|
|
||||||
Other borrowings
|
32,392
|
|
|
1,140
|
|
|
3.52
|
|
|
773
|
|
|
19
|
|
|
2.46
|
|
|
959
|
|
|
91
|
|
|
9.49
|
|
||||||
Total interest-bearing liabilities
|
4,809,374
|
|
|
66,417
|
|
|
1.38
|
|
|
3,736,523
|
|
|
45,897
|
|
|
1.23
|
|
|
3,396,382
|
|
|
25,235
|
|
|
0.74
|
|
||||||
Noninterest bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Demand deposits
|
1,228,832
|
|
|
|
|
|
|
1,086,863
|
|
|
|
|
|
|
1,017,660
|
|
|
|
|
|
||||||||||||
Other liabilities
|
60,608
|
|
|
|
|
|
|
36,617
|
|
|
|
|
|
|
33,881
|
|
|
|
|
|
||||||||||||
Total liabilities
|
6,098,814
|
|
|
|
|
|
|
4,860,003
|
|
|
|
|
|
|
4,447,923
|
|
|
|
|
|
||||||||||||
Shareholders' equity
|
795,477
|
|
|
|
|
|
|
576,960
|
|
|
|
|
|
|
532,306
|
|
|
|
|
|
||||||||||||
Total liabilities & shareholders' equity
|
$
|
6,894,291
|
|
|
|
|
|
|
$
|
5,436,963
|
|
|
|
|
|
|
$
|
4,980,229
|
|
|
|
|
|
|||||||||
Net interest income
|
|
|
$
|
240,328
|
|
|
|
|
|
|
$
|
192,725
|
|
|
|
|
|
|
$
|
179,114
|
|
|
|
|||||||||
Net interest spread
|
|
|
|
|
3.47
|
%
|
|
|
|
|
|
3.50
|
%
|
|
|
|
|
|
3.69
|
%
|
||||||||||||
Net interest margin (tax equivalent)
|
|
|
|
|
3.80
|
|
|
|
|
|
|
3.82
|
|
|
|
|
|
|
3.88
|
|
||||||||||||
Core net interest margin3
|
|
|
|
|
3.73
|
|
|
|
|
|
|
3.75
|
|
|
|
|
|
|
3.72
|
|
|
2019 compared to 2018
|
|
2018 compared to 2017
|
||||||||||||||||||||
|
Increase (decrease) due to
|
|
Increase (decrease) due to
|
||||||||||||||||||||
($ in thousands)
|
Volume1
|
|
Rate2
|
|
Net
|
|
Volume1
|
|
Rate2
|
|
Net
|
||||||||||||
Interest earned on:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Taxable loans
|
$
|
42,485
|
|
|
$
|
9,100
|
|
|
$
|
51,585
|
|
|
$
|
18,854
|
|
|
$
|
17,724
|
|
|
$
|
36,578
|
|
Tax-exempt loans3
|
(282
|
)
|
|
245
|
|
|
(37
|
)
|
|
(377
|
)
|
|
(386
|
)
|
|
(763
|
)
|
||||||
Non-core acquired loans
|
(3,692
|
)
|
|
4,328
|
|
|
636
|
|
|
(2,991
|
)
|
|
(1,611
|
)
|
|
(4,602
|
)
|
||||||
Taxable investments in debt and equity securities
|
9,825
|
|
|
1,885
|
|
|
11,710
|
|
|
1,942
|
|
|
1,433
|
|
|
3,375
|
|
||||||
Non-taxable investments in debt and equity securities3
|
3,243
|
|
|
(1
|
)
|
|
3,242
|
|
|
(289
|
)
|
|
(363
|
)
|
|
(652
|
)
|
||||||
Short-term investments
|
782
|
|
|
205
|
|
|
987
|
|
|
(144
|
)
|
|
481
|
|
|
337
|
|
||||||
Total interest-earning assets
|
52,361
|
|
|
15,762
|
|
|
68,123
|
|
|
16,995
|
|
|
17,278
|
|
|
34,273
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest paid on:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing transaction accounts
|
$
|
2,450
|
|
|
$
|
1,499
|
|
|
$
|
3,949
|
|
|
$
|
68
|
|
|
$
|
1,380
|
|
|
$
|
1,448
|
|
Money market accounts
|
1,659
|
|
|
5,247
|
|
|
6,906
|
|
|
1,546
|
|
|
9,107
|
|
|
10,653
|
|
||||||
Savings
|
562
|
|
|
(318
|
)
|
|
244
|
|
|
44
|
|
|
94
|
|
|
138
|
|
||||||
Certificates of deposit
|
2,515
|
|
|
2,473
|
|
|
4,988
|
|
|
735
|
|
|
3,595
|
|
|
4,330
|
|
||||||
Subordinated debentures and notes
|
986
|
|
|
723
|
|
|
1,709
|
|
|
63
|
|
|
640
|
|
|
703
|
|
||||||
FHLB advances
|
340
|
|
|
772
|
|
|
1,112
|
|
|
1,213
|
|
|
1,987
|
|
|
3,200
|
|
||||||
Securities sold under agreements to repurchase
|
(8
|
)
|
|
499
|
|
|
491
|
|
|
(139
|
)
|
|
401
|
|
|
262
|
|
||||||
Other borrowed funds
|
1,110
|
|
|
11
|
|
|
1,121
|
|
|
(15
|
)
|
|
(57
|
)
|
|
(72
|
)
|
||||||
Total interest-bearing liabilities
|
9,614
|
|
|
10,906
|
|
|
20,520
|
|
|
3,515
|
|
|
17,147
|
|
|
20,662
|
|
||||||
Net interest income
|
$
|
42,747
|
|
|
$
|
4,856
|
|
|
$
|
47,603
|
|
|
$
|
13,480
|
|
|
$
|
131
|
|
|
$
|
13,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
1Change in volume multiplied by yield/rate of prior period.
|
|||||||||||||||||||||||
2Change in yield/rate multiplied by volume of prior period.
|
|||||||||||||||||||||||
3Nontaxable income is presented on a fully tax equivalent basis using a 24.7% for 2019 and 2018, respectively
|
|||||||||||||||||||||||
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.
|
|
Year ended December 31,
|
|
Change from
|
||||||||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||
Service charges on deposit accounts
|
$
|
12,801
|
|
|
$
|
11,749
|
|
|
$
|
11,043
|
|
|
$
|
1,052
|
|
|
$
|
706
|
|
Wealth management revenue
|
9,932
|
|
|
8,241
|
|
|
8,102
|
|
|
1,691
|
|
|
139
|
|
|||||
Card services revenue
|
9,154
|
|
|
6,686
|
|
|
5,433
|
|
|
2,468
|
|
|
1,253
|
|
|||||
Tax credit income
|
5,393
|
|
|
2,820
|
|
|
2,581
|
|
|
2,573
|
|
|
239
|
|
|||||
Gain on sale of securities
|
243
|
|
|
9
|
|
|
22
|
|
|
234
|
|
|
(13
|
)
|
|||||
Miscellaneous income
|
11,653
|
|
|
8,842
|
|
|
7,213
|
|
|
2,811
|
|
|
1,629
|
|
|||||
Total noninterest income
|
$
|
49,176
|
|
|
$
|
38,347
|
|
|
$
|
34,394
|
|
|
$
|
10,829
|
|
|
$
|
3,953
|
|
|
Year ended December 31,
|
|
Change from
|
||||||||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||||
Employee compensation and benefits
|
$
|
81,295
|
|
|
$
|
66,039
|
|
|
$
|
61,388
|
|
|
$
|
15,256
|
|
|
$
|
4,651
|
|
Occupancy
|
12,465
|
|
|
9,550
|
|
|
9,057
|
|
|
2,915
|
|
|
493
|
|
|||||
Data processing
|
8,242
|
|
|
6,321
|
|
|
6,272
|
|
|
1,921
|
|
|
49
|
|
|||||
Professional fees
|
3,683
|
|
|
3,134
|
|
|
3,813
|
|
|
549
|
|
|
(679
|
)
|
|||||
Merger related expenses
|
17,969
|
|
|
1,271
|
|
|
6,462
|
|
|
16,698
|
|
|
(5,191
|
)
|
|||||
Other expenses
|
41,831
|
|
|
32,716
|
|
|
28,059
|
|
|
9,115
|
|
|
4,657
|
|
|||||
Total noninterest expense
|
$
|
165,485
|
|
|
$
|
119,031
|
|
|
$
|
115,051
|
|
|
$
|
46,454
|
|
|
$
|
3,980
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Efficiency ratio
|
57.48
|
%
|
|
51.70
|
%
|
|
54.35
|
%
|
|
5.78
|
%
|
|
(2.65
|
)%
|
|||||
Core efficiency ratio1
|
52.36
|
|
|
52.04
|
|
|
52.93
|
|
|
0.32
|
|
|
(0.89
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
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 $1.6 million.
|
($ in thousands)
|
December 31,
|
|
% Increase (Decrease)
|
||||||||||||||
2019
|
|
2018
|
|
2017
|
|
2019 vs. 2018
|
|
2018 vs. 2017
|
|||||||||
Total cash and cash equivalents
|
$
|
167,256
|
|
|
$
|
196,552
|
|
|
$
|
153,323
|
|
|
(14.90
|
)%
|
|
28.19
|
%
|
Securities
|
1,316,483
|
|
|
787,048
|
|
|
715,131
|
|
|
67.27
|
%
|
|
10.06
|
%
|
|||
Total loans
|
5,314,337
|
|
|
4,350,001
|
|
|
4,097,050
|
|
|
22.17
|
%
|
|
6.17
|
%
|
|||
Total assets
|
7,333,791
|
|
|
5,645,662
|
|
|
5,289,225
|
|
|
29.90
|
%
|
|
6.74
|
%
|
|||
Deposits
|
5,771,023
|
|
|
4,587,985
|
|
|
4,156,414
|
|
|
25.79
|
%
|
|
10.38
|
%
|
|||
Total liabilities
|
6,466,606
|
|
|
5,041,858
|
|
|
4,740,652
|
|
|
28.26
|
%
|
|
6.35
|
%
|
|||
Total shareholders’ equity
|
867,185
|
|
|
603,804
|
|
|
548,573
|
|
|
43.62
|
%
|
|
10.07
|
%
|
|
December 31,
|
||||||||||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Commercial and industrial
|
$
|
2,361,157
|
|
|
$
|
2,123,167
|
|
|
$
|
1,921,676
|
|
|
$
|
1,636,238
|
|
|
$
|
1,488,190
|
|
Commercial real estate - investor owned
|
1,299,884
|
|
|
867,667
|
|
|
812,162
|
|
|
552,969
|
|
|
453,336
|
|
|||||
Commercial real estate - owner occupied
|
697,437
|
|
|
614,167
|
|
|
565,803
|
|
|
362,011
|
|
|
362,373
|
|
|||||
Construction and land development
|
457,273
|
|
|
334,645
|
|
|
308,974
|
|
|
198,907
|
|
|
167,899
|
|
|||||
Residential real estate
|
366,261
|
|
|
305,026
|
|
|
352,093
|
|
|
252,552
|
|
|
215,785
|
|
|||||
Consumer and other
|
132,325
|
|
|
105,329
|
|
|
136,342
|
|
|
155,484
|
|
|
137,912
|
|
|||||
Total loans
|
$
|
5,314,337
|
|
|
$
|
4,350,001
|
|
|
$
|
4,097,050
|
|
|
$
|
3,158,161
|
|
|
$
|
2,825,495
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
December 31,
|
||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Commercial and industrial
|
44.4
|
%
|
|
48.8
|
%
|
|
46.9
|
%
|
|
51.8
|
%
|
|
52.7
|
%
|
|||||
Commercial real estate - investor owned
|
24.5
|
|
|
19.9
|
|
|
19.8
|
|
|
17.4
|
|
|
16.1
|
|
|||||
Commercial real estate - owner occupied
|
13.1
|
|
|
14.1
|
|
|
13.8
|
|
|
11.6
|
|
|
12.8
|
|
|||||
Construction and land development
|
8.6
|
|
|
7.7
|
|
|
7.5
|
|
|
6.3
|
|
|
5.9
|
|
|||||
Residential real estate
|
6.9
|
|
|
7.0
|
|
|
8.6
|
|
|
8.0
|
|
|
7.6
|
|
|||||
Consumer and other
|
2.5
|
|
|
2.5
|
|
|
3.4
|
|
|
4.9
|
|
|
4.9
|
|
|||||
Total loans
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
December 31,
|
|
|
|
|
|
Trinity Acquired Loans
|
|||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
Change
|
|
% Change
|
|
at 3/31/19
|
|||||||||
C&I - general
|
$
|
1,186,667
|
|
|
$
|
995,491
|
|
|
$
|
191,176
|
|
|
19.2
|
%
|
|
$
|
65,122
|
|
CRE investor owned - general
|
1,290,258
|
|
|
862,423
|
|
|
427,835
|
|
|
49.6
|
|
|
304,615
|
|
||||
CRE owner occupied - general
|
582,579
|
|
|
496,835
|
|
|
85,744
|
|
|
17.3
|
|
|
91,758
|
|
||||
Enterprise value lendinga
|
428,896
|
|
|
465,992
|
|
|
(37,096
|
)
|
|
(8.0
|
)
|
|
—
|
|
||||
Life insurance premium financinga
|
472,822
|
|
|
417,950
|
|
|
54,872
|
|
|
13.1
|
|
|
—
|
|
||||
Residential real estate - general
|
366,261
|
|
|
304,671
|
|
|
61,590
|
|
|
20.2
|
|
|
137,487
|
|
||||
Construction and land development - general
|
428,681
|
|
|
310,832
|
|
|
117,849
|
|
|
37.9
|
|
|
70,251
|
|
||||
Tax creditsa
|
294,210
|
|
|
262,735
|
|
|
31,475
|
|
|
12.0
|
|
|
—
|
|
||||
Agriculture
|
139,873
|
|
|
136,188
|
|
|
3,685
|
|
|
2.7
|
|
|
—
|
|
||||
Consumer and other - general
|
124,090
|
|
|
96,884
|
|
|
27,206
|
|
|
28.1
|
|
|
12,835
|
|
||||
Total Loans
|
$
|
5,314,337
|
|
|
$
|
4,350,001
|
|
|
$
|
964,336
|
|
|
22.2
|
%
|
|
$
|
682,068
|
|
($ in thousands)
|
December 31, 2019
|
|
|
December 31, 2018
|
|
||
St. Louis
|
$
|
2,462,723
|
|
|
2,312,171
|
|
|
Kansas City
|
816,507
|
|
|
719,434
|
|
||
Arizona
|
391,535
|
|
|
353,718
|
|
||
New Mexico
|
640,249
|
|
|
—
|
|
||
Specialized Lending
|
1,003,323
|
|
|
964,678
|
|
||
Total
|
$
|
5,314,337
|
|
|
$
|
4,350,001
|
|
•
|
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, 2019, these loans totaled $1.6 billion, or 81% 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. $150.0 million of these loans include the use of interest reserves and follow standard underwriting guidelines. Construction projects are monitored by the loan officer and a centralized independent loan disbursement function is employed.
|
•
|
Residential real estate loans include residential mortgages, which are loans that, due to size or other attributes, do not qualify for conventional home mortgages available-for-sale in the secondary market, second mortgages and home equity lines. Residential mortgage loans are usually limited to a maximum of 80% of collateral value at origination.
|
|
% of portfolio
|
||||
December 31, 2019
|
|
December 31, 2018
|
|||
Non-real estate:
|
|
|
|
||
Commercial and industrial
|
44
|
%
|
|
49
|
%
|
Consumer and other
|
3
|
|
|
2
|
|
Total non-real estate
|
47
|
%
|
|
51
|
%
|
|
|
|
|
||
Real estate:
|
|
|
|
||
Commercial - investor owned
|
|
|
|
||
Retail
|
7
|
%
|
|
6
|
%
|
Commercial office
|
8
|
|
|
6
|
|
Multi-family housing
|
2
|
|
|
2
|
|
Industrial/ Warehouse
|
5
|
|
|
3
|
|
Other
|
2
|
|
|
3
|
|
Total commercial real estate - investor owned
|
24
|
%
|
|
20
|
%
|
|
|
|
|
||
Commercial - owner occupied
|
|
|
|
||
Commercial and industrial
|
6
|
%
|
|
8
|
%
|
Other
|
7
|
|
|
6
|
|
Total commercial real estate - owner occupied
|
13
|
%
|
|
14
|
%
|
|
|
|
|
||
Construction and land development
|
9
|
%
|
|
8
|
%
|
|
|
|
|
||
Residential
|
|
|
|
||
Investor owned
|
2
|
%
|
|
2
|
%
|
Owner occupied
|
5
|
|
|
5
|
|
Total residential real estate
|
7
|
%
|
|
7
|
%
|
|
|
|
|
||
Total real estate
|
53
|
%
|
|
49
|
%
|
|
|
|
|
||
Total
|
100
|
%
|
|
100
|
%
|
($ in thousands)
|
Due in One
Year or Less |
|
After One Through Five Years
|
|
After
Five Years |
|
Total
|
|
Percent of
Total Loans
|
|||||||||
Fixed Rate Loans
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial and industrial
|
$
|
85,677
|
|
|
$
|
290,319
|
|
|
$
|
81,795
|
|
|
$
|
457,791
|
|
|
9
|
%
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial
|
178,804
|
|
|
915,895
|
|
|
263,589
|
|
|
1,358,288
|
|
|
26
|
|
||||
Construction and land development
|
54,960
|
|
|
113,146
|
|
|
6,252
|
|
|
174,358
|
|
|
3
|
|
||||
Residential
|
19,502
|
|
|
58,087
|
|
|
54,485
|
|
|
132,074
|
|
|
2
|
|
||||
Consumer and other
|
5,748
|
|
|
13,592
|
|
|
21,646
|
|
|
40,986
|
|
|
1
|
|
||||
Total
|
$
|
344,691
|
|
|
$
|
1,391,039
|
|
|
$
|
427,767
|
|
|
$
|
2,163,497
|
|
|
41
|
%
|
Variable Rate Loans
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial and industrial
|
$
|
1,842,858
|
|
|
$
|
51,157
|
|
|
$
|
9,351
|
|
|
$
|
1,903,366
|
|
|
36
|
%
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial
|
531,646
|
|
|
105,668
|
|
|
1,719
|
|
|
639,033
|
|
|
12
|
|
||||
Construction and land development
|
276,527
|
|
|
6,388
|
|
|
—
|
|
|
282,915
|
|
|
5
|
|
||||
Residential
|
161,904
|
|
|
60,423
|
|
|
11,860
|
|
|
234,187
|
|
|
4
|
|
||||
Consumer and other
|
86,970
|
|
|
4,369
|
|
|
—
|
|
|
91,339
|
|
|
2
|
|
||||
Total
|
$
|
2,899,905
|
|
|
$
|
228,005
|
|
|
$
|
22,930
|
|
|
$
|
3,150,840
|
|
|
59
|
%
|
Loans
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial and industrial
|
$
|
1,928,535
|
|
|
$
|
341,476
|
|
|
$
|
91,146
|
|
|
$
|
2,361,157
|
|
|
45
|
%
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|||||||||
Commercial
|
710,450
|
|
|
1,021,563
|
|
|
265,308
|
|
|
1,997,321
|
|
|
38
|
|
||||
Construction and land development
|
331,487
|
|
|
119,534
|
|
|
6,252
|
|
|
457,273
|
|
|
8
|
|
||||
Residential
|
181,406
|
|
|
118,510
|
|
|
66,345
|
|
|
366,261
|
|
|
6
|
|
||||
Consumer and other
|
92,718
|
|
|
17,961
|
|
|
21,646
|
|
|
132,325
|
|
|
3
|
|
||||
Total
|
$
|
3,244,596
|
|
|
$
|
1,619,044
|
|
|
$
|
450,697
|
|
|
$
|
5,314,337
|
|
|
100
|
%
|
|
December 31,
|
||||||||||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Allowance for portfolio loan losses, at beginning of period
|
$
|
42,295
|
|
|
$
|
38,166
|
|
|
$
|
37,565
|
|
|
$
|
33,441
|
|
|
$
|
30,185
|
|
Charge-offs:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
(6,882
|
)
|
|
(6,894
|
)
|
|
(9,872
|
)
|
|
(2,303
|
)
|
|
(3,699
|
)
|
|||||
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
(609
|
)
|
|
(313
|
)
|
|
(207
|
)
|
|
(95
|
)
|
|
(702
|
)
|
|||||
Construction and land development
|
(54
|
)
|
|
(56
|
)
|
|
(254
|
)
|
|
—
|
|
|
(350
|
)
|
|||||
Residential
|
(667
|
)
|
|
(546
|
)
|
|
(973
|
)
|
|
(25
|
)
|
|
(1,313
|
)
|
|||||
Consumer and other
|
(382
|
)
|
|
(167
|
)
|
|
(201
|
)
|
|
(1,912
|
)
|
|
(27
|
)
|
|||||
Total charge-offs
|
(8,594
|
)
|
|
(7,976
|
)
|
|
(11,507
|
)
|
|
(4,335
|
)
|
|
(6,091
|
)
|
|||||
Recoveries:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
338
|
|
|
1,133
|
|
|
545
|
|
|
674
|
|
|
1,796
|
|
|||||
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
114
|
|
|
112
|
|
|
235
|
|
|
1,165
|
|
|
1,567
|
|
|||||
Construction and land development
|
776
|
|
|
459
|
|
|
101
|
|
|
934
|
|
|
674
|
|
|||||
Residential
|
661
|
|
|
508
|
|
|
390
|
|
|
123
|
|
|
337
|
|
|||||
Consumer and other
|
295
|
|
|
80
|
|
|
73
|
|
|
12
|
|
|
101
|
|
|||||
Total recoveries
|
2,184
|
|
|
2,292
|
|
|
1,344
|
|
|
2,908
|
|
|
4,475
|
|
|||||
Net charge-offs
|
(6,410
|
)
|
|
(5,684
|
)
|
|
(10,163
|
)
|
|
(1,427
|
)
|
|
(1,616
|
)
|
|||||
Provision for loan losses
|
6,682
|
|
|
9,813
|
|
|
10,764
|
|
|
5,551
|
|
|
4,872
|
|
|||||
Allowance for portfolio loan losses, at end of period
|
$
|
42,567
|
|
|
$
|
42,295
|
|
|
$
|
38,166
|
|
|
$
|
37,565
|
|
|
$
|
33,441
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for PCI loan losses, at beginning of period
|
$
|
1,181
|
|
|
$
|
4,411
|
|
|
$
|
5,844
|
|
|
$
|
10,175
|
|
|
$
|
15,410
|
|
Charge-offs
|
(150
|
)
|
|
(61
|
)
|
|
(799
|
)
|
|
(2,385
|
)
|
|
(821
|
)
|
|||||
Net charge-offs
|
(150
|
)
|
|
(61
|
)
|
|
(799
|
)
|
|
(2,385
|
)
|
|
(821
|
)
|
|||||
Provision reversal for loan losses
|
(310
|
)
|
|
(3,169
|
)
|
|
(634
|
)
|
|
(1,946
|
)
|
|
(4,414
|
)
|
|||||
Allowance for PCI loan losses, at end of period
|
$
|
721
|
|
|
$
|
1,181
|
|
|
$
|
4,411
|
|
|
$
|
5,844
|
|
|
$
|
10,175
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total allowance for loan losses, at end of period
|
$
|
43,288
|
|
|
$
|
43,476
|
|
|
$
|
42,577
|
|
|
$
|
43,409
|
|
|
$
|
43,616
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total loans, average
|
$
|
5,018,568
|
|
|
$
|
4,222,359
|
|
|
$
|
3,850,879
|
|
|
$
|
2,978,534
|
|
|
$
|
2,613,656
|
|
Total loans, ending
|
5,314,337
|
|
|
4,350,001
|
|
|
4,097,050
|
|
|
3,158,161
|
|
|
2,825,495
|
|
|||||
Net charge-offs to average loans
|
0.13
|
%
|
|
0.13
|
%
|
|
0.26
|
%
|
|
0.05
|
%
|
|
0.06
|
%
|
|||||
Allowance for loan losses to total loans
|
0.81
|
|
|
1.00
|
|
|
1.04
|
|
|
1.37
|
|
|
1.54
|
|
|
December 31,
|
||||||||||||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||||||||||
($ 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
|
$
|
27,455
|
|
44.4
|
%
|
|
$
|
29,286
|
|
48.8
|
%
|
|
$
|
26,706
|
|
46.9
|
%
|
|
$
|
27,615
|
|
51.8
|
%
|
|
$
|
22,556
|
|
52.7
|
%
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial
|
10,808
|
|
37.6
|
|
|
8,924
|
|
34.1
|
|
|
8,553
|
|
33.6
|
|
|
8,220
|
|
29.0
|
|
|
11,682
|
|
28.9
|
|
|||||
Construction and land development
|
2,611
|
|
8.6
|
|
|
2,344
|
|
7.7
|
|
|
2,251
|
|
7.5
|
|
|
2,127
|
|
6.3
|
|
|
2,863
|
|
5.9
|
|
|||||
Residential
|
1,703
|
|
6.9
|
|
|
2,191
|
|
7.0
|
|
|
4,217
|
|
8.6
|
|
|
4,500
|
|
8.0
|
|
|
5,068
|
|
7.6
|
|
|||||
Consumer and other
|
711
|
|
2.5
|
|
|
731
|
|
2.4
|
|
|
850
|
|
3.4
|
|
|
947
|
|
4.9
|
|
|
1,447
|
|
4.9
|
|
|||||
Total allowance
|
$
|
43,288
|
|
100.0
|
%
|
|
$
|
43,476
|
|
100.0
|
%
|
|
$
|
42,577
|
|
100.0
|
%
|
|
$
|
43,409
|
|
100.0
|
%
|
|
$
|
43,616
|
|
100.0
|
%
|
|
December 31,
|
||||||||||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
Non-accrual loans
|
$
|
26,096
|
|
|
$
|
16,520
|
|
|
$
|
14,968
|
|
|
$
|
12,585
|
|
|
$
|
8,797
|
|
Loans past due 90 days or more and still accruing interest
|
250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Restructured loans
|
79
|
|
|
225
|
|
|
719
|
|
|
2,320
|
|
|
303
|
|
|||||
Total nonperforming loans
|
26,425
|
|
|
16,745
|
|
|
15,687
|
|
|
14,905
|
|
|
9,100
|
|
|||||
Other real estate
|
6,344
|
|
|
469
|
|
|
498
|
|
|
980
|
|
|
8,366
|
|
|||||
Total nonperforming assets
|
$
|
32,769
|
|
|
$
|
17,214
|
|
|
$
|
16,185
|
|
|
$
|
15,885
|
|
|
$
|
17,466
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
$
|
7,333,791
|
|
|
$
|
5,645,662
|
|
|
$
|
5,289,225
|
|
|
$
|
4,081,328
|
|
|
$
|
3,608,483
|
|
Total loans
|
5,314,337
|
|
|
4,350,001
|
|
|
4,097,050
|
|
|
3,158,161
|
|
|
2,825,495
|
|
|||||
Nonperforming loans to total loans
|
0.50
|
%
|
|
0.38
|
%
|
|
0.38
|
%
|
|
0.47
|
%
|
|
0.32
|
%
|
|||||
Nonperforming assets to total assets
|
0.45
|
|
|
0.30
|
|
|
0.31
|
|
|
0.39
|
|
|
0.48
|
|
|||||
Allowance for loan losses to nonperforming loans
|
164
|
|
|
260
|
|
|
271
|
|
|
291
|
|
|
479
|
|
|||||
|
|
|
|
|
|
|
|
|
|
($ in thousands)
|
December 31, 2019
|
|
Number of loans
|
|
December 31, 2018
|
|
Number of loans
|
||||||||||||
Commercial and industrial
|
$
|
22,578
|
|
|
85
|
%
|
|
14
|
|
|
$
|
12,950
|
|
|
77
|
%
|
|
13
|
|
Commercial real estate
|
2,516
|
|
|
10
|
|
|
7
|
|
|
1,206
|
|
|
7
|
|
|
6
|
|
||
Residential real estate
|
1,330
|
|
|
5
|
|
|
10
|
|
|
2,277
|
|
|
14
|
|
|
5
|
|
||
Consumer and other
|
1
|
|
|
—
|
|
|
1
|
|
|
312
|
|
|
2
|
|
|
1
|
|
||
Total
|
$
|
26,425
|
|
|
100
|
%
|
|
32
|
|
|
$
|
16,745
|
|
|
100
|
%
|
|
25
|
|
|
Year ended December 31,
|
||||||
($ in thousands)
|
2019
|
|
2018
|
||||
Nonperforming loans, beginning of period
|
$
|
16,745
|
|
|
$
|
15,687
|
|
Additions to nonaccrual loans
|
32,214
|
|
|
15,911
|
|
||
Additions to restructured loans
|
—
|
|
|
354
|
|
||
Charge-offs
|
(8,173
|
)
|
|
(7,823
|
)
|
||
Principal reductions
|
(12,205
|
)
|
|
(6,164
|
)
|
||
Moved to other real estate
|
(1,732
|
)
|
|
(669
|
)
|
||
Moved to performing
|
(674
|
)
|
|
(551
|
)
|
||
Nonperforming loans, end of period
|
$
|
26,425
|
|
|
$
|
16,745
|
|
|
Year ended December 31,
|
||||||
($ in thousands)
|
2019
|
|
2018
|
||||
Other real estate, beginning of period
|
$
|
469
|
|
|
$
|
498
|
|
Additions and expenses capitalized to prepare property for sale
|
8,148
|
|
|
877
|
|
||
Additions from acquisition
|
3,225
|
|
|
—
|
|
||
Writedowns in value
|
(812
|
)
|
|
(44
|
)
|
||
Sales
|
(4,686
|
)
|
|
(862
|
)
|
||
Other real estate, end of period
|
$
|
6,344
|
|
|
$
|
469
|
|
|
December 31,
|
|||||||||||||||||||
|
2019
|
|
2018
|
|
2017
|
|||||||||||||||
($ in thousands)
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|
Amount
|
|
%
|
|||||||||
Obligations of U.S. Government sponsored enterprises
|
$
|
10,046
|
|
|
0.7
|
%
|
|
$
|
98,498
|
|
|
12.1
|
%
|
|
$
|
99,224
|
|
|
13.4
|
%
|
Obligations of states and political subdivisions
|
224,728
|
|
|
16.6
|
|
|
39,316
|
|
|
4.8
|
|
|
48,674
|
|
|
6.6
|
|
|||
Agency mortgage-backed securities
|
948,367
|
|
|
70.0
|
|
|
639,309
|
|
|
78.6
|
|
|
567,233
|
|
|
76.4
|
|
|||
U.S. Treasury Bills
|
10,226
|
|
|
0.8
|
|
|
9,925
|
|
|
1.2
|
|
|
—
|
|
|
—
|
|
|||
Corporate debt securities
|
123,116
|
|
|
9.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
FHLB capital stock
|
15,673
|
|
|
1.2
|
|
|
9,158
|
|
|
1.1
|
|
|
12,924
|
|
|
1.7
|
|
|||
Other investments
|
22,371
|
|
|
1.6
|
|
|
17,496
|
|
|
2.2
|
|
|
13,737
|
|
|
1.9
|
|
|||
Total
|
$
|
1,354,527
|
|
|
100.0
|
%
|
|
$
|
813,702
|
|
|
100.0
|
%
|
|
$
|
741,792
|
|
|
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
|
$
|
—
|
|
—
|
%
|
|
$
|
10,046
|
|
2.12
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
—
|
|
—
|
%
|
|
$
|
10,046
|
|
2.12
|
%
|
Obligations of states and political subdivisions
|
978
|
|
4.78
|
|
|
11,250
|
|
3.80
|
|
|
20,422
|
|
3.28
|
|
|
192,078
|
|
3.47
|
|
|
—
|
|
—
|
|
|
224,728
|
|
3.48
|
|
||||||
Agency mortgage-backed securities
|
18,777
|
|
2.90
|
|
|
684,176
|
|
3.04
|
|
|
239,068
|
|
3.13
|
|
|
6,346
|
|
3.50
|
|
|
—
|
|
—
|
|
|
948,367
|
|
3.07
|
|
||||||
U.S. Treasury Bills
|
—
|
|
—
|
|
|
10,226
|
|
2.47
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
10,226
|
|
2.47
|
|
||||||
Corporate debt securities
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
123,116
|
|
3.22
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
123,116
|
|
3.22
|
|
||||||
FHLB capital stock
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
15,673
|
|
4.92
|
|
|
15,673
|
|
4.92
|
|
||||||
Other investments
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
22,371
|
|
0.73
|
|
|
22,371
|
|
0.73
|
|
||||||
Total
|
$
|
19,755
|
|
2.99
|
%
|
|
$
|
715,698
|
|
3.03
|
%
|
|
$
|
382,606
|
|
3.17
|
%
|
|
$
|
198,424
|
|
3.47
|
%
|
|
$
|
38,044
|
|
2.44
|
%
|
|
$
|
1,354,527
|
|
3.12
|
%
|
|
Years ended December 31,
|
|
% Increase (decrease)
|
||||||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
|
2019 vs. 2018
|
|
2018 vs. 2017
|
||||||||
Noninterest-bearing deposit accounts
|
$
|
1,327,348
|
|
|
$
|
1,100,718
|
|
|
$
|
1,123,907
|
|
|
20.6
|
%
|
|
(2.1
|
)%
|
Interest-bearing transaction accounts
|
1,367,444
|
|
|
1,037,684
|
|
|
915,653
|
|
|
31.8
|
|
|
13.3
|
|
|||
Money market accounts
|
1,713,615
|
|
|
1,565,729
|
|
|
1,342,931
|
|
|
9.4
|
|
|
16.6
|
|
|||
Savings accounts
|
536,169
|
|
|
199,425
|
|
|
195,150
|
|
|
168.9
|
|
|
2.2
|
|
|||
Total core deposits
|
4,944,576
|
|
|
3,903,556
|
|
|
3,577,641
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||
Certificates of deposit:
|
|
|
|
|
|
|
|
|
|
||||||||
Brokered
|
215,758
|
|
|
198,981
|
|
|
115,306
|
|
|
8.4
|
|
|
72.6
|
|
|||
Other
|
610,689
|
|
|
485,448
|
|
|
463,467
|
|
|
25.8
|
|
|
4.7
|
|
|||
Total deposits
|
$5,771,023
|
|
$4,587,985
|
|
$4,156,414
|
|
25.8
|
%
|
|
10.4
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Non-Certificates of deposit / Total deposits
|
86
|
%
|
|
85
|
%
|
|
86
|
%
|
|
|
|
|
|||||
Noninterest-bearing deposits / Total deposits
|
23
|
|
|
24
|
|
|
27
|
|
|
|
|
|
($ in thousands)
|
Total
|
||
Three months or less
|
$
|
88,858
|
|
Over three through six months
|
61,169
|
|
|
Over six through twelve months
|
159,194
|
|
|
Over twelve months
|
84,158
|
|
|
Total
|
$
|
393,379
|
|
•
|
issuance of approximately 4.0 million shares of common stock for the Trinity acquisition reflecting approximately $171.9 million of consideration;
|
•
|
net income of $92.7 million;
|
•
|
net increase in fair value of available-for-sale securities and cash flow hedges of $27.0 million;
|
•
|
dividends paid on common stock of $16.6 million; and
|
•
|
repurchase of 396,737 shares of common stock at an average price of $39.13, or $15.5 million, pursuant to the Company’s publicly-announced stock repurchase program.
|
($ in thousands)
|
December 31,
|
|
Well-Capitalized
|
||||||||||
2019
|
|
2018
|
|
2017
|
|
Minimum %
|
|||||||
Total capital to risk weighted assets
|
12.40
|
%
|
|
12.26
|
%
|
|
11.36
|
%
|
|
10.00%
|
|||
Tier 1 capital to risk weighted assets
|
11.70
|
%
|
|
11.38
|
%
|
|
10.46
|
%
|
|
8.00%
|
|||
Tier 1 common equity to risk weighted assets
|
11.69
|
%
|
|
11.37
|
%
|
|
10.46
|
%
|
|
6.50%
|
|||
Leverage ratio (Tier 1 capital to average assets)
|
10.31
|
%
|
|
10.52
|
%
|
|
9.68
|
%
|
|
5.00%
|
|||
Total risk-based capital
|
$
|
769,254
|
|
|
$
|
611,197
|
|
|
$
|
546,314
|
|
|
|
Tier 1 capital
|
725,461
|
|
|
567,296
|
|
|
503,312
|
|
|
|
|||
Common equity tier 1 capital
|
725,406
|
|
|
567,239
|
|
|
503,264
|
|
|
|
|
|
|
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:
|
◦
|
merger-related expenses,
|
◦
|
facilities charges, and
|
◦
|
the gain or loss on sale of investment securities.
|
|
For the Years ended
|
||||||||||
($ in thousands)
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Net interest income
|
$
|
238,717
|
|
|
$
|
191,905
|
|
|
$
|
177,304
|
|
Less: Incremental accretion income
|
4,783
|
|
|
3,701
|
|
|
7,718
|
|
|||
Core net interest income
|
233,934
|
|
|
188,204
|
|
|
169,586
|
|
|||
|
|
|
|
|
|
||||||
Total noninterest income
|
49,176
|
|
|
38,347
|
|
|
34,394
|
|
|||
Less: Other income from non-core acquired assets
|
1,372
|
|
|
1,048
|
|
|
(6
|
)
|
|||
Less: Gain on sale of investment securities
|
243
|
|
|
9
|
|
|
22
|
|
|||
Less: Other non-core income
|
266
|
|
|
675
|
|
|
—
|
|
|||
Core noninterest income
|
47,295
|
|
|
36,615
|
|
|
34,378
|
|
|||
|
|
|
|
|
|
||||||
Total core revenue
|
$
|
281,229
|
|
|
$
|
224,819
|
|
|
$
|
203,964
|
|
|
|
|
|
|
|
||||||
Total noninterest expense
|
$
|
165,485
|
|
|
$
|
119,031
|
|
|
$
|
115,051
|
|
Less: Merger related expenses
|
17,969
|
|
|
1,271
|
|
|
6,462
|
|
|||
Less: Other expenses (credits) related to non-core acquired loans
|
257
|
|
|
(163
|
)
|
|
240
|
|
|||
Less: Facilities disposal charge
|
—
|
|
|
239
|
|
|
389
|
|
|||
Less: Other non-core expenses
|
—
|
|
|
682
|
|
|
—
|
|
|||
Core noninterest expense
|
$
|
147,259
|
|
|
$
|
117,002
|
|
|
$
|
107,960
|
|
|
|
|
|
|
|
||||||
Core efficiency ratio
|
52.36
|
%
|
|
52.04
|
%
|
|
52.93
|
%
|
($ in thousands)
|
For the Years ended December 31,
|
||||||||||
2019
|
|
2018
|
|
2017
|
|||||||
Net interest income
|
$
|
240,328
|
|
|
$
|
192,725
|
|
|
$
|
179,114
|
|
Less: Incremental accretion income
|
4,783
|
|
|
3,701
|
|
|
7,718
|
|
|||
Core net interest income
|
$
|
235,545
|
|
|
$
|
189,024
|
|
|
$
|
171,396
|
|
|
|
|
|
|
|
||||||
Average earning assets
|
$
|
6,322,075
|
|
|
$
|
5,041,395
|
|
|
$
|
4,611,670
|
|
Reported net interest margin
|
3.80
|
%
|
|
3.82
|
%
|
|
3.88
|
%
|
|||
Core net interest margin
|
3.73
|
|
|
3.75
|
|
|
3.72
|
|
|
For the Years ended December 31,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Total shareholders' equity
|
$
|
867,185
|
|
|
$
|
603,804
|
|
|
$
|
548,573
|
|
Less: Goodwill
|
210,344
|
|
|
117,345
|
|
|
117,345
|
|
|||
Less: Intangible assets
|
26,076
|
|
|
8,553
|
|
|
11,056
|
|
|||
Tangible common equity
|
$
|
630,765
|
|
|
$
|
477,906
|
|
|
$
|
420,172
|
|
|
|
|
|
|
|
||||||
Total assets
|
$
|
7,333,791
|
|
|
$
|
5,645,662
|
|
|
$
|
5,289,225
|
|
Less: Goodwill
|
210,344
|
|
|
117,345
|
|
|
117,345
|
|
|||
Less: Intangible assets
|
26,076
|
|
|
8,553
|
|
|
11,056
|
|
|||
Tangible assets
|
$
|
7,097,371
|
|
|
$
|
5,519,764
|
|
|
$
|
5,160,824
|
|
|
|
|
|
|
|
||||||
Tangible common equity to tangible assets
|
8.89
|
%
|
|
8.66
|
%
|
|
8.14
|
%
|
|
|
|
|
|
|
|
Page Number
|
Report of Independent Registered Public Accounting Firm
|
|
|
|
Consolidated Balance Sheets at December 31, 2019 and 2018
|
|
|
|
Consolidated Statements of Operations for the years ended December 31, 2019, 2018, and 2017
|
|
|
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2019, 2018, and 2017
|
|
|
|
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2019, 2018, and 2017
|
|
|
|
Consolidated Statements of Cash Flows for the years ended December 31, 2019, 2018, and 2017
|
|
|
|
Notes to Consolidated Financial Statements
|
|
|
|
•
|
We tested the effectiveness of controls over the Company’s determination of the qualitative adjustment in the allowance for loan losses, including management’s review of the relevant factors considered.
|
•
|
We evaluated the appropriateness and consistency of the methods and assumptions used by management to develop the qualitative adjustment, including comparing actual losses incurred to management’s historical estimates, evaluating external economic and industry trends, benchmarking against peers, and evaluating the overall composition of the loan portfolios and period-over-period changes in concentration.
|
•
|
We tested the accuracy and completeness of quantitative data used by management to develop the qualitative adjustment in the allowance for loan losses.
|
•
|
We tested the design and operating effectiveness of controls over the valuation of the acquired loans, including management’s controls over the determination of credit risk.
|
•
|
With the assistance of our fair value specialists, we evaluated the reasonableness of the (1) the discounted cash flow valuation methodology and (2) credit risk assumption utilized in the calculations by:
|
•
|
Testing the source information underlying the determination of the credit risk assumptions and testing the mathematical accuracy of the calculation.
|
•
|
Developing independent estimates and comparing those to the credit risk assumptions selected by management.
|
•
|
We tested the design and operating effectiveness of management’s controls covering the key assumptions and judgments, CECL estimation models, selection and application of new accounting policies, and disclosure of the impact of adoption discussed in Note 22 to the financial statements.
|
•
|
We evaluated the completeness of the Company’s disclosure related to the adoption of ASU No. 2016-13.
|
•
|
We evaluated the appropriateness of the Company’s accounting policies, methodologies, and elections involved in the adoption of the CECL model.
|
•
|
We involved credit specialists, to assist us in evaluating the reasonableness and conceptual soundness of the methodology as applied in the CECL estimation models and the length of the reasonable and supportable forecast period.
|
•
|
We evaluated the appropriateness of the methods and assumptions used by management to develop the qualitative adjustment, including comparing actual losses incurred to management’s historical estimates, evaluating external economic and industry trends, and evaluating the overall composition of the loan portfolios and period-over-period changes in concentration.
|
($ in thousands, except per share data)
|
December 31, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
||||
Cash and due from banks
|
$
|
74,769
|
|
|
$
|
91,511
|
|
Federal funds sold
|
3,060
|
|
|
1,714
|
|
||
Interest-earning deposits (including $15,285 and $1,305 pledged as collateral, respectively)
|
89,427
|
|
|
103,327
|
|
||
Total cash and cash equivalents
|
167,256
|
|
|
196,552
|
|
||
Interest-earning deposits greater than 90 days
|
3,730
|
|
|
3,185
|
|
||
Securities available-for-sale
|
1,135,317
|
|
|
721,369
|
|
||
Securities held-to-maturity
|
181,166
|
|
|
65,679
|
|
||
Loans held-for-sale
|
5,570
|
|
|
392
|
|
||
Loans
|
5,314,337
|
|
|
4,350,001
|
|
||
Less: Allowance for loan losses
|
43,288
|
|
|
43,476
|
|
||
Total loans, net
|
5,271,049
|
|
|
4,306,525
|
|
||
Other investments
|
38,044
|
|
|
26,654
|
|
||
Fixed assets, net
|
60,013
|
|
|
32,109
|
|
||
Goodwill
|
210,344
|
|
|
117,345
|
|
||
Intangible assets, net
|
26,076
|
|
|
8,553
|
|
||
Other assets
|
235,226
|
|
|
167,299
|
|
||
Total assets
|
$
|
7,333,791
|
|
|
$
|
5,645,662
|
|
|
|
|
|
||||
Liabilities and Shareholders' equity
|
|
|
|
||||
Noninterest-bearing deposit accounts
|
$
|
1,327,348
|
|
|
$
|
1,100,718
|
|
Interest-bearing transaction accounts
|
1,367,444
|
|
|
1,037,684
|
|
||
Money market accounts
|
1,713,615
|
|
|
1,565,729
|
|
||
Savings accounts
|
536,169
|
|
|
199,425
|
|
||
Certificates of deposit:
|
|
|
|
||||
Brokered
|
215,758
|
|
|
198,981
|
|
||
Other
|
610,689
|
|
|
485,448
|
|
||
Total deposits
|
5,771,023
|
|
|
4,587,985
|
|
||
Subordinated debentures and notes
|
141,258
|
|
|
118,156
|
|
||
FHLB advances
|
222,406
|
|
|
70,000
|
|
||
Other borrowings
|
230,886
|
|
|
221,450
|
|
||
Notes payable
|
34,286
|
|
|
2,000
|
|
||
Other liabilities
|
66,747
|
|
|
42,267
|
|
||
Total liabilities
|
6,466,606
|
|
|
5,041,858
|
|
||
|
|
|
|
||||
Commitments and contingent liabilities
|
|
|
|
||||
|
|
|
|
||||
Shareholders' equity:
|
|
|
|
||||
Preferred stock, $0.01 par value;
5,000,000 shares authorized; 0 shares issued and outstanding |
—
|
|
|
—
|
|
||
Common stock, $0.01 par value; 45,000,000 shares authorized; 28,067,087 and 23,938,994 shares issued, respectively
|
281
|
|
|
239
|
|
||
Treasury stock, at cost; 1,523,842 and 1,127,105 shares, respectively
|
(58,181
|
)
|
|
(42,655
|
)
|
||
Additional paid in capital
|
526,599
|
|
|
350,936
|
|
||
Retained earnings
|
380,737
|
|
|
304,566
|
|
||
Accumulated other comprehensive income (loss)
|
17,749
|
|
|
(9,282
|
)
|
||
Total shareholders' equity
|
867,185
|
|
|
603,804
|
|
||
Total liabilities and shareholders' equity
|
$
|
7,333,791
|
|
|
$
|
5,645,662
|
|
|
Year ended December 31,
|
||||||||||
($ in thousands, except per share data)
|
2019
|
|
2018
|
|
2017
|
||||||
Interest income:
|
|
|
|
|
|
||||||
Interest and fees on loans
|
$
|
269,406
|
|
|
$
|
217,212
|
|
|
$
|
185,452
|
|
Interest on debt securities:
|
|
|
|
|
|
|
|
||||
Taxable
|
29,030
|
|
|
17,469
|
|
|
14,551
|
|
|||
Nontaxable
|
3,515
|
|
|
1,074
|
|
|
1,283
|
|
|||
Interest on interest-earning deposits
|
2,128
|
|
|
1,141
|
|
|
804
|
|
|||
Dividends on equity securities
|
1,055
|
|
|
906
|
|
|
449
|
|
|||
Total interest income
|
305,134
|
|
|
237,802
|
|
|
202,539
|
|
|||
Interest expense:
|
|
|
|
|
|
||||||
Interest-bearing transaction accounts
|
7,592
|
|
|
3,643
|
|
|
2,195
|
|
|||
Money market accounts
|
26,267
|
|
|
19,361
|
|
|
8,708
|
|
|||
Savings accounts
|
841
|
|
|
597
|
|
|
459
|
|
|||
Certificates of deposit
|
15,156
|
|
|
10,168
|
|
|
5,838
|
|
|||
Subordinated debentures and notes
|
7,507
|
|
|
5,798
|
|
|
5,095
|
|
|||
FHLB advances
|
6,668
|
|
|
5,556
|
|
|
2,356
|
|
|||
Notes payable and other borrowings
|
2,386
|
|
|
774
|
|
|
584
|
|
|||
Total interest expense
|
66,417
|
|
|
45,897
|
|
|
25,235
|
|
|||
Net interest income
|
238,717
|
|
|
191,905
|
|
|
177,304
|
|
|||
Provision for loan losses
|
6,372
|
|
|
6,644
|
|
|
10,130
|
|
|||
Net interest income after provision for loan losses
|
232,345
|
|
|
185,261
|
|
|
167,174
|
|
|||
Noninterest income:
|
|
|
|
|
|
||||||
Service charges on deposit accounts
|
12,801
|
|
|
11,749
|
|
|
11,043
|
|
|||
Wealth management revenue
|
9,932
|
|
|
8,241
|
|
|
8,102
|
|
|||
Card services revenue
|
9,154
|
|
|
6,686
|
|
|
5,433
|
|
|||
Tax credit income
|
5,393
|
|
|
2,820
|
|
|
2,581
|
|
|||
Gain on sale of investment securities
|
243
|
|
|
9
|
|
|
22
|
|
|||
Miscellaneous income
|
11,653
|
|
|
8,842
|
|
|
7,213
|
|
|||
Total noninterest income
|
49,176
|
|
|
38,347
|
|
|
34,394
|
|
|||
Noninterest expense:
|
|
|
|
|
|
||||||
Employee compensation and benefits
|
81,295
|
|
|
66,039
|
|
|
61,388
|
|
|||
Occupancy
|
12,465
|
|
|
9,550
|
|
|
9,057
|
|
|||
Data processing
|
8,242
|
|
|
6,321
|
|
|
6,272
|
|
|||
Professional fees
|
3,683
|
|
|
3,134
|
|
|
3,813
|
|
|||
Merger-related expenses
|
17,969
|
|
|
1,271
|
|
|
6,462
|
|
|||
Other
|
41,831
|
|
|
32,716
|
|
|
28,059
|
|
|||
Total noninterest expense
|
165,485
|
|
|
119,031
|
|
|
115,051
|
|
|||
|
|
|
|
|
|
||||||
Income before income tax expense
|
116,036
|
|
|
104,577
|
|
|
86,517
|
|
|||
Income tax expense
|
23,297
|
|
|
15,360
|
|
|
38,327
|
|
|||
Net income
|
$
|
92,739
|
|
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
|
|
|
|
|
||||||
Earnings per common share
|
|
|
|
|
|
||||||
Basic
|
$
|
3.56
|
|
|
$
|
3.86
|
|
|
$
|
2.10
|
|
Diluted
|
3.55
|
|
|
3.83
|
|
|
2.07
|
|
|
Year ended December 31,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Net income
|
$
|
92,739
|
|
|
$
|
89,217
|
|
|
$
|
48,190
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
Change in unrealized gain (loss) on available-for-sale debt securities, net of tax effect of $9,575, $(1,518), and $(1,272), respectively
|
29,189
|
|
|
(4,626
|
)
|
|
(2,076
|
)
|
|||
Reclassification adjustment for realized (gain) loss on the sale of available-for-sale debt securities, net of tax effect of $(12), $2, and $9, respectively
|
37
|
|
|
(7
|
)
|
|
(13
|
)
|
|||
Reclassification of (gain) loss on held-to-maturity securities, net of tax effect of $(11), $1, and $7, respectively
|
(33
|
)
|
|
3
|
|
|
12
|
|
|||
Change in unrealized loss on cash flow hedges arising during the period, net of tax effect of $742
|
(2,262
|
)
|
|
—
|
|
|
—
|
|
|||
Reclassification of loss on cash flow hedges, net of tax effect of $(33)
|
100
|
|
|
—
|
|
|
—
|
|
|||
Other comprehensive income (loss), net
|
27,031
|
|
|
(4,630
|
)
|
|
(2,077
|
)
|
|||
Total comprehensive income
|
$
|
119,770
|
|
|
$
|
84,587
|
|
|
$
|
46,113
|
|
($ 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, 2016
|
$
|
203
|
|
|
$
|
(6,632
|
)
|
|
$
|
213,078
|
|
|
$
|
182,190
|
|
|
$
|
(1,741
|
)
|
|
$
|
387,098
|
|
Net income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
48,190
|
|
|
$
|
—
|
|
|
$
|
48,190
|
|
Other comprehensive loss, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,077
|
)
|
|
(2,077
|
)
|
||||||
Cash dividends paid on common shares, $0.44 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,249
|
)
|
|
—
|
|
|
(10,249
|
)
|
||||||
Repurchase of common shares, 429,955 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, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,630
|
)
|
|
(4,630
|
)
|
||||||
Cash dividends paid on common shares, $0.47 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,845
|
)
|
|
—
|
|
|
(10,845
|
)
|
||||||
Repurchase of common shares, 435,435 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
|
|
Net income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
92,739
|
|
|
$
|
—
|
|
|
$
|
92,739
|
|
Other comprehensive income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,031
|
|
|
27,031
|
|
||||||
Cash dividends paid on common shares, $0.62 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,568
|
)
|
|
—
|
|
|
(16,568
|
)
|
||||||
Repurchase of common shares, 396,737 shares
|
—
|
|
|
(15,526
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,526
|
)
|
||||||
Issuance under equity compensation plans, 137,271 shares, net
|
2
|
|
|
—
|
|
|
(214
|
)
|
|
—
|
|
|
—
|
|
|
(212
|
)
|
||||||
Shares issued in connection with acquisition of Trinity Capital Corporation, 3,990,822 shares, net
|
40
|
|
|
—
|
|
|
171,845
|
|
|
—
|
|
|
—
|
|
|
171,885
|
|
||||||
Share-based compensation
|
—
|
|
|
—
|
|
|
4,032
|
|
|
—
|
|
|
—
|
|
|
4,032
|
|
||||||
Balance December 31, 2019
|
$
|
281
|
|
|
$
|
(58,181
|
)
|
|
$
|
526,599
|
|
|
$
|
380,737
|
|
|
$
|
17,749
|
|
|
$
|
867,185
|
|
|
Year ended December 31,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
92,739
|
|
|
$
|
89,217
|
|
|
$
|
48,190
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Depreciation
|
5,719
|
|
|
3,532
|
|
|
3,281
|
|
|||
Provision for loan losses
|
6,372
|
|
|
6,644
|
|
|
10,130
|
|
|||
Deferred income taxes
|
5,800
|
|
|
3,307
|
|
|
21,105
|
|
|||
Net amortization of debt securities
|
2,973
|
|
|
1,691
|
|
|
2,415
|
|
|||
Amortization of intangible assets
|
5,543
|
|
|
2,503
|
|
|
2,609
|
|
|||
Mortgage loans originated-for-sale
|
(81,941
|
)
|
|
(36,229
|
)
|
|
(138,949
|
)
|
|||
Proceeds from mortgage loans sold
|
77,302
|
|
|
39,310
|
|
|
145,836
|
|
|||
Loss (gain) on:
|
|
|
|
|
|
||||||
Sale of investment securities
|
49
|
|
|
(9
|
)
|
|
(22
|
)
|
|||
Valuation adjustments and sale of other real estate
|
(113
|
)
|
|
(13
|
)
|
|
(93
|
)
|
|||
Sale of state tax credits
|
(2,549
|
)
|
|
(2,820
|
)
|
|
(2,581
|
)
|
|||
Share-based compensation
|
4,032
|
|
|
3,452
|
|
|
3,427
|
|
|||
Net accretion of loan discount
|
(10,494
|
)
|
|
(1,700
|
)
|
|
(5,609
|
)
|
|||
Changes in other assets and liabilities, net
|
(12,975
|
)
|
|
(77
|
)
|
|
(43,948
|
)
|
|||
Net cash provided by operating activities
|
92,457
|
|
|
108,808
|
|
|
45,791
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Proceeds from acquisition (acquisition price paid), net
|
(23,377
|
)
|
|
—
|
|
|
4,456
|
|
|||
Net increase in loans
|
(284,235
|
)
|
|
(257,872
|
)
|
|
(270,090
|
)
|
|||
Proceeds received from:
|
|
|
|
|
|
||||||
Sale of debt securities, available-for-sale
|
357,976
|
|
|
1,451
|
|
|
144,076
|
|
|||
Paydown or maturity of debt securities, available-for-sale
|
146,132
|
|
|
84,189
|
|
|
143,949
|
|
|||
Paydown or maturity of debt securities, held-to-maturity
|
7,447
|
|
|
6,397
|
|
|
6,510
|
|
|||
Redemption of other investments
|
61,917
|
|
|
50,274
|
|
|
43,207
|
|
|||
Sale of state tax credits held for sale
|
14,689
|
|
|
14,718
|
|
|
15,314
|
|
|||
Sale of other real estate
|
4,798
|
|
|
875
|
|
|
2,779
|
|
|||
Settlement of bank-owned life insurance policies
|
—
|
|
|
1,256
|
|
|
—
|
|
|||
Payments for the purchase of:
|
|
|
|
|
|
||||||
Available for sale debt securities
|
(577,211
|
)
|
|
(172,026
|
)
|
|
(325,393
|
)
|
|||
Other investments
|
(68,963
|
)
|
|
(51,828
|
)
|
|
(56,412
|
)
|
|||
State tax credits held for sale
|
(11,356
|
)
|
|
(6,017
|
)
|
|
(18,294
|
)
|
|||
Fixed assets
|
(6,337
|
)
|
|
(3,035
|
)
|
|
(2,546
|
)
|
|||
Net cash used in investing activities
|
(378,520
|
)
|
|
(331,618
|
)
|
|
(312,444
|
)
|
|
Year ended December 31,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Net increase (decrease) in noninterest-bearing deposit accounts
|
57,551
|
|
|
(23,189
|
)
|
|
96,681
|
|
|||
Net increase in interest-bearing deposit accounts
|
44,300
|
|
|
454,760
|
|
|
61,204
|
|
|||
Proceeds (repayments) from short-term FHLB advances, net
|
95,500
|
|
|
(102,500
|
)
|
|
172,500
|
|
|||
Proceeds from long-term FHLB advances
|
50,000
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from notes payable
|
41,000
|
|
|
2,000
|
|
|
10,000
|
|
|||
Repayments of notes payable
|
(8,714
|
)
|
|
—
|
|
|
(10,000
|
)
|
|||
Net increase (decrease) in other borrowings
|
9,436
|
|
|
(32,224
|
)
|
|
(79,417
|
)
|
|||
Cash dividends paid on common stock
|
(16,568
|
)
|
|
(10,845
|
)
|
|
(10,249
|
)
|
|||
Repurchase of common stock
|
(15,526
|
)
|
|
(19,387
|
)
|
|
(16,636
|
)
|
|||
Payments for the issuance of equity instruments, net
|
(212
|
)
|
|
(2,576
|
)
|
|
(2,909
|
)
|
|||
Net cash provided by financing activities
|
256,767
|
|
|
266,039
|
|
|
221,174
|
|
|||
Net (decrease) increase in cash and cash equivalents
|
(29,296
|
)
|
|
43,229
|
|
|
(45,479
|
)
|
|||
Cash and cash equivalents, beginning of period
|
196,552
|
|
|
153,323
|
|
|
198,802
|
|
|||
Cash and cash equivalents, end of period
|
$
|
167,256
|
|
|
$
|
196,552
|
|
|
$
|
153,323
|
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
Cash paid during the period for:
|
|
|
|
|
|
||||||
Interest
|
$
|
65,667
|
|
|
$
|
45,650
|
|
|
$
|
24,610
|
|
Income taxes
|
13,582
|
|
|
10,136
|
|
|
12,449
|
|
|||
Noncash transactions:
|
|
|
|
|
|
||||||
Transfer to other real estate owned in settlement of loans
|
$
|
8,148
|
|
|
$
|
876
|
|
|
$
|
564
|
|
Sales of other real estate financed
|
621
|
|
|
—
|
|
|
—
|
|
|||
Transfer of securities from available-for-sale to held-to-maturity
|
116,303
|
|
|
—
|
|
|
—
|
|
|||
Right-of-use assets obtained in exchange for lease obligations
|
5,208
|
|
|
—
|
|
|
—
|
|
|||
Common shares issued in connection with acquisitions
|
171,885
|
|
|
—
|
|
|
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 Trinity
|
|
Adjustments
|
|
As Recorded by EFSC
|
||||||
Assets acquired:
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
13,899
|
|
|
$
|
—
|
|
|
$
|
13,899
|
|
Interest-earning deposits greater than 90 days
|
100
|
|
|
—
|
|
|
100
|
|
|||
Securities
|
428,715
|
|
|
(619
|
)
|
(a)
|
428,096
|
|
|||
Loans
|
705,057
|
|
|
(20,743
|
)
|
(b)
|
684,314
|
|
|||
Other real estate
|
5,284
|
|
|
(2,059
|
)
|
(c)
|
3,225
|
|
|||
Other investments
|
6,673
|
|
|
—
|
|
|
6,673
|
|
|||
Fixed assets
|
27,586
|
|
|
(300
|
)
|
(d)
|
27,286
|
|
|||
Accrued interest receivable
|
3,997
|
|
|
—
|
|
|
3,997
|
|
|||
Intangible assets
|
—
|
|
|
23,066
|
|
(e)
|
23,066
|
|
|||
Deferred tax assets
|
10,708
|
|
|
(2,386
|
)
|
(f)
|
8,322
|
|
|||
Other assets
|
35,045
|
|
|
(1,484
|
)
|
(g)
|
33,561
|
|
|||
Total assets acquired
|
$
|
1,237,064
|
|
|
$
|
(4,525
|
)
|
|
$
|
1,232,539
|
|
|
|
|
|
|
|
||||||
Liabilities assumed:
|
|
|
|
|
|
||||||
Deposits
|
$
|
1,081,151
|
|
|
$
|
36
|
|
(h)
|
$
|
1,081,187
|
|
Subordinated debentures
|
26,806
|
|
|
(3,972
|
)
|
(i)
|
22,834
|
|
|||
FHLB advances
|
6,800
|
|
|
171
|
|
(j)
|
6,971
|
|
|||
Accrued interest payable
|
370
|
|
|
—
|
|
|
370
|
|
|||
Other liabilities
|
5,842
|
|
|
(827
|
)
|
(k)
|
5,015
|
|
|||
Total liabilities assumed
|
$
|
1,120,969
|
|
|
$
|
(4,592
|
)
|
|
$
|
1,116,377
|
|
|
|
|
|
|
|
||||||
Net assets acquired
|
$
|
116,095
|
|
|
$
|
67
|
|
|
$
|
116,162
|
|
|
|
|
|
|
|
||||||
Consideration paid:
|
|
|
|
|
|
||||||
Cash
|
|
|
|
|
$
|
37,275
|
|
||||
Common stock
|
|
|
|
|
171,885
|
|
|||||
Total consideration paid
|
|
|
|
|
$
|
209,160
|
|
||||
|
|
|
|
|
|
||||||
Goodwill
|
|
|
|
|
$
|
92,998
|
|
(b)
|
Fair value adjustments based on the Company’s evaluation of the acquired loan portfolio, write-off of net deferred loan costs and elimination of the allowance for loan losses recorded by Trinity.
|
(c)
|
Fair value adjustment based on the Company’s evaluation of the acquired other real estate portfolio.
|
(d)
|
Fair value adjustments based on the Company’s evaluation of the acquired premises and equipment.
|
(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 useful life of 10 years.
|
(f)
|
Adjustment for deferred taxes.
|
(g)
|
Fair value adjustment of other assets.
|
(h)
|
Fair value adjustment to time deposits.
|
(i)
|
Fair value adjustment to the trust preferred securities.
|
(j)
|
Fair value adjustment to the FHLB borrowings.
|
(k)
|
Fair value adjustment of other liabilities.
|
|
Pro Forma
|
||||||
|
Twelve months ended December 31,
|
||||||
($ in thousands, except per share data)
|
2019
|
|
2018
|
||||
Total revenues (net interest income plus noninterest income)
|
$
|
296,677
|
|
|
$
|
286,076
|
|
Net income
|
107,626
|
|
|
85,579
|
|
||
Diluted earnings per common share
|
4.11
|
|
|
3.14
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
||||||||||
($ in thousands, except per share data)
|
2019
|
|
2018
|
|
2017
|
||||||
Net income as reported
|
$
|
92,739
|
|
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding
|
26,045
|
|
|
23,100
|
|
|
22,953
|
|
|||
Additional dilutive common stock equivalents
|
114
|
|
|
189
|
|
|
296
|
|
|||
Weighted average diluted common shares outstanding
|
26,159
|
|
|
23,289
|
|
|
23,249
|
|
|||
|
|
|
|
|
|
||||||
Basic earnings per common share:
|
$
|
3.56
|
|
|
$
|
3.86
|
|
|
$
|
2.10
|
|
Diluted earnings per common share:
|
$
|
3.55
|
|
|
$
|
3.83
|
|
|
$
|
2.07
|
|
|
December 31, 2019
|
||||||||||||||
($ in thousands)
|
Amortized Cost
|
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Fair Value
|
||||||||
Available-for-sale securities:
|
|
|
|
|
|
|
|
||||||||
Obligations of U.S. Government-sponsored enterprises
|
$
|
9,954
|
|
|
$
|
92
|
|
|
$
|
—
|
|
|
$
|
10,046
|
|
Obligations of states and political subdivisions
|
207,269
|
|
|
6,118
|
|
|
(363
|
)
|
|
213,024
|
|
||||
Agency mortgage-backed securities
|
888,129
|
|
|
15,083
|
|
|
(1,191
|
)
|
|
902,021
|
|
||||
U.S. Treasury Bills
|
9,971
|
|
|
255
|
|
|
—
|
|
|
10,226
|
|
||||
Total securities available-for-sale
|
$
|
1,115,323
|
|
|
$
|
21,548
|
|
|
$
|
(1,554
|
)
|
|
$
|
1,135,317
|
|
|
|
|
|
|
|
|
|
||||||||
Held-to-maturity securities:
|
|
|
|
|
|
|
|
||||||||
Obligations of states and political subdivisions
|
$
|
11,704
|
|
|
$
|
170
|
|
|
$
|
—
|
|
|
$
|
11,874
|
|
Agency mortgage-backed securities
|
46,346
|
|
|
675
|
|
|
—
|
|
|
47,021
|
|
||||
Corporate debt securities
|
123,116
|
|
|
128
|
|
|
(200
|
)
|
|
123,044
|
|
||||
Total securities held-to-maturity
|
$
|
181,166
|
|
|
$
|
973
|
|
|
$
|
(200
|
)
|
|
$
|
181,939
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
|
|
Available-for-sale
|
|
Held-to-maturity
|
||||||||||||
($ in thousands)
|
Amortized Cost
|
|
Estimated
Fair Value
|
|
Amortized Cost
|
|
Estimated
Fair Value |
||||||||
Due in one year or less
|
$
|
959
|
|
|
$
|
978
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Due after one year through five years
|
26,825
|
|
|
27,355
|
|
|
4,167
|
|
|
4,234
|
|
||||
Due after five years through ten years
|
8,646
|
|
|
8,945
|
|
|
130,653
|
|
|
130,684
|
|
||||
Due after ten years
|
190,764
|
|
|
196,018
|
|
|
—
|
|
|
—
|
|
||||
Agency mortgage-backed securities
|
888,129
|
|
|
902,021
|
|
|
46,346
|
|
|
47,021
|
|
||||
|
$
|
1,115,323
|
|
|
$
|
1,135,317
|
|
|
$
|
181,166
|
|
|
$
|
181,939
|
|
|
December 31, 2019
|
||||||||||||||||||||||
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
|
$
|
56,327
|
|
|
$
|
363
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56,327
|
|
|
$
|
363
|
|
Agency mortgage-backed securities
|
131,693
|
|
|
756
|
|
|
41,491
|
|
|
435
|
|
|
173,184
|
|
|
1,191
|
|
||||||
Corporate debt securities
|
67,964
|
|
|
200
|
|
|
—
|
|
|
—
|
|
|
67,964
|
|
|
200
|
|
||||||
|
$
|
255,984
|
|
|
$
|
1,319
|
|
|
$
|
41,491
|
|
|
$
|
435
|
|
|
$
|
297,475
|
|
|
$
|
1,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
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,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Gross gains realized
|
$
|
400
|
|
|
$
|
9
|
|
|
$
|
22
|
|
Gross losses realized
|
(449
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from sales
|
357,976
|
|
|
1,451
|
|
|
144,076
|
|
($ in thousands)
|
December 31, 2019
|
|
December 31, 2018
|
||||
Loans accounted for at amortized cost
|
$
|
5,224,048
|
|
|
$
|
4,303,600
|
|
Loans accounted for as PCI
|
90,289
|
|
|
46,401
|
|
||
Total loans
|
$
|
5,314,337
|
|
|
$
|
4,350,001
|
|
($ in thousands)
|
December 31, 2019
|
|
December 31, 2018
|
||||
Commercial and industrial
|
$
|
2,345,823
|
|
|
$
|
2,121,008
|
|
Real estate loans:
|
|
|
|
||||
Commercial - investor owned
|
1,262,981
|
|
|
843,728
|
|
||
Commercial - owner occupied
|
678,522
|
|
|
604,498
|
|
||
Construction and land development
|
449,380
|
|
|
330,097
|
|
||
Residential
|
355,192
|
|
|
298,944
|
|
||
Total real estate loans
|
2,746,075
|
|
|
2,077,267
|
|
||
Consumer and other
|
134,766
|
|
|
107,351
|
|
||
Loans, before unearned loan fees
|
5,226,664
|
|
|
4,305,626
|
|
||
Unearned loan fees, net
|
(2,616
|
)
|
|
(2,026
|
)
|
||
Loans, including unearned loan fees
|
$
|
5,224,048
|
|
|
$
|
4,303,600
|
|
($ in thousands)
|
December 31, 2019
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||
Balance at beginning of year
|
$
|
17,169
|
|
|
$
|
5,349
|
|
|
$
|
15,406
|
|
New loans and advances
|
1,376
|
|
|
13,995
|
|
|
1,353
|
|
|||
Payments and other reductions
|
(13,070
|
)
|
|
(2,175
|
)
|
|
(11,410
|
)
|
|||
Balance at end of year
|
$
|
5,475
|
|
|
$
|
17,169
|
|
|
$
|
5,349
|
|
($ in thousands)
|
Commercial and industrial
|
|
CRE - investor owned
|
|
CRE - owner occupied
|
|
Construction and land development
|
|
Residential real estate
|
|
Consumer and other
|
|
Total
|
||||||||||||||
Balance at December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance, beginning of year
|
$
|
29,039
|
|
|
$
|
4,683
|
|
|
$
|
4,239
|
|
|
$
|
1,987
|
|
|
$
|
1,616
|
|
|
$
|
731
|
|
|
$
|
42,295
|
|
Provision for loan losses
|
4,801
|
|
|
1,708
|
|
|
673
|
|
|
(237
|
)
|
|
(330
|
)
|
|
67
|
|
|
6,682
|
|
|||||||
Charge-offs
|
(6,882
|
)
|
|
(551
|
)
|
|
(58
|
)
|
|
(54
|
)
|
|
(667
|
)
|
|
(382
|
)
|
|
(8,594
|
)
|
|||||||
Recoveries
|
338
|
|
|
95
|
|
|
19
|
|
|
776
|
|
|
661
|
|
|
295
|
|
|
2,184
|
|
|||||||
Balance, end of year
|
$
|
27,296
|
|
|
$
|
5,935
|
|
|
$
|
4,873
|
|
|
$
|
2,472
|
|
|
$
|
1,280
|
|
|
$
|
711
|
|
|
$
|
42,567
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance, beginning of year
|
$
|
26,406
|
|
|
$
|
3,890
|
|
|
$
|
3,308
|
|
|
$
|
1,487
|
|
|
$
|
2,237
|
|
|
$
|
838
|
|
|
$
|
38,166
|
|
Provision for loan losses
|
8,394
|
|
|
709
|
|
|
1,216
|
|
|
97
|
|
|
(583
|
)
|
|
(20
|
)
|
|
9,813
|
|
|||||||
Charge-offs
|
(6,894
|
)
|
|
—
|
|
|
(313
|
)
|
|
(56
|
)
|
|
(546
|
)
|
|
(167
|
)
|
|
(7,976
|
)
|
|||||||
Recoveries
|
1,133
|
|
|
84
|
|
|
28
|
|
|
459
|
|
|
508
|
|
|
80
|
|
|
2,292
|
|
|||||||
Balance, end of year
|
$
|
29,039
|
|
|
$
|
4,683
|
|
|
$
|
4,239
|
|
|
$
|
1,987
|
|
|
$
|
1,616
|
|
|
$
|
731
|
|
|
$
|
42,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance at December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Balance, beginning of year
|
$
|
26,996
|
|
|
$
|
3,420
|
|
|
$
|
2,890
|
|
|
$
|
1,304
|
|
|
$
|
2,023
|
|
|
$
|
932
|
|
|
$
|
37,565
|
|
Provision for loan losses
|
8,737
|
|
|
456
|
|
|
404
|
|
|
336
|
|
|
797
|
|
|
34
|
|
|
10,764
|
|
|||||||
Charge-offs
|
(9,872
|
)
|
|
(117
|
)
|
|
(90
|
)
|
|
(254
|
)
|
|
(973
|
)
|
|
(201
|
)
|
|
(11,507
|
)
|
|||||||
Recoveries
|
545
|
|
|
131
|
|
|
104
|
|
|
101
|
|
|
390
|
|
|
73
|
|
|
1,344
|
|
|||||||
Balance, end of year
|
$
|
26,406
|
|
|
$
|
3,890
|
|
|
$
|
3,308
|
|
|
$
|
1,487
|
|
|
$
|
2,237
|
|
|
$
|
838
|
|
|
$
|
38,166
|
|
($ 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, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Allowance for loan losses - Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Individually evaluated for impairment
|
$
|
2,286
|
|
|
$
|
247
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
33
|
|
|
$
|
1
|
|
|
$
|
2,567
|
|
Collectively evaluated for impairment
|
25,010
|
|
|
5,688
|
|
|
4,873
|
|
|
2,472
|
|
|
1,247
|
|
|
710
|
|
|
40,000
|
|
|||||||
Total
|
$
|
27,296
|
|
|
$
|
5,935
|
|
|
$
|
4,873
|
|
|
$
|
2,472
|
|
|
$
|
1,280
|
|
|
$
|
711
|
|
|
$
|
42,567
|
|
Loans - Ending balance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Individually evaluated for impairment
|
$
|
22,578
|
|
|
$
|
2,303
|
|
|
$
|
1,373
|
|
|
$
|
—
|
|
|
$
|
1,330
|
|
|
$
|
1
|
|
|
$
|
27,585
|
|
Collectively evaluated for impairment
|
2,323,245
|
|
|
1,260,678
|
|
|
677,149
|
|
|
449,380
|
|
|
353,862
|
|
|
132,149
|
|
|
5,196,463
|
|
|||||||
Total
|
$
|
2,345,823
|
|
|
$
|
1,262,981
|
|
|
$
|
678,522
|
|
|
$
|
449,380
|
|
|
$
|
355,192
|
|
|
$
|
132,150
|
|
|
$
|
5,224,048
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
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
|
|
|
December 31, 2019
|
||||||||||||||||||||||
($ 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
|
$
|
36,223
|
|
|
$
|
7,654
|
|
|
$
|
14,924
|
|
|
$
|
22,578
|
|
|
$
|
2,286
|
|
|
$
|
25,423
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial - investor owned
|
2,988
|
|
|
811
|
|
|
1,492
|
|
|
2,303
|
|
|
247
|
|
|
2,457
|
|
||||||
Commercial - owner occupied
|
237
|
|
|
213
|
|
|
—
|
|
|
213
|
|
|
—
|
|
|
231
|
|
||||||
Residential
|
1,464
|
|
|
1,120
|
|
|
210
|
|
|
1,330
|
|
|
33
|
|
|
1,428
|
|
||||||
Consumer and other
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||||||
Total
|
$
|
40,913
|
|
|
$
|
9,798
|
|
|
$
|
16,627
|
|
|
$
|
26,425
|
|
|
$
|
2,567
|
|
|
$
|
29,540
|
|
|
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
|
|
||||||
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,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Total interest income that would have been recognized under original terms on impaired loans
|
$
|
1,137
|
|
|
$
|
2,153
|
|
|
$
|
1,324
|
|
Total cash received and recognized as interest income on impaired loans
|
307
|
|
|
284
|
|
|
643
|
|
|||
Total interest income recognized on impaired loans still accruing
|
116
|
|
|
149
|
|
|
63
|
|
|||
Average balance of impaired loans
|
29,540
|
|
|
15,573
|
|
|
19,722
|
|
|
December 31, 2019
|
||||||||||||||
($ in thousands)
|
Non-accrual
|
|
Restructured, not on non-accrual
|
|
Loans over 90 days past due and still accruing interest
|
|
Total
|
||||||||
Commercial and industrial
|
$
|
22,328
|
|
|
$
|
—
|
|
|
$
|
250
|
|
|
$
|
22,578
|
|
Real estate:
|
|
|
|
|
|
|
|
||||||||
Commercial - investor owned
|
2,303
|
|
|
—
|
|
|
—
|
|
|
2,303
|
|
||||
Commercial - owner occupied
|
213
|
|
|
—
|
|
|
—
|
|
|
213
|
|
||||
Residential
|
1,251
|
|
|
79
|
|
|
—
|
|
|
1,330
|
|
||||
Consumer and other
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Total
|
$
|
26,096
|
|
|
$
|
79
|
|
|
$
|
250
|
|
|
$
|
26,425
|
|
|
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
|
|
|||
Residential
|
2,197
|
|
|
80
|
|
|
2,277
|
|
|||
Consumer and other
|
312
|
|
|
—
|
|
|
312
|
|
|||
Total
|
$
|
16,520
|
|
|
$
|
225
|
|
|
$
|
16,745
|
|
|
Year ended December 31, 2019
|
|
Year ended December 31, 2018
|
||||||||||||||||||
($ 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
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial - owner occupied
|
1
|
|
|
188
|
|
|
188
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Residential
|
2
|
|
|
332
|
|
|
332
|
|
|
1
|
|
|
80
|
|
|
80
|
|
||||
Total
|
3
|
|
|
$
|
520
|
|
|
$
|
520
|
|
|
2
|
|
|
$
|
267
|
|
|
$
|
267
|
|
|
Year ended December 31, 2019
|
|
Year ended December 31, 2018
|
||||||||||
($ in thousands, except for number of loans)
|
Number of Loans
|
|
Recorded Balance
|
|
Number of Loans
|
|
Recorded Balance
|
||||||
Commercial and industrial
|
2
|
|
|
$
|
352
|
|
|
—
|
|
|
$
|
—
|
|
Total
|
2
|
|
|
$
|
352
|
|
|
—
|
|
|
$
|
—
|
|
|
December 31, 2019
|
||||||||||||||||||
($ in thousands)
|
30-89 Days
Past Due
|
|
90 or More
Days
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
|
||||||||||
Commercial and industrial
|
$
|
5,679
|
|
|
$
|
8,212
|
|
|
$
|
13,891
|
|
|
$
|
2,331,932
|
|
|
$
|
2,345,823
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial - investor owned
|
321
|
|
|
1,492
|
|
|
1,813
|
|
|
1,261,168
|
|
|
1,262,981
|
|
|||||
Commercial - owner occupied
|
562
|
|
|
213
|
|
|
775
|
|
|
677,747
|
|
|
678,522
|
|
|||||
Construction and land development
|
308
|
|
|
—
|
|
|
308
|
|
|
449,072
|
|
|
449,380
|
|
|||||
Residential
|
4,689
|
|
|
595
|
|
|
5,284
|
|
|
349,908
|
|
|
355,192
|
|
|||||
Consumer and other
|
81
|
|
|
—
|
|
|
81
|
|
|
132,069
|
|
|
132,150
|
|
|||||
Total
|
$
|
11,640
|
|
|
$
|
10,512
|
|
|
$
|
22,152
|
|
|
$
|
5,201,896
|
|
|
$
|
5,224,048
|
|
|
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
|
|
•
|
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, 2019
|
||||||||||||||
($ in thousands)
|
Pass (1-6)
|
|
Watch (7)
|
|
Classified (8 & 9)
|
|
Total
|
||||||||
Commercial and industrial
|
$
|
2,151,084
|
|
|
$
|
124,718
|
|
|
$
|
70,021
|
|
|
$
|
2,345,823
|
|
Real estate:
|
|
|
|
|
|
|
|
||||||||
Commercial - investor owned
|
1,242,569
|
|
|
17,572
|
|
|
2,840
|
|
|
1,262,981
|
|
||||
Commercial - owner occupied
|
643,276
|
|
|
28,773
|
|
|
6,473
|
|
|
678,522
|
|
||||
Construction and land development
|
437,134
|
|
|
12,140
|
|
|
106
|
|
|
449,380
|
|
||||
Residential
|
348,246
|
|
|
4,450
|
|
|
2,496
|
|
|
355,192
|
|
||||
Consumer and other
|
132,096
|
|
|
3
|
|
|
51
|
|
|
132,150
|
|
||||
Total
|
$
|
4,954,405
|
|
|
$
|
187,656
|
|
|
$
|
81,987
|
|
|
$
|
5,224,048
|
|
|
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, 2019
|
||||||||||||||||||
($ in thousands)
|
30-89 Days
Past Due
|
|
90 or More
Days
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total
|
||||||||||
Commercial and industrial
|
$
|
—
|
|
|
$
|
356
|
|
|
$
|
356
|
|
|
$
|
14,978
|
|
|
$
|
15,334
|
|
Real estate:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial - investor owned
|
1,250
|
|
|
1,340
|
|
|
2,590
|
|
|
34,313
|
|
|
36,903
|
|
|||||
Commercial - owner occupied
|
—
|
|
|
434
|
|
|
434
|
|
|
18,481
|
|
|
18,915
|
|
|||||
Construction and land development
|
—
|
|
|
217
|
|
|
217
|
|
|
7,676
|
|
|
7,893
|
|
|||||
Residential
|
791
|
|
|
992
|
|
|
1,783
|
|
|
9,286
|
|
|
11,069
|
|
|||||
Consumer and other
|
—
|
|
|
—
|
|
|
—
|
|
|
175
|
|
|
175
|
|
|||||
Total
|
$
|
2,041
|
|
|
$
|
3,339
|
|
|
$
|
5,380
|
|
|
$
|
84,909
|
|
|
$
|
90,289
|
|
|
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
|
|
($ in thousands)
|
Contractual Cashflows
|
|
Non-accretable Difference
|
|
Accretable Yield
|
|
Carrying Amount
|
||||||||
Balance January 1, 2019
|
$
|
73,157
|
|
|
$
|
15,299
|
|
|
$
|
12,638
|
|
|
$
|
45,220
|
|
Acquisitions
|
111,963
|
|
|
13,541
|
|
|
30,238
|
|
|
68,184
|
|
||||
Principal reductions and interest payments
|
(42,862
|
)
|
|
—
|
|
|
—
|
|
|
(42,862
|
)
|
||||
Accretion of loan discount
|
—
|
|
|
—
|
|
|
(10,345
|
)
|
|
10,345
|
|
||||
Changes in contractual and expected cash flows due to remeasurement
|
13,247
|
|
|
357
|
|
|
(1,711
|
)
|
|
14,601
|
|
||||
Reductions due to disposals
|
(9,626
|
)
|
|
(3,668
|
)
|
|
(38
|
)
|
|
(5,920
|
)
|
||||
Balance December 31, 2019
|
$
|
145,879
|
|
|
$
|
25,529
|
|
|
$
|
30,782
|
|
|
$
|
89,568
|
|
|
|
|
|
|
|
|
|
||||||||
Balance January 1, 2018
|
$
|
112,711
|
|
|
$
|
29,006
|
|
|
$
|
13,962
|
|
|
$
|
69,743
|
|
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
|
|
||||
Balance December 31, 2018
|
$
|
73,157
|
|
|
$
|
15,299
|
|
|
$
|
12,638
|
|
|
$
|
45,220
|
|
|
For the twelve months ended
|
||
($ in thousands)
|
December 31, 2019
|
||
Operating lease cost
|
$
|
3,301
|
|
Short-term lease cost
|
288
|
|
|
Total lease cost
|
$
|
3,589
|
|
|
|
|
As of
|
||
($ in thousands)
|
December 31, 2019
|
||
Operating lease right-of-use assets, included in other assets
|
$
|
14,843
|
|
Operating lease liabilities, included in other liabilities
|
15,461
|
|
|
|
|
||
Operating leases
|
|
||
Weighted average remaining lease term
|
6 years
|
|
|
Weighted average discount rate
|
2.7
|
%
|
|
Derivative Assets
|
|
Derivative Liabilities
|
||||||||||||||||||||
|
December 31, 2019
|
December 31, 2018
|
|
December 31, 2019
|
December 31, 2018
|
||||||||||||||||||
($ in thousands)
|
Notional Amount
|
Balance Sheet Location
|
Fair Value
|
Notional Amount
|
Balance Sheet Location
|
Fair Value
|
|
Balance Sheet Location
|
Fair Value
|
Balance Sheet Location
|
Fair Value
|
||||||||||||
Derivatives Designated as Hedging Instruments
|
|||||||||||||||||||||||
Interest rate swap
|
$
|
61,962
|
|
Other Assets
|
$
|
—
|
|
$
|
—
|
|
Other Assets
|
$
|
—
|
|
|
Other Liabilities
|
$
|
2,872
|
|
Other Liabilities
|
$
|
—
|
|
Total
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
$
|
2,872
|
|
|
$
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Derivatives not Designated as Hedging Instruments
|
|||||||||||||||||||||||
Interest rate swap
|
$
|
749,819
|
|
Other Assets
|
$
|
11,055
|
|
$
|
494,567
|
|
Other Assets
|
$
|
2,217
|
|
|
Other Liabilities
|
$
|
11,875
|
|
Other Liabilities
|
$
|
2,217
|
|
Foreign exchange forward contracts
|
—
|
|
Other Assets
|
—
|
|
806
|
|
Other Assets
|
806
|
|
|
Other Liabilities
|
—
|
|
Other Liabilities
|
806
|
|
||||||
Total
|
|
|
$
|
11,055
|
|
|
|
$
|
3,023
|
|
|
|
$
|
11,875
|
|
|
$
|
3,023
|
|
|
|
|
|
|
As of December 31, 2019
|
|||||||||||||||||||||||
|
|
|
Gross Amounts Not Offset
|
|
|
||||||||||||||||||
($ in thousands)
|
Gross Amounts Recognized
|
|
Gross Amounts Offset
|
|
Net Amounts of Assets Presented
|
|
Financial Instruments
|
|
Fair Value Collateral Posted
|
|
Net Amount
|
||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap
|
$
|
11,055
|
|
|
$
|
—
|
|
|
$
|
11,055
|
|
|
$
|
56
|
|
|
$
|
—
|
|
|
$
|
10,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap
|
$
|
14,747
|
|
|
$
|
—
|
|
|
$
|
14,747
|
|
|
$
|
56
|
|
|
$
|
14,573
|
|
|
$
|
118
|
|
Securities sold under agreements to repurchase
|
230,886
|
|
|
—
|
|
|
230,886
|
|
|
—
|
|
|
230,886
|
|
|
—
|
|
||||||
|
|||||||||||||||||||||||
As of December 31, 2018
|
|||||||||||||||||||||||
|
|
|
Gross Amounts Not Offset
|
|
|
||||||||||||||||||
($ in thousands)
|
Gross Amounts Recognized
|
|
Gross Amounts Offset
|
|
Net Amounts of Assets Presented
|
|
Financial Instruments
|
|
Fair Value Collateral Posted
|
|
Net Amount
|
||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap
|
$
|
2,217
|
|
|
$
|
—
|
|
|
$
|
2,217
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,217
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swap
|
$
|
2,217
|
|
|
$
|
—
|
|
|
$
|
2,217
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,217
|
|
Securities sold under agreements to repurchase
|
221,450
|
|
|
—
|
|
|
221,450
|
|
|
—
|
|
|
221,450
|
|
|
—
|
|
|
December 31,
|
||||||
($ in thousands)
|
2019
|
|
2018
|
||||
Land
|
$
|
14,079
|
|
|
$
|
8,559
|
|
Buildings and leasehold improvements
|
54,838
|
|
|
32,456
|
|
||
Furniture, fixtures and equipment
|
15,178
|
|
|
9,850
|
|
||
Capitalized software
|
1,373
|
|
|
1,305
|
|
||
|
85,468
|
|
|
52,170
|
|
||
Less accumulated depreciation and amortization
|
25,455
|
|
|
20,061
|
|
||
Total fixed assets
|
$
|
60,013
|
|
|
$
|
32,109
|
|
($ in thousands)
|
Years ended December 31,
|
||||||
2019
|
|
2018
|
|||||
Core deposit intangible, net, beginning of year
|
$
|
8,553
|
|
|
$
|
11,056
|
|
Additions from acquisition
|
23,066
|
|
|
—
|
|
||
Amortization
|
(5,543
|
)
|
|
(2,503
|
)
|
||
Core deposit intangible, net, end of year
|
$
|
26,076
|
|
|
$
|
8,553
|
|
Year
|
Core Deposit Intangible ($ in thousands)
|
||
2020
|
$
|
5,608
|
|
2021
|
4,814
|
|
|
2022
|
4,085
|
|
|
2023
|
3,456
|
|
|
2024
|
2,828
|
|
|
After 2024
|
5,285
|
|
|
|
$
|
26,076
|
|
($ in thousands)
|
Brokered
|
|
Customer
|
|
Total
|
||||||
Less than 1 year
|
$
|
165,549
|
|
|
$
|
471,076
|
|
|
$
|
636,625
|
|
Greater than 1 year and less than 2 years
|
—
|
|
|
108,209
|
|
|
108,209
|
|
|||
Greater than 2 years and less than 3 years
|
—
|
|
|
13,606
|
|
|
13,606
|
|
|||
Greater than 3 years and less than 4 years
|
25,069
|
|
|
8,457
|
|
|
33,526
|
|
|||
Greater than 4 years and less than 5 years
|
25,140
|
|
|
3,562
|
|
|
28,702
|
|
|||
Greater than 5 years
|
—
|
|
|
5,779
|
|
|
5,779
|
|
|||
|
$
|
215,758
|
|
|
$
|
610,689
|
|
|
$
|
826,447
|
|
($ in thousands)
|
|
December 31, 2019
|
||
Balance at beginning of year
|
|
$
|
10,457
|
|
Deposits
|
|
3,031
|
|
|
Withdrawals
|
|
(3,725
|
)
|
|
Balance at end of year
|
|
$
|
9,763
|
|
|
Amount
|
|
Maturity Date
|
|
Initial Call Date (1)
|
|
Interest Rate
|
||||||
($ in thousands)
|
2019
|
|
2018
|
||||||||||
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 (2)
|
7,886
|
|
|
8,019
|
|
|
February 22, 2031
|
|
February 22, 2011
|
|
Fixed @ 10.20%
|
||
JEFFCO Stat Trust II (2)
|
4,388
|
|
|
4,335
|
|
|
March 17, 2034
|
|
March 17, 2009
|
|
Floats @ 3MO LIBOR + 2.75%
|
||
Trinity Capital Trust III (2)
|
5,206
|
|
|
—
|
|
|
September 8, 2034
|
|
September 8, 2009
|
|
Floats @ 3MO LIBOR + 2.70%
|
||
Trinity Capital Trust IV (2)
|
10,302
|
|
|
—
|
|
|
November 23, 2035
|
|
August 23, 2010
|
|
Fixed @ 6.88%
|
||
Trinity Capital Trust V (2)
|
7,543
|
|
|
—
|
|
|
December 15, 2036
|
|
September 15, 2011
|
|
Floats @ 3MO LIBOR + 1.65%
|
||
Total
|
92,132
|
|
|
69,161
|
|
|
|
|
|
|
|
||
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
|
(874
|
)
|
|
(1,005
|
)
|
|
|
|
|
|
|
||
Total fixed-to-floating rate subordinated notes
|
49,126
|
|
|
48,995
|
|
|
|
|
|
|
|
||
Total subordinated debentures and notes
|
$
|
141,258
|
|
|
$
|
118,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(1) Callable each quarter after initial call date.
|
|
|
|||||||||||
(2) Purchase accounting adjustments are reflected in the balance and also impact the effective interest rate.
|
|
|
2019
|
|
2018
|
||||||||
($ in thousands)
|
Term
|
Outstanding Balance
|
Weighted Rate
|
|
Outstanding Balance
|
Weighted Rate
|
||||||
Non-amortizing fixed advance
|
Less than 1 year
|
$
|
170,000
|
|
1.73
|
%
|
|
$
|
70,000
|
|
2.63
|
%
|
Non-amortizing fixed advance
|
Greater than 1 year
|
52,406
|
|
1.62
|
%
|
|
—
|
|
—
|
%
|
||
Total FHLB advances
|
|
$
|
222,406
|
|
1.70
|
%
|
|
$
|
70,000
|
|
2.63
|
%
|
|
December 31,
|
||||||
($ in thousands)
|
2019
|
|
2018
|
||||
Securities sold under agreement to repurchase
|
$
|
230,886
|
|
|
$
|
221,450
|
|
|
|
|
|
||||
Average balance during the year
|
169,179
|
|
|
170,963
|
|
||
Maximum balance outstanding at any month-end
|
230,886
|
|
|
231,450
|
|
||
Average interest rate during the year
|
0.69
|
%
|
|
0.41
|
%
|
||
Average interest rate at December 31
|
0.91
|
|
|
0.49
|
|
|
December 31,
|
||||||
($ in thousands)
|
2019
|
|
2018
|
||||
Outstanding balance
|
$
|
—
|
|
|
$
|
2,000
|
|
|
|
|
|
||||
Average balance during the year
|
323
|
|
|
22
|
|
||
Maximum balance outstanding at any month-end
|
2,000
|
|
|
2,000
|
|
||
Weighted average interest rate during the year
|
4.61
|
%
|
|
4.63
|
%
|
||
Average interest rate at December 31
|
—
|
|
|
4.63
|
|
|
December 31,
|
||
($ in thousands)
|
2019
|
||
Term Loan
|
$
|
34,286
|
|
|
|
||
Average balance during the year
|
30,810
|
|
|
Maximum balance outstanding at any month-end
|
40,000
|
|
|
Weighted average interest rate during the year
|
3.55
|
%
|
|
Average interest rate at December 31
|
3.00
|
|
|
December 31, 2019
|
|
|
December 31, 2018
|
|
|
|
|
||||||
|
EFSC
|
Bank
|
|
EFSC
|
Bank
|
|
To Be Well-Capitalized
|
Minimum Ratio
with CCB
|
||||||
Common Equity Tier 1 Capital to Risk Weighted Assets
|
9.90
|
%
|
11.69
|
%
|
|
9.79
|
%
|
11.37
|
%
|
|
6.50
|
%
|
7.00
|
%
|
Tier 1 Capital to Risk Weighted Assets
|
11.40
|
|
11.70
|
|
|
11.14
|
|
11.38
|
|
|
8.00
|
|
8.50
|
|
Total Capital to Risk Weighted Assets
|
12.90
|
|
12.40
|
|
|
13.02
|
|
12.26
|
|
|
10.00
|
|
10.50
|
|
Leverage Ratio (Tier 1 Capital to Average Assets)
|
10.05
|
|
10.31
|
|
|
10.29
|
|
10.52
|
|
|
5.00
|
|
4.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2019
|
|
|
December 31, 2018
|
|
Outstanding performance units (maximum issuance)
|
73,172
|
|
|
98,279
|
|
Outstanding RSU’s
|
117,369
|
|
|
67,027
|
|
Outstanding options and appreciation rights
|
28,300
|
|
|
40,650
|
|
Future awards under 2018 Stock Incentive Plan
|
521,573
|
|
|
632,246
|
|
Future awards under Non-Management Director Plan
|
96,031
|
|
|
7,413
|
|
2018 Employee Stock Purchase Plan
|
694,085
|
|
|
735,201
|
|
Total
|
1,530,530
|
|
|
1,580,816
|
|
(in thousands)
|
Net Unrealized Gain (Loss) on Available-for-Sale Debt Securities
|
|
Unamortized Gain (Loss) on Held-to-Maturity Securities
|
|
Net Unrealized Loss on Cash Flow Hedges
|
|
Total
|
||||||||
Balance, December 31, 2016
|
$
|
(1,533
|
)
|
|
$
|
(208
|
)
|
|
$
|
—
|
|
|
$
|
(1,741
|
)
|
Net change
|
(2,089
|
)
|
|
12
|
|
|
—
|
|
|
(2,077
|
)
|
||||
Balance, December 31, 2017
|
(3,622
|
)
|
|
(196
|
)
|
|
—
|
|
|
(3,818
|
)
|
||||
Net change
|
(4,633
|
)
|
|
3
|
|
|
—
|
|
|
(4,630
|
)
|
||||
Adjustment for change in accounting policies
|
(792
|
)
|
|
(42
|
)
|
|
—
|
|
|
(834
|
)
|
||||
Balance, December 31, 2018
|
(9,047
|
)
|
|
(235
|
)
|
|
—
|
|
|
(9,282
|
)
|
||||
Net change
|
29,226
|
|
|
(33
|
)
|
|
(2,162
|
)
|
|
27,031
|
|
||||
Transfer from available-for-sale to held-to-maturity
|
(5,202
|
)
|
|
5,202
|
|
|
—
|
|
|
—
|
|
||||
Balance, December 31, 2019
|
$
|
14,977
|
|
|
$
|
4,934
|
|
|
$
|
(2,162
|
)
|
|
$
|
17,749
|
|
|
Amounts Reclassified from Other Comprehensive Income (Loss)
|
|
|
||||||||||
(in thousands)
|
2019
|
|
2018
|
|
2017
|
|
Affected Line Item in the Statements of Operations
|
||||||
Realized gain (loss) on securities available-for-sale, net
|
$
|
(49
|
)
|
|
$
|
9
|
|
|
$
|
22
|
|
|
Noninterest income (expense)
|
Loss on cash flow hedges
|
(133
|
)
|
|
—
|
|
|
—
|
|
|
Interest income (expense)
|
|||
Reclassifications before tax
|
(182
|
)
|
|
9
|
|
|
22
|
|
|
Total before income tax expense
|
|||
Tax effect
|
45
|
|
|
(2
|
)
|
|
(9
|
)
|
|
Income tax (expense) benefit
|
|||
Total reclassifications, net of tax
|
$
|
(137
|
)
|
|
$
|
7
|
|
|
$
|
13
|
|
|
Net income
|
(in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Performance stock units
|
$
|
1,699
|
|
|
$
|
2,067
|
|
|
$
|
2,451
|
|
Restricted stock units
|
1,969
|
|
|
1,211
|
|
|
898
|
|
|||
Employee stock issuance - restricted stock
|
—
|
|
|
—
|
|
|
78
|
|
|||
Employee stock purchase plan
|
364
|
|
|
174
|
|
|
—
|
|
|||
Total share-based compensation expense
|
$
|
4,032
|
|
|
$
|
3,452
|
|
|
$
|
3,427
|
|
($ in thousands)
|
2018 - 2020 Cycle
|
|
2019 - 2021 Cycle
|
||||
Shares issuable at target
|
15,726
|
|
|
20,860
|
|
||
Maximum shares issuable
|
31,452
|
|
|
41,720
|
|
||
Unrecognized compensation cost
|
$
|
440
|
|
|
$
|
705
|
|
Weighted average grant date fair value
|
50.19
|
|
|
47.46
|
|
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Total fair value at vesting date
|
$
|
1,067
|
|
|
$
|
1,544
|
|
|
$
|
1,471
|
|
Total unrecognized compensation cost for nonvested stock units
|
3,417
|
|
|
2,175
|
|
|
837
|
|
|||
Expected years to recognize unearned compensation
|
1.9 years
|
|
|
2.0 years
|
|
|
1.8 years
|
|
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Intrinsic value of option exercises on date of exercise
|
$
|
407
|
|
|
$
|
2,469
|
|
|
$
|
3,156
|
|
($ in thousands, except per share data)
|
Shares
|
|
Weighted
Average Exercise Price |
|
Weighted
Average Remaining Contractual Term |
|
Aggregate
Intrinsic Value |
|||||
Outstanding at December 31, 2018
|
40,650
|
|
|
$
|
10.14
|
|
|
|
|
|
||
Exercised
|
(12,350
|
)
|
|
10.14
|
|
|
|
|
|
|||
Outstanding at December 31, 2019
|
28,300
|
|
|
$
|
10.14
|
|
|
0.6 years
|
|
$
|
1,077
|
|
Exercisable at December 31, 2019
|
28,300
|
|
|
$
|
10.14
|
|
|
0.6 years
|
|
$
|
1,077
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
Shares granted
|
11,382
|
|
|
11,750
|
|
|
10,531
|
|
|||
Weighted average fair value
|
$
|
41.63
|
|
|
$
|
50.74
|
|
|
$
|
42.46
|
|
|
Year ended December 31,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Current:
|
|
|
|
|
|
||||||
Federal
|
$
|
15,470
|
|
|
$
|
9,621
|
|
|
$
|
15,845
|
|
State and local
|
2,027
|
|
|
2,432
|
|
|
1,377
|
|
|||
Total current
|
17,497
|
|
|
12,053
|
|
|
17,222
|
|
|||
Deferred:
|
|
|
|
|
|
||||||
Federal
|
4,262
|
|
|
2,812
|
|
|
20,989
|
|
|||
State and local
|
1,538
|
|
|
495
|
|
|
116
|
|
|||
Total deferred
|
5,800
|
|
|
3,307
|
|
|
21,105
|
|
|||
Total income tax expense
|
$
|
23,297
|
|
|
$
|
15,360
|
|
|
$
|
38,327
|
|
|
Year ended December 31,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Income tax expense at statutory rate
|
$
|
24,368
|
|
|
$
|
21,961
|
|
|
$
|
30,281
|
|
Increase (reduction) in income tax resulting from:
|
|
|
|
|
|
||||||
Tax-exempt income, net
|
(962
|
)
|
|
(506
|
)
|
|
(961
|
)
|
|||
State and local income taxes, net
|
2,816
|
|
|
2,423
|
|
|
1,676
|
|
|||
Bank-owned life insurance, net
|
(628
|
)
|
|
(452
|
)
|
|
(715
|
)
|
|||
Non-deductible expenses
|
749
|
|
|
294
|
|
|
407
|
|
|||
Change in estimated rate for deferred taxes
|
—
|
|
|
—
|
|
|
12,117
|
|
|||
Tax benefits of LIHTC investments, net
|
(278
|
)
|
|
(50
|
)
|
|
(257
|
)
|
|||
Excess tax benefits
|
(526
|
)
|
|
(1,631
|
)
|
|
(2,141
|
)
|
|||
Federal tax credits
|
(913
|
)
|
|
(4,627
|
)
|
|
(1,701
|
)
|
|||
Subsidiary dividend timing election
|
—
|
|
|
(2,728
|
)
|
|
—
|
|
|||
Non-taxable donation to charitable foundation
|
(420
|
)
|
|
—
|
|
|
—
|
|
|||
Other, net
|
(909
|
)
|
|
676
|
|
|
(379
|
)
|
|||
Total income tax expense
|
$
|
23,297
|
|
|
$
|
15,360
|
|
|
$
|
38,327
|
|
|
Year ended December 31,
|
||||||
($ in thousands)
|
2019
|
|
2018
|
||||
Deferred tax assets:
|
|
|
|
||||
Allowance for loan losses
|
$
|
10,692
|
|
|
$
|
10,742
|
|
Acquired loans
|
9,722
|
|
|
3,677
|
|
||
Other real estate
|
657
|
|
|
81
|
|
||
Deferred compensation
|
2,462
|
|
|
2,480
|
|
||
Intangible assets
|
—
|
|
|
989
|
|
||
Accrued compensation
|
1,607
|
|
|
1,130
|
|
||
Unrealized losses on securities
|
—
|
|
|
3,019
|
|
||
Net operating losses and tax credits
|
7,066
|
|
|
—
|
|
||
Other deferred tax assets
|
791
|
|
|
1,786
|
|
||
Total deferred tax assets
|
32,997
|
|
|
23,904
|
|
||
|
|
|
|
||||
Deferred tax liabilities:
|
|
|
|
||||
Unrealized gains on securities
|
5,847
|
|
|
—
|
|
||
Intangible assets
|
7,432
|
|
|
2,112
|
|
||
Other deferred tax liabilities
|
2,407
|
|
|
1,068
|
|
||
Total deferred tax liabilities
|
15,686
|
|
|
3,180
|
|
||
Net deferred tax asset before valuation allowance
|
17,311
|
|
|
20,724
|
|
||
Less: valuation allowance
|
2,932
|
|
|
—
|
|
||
Net deferred tax asset
|
$
|
14,379
|
|
|
$
|
20,724
|
|
Deferred tax rate
|
24.7
|
%
|
|
24.7
|
%
|
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Balance at beginning of year
|
$
|
1,301
|
|
|
$
|
1,244
|
|
|
$
|
1,180
|
|
Additions based on tax positions related to the current year
|
401
|
|
|
367
|
|
|
331
|
|
|||
Additions for tax positions of prior years
|
62
|
|
|
50
|
|
|
41
|
|
|||
Settlements or lapse of statute of limitations
|
(267
|
)
|
|
(360
|
)
|
|
(308
|
)
|
|||
Balance at end of year
|
$
|
1,497
|
|
|
$
|
1,301
|
|
|
$
|
1,244
|
|
(in thousands)
|
December 31, 2019
|
|
December 31, 2018
|
||||
Commitments to extend credit
|
$
|
1,469,413
|
|
|
$
|
1,344,687
|
|
Letters of credit
|
47,969
|
|
|
44,665
|
|
||
State tax credits
|
28,035
|
|
|
37,473
|
|
||
Low-income housing tax credits
|
704
|
|
|
4,299
|
|
||
SBICs
|
20,829
|
|
|
20,402
|
|
•
|
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, 2019
|
||||||||||||||
($ 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
|
$
|
—
|
|
|
$
|
10,046
|
|
|
$
|
—
|
|
|
$
|
10,046
|
|
Obligations of states and political subdivisions
|
—
|
|
|
213,024
|
|
|
—
|
|
|
213,024
|
|
||||
Residential mortgage-backed securities
|
—
|
|
|
902,021
|
|
|
—
|
|
|
902,021
|
|
||||
U.S. Treasury Bills
|
—
|
|
|
10,226
|
|
|
—
|
|
|
10,226
|
|
||||
Total securities available-for-sale
|
—
|
|
|
1,135,317
|
|
|
—
|
|
|
1,135,317
|
|
||||
Derivative financial instruments
|
—
|
|
|
11,055
|
|
|
—
|
|
|
11,055
|
|
||||
Total assets
|
$
|
—
|
|
|
$
|
1,146,372
|
|
|
$
|
—
|
|
|
$
|
1,146,372
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
||||||
Derivative financial instruments
|
$
|
—
|
|
|
$
|
14,747
|
|
|
$
|
—
|
|
|
$
|
14,747
|
|
Total liabilities
|
$
|
—
|
|
|
$
|
14,747
|
|
|
$
|
—
|
|
|
$
|
14,747
|
|
|
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
|
|
•
|
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. Changes in fair value are recognized through accumulated other comprehensive income.
|
•
|
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
|
|
|
|
|
•
|
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, 2019
|
|||||||||||||||||
|
(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, 2019 |
||||||||||
Impaired loans
|
$
|
2,506
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,506
|
|
$
|
2,687
|
|
Other real estate
|
4,944
|
|
|
—
|
|
|
—
|
|
|
4,944
|
|
—
|
|
|||||
Total
|
$
|
7,450
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,450
|
|
$
|
2,687
|
|
|
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
|
|
Total
|
$
|
1,958
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,958
|
|
$
|
815
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||||||||||||
($ in thousands)
|
Carrying Amount
|
|
Estimated fair value
|
|
Level
|
|
Carrying Amount
|
|
Estimated fair value
|
|
Level
|
||||||||
Balance sheet assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Securities held-to-maturity
|
$
|
181,166
|
|
|
$
|
181,939
|
|
|
Level 2
|
|
$
|
65,679
|
|
|
$
|
63,934
|
|
|
Level 2
|
Other investments
|
38,044
|
|
|
38,044
|
|
|
Level 2
|
|
26,654
|
|
|
26,654
|
|
|
Level 2
|
||||
Loans held for sale
|
5,570
|
|
|
5,570
|
|
|
Level 2
|
|
392
|
|
|
392
|
|
|
Level 2
|
||||
Loans, net
|
5,271,049
|
|
|
5,205,651
|
|
|
Level 3
|
|
4,306,525
|
|
|
4,253,239
|
|
|
Level 3
|
||||
State tax credits, held for sale
|
36,802
|
|
|
39,046
|
|
|
Level 3
|
|
37,587
|
|
|
39,169
|
|
|
Level 3
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance sheet liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Certificates of deposit
|
$
|
826,447
|
|
|
$
|
825,203
|
|
|
Level 3
|
|
$
|
684,429
|
|
|
$
|
679,491
|
|
|
Level 3
|
Subordinated debentures and notes
|
141,258
|
|
|
130,985
|
|
|
Level 2
|
|
118,156
|
|
|
106,316
|
|
|
Level 2
|
||||
FHLB advances
|
222,406
|
|
|
221,402
|
|
|
Level 2
|
|
70,000
|
|
|
70,000
|
|
|
Level 2
|
||||
Other borrowings
|
265,172
|
|
|
265,172
|
|
|
Level 2
|
|
223,450
|
|
|
223,260
|
|
|
Level 2
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
($ in thousands)
|
2019
|
|
2018
|
||||
Assets
|
|
|
|
||||
Cash
|
$
|
21,955
|
|
|
$
|
6,369
|
|
Investment in Bank
|
977,959
|
|
|
681,742
|
|
||
Investment in nonbank subsidiaries
|
9,795
|
|
|
7,312
|
|
||
Other assets
|
37,905
|
|
|
30,287
|
|
||
Total assets
|
$
|
1,047,614
|
|
|
$
|
725,710
|
|
|
|
|
|
||||
Liabilities and Shareholders’ Equity
|
|
|
|
||||
Subordinated debentures and notes
|
$
|
141,258
|
|
|
$
|
118,156
|
|
Notes payable
|
34,286
|
|
|
2,000
|
|
||
Accounts payable and other liabilities
|
4,885
|
|
|
1,750
|
|
||
Shareholders' equity
|
867,185
|
|
|
603,804
|
|
||
Total liabilities and shareholders' equity
|
$
|
1,047,614
|
|
|
$
|
725,710
|
|
|
Year ended December 31,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Income:
|
|
|
|
|
|
||||||
Dividends from Bank
|
$
|
60,000
|
|
|
$
|
30,000
|
|
|
$
|
20,000
|
|
Dividends from nonbank subsidiaries
|
1,500
|
|
|
1,200
|
|
|
—
|
|
|||
Other
|
663
|
|
|
1,784
|
|
|
708
|
|
|||
Total income
|
62,163
|
|
|
32,984
|
|
|
20,708
|
|
|||
|
|
|
|
|
|
||||||
Expenses:
|
|
|
|
|
|
||||||
Interest expense-subordinated debentures and notes
|
7,507
|
|
|
5,798
|
|
|
5,094
|
|
|||
Interest expense-notes payable
|
1,182
|
|
|
62
|
|
|
89
|
|
|||
Other expenses
|
6,936
|
|
|
7,087
|
|
|
5,486
|
|
|||
Total expenses
|
15,625
|
|
|
12,947
|
|
|
10,669
|
|
|||
|
|
|
|
|
|
||||||
Income before taxes and equity in undistributed earnings of subsidiaries
|
46,538
|
|
|
20,037
|
|
|
10,039
|
|
|||
|
|
|
|
|
|
||||||
Income tax benefit
|
3,478
|
|
|
3,482
|
|
|
3,098
|
|
|||
|
|
|
|
|
|
||||||
Net income before equity in undistributed earnings of subsidiaries
|
50,016
|
|
|
23,519
|
|
|
13,137
|
|
|||
|
|
|
|
|
|
||||||
Equity in undistributed earnings of subsidiaries
|
42,723
|
|
|
65,698
|
|
|
35,053
|
|
|||
Net income and comprehensive income
|
$
|
92,739
|
|
|
$
|
89,217
|
|
|
$
|
48,190
|
|
|
Year ended December 31,
|
||||||||||
($ in thousands)
|
2019
|
|
2018
|
|
2017
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
92,739
|
|
|
$
|
89,217
|
|
|
$
|
48,190
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Share-based compensation
|
4,032
|
|
|
3,452
|
|
|
3,427
|
|
|||
Net income of subsidiaries
|
(104,223
|
)
|
|
(94,898
|
)
|
|
(55,053
|
)
|
|||
Dividends from subsidiaries
|
61,500
|
|
|
31,200
|
|
|
20,000
|
|
|||
Other, net
|
(1,063
|
)
|
|
(953
|
)
|
|
(1,806
|
)
|
|||
Net cash provided by operating activities
|
52,985
|
|
|
28,018
|
|
|
14,758
|
|
|||
|
|
|
|
|
|
||||||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Cash paid for acquisitions, net of cash acquired
|
(36,015
|
)
|
|
—
|
|
|
(25,187
|
)
|
|||
Purchases of other investments
|
(2,634
|
)
|
|
(2,729
|
)
|
|
(3,679
|
)
|
|||
Proceeds from distributions on other investments
|
1,271
|
|
|
1,911
|
|
|
1,634
|
|
|||
Net cash used by investing activities
|
(37,378
|
)
|
|
(818
|
)
|
|
(27,232
|
)
|
|||
|
|
|
|
|
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from notes payable
|
1,000
|
|
|
2,000
|
|
|
10,000
|
|
|||
Repayments of notes payable
|
(3,000
|
)
|
|
—
|
|
|
(10,000
|
)
|
|||
Proceeds from issuance of long-term debt
|
40,000
|
|
|
—
|
|
|
—
|
|
|||
Repayment of long-term debt
|
(5,714
|
)
|
|
—
|
|
|
—
|
|
|||
Cash dividends paid
|
(16,569
|
)
|
|
(10,845
|
)
|
|
(10,249
|
)
|
|||
Payments for the repurchase of common stock
|
(15,526
|
)
|
|
(19,387
|
)
|
|
(16,636
|
)
|
|||
Payments for the issuance of equity instruments, net
|
(212
|
)
|
|
(2,576
|
)
|
|
(2,909
|
)
|
|||
Net cash used by financing activities
|
(21
|
)
|
|
(30,808
|
)
|
|
(29,794
|
)
|
|||
|
|
|
|
|
|
||||||
Net increase (decrease) in cash and cash equivalents
|
15,586
|
|
|
(3,608
|
)
|
|
(42,268
|
)
|
|||
Cash and cash equivalents, beginning of year
|
6,369
|
|
|
9,977
|
|
|
52,245
|
|
|||
Cash and cash equivalents, end of year
|
$
|
21,955
|
|
|
$
|
6,369
|
|
|
$
|
9,977
|
|
|
|
|
|
|
|
||||||
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
Noncash transactions:
|
|
|
|
|
|
||||||
Common shares issued in connection with acquisitions
|
$
|
171,885
|
|
|
$
|
—
|
|
|
$
|
141,729
|
|
|
2019
|
||||||||||||||
($ in thousands, except per share data)
|
4th
Quarter
|
|
3rd
Quarter
|
|
2nd
Quarter
|
|
1st
Quarter
|
||||||||
Interest income
|
$
|
77,238
|
|
|
$
|
81,078
|
|
|
$
|
79,201
|
|
|
$
|
67,617
|
|
Interest expense
|
15,625
|
|
|
18,032
|
|
|
17,486
|
|
|
15,274
|
|
||||
Net interest income
|
61,613
|
|
|
63,046
|
|
|
61,715
|
|
|
52,343
|
|
||||
Provision for portfolio loan losses
|
1,341
|
|
|
1,833
|
|
|
1,722
|
|
|
1,476
|
|
||||
Net interest income after provision for loan losses
|
60,272
|
|
|
61,213
|
|
|
59,993
|
|
|
50,867
|
|
||||
Noninterest income
|
14,418
|
|
|
13,564
|
|
|
11,964
|
|
|
9,230
|
|
||||
Noninterest expense
|
38,354
|
|
|
38,239
|
|
|
49,054
|
|
|
39,838
|
|
||||
Income before income tax expense
|
36,336
|
|
|
36,538
|
|
|
22,903
|
|
|
20,259
|
|
||||
Income tax expense
|
7,246
|
|
|
7,469
|
|
|
4,479
|
|
|
4,103
|
|
||||
Net income
|
$
|
29,090
|
|
|
$
|
29,069
|
|
|
$
|
18,424
|
|
|
$
|
16,156
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
1.10
|
|
|
$
|
1.09
|
|
|
$
|
0.69
|
|
|
$
|
0.68
|
|
Diluted
|
1.09
|
|
|
1.08
|
|
|
0.68
|
|
|
0.67
|
|
||||
|
|
|
|
|
|
|
|
||||||||
|
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
|
|
Plan Category
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights (a)
|
|
Weighted-average exercise price of outstanding options, warrants and rights (b)
|
|
Number of securities remaining available for future issuance under equity compensation plans (c)
|
||||
Equity compensation plans approved by security holders
|
|
225,451
|
|
|
$
|
10.14
|
|
|
1,311,689
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
225,451
|
|
|
$
|
10.14
|
|
|
1,311,689
|
|
•
|
117,369 shares of common stock to be issued upon vesting of outstanding restricted stock units under the 2018 Stock Incentive Plan;
|
•
|
73,172 shares of common stock to be issued upon vesting of outstanding performance units under the 2018 Stock Incentive Plan;
|
•
|
28,300 shares of common stock to be issued upon exercise of outstanding stock options under the 2002 Stock Incentive Plan; and
|
•
|
6,610 shares of common stock to be issued upon deferral release of common stock under the 2018 Stock Incentive Plan and the Non-Management Director Stock Plan.
|
•
|
521,573 shares of common stock available for issuance under the 2018 Stock Incentive Plan;
|
•
|
96,031 shares of common stock available for issuance under the Non-Management Director Stock Plan; and
|
•
|
694,085 shares of common stock available for issuance under the 2018 Employee Stock Purchase Plan.
|
2.1
|
2.2
|
3.1
|
3.2
|
3.3
|
3.4
|
3.5
|
3.6
|
3.7
|
3.8
|
3.9
|
4.1+
|
4.2
|
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*
|
10.1.3*
|
10.1.5*
|
10.1.6*
|
10.1.7*
|
10.1.8*
|
10.1.9*
|
10.1.11*
|
10.1.12*
|
10.1.13*
|
10.1.14*
|
10.1.15*
|
10.1.16*
|
10.2
|
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, 2019, is formatted in XBRL interactive data files: (i) Consolidated Balance Sheet at December 31, 2019 and December 31, 2018; (ii) Consolidated Statement of Income for the years ended December 31, 2019, 2018, and 2017; (iii) Consolidated Statement of Comprehensive Income for the years ended December 31, 2019, 2018, and 2017; (iv) Consolidated Statement of Changes in Equity for the years ended December 31, 2019, 2018, and 2017; (v) Consolidated Statement of Cash Flows for the years ended December 31, 2019, 2018, and 2017; and (vi) Notes to Financial Statements.
|
104+
|
The cover page of Enterprise Financial Services Corp’s Annual Report on Form 10-K for the year ended December 31, 2019, formatted in Inline XBRL (contained in Exhibit 101).
|
/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/ Troy R. Dumlao
|
|
Chief Accounting Officer
(Principal Accounting Officer)
|
Troy R. Dumlao
|
|
|
|
|
|
/s/ John S. Eulich*
|
|
|
John S. Eulich
|
|
Chairman of the Board of Directors
|
|
|
|
/s/ Michael A. DeCola*
|
|
|
Michael A. DeCola
|
|
Director
|
|
|
|
/s/ James F. Deutsch*
|
|
|
James F. Deutsch
|
|
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/ Anthony R. Scavuzzo*
|
|
|
Anthony R. Scavuzzo
|
|
Director
|
|
|
|
/s/ Eloise E. Schmitz*
|
|
|
Eloise E. Schmitz
|
|
Director
|
|
|
|
/s/ Sandra A. Van Trease*
|
|
|
Sandra A. Van Trease
|
|
Director
|
•
|
that directors can be removed only upon the vote of the holders of a majority of shares then entitled to votes at an election of directors;
|
•
|
that we may issue Preferred Stock with such rights, preferences, privileges and limitations as our Board of Directors may, without prior stockholder approval, establish;
|
•
|
that special meetings of stockholders may only be called by the Chairman of the Board or Directors, the Chief Executive Officer, resolution of a majority of our Board of Directors, or the holders of not less than 50% of the shares of Common Stock then-outstanding; and
|
•
|
advance notice procedures with regard to the nomination, other than by or at the direction of our Board of Directors or a committee of the Board of Directors, of candidates for election as directors.
|
•
|
the transaction that results in a person becoming an interested stockholder or the business combination is approved by the board of directors of the corporation before the person becomes an interested stockholder;
|
•
|
upon consummation of the transaction that results in the stockholder becoming an interested stockholder, the interested stockholder owned 85% or more of the voting stock of the corporation outstanding at the time the transaction commenced, excluding shares owned by persons who are directors and also officers and shares owned by certain employee stock plans; or
|
•
|
at or after the time the person becomes an interested stockholder, the business combination is approved by the corporation’s board of directors and by holders of at least two-thirds of the corporation’s outstanding voting stock, excluding shares owned by the interested stockholder, at a meeting of stockholders.
|
•
|
the owner of 15% or more of the outstanding voting stock of the corporation; or
|
•
|
an affiliate or associate of the corporation and was the owner of 15% or more of the outstanding voting stock of the corporation at any time within the three-year period immediately before the date on which it is sought to be determined whether such person is an interested stockholder.
|
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
|
Signature
|
Title
|
Date
|
|
|
|
/s/ John S. Eulich
|
Chairman of the Board of Directors
|
February 21, 2020
|
John S. Eulich
|
||
|
|
|
/s/ Michael A. DeCola
|
Director
|
February 21, 2020
|
Michael A. DeCola
|
||
|
|
|
/s/ James F. Deutsch
|
Director
|
February 21, 2020
|
James F. Deutsch
|
||
|
|
|
/s/ Robert E. Guest, Jr.
|
Director
|
February 21, 2020
|
Robert E. Guest, Jr.
|
||
|
|
|
/s/ James M. Havel
|
Director
|
February 21, 2020
|
James M. Havel
|
||
|
|
|
/s/ Judith S. Heeter
|
Director
|
February 21, 2020
|
Judith S. Heeter
|
||
|
|
|
/s/ Michael R. Holmes
|
Director
|
February 21, 2020
|
Michael R. Holmes
|
||
|
|
|
/s/ Nevada A. Kent, IV
|
Director
|
February 21, 2020
|
Nevada A. Kent, IV
|
||
|
|
|
/s/ Anthony R. Scavuzzo
|
Director
|
February 21, 2020
|
Anthony R. Scavuzzo
|
||
|
|
|
/s/ Eloise E. Schmitz
|
Director
|
February 21, 2020
|
Eloise E. Schmitz
|
||
|
|
|
/s/ Sandra A. Van Trease
|
Director
|
February 21, 2020
|
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 21, 2020
|
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 21, 2020
|
Keene S. Turner
|
|
|
|
Chief Financial Officer
|
|
|